NATIONWIDE DC VARIABLE ACCOUNT
485BPOS, 1996-04-29
Previous: NATIONAL PATENT DEVELOPMENT CORP, DEF 14A, 1996-04-29
Next: NATIONWIDE LIFE INSURANCE CO SEPARATE ACCOUNT NO 1, 485BPOS, 1996-04-29



<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. 36         /x/
    
                                       and

                        REGISTRATION STATEMENT UNDER THE
                         INVESTMENT COMPANY ACT OF 1940
   
                                Amendment No. 37

                         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, 1996 pursuant to paragraph (b) of Rule 485
- ----------
            60days after filing pursuant to paragraph (a)(1) of Rule 485 on
- ----------
            (date), pursuant to paragraph (a)(1) of Rule 485
- ----------

The Registrant has registered an indefinite number of securities by a prior
registration statement in accordance with Rule 24f-2 under the Investment
Company Act of 1940. Pursuant to Paragraph (a)(3) thereof, a non-refundable fee
in the amount of $500 has been paid to the Commission. Registrant filed its Rule
24f-2 Notice for the fiscal year ended December 31, 1995, on February 15, 1996.
    
- --------------------------------------------------------------------------------
                                                                        REDLINED

                                    1 of 124
<PAGE>   2
   
                         NATIONWIDE DC VARIABLE ACCOUNT
                     REFERENCE TO ITEMS REQUIRED BY FORM N-4
    

<TABLE>
<CAPTION>

N-4   ITEM                                                                                   PAGE                                
   
<S>                                                                                          <C>   
Part A  INFORMATION REQUIRED IN A PROSPECTUS                                                     
                                                                                                 
      Item    1.  Cover page.............................................................      3 
      Item    2.  Definitions ...........................................................      4 
      Item    3.  Synopsis or Highlights ................................................     12 
      Item    4.  Condensed Financial Information .......................................     13 
      Item    5.  General Description of Registrant, Depositor, and Portfolio Companies..     21 
      Item    6.  Deductions and Expenses ...............................................     22 
      Item    7.  General Description of Variable Annuity Contracts .....................     24 
      Item    8.  Annuity Period ........................................................     26 
      Item    9.  Death Benefit .........................................................     28 
      Item   10.  Purchases and Contract Value ..........................................     26 
      Item   11.  Redemptions ...........................................................     27 
      Item   12.  Taxes .................................................................     33 
      Item   13.  Legal Proceedings .....................................................     34 
      Item   14.  Table of Contents of the Statement of Additional Information...........     34 
                                                                                                 
Part B  INFORMATION REQUIRED IN A STATEMENT OF ADDITIONAL INFORMATION                            
                                                                                                 
      Item   15.  Cover Page ............................................................     41 
      Item   16.  Table of Contents .....................................................     41 
      Item   17.  General Information and History .......................................     41 
      Item   18.  Services ..............................................................     41 
      Item   19.  Purchase of Securities Being Offered ..................................     41 
      Item   20.  Underwriters ..........................................................     42 
      Item   21.  Calculation of Performance ............................................     42 
      Item   22.  Annuity Payments ......................................................     46 
      Item   23.  Financial Statements ..................................................     47 

Part C  OTHER INFORMATION                                                                        
                                                                                                 
      Item   24.  Financial Statements and Exhibits .....................................     91 
      Item   25.  Directors and Officers of the Depositor  ..............................     93 
      Item   26.  Persons Controlled by or Under Common Control with the Depositor or            
                  Registrant ............................................................     95 
      Item   27.  Number of Contract Owners .............................................    104 
      Item   28.  Indemnification .......................................................    104 
      Item   29.  Principal Underwriters ................................................    104 
      Item   30.  Location of Accounts and Records ......................................    106 
      Item   31.  Management Services ...................................................    106 
      Item   32.  Undertakings ..........................................................    106 
</TABLE>
                                                                               
                  
                                    2 of 124
<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
"Variable Account"). The Variable Account is a unit investment trust with 45
Sub-Accounts of unit values, each reflecting investment results of a different
management investment company. Amounts equivalent to the obligations of
Nationwide Life Insurance Company (the "Company") under each Sub-Account will be
invested in the specified management investment company (see Appendix of
Participating Underlying Mutual Funds).

     This prospectus provides you with the basic information you should know
about the Group Flexible Fund Retirement Contracts issued by the Variable
Account before investing. You should read it and keep it for future reference. A
Statement of Additional Information dated May 1, 1996 containing further
information about the Contracts and the Variable Account has been filed with the
Securities and Exchange Commission. You can obtain a copy without charge from
the Company by calling the number listed above, or writing P. O. Box 16766, One
Nationwide Plaza, Columbus, Ohio 43216.
    

THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION NOR HAS THE COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY
OF THE PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
   
THE STATEMENT OF ADDITIONAL INFORMATION, DATED MAY 1, 1996, IS INCORPORATED
HEREIN BY REFERENCE. THE TABLE OF CONTENTS FOR THE STATEMENT OF ADDITIONAL
INFORMATION APPEARS ON PAGE 32 OF THIS PROSPECTUS.

                   THE DATE OF THIS PROSPECTUS IS MAY 1, 1996.
    

                                       1

                                    3 of 124
<PAGE>   4

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

ACTUARIAL RISK FEE- A charge made for mortality and expense risk and
administration of the Variable Account. It is computed on a daily basis and is
equal to an annual rate of .95% of the daily net asset value of the Variable
Account.
    
BENEFICIARY- 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 person named on the application to be the
Beneficiary if the named Beneficiary is not living at the time of the death of
the designated annuitant.

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

CONTRACT ANNIVERSARY- An anniversary of the date of issue of the Contract.

CONTRACT DATE- The date shown as the Contract Date in the Contract.

CONTRACT MAINTENANCE CHARGE- The maximum Contract Maintenance 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.

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

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

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

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

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

OWNER- The employer or other entity to which the Contract is issued.

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

PARTICIPANT ACCOUNT- 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, the Participant Account Year is
each one year period starting with either the Participant Effective Date or a
Participant Anniversary.

PARTICIPANT ANNIVERSARY- An anniversary of the Participant Effective Date.
    

                                        2

                                    4 of 124
<PAGE>   5

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

PLAN- 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 PAYMENT- A deposit of new value into the Contract. The term "Purchase
Payment" does not include transfers among the Sub-Accounts.

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

SUB-ACCOUNT- A separate and distinct division of the Variable Account, to which
specific underlying Mutual Fund shares are allocated and for which Accumulation
Units are separately maintained.

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

VALUATION PERIOD- The period of time commencing at the close of business of the
New York Stock Exchange and ending at the close of business for the next
succeeding Valuation Date.
    
                                        3

                                    5 of 124
<PAGE>   6
   

                                TABLE OF CONTENTS
<TABLE>

<S>                                                                                         <C>
GLOSSARY OF TERMS........................................................................     2 
SUMMARY OF CONTRACT EXPENSES.............................................................     5 
UNDERLYING MUTUAL FUND ANNUAL EXPENSES...................................................     5 
SYNOPSIS.................................................................................    10 
CONDENSED FINANCIAL INFORMATION..........................................................    11 
NATIONWIDE LIFE INSURANCE COMPANY........................................................    19 
THE DC VARIABLE ACCOUNT..................................................................    19 
         Voting Rights...................................................................    19 
PERIODIC REPORTS.........................................................................    20 
VARIABLE ACCOUNT CHARGES AND OTHER DEDUCTIONS............................................    20 
         Contingent Deferred Sales Charge................................................    20 
         Contract Maintenance Charge.....................................................    20 
         Mortality Risk Charge, Expense Risk And Administration Charge...................    21 
         Premium Taxes...................................................................    21 
         Experience Credits..............................................................    21 
         Expenses of the Variable Account................................................    22 
DESCRIPTION OF THE CONTRACTS.............................................................    22 
         A.   General....................................................................    22 
              Purposes of the Contracts..................................................    22 
              Modification of the Contract...............................................    22 
              Exchange Privilege.........................................................    22 
              Assignment.................................................................    23 
              Suspension and Termination.................................................    23 
         B.   Participant Account Values.................................................    23 
              Application of Purchase Payments...........................................    23 
              Additional Purchase Payments, Prior to Commencement of Annuity Payment.....    24 
              Variable Account Accumulation Units........................................    24 
              Allocation of Purchase Payments............................................    24 
              Valuation of an Account....................................................    25 
         C.   Redemption of Participant Accounts (Termination)...........................    25 
         D.   Distribution of Participant Accounts (Retirement Period)...................    25 
              Retirement Income Payments.................................................    25 
              Election of Income Form and Date...........................................    26 
              Allocation of Retirement Income............................................    26 
              Fixed Dollar Annuity.......................................................    26 
              Minimum Payment............................................................    26 
              Death Benefit Before Retirement............................................    26 
              Optional Retirement Income Forms...........................................    26 
              Death of Retired Participant...............................................    27 
              Withdrawal.................................................................    27 
              Frequency of Payment.......................................................    27 
              Determinations of Payouts Under Options A1 & A2............................    28 
              Determinations of Payouts Under Options B1 & B2............................    28 
              Determination of Amount of Variable Monthly Payments for First Year........    28 
              Determination of Amount of Variable Monthly Payments for the Second               
              and Subsequent Years.......................................................    28 
              Alternate Assumed Investment Rate..........................................    29 
GENERAL INFORMATION......................................................................    29 
         Substitution of Securities......................................................    29 
         Performance Advertising.........................................................    29 
         Contract Owner Inquiries........................................................    30 
         Net Investment Factor...........................................................    30 
         Valuation of Assets.............................................................    31 
         Federal Tax Status..............................................................    31 
         Contracts Issued Under the New York Model Plan..................................    32 
LEGAL PROCEEDINGS........................................................................    32 
TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION.................................    32 
APPENDIX.................................................................................    33 
</TABLE>                                                                       
                  


                                       4

                                    6 of 124
<PAGE>   7

                          SUMMARY OF CONTRACT EXPENSES

   
<TABLE>
PARTICIPANT TRANSACTION EXPENSES
<S>                                                                        <C>   
         Maximum Deferred Sales Charge1 .............................         5%
                                                                           ---- 
         (as a percentage of Purchase Payments)
CONTRACT MAINTENANCE CHARGE2 ........................................       $15
                                                                           ---- 
VARIABLE ACCOUNT ANNUAL EXPENSES
(as a percentage of average account value)
         Mortality and Expense Risk Fees ............................      0.50%
                                                                           ---- 
         Administration Charge ......................................      0.45%
                                                                           ---- 
         Total Variable Account Annual Expenses .....................      0.95%
                                                                           ---- 
</TABLE>

                     UNDERLYING MUTUAL FUND ANNUAL EXPENSES3
         (as a percentage of underlying Mutual Fund average net assets)


<TABLE>
<CAPTION>
                                                          Management Fees   Other Expenses      Total Fund
                                                                                             Annual Expenses
- --------------------------------------------------------------------------------------------------------------
<S>                                                            <C>               <C>              <C>  
AIM Constellation Fund - Institutional Class                   0.62%             0.04%            0.66%
 -------------------------------------------------------------------------------------------------------------
AIM Weingarten Fund - Institutional Class                      0.61%             0.09%            0.70%
- --------------------------------------------------------------------------------------------------------------
The Bond Fund of AmericaSM, Inc.(4)                            0.35%             0.34%            0.69%
- --------------------------------------------------------------------------------------------------------------
Davis New York Venture Fund, Inc.(3)                           0.63%             0.27%            0.90%
- --------------------------------------------------------------------------------------------------------------
Delaware Group Decatur Fund, Inc.-Decatur Income Fund          0.49%             0.25%            0.74%
- --------------------------------------------------------------------------------------------------------------
Dreyfus Cash Management                                        0.20%             0.00%            0.20%
- --------------------------------------------------------------------------------------------------------------
The Dreyfus Third Century Fund, Inc.                           0.75%             0.37%            1.12%
- --------------------------------------------------------------------------------------------------------------
   The Evergreen Total Return Fund                             0.98%             0.21%            1.19%
- --------------------------------------------------------------------------------------------------------------
Federated GNMA Trust-Institutional Shares                      0.40%             0.18%            0.58%
- --------------------------------------------------------------------------------------------------------------
Federated Intermediate Government Trust-Institutional          0.40%             0.18%            0.58%
Shares
- --------------------------------------------------------------------------------------------------------------
Fidelity Asset Manager(TM)                                     0.72%             0.25%            1.00%
- --------------------------------------------------------------------------------------------------------------
Fidelity Capital & Income Fund                                 0.70%             0.30%            1.00%
- --------------------------------------------------------------------------------------------------------------
Fidelity Contrafund                                            0.70%             0.27%            0.97%
- --------------------------------------------------------------------------------------------------------------
Fidelity Equity-Income Fund                                    0.44%             0.24%            0.68%
- --------------------------------------------------------------------------------------------------------------
Fidelity Growth & Income Portfolio                             0.52%             0.25%            0.77%
- --------------------------------------------------------------------------------------------------------------
Fidelity Magellan(R)Fund                                       0.75%             0.22%            0.97%
- --------------------------------------------------------------------------------------------------------------
Fidelity OTC Portfolio                                         0.51%             0.30%            0.81%
- --------------------------------------------------------------------------------------------------------------
Fidelity Puritan Fund                                          0.52%             0.77%            1.29%
- --------------------------------------------------------------------------------------------------------------
The Growth Fund of America(R), Inc. (2)                        0.38%             0.37%            0.75%
- --------------------------------------------------------------------------------------------------------------
The Income Fund of America(R), Inc. (2)                        0.32%             0.33%            0.65%
- --------------------------------------------------------------------------------------------------------------
INVESCO Industrial Income Fund, Inc. (2)                       0.45%             0.49%            0.94%
- --------------------------------------------------------------------------------------------------------------
Janus Fund                                                     0.66%             0.25%            0.91%
- --------------------------------------------------------------------------------------------------------------
Janus Twenty Fund                                              0.67%             0.35%            1.02%
- --------------------------------------------------------------------------------------------------------------
MAS Funds Fixed Income Portfolio                               0.38%             0.11%            0.49%
- --------------------------------------------------------------------------------------------------------------
Massachusetts Investors Growth Stock Fund - Class A(2)         0.31%             0.52%            0.83%
- --------------------------------------------------------------------------------------------------------------
MFS(R)Growth Opportunities Fund - Class A(2)                   0.43%             0.54%            0.97%
- --------------------------------------------------------------------------------------------------------------
MFS(R)High Income Fund - Class A(2)                            0.45%             0.65%            1.10%
- --------------------------------------------------------------------------------------------------------------
Nationwide(R)Bond Fund                                         0.50%             0.21%            0.71%
- --------------------------------------------------------------------------------------------------------------
Nationwide(R)Fund                                              0.50%             0.13%            0.63%
- --------------------------------------------------------------------------------------------------------------
</TABLE>
    

                                       5
                                        
                                    7 of 124
<PAGE>   8
   

                UNDERLYING MUTUAL FUND ANNUAL EXPENSES-CONTINUED

<TABLE>
<CAPTION>
                                                         Management Fees   Other Expenses      Total Fund
                                                                                             Annual Expenses
- --------------------------------------------------------------------------------------------------------------
<S>                                                           <C>              <C>                <C>  
Nationwide(R)Growth Fund                                      0.50%            0.16%              0.66%
- --------------------------------------------------------------------------------------------------------------
Nationwide(R)Money Market Fund                                0.45%            0.17%              0.62%
- --------------------------------------------------------------------------------------------------------------
Neuberger & Berman Guardian Fund                              0.72%            0.12%              0.84%
- --------------------------------------------------------------------------------------------------------------
Neuberger & Berman Manhattan Fund, Inc.                       0.80%            0.22%              1.02%
- --------------------------------------------------------------------------------------------------------------
Neuberger & Berman Partners Fund, Inc.                        0.76%            0.11%              0.87%
- --------------------------------------------------------------------------------------------------------------
Putnam Investors Fund - Class A(3)                            0.61%            0.38%              0.99%
- --------------------------------------------------------------------------------------------------------------
Putnam Voyager Fund - Class A(3)                              0.53%            0.54%              1.07%
- --------------------------------------------------------------------------------------------------------------
SEI Index Funds -S&P 500 Index Portfolio(2), (3)              0.15%            0.10%              0.25%
- --------------------------------------------------------------------------------------------------------------
Seligman Growth Fund, Inc. - Class A(3)                       0.49%            0.51%              1.00%
- --------------------------------------------------------------------------------------------------------------
Strong Common Stock Fund, Inc.                                1.00%            0.24%              1.24%
- --------------------------------------------------------------------------------------------------------------
T. Rowe Price International Stock Fund(R)                     0.69%            0.22%              0.91%
- --------------------------------------------------------------------------------------------------------------
Templeton Foreign Fund(3)                                     0.63%            0.52%              1.15%
- --------------------------------------------------------------------------------------------------------------
Templeton Smaller Companies Growth Fund, Inc. (3)             0.75%            0.61%              1.36%
- --------------------------------------------------------------------------------------------------------------
Twentieth Century Growth Investors                            1.00%            0.00%              1.00%
- --------------------------------------------------------------------------------------------------------------
Twentieth Century Select Investors                            1.00%            0.00%              1.00%
- --------------------------------------------------------------------------------------------------------------
Twentieth Century Ultra Investors                             1.00%            0.00%              1.00%
- --------------------------------------------------------------------------------------------------------------
</TABLE>
    

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

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

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

(4)  The Manager and Administrator have voluntarily waived their fees to limit
     new operating expenses to no more than 0.25% of average net assets of the
     Portfolio. Waivers by both the Manager and Administrator are voluntary and
     may be terminated at any time.

   
         The Mutual Fund expenses shown above are assessed at the underlying
Mutual Fund level and are not direct charges against Variable Account assets or
reductions from Contract values. These underlying Mutual Fund expenses are taken
into consideration in computing each underlying Mutual Fund's net asset value,
which is the share price used to calculate the Variable Account's unit value.
There are no front-end load fees (sales charges) at the underlying Mutual Fund
level. The management fees and other expenses, some of which may be subject to
fee waivers or expense reimbursement, are more fully described in the prospectus
for each underlying Mutual Fund. The information relating to the underlying
Mutual Fund expenses was provided by the underlying Mutual Fund and was not
independently verified by the Company.
    


                                       6

                                    8 of 124
<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 a 5% annual
return on assets.

   
<TABLE>
<CAPTION>
                                                                     If you surrender your Contract
                                                                at the end of the applicable time period
                                                             ------------------------------------------------
                                                               1 Yr.       3 Yrs.      5 Yrs.      10 Yrs.
- -------------------------------------------------------------------------------------------------------------
<S>                                                              <C>         <C>         <C>         <C>
AIM Constellation Fund - Institutional Class                     57          93          131         238
- -------------------------------------------------------------------------------------------------------------
AIM Weingarten Fund - Institutional Class                        57          94          133         242
- -------------------------------------------------------------------------------------------------------------
The Bond Fund of AmericaSM, Inc.                                 57          94          132         241
- -------------------------------------------------------------------------------------------------------------
Delaware Group Decatur Fund, Inc.-Decatur Income Fund            58          95          135         247
- -------------------------------------------------------------------------------------------------------------
Dreyfus Cash Management                                          52          78          106         185
- -------------------------------------------------------------------------------------------------------------
The Dreyfus Third Century Fund, Inc.                             62         107          156         288
- -------------------------------------------------------------------------------------------------------------
The Evergreen Total Return Fund                                  63         110          159         296
- -------------------------------------------------------------------------------------------------------------
Federated GNMA Trust-Institutional Shares                        56          90          127         229
- -------------------------------------------------------------------------------------------------------------
Federated Intermediate Government Trust-Institutional            56          90          127         229
Shares
- -------------------------------------------------------------------------------------------------------------
Fidelity Asset Manager(TM)                                       60         103          148         272
- -------------------------------------------------------------------------------------------------------------
Fidelity Capital & Income Fund                                   61         104          149         275
- -------------------------------------------------------------------------------------------------------------
Fidelity Contrafund                                              60         103          148         272
- -------------------------------------------------------------------------------------------------------------
Fidelity Equity-Income Fund                                      57          93          132         240
- -------------------------------------------------------------------------------------------------------------
Fidelity Growth & Income Portfolio                               58          96          137         250
- -------------------------------------------------------------------------------------------------------------
Fidelity Magellan(R)Fund                                         60         103          148         272
- -------------------------------------------------------------------------------------------------------------
Fidelity OTC Portfolio                                           59          98          139         254
- -------------------------------------------------------------------------------------------------------------
Fidelity Puritan Fund                                            64         113          165         306
- -------------------------------------------------------------------------------------------------------------
The Growth Fund of America(R)Inc.                                58          96          136         248
- -------------------------------------------------------------------------------------------------------------
The Income Fund of America(R)Inc.                                57          92          130         237
- -------------------------------------------------------------------------------------------------------------
INVESCO Industrial Income Fund, Inc.                             60         102          146         269
- -------------------------------------------------------------------------------------------------------------
Janus Fund                                                       60         101          144         265
- -------------------------------------------------------------------------------------------------------------
Janus Twenty Fund                                                61         104          150         277
- -------------------------------------------------------------------------------------------------------------
MAS Funds Fixed Income Portfolio                                 55          87          122         218
- -------------------------------------------------------------------------------------------------------------
Massachusetts Investors Growth Stock Fund - Class A              59          98          140         257
- -------------------------------------------------------------------------------------------------------------
MFS(R)Growth Opportunities Fund - Class A                        60         103          148         272
- -------------------------------------------------------------------------------------------------------------
MFS(R)High Income Fund - Class A                                 62         107          154         286
- -------------------------------------------------------------------------------------------------------------
Nationwide(R)Bond Fund                                           58          94          134         243
- -------------------------------------------------------------------------------------------------------------
Nationwide(R)Fund                                                57          92          129         234
- -------------------------------------------------------------------------------------------------------------
Nationwide(R)Growth Fund                                         57          93          131         238
- -------------------------------------------------------------------------------------------------------------
Nationwide(R)Money Market Fund                                   57          91          129         233
- -------------------------------------------------------------------------------------------------------------
Neuberger & Berman Guardian Fund                                 59          99          141         259
- -------------------------------------------------------------------------------------------------------------
Neuberger & Berman Manhattan Fund, Inc.                          61         104          150         277
- -------------------------------------------------------------------------------------------------------------
Neuberger & Berman Partners Fund, Inc.                           59          99          142         261
- -------------------------------------------------------------------------------------------------------------
New York Venture Fund, Inc.                                      60         100          144         264
- -------------------------------------------------------------------------------------------------------------
Putnam Investors Fund - Class A                                  60         103          149         274
- -------------------------------------------------------------------------------------------------------------
Putnam Voyager Fund - Class A                                    61         106          153         283
- -------------------------------------------------------------------------------------------------------------
SEI Index Funds-S&P 500 Index Portfolio                          53          80          108         191
- -------------------------------------------------------------------------------------------------------------
Seligman Growth Fund, Inc. - Class A                             61         104          149         275
- -------------------------------------------------------------------------------------------------------------
Strong Common Stock Fund, Inc.                                   63         111          162         301
- -------------------------------------------------------------------------------------------------------------
T. Rowe Price International Stock Fund(R)                        60         101          144         265
- -------------------------------------------------------------------------------------------------------------
Templeton Foreign Fund                                           62         108          157         291
- -------------------------------------------------------------------------------------------------------------
Templeton Smaller Companies Growth Fund                          64         115          168         314
- -------------------------------------------------------------------------------------------------------------
Twentieth Century Growth Investors                               61         104          149         275
- -------------------------------------------------------------------------------------------------------------
Twentieth Century Select Investors                               61         104          149         275
- -------------------------------------------------------------------------------------------------------------
Twentieth Century Ultra Investors                                61         104          149         275
- -------------------------------------------------------------------------------------------------------------
</TABLE>
    

                                       7

                                    9 of 124
<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 a 5% annual
return on assets.

   
<TABLE>
<CAPTION>
                                                                If you do not surrender your Contract
                                                              at the end of the applicable time period
                                                          --------------------------------------------------
                                                             1 Yr.       3 Yrs.      5 Yrs.      10 Yrs.
- ------------------------------------------------------------------------------------------------------------
<S>                                                           <C>          <C>         <C>         <C>
AIM Constellation Fund - Institutional Class                  17           53          91          198
- ------------------------------------------------------------------------------------------------------------
AIM Weingarten Fund - Institutional Class                     17           54          93          202
- ------------------------------------------------------------------------------------------------------------
The Bond Fund of AmericaSM, Inc.                              17           54          92          201
- ------------------------------------------------------------------------------------------------------------
Delaware Group Decatur Fund, Inc.-Decatur Income Fund         18           55          95          207
- ------------------------------------------------------------------------------------------------------------
Dreyfus Cash Management                                       12           38          66          145
- ------------------------------------------------------------------------------------------------------------
The Dreyfus Third Century Fund, Inc.                          22           67          116         248
- ------------------------------------------------------------------------------------------------------------
The Evergreen Total Return Fund                               23           70          119         256
- ------------------------------------------------------------------------------------------------------------
Federated GNMA Trust-Institutional Shares                     16           50          87          189
- ------------------------------------------------------------------------------------------------------------
Federated Intermediate Government Trust-Institutional         16           50          87          189
- ------------------------------------------------------------------------------------------------------------
Fidelity Asset Manager(TM)                                    20           63          108         232
- ------------------------------------------------------------------------------------------------------------
Fidelity Capital & Income Fund                                21           64          109         235
- ------------------------------------------------------------------------------------------------------------
Fidelity Contrafund                                           20           63          108         232
- ------------------------------------------------------------------------------------------------------------
Fidelity Equity-Income Fund                                   17           53          92          200
- ------------------------------------------------------------------------------------------------------------
Fidelity Growth & Income Portfolio                            18           56          97          210
- ------------------------------------------------------------------------------------------------------------
Fidelity Magellan(R)Fund                                      20           63          108         232
- ------------------------------------------------------------------------------------------------------------
Fidelity OTC Portfolio                                        19           58          99          214
- ------------------------------------------------------------------------------------------------------------
Fidelity Puritan Fund                                         24           73          125         266
- ------------------------------------------------------------------------------------------------------------
The Growth Fund of America(R), Inc.                           18           56          96          208
- ------------------------------------------------------------------------------------------------------------
The Income Fund of America(R), Inc.                           17           52          90          197
- ------------------------------------------------------------------------------------------------------------
INVESCO  Industrial Income Fund, Inc.                         20           62          106         229
- ------------------------------------------------------------------------------------------------------------
Janus Fund                                                    20           61          104         225
- ------------------------------------------------------------------------------------------------------------
Janus Twenty Fund                                             21           64          110         237
- ------------------------------------------------------------------------------------------------------------
MAS Funds Fixed Income Portfolio                              15           47          82          178
- ------------------------------------------------------------------------------------------------------------
Massachusetts Investors Growth Stock Fund - Class A           18           58          100         217
- ------------------------------------------------------------------------------------------------------------
MFS(R)Growth Opportunities Fund - Class A                     20           63          108         232
- ------------------------------------------------------------------------------------------------------------
MFS(R)High Income Fund - Class A                              22           67          114         246
- ------------------------------------------------------------------------------------------------------------
Nationwide(R)Bond Fund                                        18           54          94          203
- ------------------------------------------------------------------------------------------------------------
Nationwide(R)Fund                                             17           52          89          194
- ------------------------------------------------------------------------------------------------------------
Nationwide(R)Growth Fund                                      17           53          91          198
- ------------------------------------------------------------------------------------------------------------
Nationwide(R)Money Market Fund                                17           51          89          193
- ------------------------------------------------------------------------------------------------------------
Neuberger & Berman Guardian Fund                              19           59          101         219
- ------------------------------------------------------------------------------------------------------------
Neuberger & Berman Manhattan Fund, Inc.                       21           64          110         237
- ------------------------------------------------------------------------------------------------------------
Neuberger & Berman Partners Fund, Inc.                        19           59          102         221
- ------------------------------------------------------------------------------------------------------------
New York Venture Fund, Inc.                                   20           60          104         224
- ------------------------------------------------------------------------------------------------------------
Putnam Investors Fund - Class A                               20           63          109         234
- ------------------------------------------------------------------------------------------------------------
Putnam Voyager Fund - Class A                                 21           66          113         243
- ------------------------------------------------------------------------------------------------------------
SEI Index Funds-S&P 500 Index Portfolio                       13           40          68          151
- ------------------------------------------------------------------------------------------------------------
Seligman Growth Fund, Inc. - Class A                          21           64          109         235
- ------------------------------------------------------------------------------------------------------------
Strong Common Stock Fund, Inc.                                23           71          122         261
- ------------------------------------------------------------------------------------------------------------
T. Rowe Price International Stock Fund(R)                     20           61          104         225
- ------------------------------------------------------------------------------------------------------------
Templeton Foreign Fund                                        22           68          117         251
- ------------------------------------------------------------------------------------------------------------
Templeton Smaller Companies Growth Fund                       24           75          128         274
- ------------------------------------------------------------------------------------------------------------
Twentieth Century Growth Investors                            21           64          109         235
- ------------------------------------------------------------------------------------------------------------
Twentieth Century Select Investors                            21           64          109         235
- ------------------------------------------------------------------------------------------------------------
Twentieth Century Ultra Investors                             21           64          109         235
- ------------------------------------------------------------------------------------------------------------
</TABLE>
    

                                        8

                                    10 of 124
<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 a 5% annual
return on assets.

   
<TABLE>
<CAPTION>
                                                                     If you annuitize your Contract
                                                                at the end of the applicable time period
                                                            -------------------------------------------------
                                                              1 Yr.      3 Yrs.      5 Yrs.       10 Yrs.
- -------------------------------------------------------------------------------------------------------------
<S>                                                            <C>         <C>         <C>          <C>
AIM Constellation Fund - Institutional Class                   17          53          91           198
- -------------------------------------------------------------------------------------------------------------
AIM Weingarten Fund - Institutional Class                      17          54          93           202
- -------------------------------------------------------------------------------------------------------------
The Bond Fund of AmericaSM, Inc.                               17          54          92           201
- -------------------------------------------------------------------------------------------------------------
Delaware Group Decatur Fund, Inc.-Decatur Income Fund          18          55          95           207
- -------------------------------------------------------------------------------------------------------------
Dreyfus Cash Management                                        12          38          66           145
- -------------------------------------------------------------------------------------------------------------
The Dreyfus Third Century Fund, Inc.                           22          67          116          248
- -------------------------------------------------------------------------------------------------------------
The Evergreen Total Return Fund                                23          70          119          256
- -------------------------------------------------------------------------------------------------------------
Federated GNMA Trust-Institutional Shares                      16          50          87           189
- -------------------------------------------------------------------------------------------------------------
Federated Intermediate Government Trust-Institutional          16          50          87           189
Shares
- -------------------------------------------------------------------------------------------------------------
Fidelity Asset Manager(TM)                                     20          63          108          232
- -------------------------------------------------------------------------------------------------------------
Fidelity Capital & Income Fund                                 21          64          109          235
- -------------------------------------------------------------------------------------------------------------
Fidelity Contrafund                                            20          63          108          232
- -------------------------------------------------------------------------------------------------------------
Fidelity Equity-Income Fund                                    17          53          92           200
- -------------------------------------------------------------------------------------------------------------
Fidelity Growth & Income Fund                                  18          56          97           210
- -------------------------------------------------------------------------------------------------------------
Fidelity Magellan(R)Fund                                       20          63          108          232
- -------------------------------------------------------------------------------------------------------------
Fidelity OTC Portfolio                                         19          58          99           214
- -------------------------------------------------------------------------------------------------------------
Fidelity Puritan Fund                                          24          73          125          266
- -------------------------------------------------------------------------------------------------------------
The Growth Fund of America(R), Inc.                            18          56          96           208
- -------------------------------------------------------------------------------------------------------------
The Income Fund of America(R), Inc.                            17          52          90           197
- -------------------------------------------------------------------------------------------------------------
INVESCO  Industrial Income Fund, Inc.                          20          62          106          229
- -------------------------------------------------------------------------------------------------------------
Janus Fund                                                     20          61          104          225
- -------------------------------------------------------------------------------------------------------------
Janus Twenty Fund                                              21          64          110          237
- -------------------------------------------------------------------------------------------------------------
MAS Funds Fixed Income Portfolio                               15          47          82           178
- -------------------------------------------------------------------------------------------------------------
Massachusetts Investors Growth Stock Fund - Class A            19          58          100          217
- -------------------------------------------------------------------------------------------------------------
MFS(R)Growth Opportunities Fund - Class A                      20          63          108          232
- -------------------------------------------------------------------------------------------------------------
MFS(R)High Income Fund - Class A                               22          67          114          246
- -------------------------------------------------------------------------------------------------------------
Nationwide(R)Bond Fund                                         18          54          94           203
- -------------------------------------------------------------------------------------------------------------
Nationwide(R)Fund                                              17          52          89           194
- -------------------------------------------------------------------------------------------------------------
Nationwide(R)Growth Fund                                       17          53          91           198
- -------------------------------------------------------------------------------------------------------------
Nationwide(R)Money Market Fund                                 17          51          89           193
- -------------------------------------------------------------------------------------------------------------
Neuberger & Berman Guardian Fund                               19          59          101          219
- -------------------------------------------------------------------------------------------------------------
Neuberger & Berman Manhattan Fund, Inc.                        21          64          110          237
- -------------------------------------------------------------------------------------------------------------
Neuberger & Berman Partner's Fund, Inc.                        19          59          102          221
- -------------------------------------------------------------------------------------------------------------
New York Venture Fund, Inc.                                    20          60          104          224
- -------------------------------------------------------------------------------------------------------------
Putnam Investors Fund - Class A                                20          63          109          234
- -------------------------------------------------------------------------------------------------------------
Putnam Voyager Fund - Class A                                  21          66          113          243
- -------------------------------------------------------------------------------------------------------------
SEI Index Funds-S&P 500 Index Portfolio                        13          40          68           151
- -------------------------------------------------------------------------------------------------------------
Seligman Growth Fund, Inc. - Class A                           21          64          109          235
- -------------------------------------------------------------------------------------------------------------
Strong Common Stock Fund, Inc.                                 23          71          122          261
- -------------------------------------------------------------------------------------------------------------
T. Rowe Price International Stock Fund(R)                      20          61          104          225
- -------------------------------------------------------------------------------------------------------------
Templeton Foreign Fund                                         22          68          117          251
- -------------------------------------------------------------------------------------------------------------
Templeton Smaller Companies Growth Fund                        24          75          128          274
- -------------------------------------------------------------------------------------------------------------
Twentieth Century Growth Investors                             21          64          109          235
- -------------------------------------------------------------------------------------------------------------
Twentieth Century Select Investors                             21          64          109          235
- -------------------------------------------------------------------------------------------------------------
Twentieth Century Ultra Investors                              21          64          109          235
- -------------------------------------------------------------------------------------------------------------
</TABLE>
    

         The 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 Summary of Contract Expenses and Example 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 Variable Account as well as the underlying Mutual
Fund investment options. For a more detailed explanation of these expenses, see
"Charges and Other Deductions."
    

                                       9

                                   11 of 124
<PAGE>   12

   
For more and complete information regarding expenses paid out of the assets of a
particular underlying Mutual Fund, see the underlying Mutual Fund's prospectus.
In addition to the expenses shown above, deductions for premium taxes may also
be applicable, depending upon the jurisdiction in which the Contract is sold
(see "Premium Taxes").
    

                                    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 Variable Account.
The Variable Account is a unit investment trust with 45 Sub-Accounts of unit
values, each reflecting investment results of a different management investment
company. Amounts equivalent to the obligations of the Company under each
Sub-Account will be invested in the specified management investment company (see
"Appendix of Participating Underlying Mutual Funds").

     The Company does not deduct a sales charge from Purchase Payments made to
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").

     A Contract Maintenance Charge may be deducted each year from a Participant
Account (see "Contract Maintenance Charge"). Any applicable premium taxes can be
deducted and will be charge against the Contracts. If any such premium taxes are
payable at the time Purchase Payments are made, the premium tax deduction will
be made from the Contract prior to allocation to any underlying Mutual Fund
option (see "Premium Taxes".)

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

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

                                       10

                                   12 of 124
<PAGE>   13

   
CONDENSED FINANCIAL INFORMATION - NATIONWIDE DC VARIABLE ACCOUNT 
Accumulation Unit Values (For an accumulation unit outstanding throughout 
the period)
    

<TABLE>
<CAPTION>
                               ACCUMULATION          ACCUMULATION            NUMBER OF
                                UNIT VALUE            UNIT VALUE         ACCUMULATION UNITS
                               AT BEGINNING             AT END           OUTSTANDING AT THE
            FUND                OF PERIOD              OF PERIOD         END OF THE PERIOD      YEAR
   
    ================================================================================================
S>                              <C>                   <C>                   <C>                <C> 
    AIM                          1.316836              1.776138              3,214,050          1995
    Constellation Fund -   -------------------------------------------------------------------------
    Institutional Class          1.305850              1.316836              1,607,538          1994
                           -------------------------------------------------------------------------
                                 1.120568              1.305850              1,341,351          1993
                           -------------------------------------------------------------------------
                                 1.000000              1.120568                      0          1992
    ================================================================================================
    AIM                          1.035886              1.389659              1,097,067          1995
    Weingarten  Fund -      -------------------------------------------------------------------------
    Institutional Class          1.044414              1.035886                870,956          1994
                           -------------------------------------------------------------------------
                                 1.034606              1.044414                936,998          1993
                           -------------------------------------------------------------------------
                                 1.000000              1.034606                      0          1992
    ================================================================================================
    The Bond Fund                1.741422              2.039710              7,434,474          1995
    of AmericaSM, Inc.     -------------------------------------------------------------------------
                                 1.850918              1.741422              7,880,903          1994
                           -------------------------------------------------------------------------
                                 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
    ================================================================================================
    Davis New York               0.966146              1.345221              1,771,764          1995
    Venture                -------------------------------------------------------------------------
    Fund, Inc.                   0.994508              0.966146                720,917          1994
                           -------------------------------------------------------------------------
                                 1.000000              0.994508                  5,626          1993
    ================================================================================================
    Delaware Group               1.449372              1.910384                100,636          1995
    Decatur Fund, Inc. -   -------------------------------------------------------------------------
    Decatur Income Fund          1.473401              1.449372                104,006          1994
    Institutional Class    -------------------------------------------------------------------------
                                 1.289480              1.473401                281,500          1993
                           -------------------------------------------------------------------------
                                 1.196471              1.289480                162,528          1992
                           -------------------------------------------------------------------------
                                 0.991871              1.196471                106,856          1991
                           -------------------------------------------------------------------------
                                 1.142606              0.991871                 16,158          1990
                           -------------------------------------------------------------------------
                                 1.000000              1.142606                      0          1989
    ================================================================================================
    Dreyfus                      1.057458              1.110383              2,561,760          1995
    Cash                   -------------------------------------------------------------------------
    Management* - Class A        1.025704              1.057458              2,324,960          1994
                           -------------------------------------------------------------------------
                                 1.003770              1.025704                 25,763          1993
                           -------------------------------------------------------------------------
                                 1.000000              1.003770                      0          1992
    ================================================================================================
    The Dreyfus                  1.663803              2.238323              6,501,520          1995
    Third Century          -------------------------------------------------------------------------
    Fund, Inc.                   1.814915              1.663803              6,965,653          1994
                           -------------------------------------------------------------------------
                                 1.740666              1.814915              8,765,880          1993
                           -------------------------------------------------------------------------
                                 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, 1995 was
4.68%.
    


                                       11

                                   13 of 124
<PAGE>   14

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                1.419467              1.741651              3,257,653          1995
     Total Return           -------------------------------------------------------------------------
     Fund - Class Y               1.531292              1.419467              4,439,096          1994
                            -------------------------------------------------------------------------    
                                  1.368966              1.531292              7,948,202          1993
                            -------------------------------------------------------------------------
                                  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
     ================================================================================================
     The Institutional            1.081229               1.243001               508,686          1995
     Shares                 -------------------------------------------------------------------------
     of Federated                 1.119643               1.081229               422,171          1994
     GNMA Trust             -------------------------------------------------------------------------    
                                  1.061001               1.119643               497,960          1993
                            -------------------------------------------------------------------------
                                  1.000000               1.061001               305,851          1992
     ================================================================================================
     Federated U.S.               0.991595               1.115461             1,877,483          1995
     Government Securities  -------------------------------------------------------------------------    
     Fund: 2-5 Years -            1.020623               0.991595             1,280,899          1994
     Institutional Shares   -------------------------------------------------------------------------
                                  1.000000               1.020623               696,793          1993
     ================================================================================================
     Fidelity Asset               0.958564               1.121926             5,838,128          1995
     Manager(TM)            -------------------------------------------------------------------------
                                  1.036089               0.958564             3,916,306          1994
                            -------------------------------------------------------------------------
                                  1.000000               1.036089                79,714          1993
     ================================================================================================
     Fidelity Capital             3.210584               3.712491               463,343          1995
     & Income Fund          -------------------------------------------------------------------------    
                                  3.397953               3.210584               561,985          1994
                            -------------------------------------------------------------------------
                                  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
     ================================================================================================
     Fidelity                     1.263308               1.705419            62,585,233          1995
     Contrafund             -------------------------------------------------------------------------    
                                  1.289799               1.263308            40,927,857          1994
                            -------------------------------------------------------------------------
                                  1.072342               1.289799            14,514,807          1993
                            -------------------------------------------------------------------------    
                                  1.000000               1.072342               186,872          1992
     ------------------------------------------------------------------------------------------------
</TABLE>
    

                                       12

                                   14 of 124
<PAGE>   15

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                     3.424310               4.471070            35,553,370          1995
     Equity-Income          -------------------------------------------------------------------------    
     Fund                         3.448520               3.424310            34,056,352          1994
                            -------------------------------------------------------------------------
                                  2.869860               3.448520            41,743,016          1993
                            -------------------------------------------------------------------------
                                  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
     ================================================================================================
     Fidelity                     1.255568               1.683805             4,155,413          1995
     Growth &               -------------------------------------------------------------------------
     Income Portfolio             1.239420               1.255568             2,808,994          1994
                            -------------------------------------------------------------------------
                                  1.046808               1.239420             1,219,293          1993
                            -------------------------------------------------------------------------
                                  1.000000               1.046808                85,896          1992
     ================================================================================================
     Fidelity                     1.275955               1.729361            92,049,788          1995
     Magellan(R)            -------------------------------------------------------------------------
     Fund                         1.311856               1.275955            68,044,510          1994
                            -------------------------------------------------------------------------
                                  1.062405               1.311856            43,203,753          1993
                            -------------------------------------------------------------------------
                                  1.000000               1.062405            10,591,374          1992
     ================================================================================================
     Fidelity OTC                 1.000000               1.219506                64,305          1995
     Portfolio
     ================================================================================================
     Fidelity Puritan Fund        1.000000               1.126715                     0          1995
     ================================================================================================
     The Growth                   1.840658               2.366626             6,716,573          1995
     Fund of                -------------------------------------------------------------------------
     America(R), Inc.             1.857739               1.840658             5,646,915          1994
                            -------------------------------------------------------------------------
                                  1.638011               1.857739             5,353,392          1993
                            -------------------------------------------------------------------------
                                  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                   1.480756               1.893327             8,645,811          1995
     Fund of                -------------------------------------------------------------------------
     America(R), Inc.             1.533299               1.480756             7,829,528          1994
                            -------------------------------------------------------------------------
                                  1.357846               1.533299             7,258,704          1993
                            -------------------------------------------------------------------------
                                  1.223786               1.357846             3,016,773          1992
                            -------------------------------------------------------------------------
                                  0.998504               1.223786               631,336          1991
                            -------------------------------------------------------------------------
                                  1.000000               0.998504                     0          1990
     ================================================================================================
     INVESCO                      1.151056               1.451889            10,632,818          1995
     Industrial             -------------------------------------------------------------------------
     Income Fund, Inc.            1.208959               1.151056             8,239,738          1994
                            -------------------------------------------------------------------------
                                  1.045472               1.208959             3,039,640          1993
                            -------------------------------------------------------------------------
                                  1.000000               1.045472                17,289          1992
     ================================================================================================
     Janus Fund                   1.055481               1.353271            13,522,743          1995
                            -------------------------------------------------------------------------
                                  1.077425               1.055481             7,345,306          1994
                            -------------------------------------------------------------------------
                                  1.000000               1.077425             2,969,768          1993
     ------------------------------------------------------------------------------------------------
</TABLE>
    

                                       13

                                   15 of 124
<PAGE>   16

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                 0.978264               1.320040                31,831          1995
      Fund                    ----------------------------------------------------------------------------
                                   1.058801               0.978264                11,285          1994
                              ----------------------------------------------------------------------------
                                   1.000000               1.058801                     0          1993
      ====================================================================================================
      MAS Funds Fixed              0.980782               1.156444               366,064          1995
      Income Portfolio        ----------------------------------------------------------------------------
                                   1.000000               0.980782                31,751          1994
      ====================================================================================================
      Massachusetts                7.034148               8.942612               551,377          1995
      Investors Growth        ----------------------------------------------------------------------------
      Stock Fund -                 7.613442               7.034148               604,020          1994
      Class A                 ----------------------------------------------------------------------------
                                   6.714892               7.613442               891,831          1993
                              ----------------------------------------------------------------------------
                                   6.368639               6.714892               914,534          1992
                              ----------------------------------------------------------------------------
                                   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
      ====================================================================================================
      MFS(R)Growth                 4.589533               6.114190             3,824,999          1995
      Opportunities           ----------------------------------------------------------------------------
      Fund - Class A               4.834037               4.589533             4,635,532          1994
                              ----------------------------------------------------------------------------
                                   4.200054               4.834037             9,303,110          1993
                              ----------------------------------------------------------------------------
                                   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
      ====================================================================================================
      MFS(R)High                   4.265493               4.949752               806,763          1995
      Income                  ----------------------------------------------------------------------------
      Fund -                       4.422523               4.265493               877,250          1994
      Class A                 ----------------------------------------------------------------------------
                                   3.739642               4.422523             1,068,154          1993
                              ----------------------------------------------------------------------------
                                   3.225557               3.739642             1,036,507          1992
                              ----------------------------------------------------------------------------
                                   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
      ----------------------------------------------------------------------------------------------------
</TABLE>
    

                                       14

                                   16 of 124
<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> 
     Nationwide(R)                 1.619166               1.991196                92,001          1995
     Bond Fund              -----------------------------------------------------------------------------
                                   1.778765               1.619166                51,492          1994
                            -----------------------------------------------------------------------------
                                   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)                 9.468045              12.191058             2,905,460          1995
     Fund                   -----------------------------------------------------------------------------
                                   9.502760               9.468045             3,036,527          1994
                            -----------------------------------------------------------------------------
                                   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

     ====================================================================================================
     Nationwide(R)                 2.092009               2.667201             3,668,270          1995
     Growth Fund            -----------------------------------------------------------------------------
                                   2.081399               2.092009             3,759,425          1994
                            -----------------------------------------------------------------------------
                                   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)                 2.654661               2.774433            20,350,850          1995
     Money Market           -----------------------------------------------------------------------------
     Fund*                         2.583387               2.654661            18,028,497          1994
                            -----------------------------------------------------------------------------
                                   2.542721               2.583387            20,122,594          1993
                            -----------------------------------------------------------------------------
                                   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
     ----------------------------------------------------------------------------------------------------
</TABLE>

*The 7-day yield on the Nationwide Money Market Fund as of December 31, 1995 was
4.23%.
    

                                       15

                                   17 of 124
<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> 
     Neuberger & Berman           1.000000               1.696655                     0           1995
     Guardian Fund
     ====================================================================================================
     Neuberger &                  1.741549               2.259932               394,751           1995
     Berman Manhattan       -----------------------------------------------------------------------------
     Fund, Inc.                   1.823796               1.741549               406,054           1994
                            -----------------------------------------------------------------------------
                                  1.673695               1.823796               317,549           1993
                            -----------------------------------------------------------------------------
                                  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
     ====================================================================================================
     Putnam                       8.297318              11.305164             3,422,356           1995
     Investors              -----------------------------------------------------------------------------
     Fund -                       8.652501               8.297318             3,674,131           1994
     Class A                -----------------------------------------------------------------------------
                                  7.410567               8.652501             4,311,483           1993
                            -----------------------------------------------------------------------------
                                  6.934213               7.410567             4,294,647           1992
                            -----------------------------------------------------------------------------
                                  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
     ====================================================================================================
     Putnam Voyager               1.982311               2.752130            21,036,155           1995
     Fund - Class A         -----------------------------------------------------------------------------
                                  1.992379               1.982311            14,803,070           1994
                            -----------------------------------------------------------------------------
                                  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                    1.792835               2.439184             1,072,618           1995
     Funds - S&P 500        -----------------------------------------------------------------------------
     Index Portfolio              1.792223               1.792835               722,997           1994
                            -----------------------------------------------------------------------------
                                  1.647325               1.792223               509,498           1993
                            -----------------------------------------------------------------------------
                                  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>
    

                                       16

                                   18 of 124
<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> 
    Seligman                     7.020585              8.934609                277,527          1995
    Growth                 -------------------------------------------------------------------------
    Fund, Inc. -                 7.370495              7.020585                299,685          1994
    Class A                -------------------------------------------------------------------------
                                 6.989639              7.370495                513,220          1993
                           -------------------------------------------------------------------------
                                 6.340967              6.989639                555,163          1992
                           -------------------------------------------------------------------------
                                 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
    ================================================================================================
    Strong                       1.002820              1.315349              1,353,697          1995
    Common Stock           -------------------------------------------------------------------------
    Fund, Inc.                   1.017301              1.002820                742,264          1994
                           -------------------------------------------------------------------------
                                 1.000000              1.017301                 16,364          1993
    ================================================================================================
    T. Rowe Price                1.429428              1.577274             22,425,072          1995
    International          -------------------------------------------------------------------------
    Stock Fund(R)                1.454045              1.429428             18,673,315          1994
                           -------------------------------------------------------------------------
                                 1.047655              1.454045             11,658,962          1993
                           -------------------------------------------------------------------------
                                 1.095728              1.047655              4,370,293          1992
                           -------------------------------------------------------------------------
                                 0.954695              1.095728              2,239,924          1991
                           -------------------------------------------------------------------------
                                 1.000000              0.954695                441,232          1990
    ================================================================================================
    Templeton                    1.378759              1.518092             32,915,364          1995
    Foreign                -------------------------------------------------------------------------
    Fund - Class I               1.387073              1.378759             25,358,639          1994
                           -------------------------------------------------------------------------
                                 1.023491              1.387073              6,636,629          1993
                           -------------------------------------------------------------------------
                                 1.000000              1.023491                      0          1992
    ================================================================================================
    Templeton                    1.279328              1.490946                382,441          1995
    Smaller Companies      -------------------------------------------------------------------------
    Growth Fund,  Inc.           1.353616              1.279328                225,110          1994
                           -------------------------------------------------------------------------
                                 1.036433              1.353616                117,690          1993
                           -------------------------------------------------------------------------
                                 1.000000              1.036433                      0          1992
    ================================================================================================
    Twentieth                    3.359891              4.005400             37,335,163          1995
    Century Growth         -------------------------------------------------------------------------    
    Investors                    3.443124              3.359891             41,134,943          1994
                           -------------------------------------------------------------------------
                                 3.350122              3.443124             51,977,134          1993
                           -------------------------------------------------------------------------    
                                 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
    ------------------------------------------------------------------------------------------------
</TABLE>
    


                                       17

                                   19 of 124
<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> 
    Twentieth                    1.095899              1.331631              1,254,199          1995
    Century Select         -------------------------------------------------------------------------    
    Investors                    1.202996              1.095899                194,231          1994
                           -------------------------------------------------------------------------
                                 1.059075              1.202996                386,750          1993
                           -------------------------------------------------------------------------    
                                 1.118927              1.059075                383,487          1992
                           -------------------------------------------------------------------------    
                                 1.000000              1.118927                  2,950          1991
    ================================================================================================
    Twentieth                    1.345904              1.835553            105,140,475          1995
    Century Ultra          -------------------------------------------------------------------------
    Investors                    1.409710              1.345904             88,713,416          1994
                           -------------------------------------------------------------------------    
                                 1.168340              1.409710             68,551,255          1993
                           -------------------------------------------------------------------------
                                 1.164722              1.168340             33,483,411          1992
                           -------------------------------------------------------------------------    
                                 1.000000              1.164722                 11,412          1991
    ------------------------------------------------------------------------------------------------
</TABLE>

Neuberger & Berman Partners Fund first became available through the Variable
Account in 1996; therefore, no 1995 unit value information is available for
these underlying Mutual Funds.
    

                                       18

                                   20 of 124
<PAGE>   21

                        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 DC VARIABLE ACCOUNT

     The DC Variable Account (the "Variable Account") was established by the
Company on July 10, 1974, pursuant to the provisions of Ohio law. The Variable
Account 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
Variable Account or the Company by the Securities and Exchange Commission.

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

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

     The net Purchase Payments applied to the Variable Account are invested in
shares of the underlying Mutual Funds available under the terms of the Contract.
The Variable Account is divided into 45 Sub-Accounts, each of which represents a
separate underlying Mutual Fund (see "Participating Underlying Mutual Funds in
the Appendix" for a description of the investment objective of each underlying
Mutual Fund).

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

VOTING RIGHTS

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

                                       19

                                   21 of 124
<PAGE>   22

                                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 Variable
Account. Each Participant and Retired Participant will also be informed,
periodically, of the number of Accumulation Units credited to his or her account
as well as the total account value.

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

                  VARIABLE ACCOUNT 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, 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 Variable Account 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.

   
CONTRACT MAINTENANCE CHARGE

     FOR CONTRACTS WITH AN EFFECTIVE DATE ON OR AFTER MAY 1, 1991, THE COMPANY
WILL NOT ASSESS THE FLAT DOLLAR CONTRACT MAINTENANCE CHARGE. In addition, for
those Contracts with an effective date prior to May 1, 1991, the Company will
eliminate the Contract Maintenance 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 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 of periodic statements to
Participants. The Contract Maintenance 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 Contract Maintenance Charge is made by canceling a number of
Accumulation Units on each Participant Anniversary equal in value to the
applicable Contract Maintenance Charge. If a Participant Account
    

                                       20

                                   22 of 124
<PAGE>   23

   
includes more than one Sub-Account, the deduction will be allocated among
Sub-Accounts 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 Sub-Accounts.

     The Company will assess a Contract Maintenance Charge on the date (other
than a Participant Anniversary) that amounts held in respect of a Participant
are fully withdrawn from the Variable Account. In such case, the amount of the
Contract Maintenance Charge will be 1/12 of the applicable Contract Maintenance
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
Contract Maintenance Charge under this Contract may be reduced so that the total
of the Contract Maintenance Charges and any similar administrative charges
imposed under other investment options available under the Plan shall not exceed
the Contract Maintenance Charge assessed under this Contract. In this event,
such charge will be allocated among Sub-Accounts of the Variable Account 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 a Contract Maintenance 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 RISK CHARGE, EXPENSE RISK AND ADMINISTRATION CHARGE
    

     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 Charges
of the Variable Account, 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 Sub-Accounts, and is equivalent to 0.95% on an
annual basis (0.35% for the Mortality Risk Charge, 0.15% for the Expense Risk,
and 0.45% for the Administration of the Variable Account). If this Actuarial
Risk Fee is insufficient to cover the actual cost of the mortality risk, the
expense risk, the administration of the Variable Account, or the Contract
Maintenance 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.
    

PREMIUM TAXES

     The Company will charge against the Contract Value the amount of any
premium taxes levied by a state or any other governmental entity upon annuity
considerations received by the Company. Premium taxes currently imposed by
certain states range from 0% to 3.5%. 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 Contract
Maintenance 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.
    

                                       21

                                   23 of 124
<PAGE>   24

   
EXPENSES OF THE VARIABLE ACCOUNT

     The Variable Account's total expenses for the fiscal year ended December
31, 1995, were 0.99% of the average net assets. Deductions from and expenses
paid out of the assets of the underlying Mutual Funds are described in each of
the underlying Mutual 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 pre-retirement
     years (without the necessity of increased Purchase Payments to keep pace
     with any increase in the cost of living which might occur during those
     years), and to provide subsequent retirement income payments which will
     tend to vary with the cost of living changes during his retired lifetime.
     The Company seeks to accomplish these objectives by applying purchase rates
     contained in the Contract to the amounts accumulated through investment in
     underlying Mutual Funds. Notwithstanding the foregoing, there is no
     assurance that these objectives will be attained. Historically, the value
     of a diversified portfolio of common stocks held for an extended period of
     time has tended to rise during periods of inflation. There has, however,
     been no exact correlation, and for some periods, the prices of securities
     have declined while the cost of living was rising.
    

     MODIFICATION OF THE CONTRACT

   
         Contract provisions with respect to the mortality basis, minimum death
     benefits, and the deductions made from Purchase Payments, Participant
     Accounts, Contingent Deferred Sales Charges, if applicable, Contract
     Maintenance 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 to
     obtain 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 Sub-Accounts as frequently as
     permitted by the Plan, subject to the limits and rules set by each
     underlying Mutual Fund. For those Contracts where the Owner has elected an
     exchange privilege, there will be no charge for exchanges among the
     Sub-Accounts.

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

                                       22

                                   24 of 124
<PAGE>   25

   
     Company prior to the close of the New York Stock Exchange in order to
     receive that day's closing Sub-Account price. A telephone exchange request
     may not be revoked once instructions have been recorded and accepted. 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 Owner or Participant and any
     agent of record, at the last address of record. Failure to follow
     reasonable procedures may result in the Company's liability for any losses
     due to unauthorized or fraudulent telephone transfers. However, any losses
     incurred pursuant to actions taken by the Company in reliance on telephone
     instructions reasonably believed to be genuine shall be borne by the
     Participant. If the Participant is unable to execute an exchange request by
     telephone (for example, during times of unusual market activity), the
     Participant might consider placing the exchange order by mail. The Company
     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 Sub-Accounts if
     received at the Company's home 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 Sub-Account of the
     Variable Account and the Group Fixed Fund Retirement Contract. Exchanges
     from the deposit fund to any Sub-Account of the Variable Account will be
     subject to the limitations of the Group Fixed Fund Retirement Contract.
     Exchanges will be effected when received in good order by the Company at
     its home office.
    

     ASSIGNMENT

         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 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 Sub-Accounts in the Variable Account in
     accordance with the instructions of the Owner. Purchase Payments made at
     any time by or on behalf of each Participant must be at least $20 per
     month. Purchase Payments must be no less than monthly, unless agreed to by
     the Company.
    

                                       23

                                   25 of 124
<PAGE>   26


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

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

     ADDITIONAL PURCHASE PAYMENT, PRIOR TO COMMENCEMENT OF ANNUITY PAYMENTS

         The Owner shall have the right to make one additional Purchase Payment
     in respect to a Participant for the purpose of increasing retirement income
     payments. Notice of such payment shall be given to the Company at the time
     the notice to distribute is given, and such additional Purchase Payments
     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 Sub-Account is applied separately to provide Accumulation
     Units which are credited to a Participant Account in accordance with the
     instructions of the Owner. The number of Accumulation Units credited to
     each Participant Account for each Sub-Account is determined by dividing the
     net Purchase Payment allocated to that Sub-Account for that Participant by
     the value of the Accumulation Unit for that Sub-Account next computed
     following 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.
    

     VARIABLE ACCOUNT ACCUMULATION UNIT VALUE

   
         The value of an Accumulation Unit for each Sub-Account was established
     at $1.00 as of the date underlying Mutual Fund shares were available for
     purchase for that Sub-Account. The value of Accumulation Units for any
     Sub-Account for any subsequent business day is determined by multiplying
     the value for the preceding business day by the Net Investment Factor for
     that Sub-Account for the period since that day. A business day is any day
     on which the New York Stock Exchange is open for trading or any other day
     during which there is a sufficient degree of trading of the underlying
     Mutual Fund shares that the current net asset value of their Accumulation
     Units might be materially affected.
    

     ALLOCATION OF PURCHASE PAYMENTS

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


                                       24

                                   26 of 124
<PAGE>   27

     VALUATION OF AN ACCOUNT

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

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

         The Participant and Owner should review the information in these
     reports carefully. All errors or corrections must be reported to the
     Company immediately to assure proper crediting to the Contract and
     appropriate Sub-Account. 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. If the Contract is terminated by the Owner, all
     Participant Accounts in the Variable Account will be redeemed to the extent
     permitted by the Plan.

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

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

                                       25

                                   27 of 124
<PAGE>   28


   
     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 Sub-Accounts 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 Sub-Accounts 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 in the "Optional Retirement
     Income Forms" section. The Plan may restrict changes in election of
     retirement income options. Retirement date means the date retirement income
     commences for a Participant as 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 in the "Optional
     Retirement Income Forms" section, Accumulation Units in a Participant's
     Account of any Sub-Account in the Variable Account will be used to provide
     variable Retirement Income Payments as described further in this
     prospectus.
    

     FIXED DOLLAR ANNUITY

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

     MINIMUM PAYMENT

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

     DEATH BENEFIT BEFORE RETIREMENT

   
         In the event a Participant dies before his or her retirement income
     commences, a death benefit equal to the value of such Participant Account,
     on the date due proof of death is received in writing by the Company, will
     be paid as provided by the Plan. If the Plan so provides, a Beneficiary may
     elect either to receive the 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.

                                       26

                                   28 of 124
<PAGE>   29


   
     OPTION A1-Payments for a Designated Period. Payments are made monthly for
     any specified number of years not exceeding 30 years. The amount of each
     variable payment will be determined by multiplying (a) by (b) where (a) is
     the Accumulation Unit Value for the date the payment is made and (b) is the
     number of Accumulation Units applied under this option divided by the
     number of payments selected. Exchanges between the investment options are
     permitted subject to limitations outlined in the Company's Group Fixed Fund
     Retirement Contract. A period certain payment period of less than 5 years
     for a Participant who has 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% or 50% of the original payment
     amount to be paid to the Beneficiary. Payments will stop with the last
     payment due prior to the death of the Beneficiary. If the Beneficiary
     predeceases the designated annuitant, then payments continue at 100% to the
     designated annuitant.

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

     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.

                                       27

                                   29 of 124
<PAGE>   30

     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 Sub-Account for that
     account by the Accumulation Unit value for that Sub-Account on the last
     business day of the second calendar week immediately preceding the date on
     which the first payment is due.

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

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

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

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

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

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

                                       28

                                   30 of 124
<PAGE>   31

     ALTERNATE ASSUMED INVESTMENT RATE

   
         The Contracts include purchase rates based on a 3.5% 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 Sub-Accounts. The choice of the Assumed Investment Rate
     affects the pattern of retirement income payments. A higher Assumed
     Investment Rate will produce a higher initial payment, but a more slowly
     rising Sub-Account of subsequent payments (or a more rapidly falling
     Sub-Account of subsequent payments) than a lower Assumed Investment Rate.
     Although a higher initial payment would be received under a higher Assumed
     Investment Rate, there is a point in time after which payments under a
     lower Assumed Investment Rate would be greater, assuming payment continues
     after that point in time.

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

                               GENERAL INFORMATION

     SUBSTITUTION OF SECURITIES

   
         If the shares of any underlying Mutual Fund should no longer be
     available for investment by the Variable Account or, if in the judgment of
     the Company's management, further investment in such underlying Mutual Fund
     shares should become inappropriate in view of the purposes of the Contract,
     the Company may substitute shares of another underlying Mutual Fund for
     underlying Mutual Fund shares already purchased or to be purchased in the
     future by Purchase Payments under the Contract. No substitution of
     securities in any Sub-Accounts 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 Sub-Accounts of the Variable Account. A "yield" and
     "effective yield" may be advertised for the Nationwide Money Market Fund
     Sub-Account, the Dreyfus Cash Management Fund Sub-Account and the
     Nationwide Separate Account Trust Money Market Fund Sub-Account. "Yield" is
     a measure of the net dividend and interest income earned over a specific
     seven-day period (which period will be stated in the advertisement)
     expressed as a percentage of the offering price of the Sub-Account units.
     Yield is an annualized figure, which means that it is assumed that the
     Sub-Account generates the same level of net income each week over a 52-week
     period. The "effective yield" is calculated similarly but includes the
     effect of assumed compounding calculated under rules prescribed by the
     Securities and Exchange Commission. The effective yield will be slightly
     higher than yield due to this compounding effect.

         The Company may also advertise for the Sub-Account's standardized
     "average annual total return", calculated in a manner prescribed by the
     Securities and Exchange Commission, and non-standardized "total return."
     "Average annual total return" will show the percentage rate of return of a
     hypothetical initial investment of $1,000 for rolling calendar quarters and
     will cover, at least, the most recent one, five and ten year periods, or
     for a period from inception to date if the underlying Mutual Fund held in
     the Sub-Account has not been in existence for one of the prescribed
     periods. This calculation reflects the deduction of all applicable charges
     made to the Contracts except for premium taxes, which may be imposed by
     certain states. Non-standardized "total return" will be calculated in a
     similar manner as will average annual total return except total return will
     not reflect the deduction of any applicable Contract Maintenance Charge or
     Contingent Deferred Sales Charge, which, if reflected, would decrease the
     level of performance shown.
    

                                       29

                                   31 of 124
<PAGE>   32

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

         The Sub-Accounts of the Variable Account may also be compared to
     certain market indexes, which may include, but are not limited to: S&P 500;
     Shearson/Lehman Intermediate Government/Corporate Bond Index;
     Shearson/Lehman Long-Term Government/Corporate Bond Index; Donoghue Money
     Fund Average; U.S. Treasury Note Index; and Dow Jones Industrial Average.
    

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

         The Company is also ranked and rated by independent financial rating
     services, among which are Moody's, Standard & Poor's and A.M. Best Company.
     The purpose of these ratings is to reflect the financial strength or
     claims-paying ability of the Company. The ratings are not intended to
     reflect the investment experience or financial strength of the Variable
     Account. The Company may advertise these ratings from time to time. In
     addition, the Company may include in certain advertisements, endorsements
     in the form of a list of organizations, individuals or other parties which
     recommend the Company or the 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).

     NET INVESTMENT FACTOR

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

     (a) is the net of:

   
         (1)  the net asset value per share of the underlying Mutual Fund held
              in the Sub-Account determined at the end of the current valuation
              Period, plus

         (2)  the per share amount of any dividend or capital gain Distributions
              made by the underlying Mutual Fund held in the Sub-Account if the
              "ex-dividend" date occurs during the current Valuation Period,
              plus or minus
    

                                       30

                                   32 of 124
<PAGE>   33

   
         (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 Sub-Account.

     (b) is the net of:

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

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

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

         For underlying Mutual Funds that credit dividends on a daily basis and
     pay such dividends once each month or quarter, (such as money market funds
     and certain bond funds) the Net Investment Factor allows for the monthly or
     quarterly reinvestment of these daily dividends.

         The Net Investment Factor may be greater or less than one; therefore,
     the value of an Accumulation Unit may increase or decrease. It should be
     noted that changes in the Net Investment Factor may not be directly
     proportional to changes in the net asset value of underlying Mutual Fund
     shares, because of the deduction for the Actuarial Risk Fee and the effect
     of the various purchase and sale transactions on any particular day.
    

     VALUATION OF ASSETS

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

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

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

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

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

                                       31

                                   33 of 124
<PAGE>   34


   
     CONTRACTS ISSUED UNDER THE NEW YORK MODEL PLAN
    

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

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

   
         The "Suspension and Termination" provisions are amended to permit a
     Participant to "freeze" his or her account and maintain the account on
     deposit with the Company notwithstanding the 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 Variable
     Account, are parties or to which any of their property is the subject.
    

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

            TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION

<TABLE>
<CAPTION>
                                                  PAGE
<S>                                                <C> 
   
General Information and History...............      1   
Services......................................      1   
Purchase of Securities Being Offered..........      1   
Underwriters..................................      2   
Calculation of Performance....................      2   
Annuity Payments..............................      6   
Financial Statements..........................      7   
    
</TABLE>

                                       32

                                   34 of 124
<PAGE>   35

                                    APPENDIX

   
                      PARTICIPATING UNDERLYING MUTUAL FUNDS

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

A SUMMARY OF INVESTMENT OBJECTIVES IS CONTAINED IN THE DESCRIPTIONS OF EACH
UNDERLYING MUTUAL FUND BELOW. MORE DETAILED INFORMATION MAY BE FOUND IN THE
CURRENT PROSPECTUS FOR EACH UNDERLYING MUTUAL FUND. SUCH A PROSPECTUS FOR THE
UNDERLYING MUTUAL 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").

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.

                                       33

                                   35 of 124
<PAGE>   36

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.

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.

                                       34

                                   36 of 124
<PAGE>   37

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.

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.

                                       35

                                   37 of 124
<PAGE>   38

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.

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.

   
NEUBERGER & BERMAN PARTNERS FUND, INC.

         The Fund seeks capital growth by investing in securities solely on the
basis of management's evaluation of their investment merit and potential for
growth using a value-oriented approach to the selection of individual
securities. The Fund's management believes that the Fund is an attractive
investment vehicle for conservative investors who are interested in long-term
appreciation from stock investments, but who have a low tolerance for risk.
    

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.

                                       36

                                   38 of 124
<PAGE>   39

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.

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.

                                       37

                                   39 of 124
<PAGE>   40

   
THE FOLLOWING UNDERLYING MUTUAL 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 Sub-Account. However,
Contract values held in the Fidelity Capital & Income Fund Sub-Account as of May
1, 1991 may continue to be invested in that Sub-Account. Unless the Company is
notified otherwise, any Purchase Payments or exchanges which the Owner or
Participants directs the Company to invest in the Fidelity Capital & Income Fund
Sub-Account on and after May 1, 1991 shall instead be automatically invested in
the Nationwide Money Market Fund Sub-Account.

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

THE FOLLOWING UNDERLYING MUTUAL 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 UNDERLYING MUTUAL 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.

                                       38

                                   40 of 124
<PAGE>   41

   
                       STATEMENT OF ADDITIONAL INFORMATION
                                   MAY 1, 1996

                 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, 1996. The
prospectus may be obtained from Nationwide Life Insurance Company, P.O. Box
16766, One Nationwide Plaza, Columbus, Ohio 43216, or by calling 1-800-545-4730
(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.............    1   
Underwriters.....................................    2   
Calculation of Performance.......................    2   
Annuity Payments.................................    6   
Financial Statements.............................    7   
</TABLE>

                                                     
GENERAL INFORMATION AND HISTORY

   
     The Nationwide DC Variable Account ("Variable Account") is a separate
investment account of Nationwide Life Insurance Company ("Company"). The Company
is a member of the "Nationwide Insurance Enterprise" and all of the Company's
common stock is owned by Nationwide Corporation. 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 the Variable Account, 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 Variable Account are held in custody for safekeeping by
the Company. The assets of each Sub-Account will be kept physically segregated
and held separate and apart from assets of other Sub-Account 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 underlying Mutual Fund held in
each Sub-Account.

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

     The financial statements and schedules 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.

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 Sub-
    

                                       1

                                   41 of 124
<PAGE>   42

   
Account of the Variable Account and the deposit fund of the Group Fixed Fund
Retirement Contract. Exchanges from the deposit fund to any Sub-Account will be
subject to the limitations of the Group Fixed Fund Retirement Contract.
Exchanges will be effected when received in good order by the Company at its
Home Office.
    

UNDERWRITERS

   
     The Contracts, which are offered continuously, are distributed by
Nationwide Financial Services, Inc. ("NFS"), One Nationwide Plaza, Columbus,
Ohio 43215, a wholly owned subsidiary of the Company. During the fiscal years
ended December 31, 1995, 1994 and 1993, no underwriting commissions were paid by
the Company to NFS.
    

CALCULATION OF PERFORMANCE

   
     Any current yield quotations of the Nationwide Money Market Fund
Sub-Account and the Dreyfus Cash Management Fund Sub-Account, 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, 1995, the Nationwide Money
Market Fund Sub-Account and the Dreyfus Cash Management Fund Sub-Account
seven-day current yield was 4.23% and 4.68% respectively. The Nationwide Money
Market Fund Sub-Account and the Dreyfus Cash Management Fund Sub-Account
effective yield is computed similarly but includes the effect of assumed
compounding on an annualized basis of the current yield quotations of the
underlying Mutual Fund, and for the period ending December 31, 1994 was 4.32%
and 4.79%, respectively.

     The Nationwide Money Market Fund Sub-Account and the Dreyfus Cash
Management Fund Sub-Account yield and effective yield will fluctuate daily.
Actual yields will depend on factors such as the type of instruments in the
underlying Mutual Funds' portfolio, portfolio quality and average maturity,
changes in interest rates, and the underlying Mutual Funds' expenses. Although
each Sub-Account determines its yield on the basis of a seven calendar day
period, it may use a different time period on occasion. The yield quotes may
reflect the expense limitation described under "Investment Manager and Other
Services" in the underlying Mutual 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 Sub-Account and the Dreyfus Cash Management
Fund Sub-Account is not guaranteed or insured. Yields of other money market
funds may not be comparable if a different base period or another method of
calculation is used.

     All performance advertising shall include quotations of average annual
total return, calculated in accordance with a standard method prescribed by
rules of the Securities and Exchange Commission, to facilitate comparison with
total return quoted by other variable annuity separate accounts. Standardized
average annual total return advertised for a specific period is found by first
taking a hypothetical $1,000 investment in each of the Sub-Account's 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 Contract Maintenance 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" located in the prospectus.)
No deduction is made for premium taxes which may be assessed by certain states.
Non-standardized total return is calculated in a manner similar to average
annual total return except the total return does not reflect the deduction of
any applicable Contingent Deferred Sales Charge or Contract Maintenance 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
underlying Mutual Fund held in the Sub-Account has been in existence, if the
underlying Mutual Fund has not been in existence for one of the prescribed
periods. The non-
    

                                       2

                                   42 of 124
<PAGE>   43

   
standardized total return will cover the cumulative current calendar year and
the most recently completed calendar year, and periods of three, five and ten
years on a rolling calendar quarter basis. For those underlying Mutual Funds
which have not been held as Sub-Account within the Variable Account for one of
the quoted periods, the standardized average annual total return and
non-standardized total return quotations will show the investment performance
such underlying Mutual Funds would have achieved (reduced by the applicable
charges) had they been held as Sub-Accounts for the period quoted.

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

     Below are quotations of average annual total return and total return,
calculated as described in this provision, for each of the Sub-Accounts
available.

                               DC VARIABLE ACCOUNT
                           SERIES PERFORMANCE SUMMARY
                    STANDARDIZED AVERAGE ANNUAL TOTAL RETURN

<TABLE>
<CAPTION>
                                                                   1 YEAR           5 YEARS          10 YEARS
SERIES OPTIONS                                                   TO 12/31/95      TO 12/31/95       TO 12/31/95
- -------------------------------------------------------------- ---------------- ----------------- ----------------
<S>                                                                <C>               <C>              <C>   
AIM Constellation Fund - Institutional Class                       29.38%            23.77%           18.58%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
AIM Weingarten Fund - Institutional Class                          28.65%            12.14%           13.88%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
The Bond Fund of America, Inc.(SM)                                 11.63%            8.72%             7.47%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
Delaware Group Decatur Fund, Inc.-Decatur Income Fund              26.31%            12.29%           10.24%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
Dreyfus Cash Management                                            -0.50%            1.48%            3.71%1
- -------------------------------------------------------------- ---------------- ----------------- ----------------
The Dreyfus Third Century Fund, Inc.                               29.03%            10.45%            9.25%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
The Evergreen Total Return Fund                                    17.20%            9.29%             6.98%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
Federated GNMA Trust-Institutional Shares                           9.46%            5.18%             6.47%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
Federated Intermediate Government Trust-Institutional Shares        6.99%            4.59%             5.60%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
Fidelity Asset Manager(TM)                                         11.54%            10.92%           10.17%(2)
- -------------------------------------------------------------- ---------------- ----------------- ----------------
Fidelity Capital & Income Fund                                     10.13%            15.66%            8.84%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
Fidelity Contrafund                                                29.50%            21.58%           17.27%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
Fidelity Equity-Income Fund                                        25.07%            16.27%           10.81%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
Fidelity Growth & Income Portfolio                                 28.61%            18.65%           16.68%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
Fidelity Magellan(R) Fund                                           30.03%            17.77%           15.33%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
Fidelity OTC Portfolio                                             31.42%            17.58%           13.58%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
Fidelity Puritan Fund                                              14.82%            14.00%           10.81%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
The Growth Fund of America(R), Inc.                                23.07%            14.05%           12.69%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
The Income Fund of America(R), Inc.                                22.36%            11.96%            9.66%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
INVESCO Industrial Income Fund, Inc.                               20.64%            13.45%           11.64%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
Janus Fund                                                         22.71%            14.06%           13.42%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
Janus Twenty Fund                                                  29.44%            15.24%           12.86%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
<FN>
(1) Represents total return for the nine years, two months from inception
    (October, 1986).

(2) Represents total return for the seven years from inception (December, 1988).


                                                                                           (Continued on next page)
</TABLE>
    

                                       3

                                   43 of 124
<PAGE>   44

   
                               DC VARIABLE ACCOUNT
                     SERIES PERFORMANCE SUMMARY - CONTINUED
                    STANDARDIZED AVERAGE ANNUAL TOTAL RETURN

<TABLE>
<CAPTION>
                                                                   1 YEAR           5 YEARS          10 YEARS
SERIES OPTIONS                                                   TO 12/31/95      TO 12/31/95       TO 12/31/95
- -------------------------------------------------------------- ---------------- ----------------- ----------------
<S>                                                                <C>               <C>               <C>  
MAS Funds Fixed Income Portfolio                                   12.41%            8.22%             7.87%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
Massachusetts Investors Growth Stock Fund - Class A                21.63%            13.96%           10.95%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
MFS(R)Growth Opportunities Fund - Class A                          27.72%            11.77%            8.88%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
MFS(R)High Income Fund - Class A                                   10.54%            16.34%            6.74%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
Nationwide(R)Bond Fund                                             17.48%            6.83%             6.44%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
Nationwide(R)Fund                                                  23.26%            10.54%           11.21%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
Nationwide(R)Growth Fund                                           21.99%            13.31%           10.54%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
Nationwide(R)Money Market Fund                                     -0.99%            0.93%             3.13%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
Neuberger & Berman Guardian Fund                                   25.37%            16.75%           12.62%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
Neuberger & Berman Manhattan Fund, Inc.                            24.27%            13.76%           11.79%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
New York Venture Fund, Inc.                                        33.74%            17.92%           14.98%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
Putnam Investors Fund - Class A                                    30.75%            14.10%           11.63%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
Putnam Voyager Fund - Class A                                      33.33%            19.86%           16.17%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
SEI Index Funds-S&P 500 Index Portfolio                            30.55%            13.52%           12.21%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
Seligman Growth Fund, Inc. - Class A                               21.76%            12.54%           10.73%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
Strong Common Stock Fund, Inc.                                     25.66%            23.21%           18.69%3
- -------------------------------------------------------------- ---------------- ----------------- ----------------
T. Rowe Price International Stock Fund(R)                           4.84%            8.74%            12.97%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
Templeton Foreign Fund                                              4.61%            9.04%            13.30%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
Templeton Smaller Companies Growth Fund, Inc.                      11.04%            14.53%            9.99%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
Twentieth Century Growth Investors                                 13.71%            12.13%           12.11%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
Twentieth Century Ultra Investors                                  30.88%            22.59%           17.64%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
Twentieth Century Select Investors                                 16.01%            7.54%            10.23%
- -------------------------------------------------------------- ---------------- ----------------- ----------------
</TABLE>

(3) Represents total return for the six years from inception (December, 1989).
    

                                       4

                                   44 of 124
<PAGE>   45

   
                               DC VARIABLE ACCOUNT
                           SERIES PERFORMANCE SUMMARY
                          NON-STANDARDIZED TOTAL RETURN

   (The total return figures shown below do not reflect the deduction of the
    Contract Maintenance Charges or any applicable Contingent Deferred Sales
                                    Charges)

<TABLE>
<CAPTION>
                                                          YEAR ENDED     3 YEARS        5 YEARS       10 YEARS
SERIES OPTIONS                                             12/31/95    TO 12/31/95    TO 12/31/95   TO 12/31/95
- -------------------------------------------------------- ------------- ------------- -------------- -------------
<S>                                                         <C>           <C>           <C>            <C>   
AIM Constellation Fund - Institutional Class                34.88%        16.59%        25.00%         19.48%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
AIM Weingarten Fund - Institutional Class                   34.15%        10.33%        13.80%         14.85%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
The Bond Fund of America(SM), Inc.                          17.13%        7.60%         10.50%         8.79%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Delaware Group Decatur Fund, Inc.-Decatur Income Fund       31.81%        14.00%        14.01%         11.41%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Dreyfus Cash Management                                     5.00%         3.42%          3.66%          5.23%1
- -------------------------------------------------------- ------------- ------------- -------------- -------------
The Dreyfus Third Century Fund, Inc.                        34.53%        8.74%         12.18%         10.52%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
The Evergreen Total Return Fund                             22.70%        8.36%         11.06%         8.35%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Federated GNMA Trust-Institutional Shares                   14.96%        5.42%          7.15%         7.83%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Federated Intermediate  Government  Trust-Institutional     12.49%        5.05%          6.58%         7.01%
Shares
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Fidelity Asset Manager(TM)                                  17.04%        9.76%         12.59%        11.60%(2)
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Fidelity Capital & Income Fund                              15.63%        10.57%        17.13%         10.15%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Fidelity Contrafund                                         35.00%        16.73%        22.89%         18.27%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Fidelity Equity-Income Fund                                 30.57%        15.93%        17.80%         12.03%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Fidelity Growth & Income Portfolio                          34.11%        17.17%        20.09%         17.58%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Fidelity Magellan(R)Fund                                    35.53%        17.63%        19.24%         16.32%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Fidelity OTC Portfolio                                      36.92%        12.38%        19.02%         14.68%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Fidelity Puritan Fund                                       20.32%        13.47%        15.59%         11.99%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
The Growth Fund of America(R), Inc.                         28.57%        13.05%        15.63%         13.77%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
The Income Fund of America(R), Inc.                         27.86%        11.72%        13.65%         10.90%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
INVESCO Industrial Income Fund, Inc.                        26.14%        11.57%        15.01%         12.80%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Janus Fund                                                  28.21%        11.32%        15.62%         14.48%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Janus Twenty Fund                                           34.94%        8.52%         16.70%         14.00%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
<FN>
(1)  Represents total return for the nine years, two months from inception
     (October, 1986).

(2)  Represents total return for the seven years from inception (December,
     1988).
                                                                                        (Continued on next page)

 </TABLE>
    


                                      5

                                   45 of 124
<PAGE>   46
   
                               DC VARIABLE ACCOUNT
                     SERIES PERFORMANCE SUMMARY - CONTINUED
                          NON-STANDARDIZED TOTAL RETURN

   (The total return figures shown below do not reflect the deduction of the
    Contract Maintenance Charges or any applicable Contingent Deferred Sales
                                    Charges)

<TABLE>
<CAPTION>
                                                          YEAR ENDED     3 YEARS        5 YEARS       10 YEARS
SERIES OPTIONS                                             12/31/95    TO 12/31/95    TO 12/31/95   TO 12/31/95
- -------------------------------------------------------- ------------- ------------- -------------- -------------
<S>                                                         <C>           <C>           <C>            <C>  
MAS Funds Fixed Income Portfolio                            17.91%        7.63%         10.02%         9.15%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Massachusetts Investors Growth Stock Fund - Class A         27.13%        10.02%        15.49%         12.12%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
MFS(R)Growth Opportunities Fund - Class A                   33.22%        13.33%        13.49%         10.21%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
MFS(R)High Income Fund - Class A                            16.04%        9.80%         17.75%         8.21%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Nationwide(R)Bond Fund                                      22.98%        7.08%          8.74%         7.84%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Nationwide(R)Fund                                           28.76%        10.71%        12.28%         12.33%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Nationwide(R)Growth Fund                                    27.49%        12.22%        14.93%         11.71%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Nationwide(R)Money Market Fund                                4.51%       2.95%          3.14%         4.69%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Neuberger & Berman Guardian Fund                            30.87%        13.91%        18.25%         13.77%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Neuberger & Berman Manhattan Fund, Inc.                     29.77%        10.53%        15.35%         12.91%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
New York Venture Fund, Inc.                                 39.24%        16.17%        19.40%         16.01%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Putnam Investors Fund - Class A                             36.25%        15.12%        15.73%         12.80%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Putnam Voyager Fund - Class A                               38.83%        17.45%        21.26%         17.15%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
SEI Index Funds-S&P 500 Index Portfolio                     36.05%        13.98%        15.18%         13.32%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Seligman Growth Fund, Inc. - Class A                        27.26%        8.53%         14.14%         11.89%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Strong Common Stock Fund, Inc.                              31.16%        17.05%        24.46%         20.00%(3)
- -------------------------------------------------------- ------------- ------------- -------------- -------------
T. Rowe Price International Stock Fund(R)                   10.34%        14.61%        10.56%         13.85%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Templeton Foreign Fund                                      10.11%        14.04%        10.85%         14.21%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Templeton Smaller Companies Growth Fund, Inc.               16.54%        12.89%        16.04%         11.18%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Twentieth Century Growth Investors                          19.21%        6.14%         13.67%         13.15%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Twentieth Century Ultra Investors                           36.38%        16.25%        23.82%         18.63%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
Twentieth Century Select Investors                          21.51%        7.93%          9.37%         11.33%
- -------------------------------------------------------- ------------- ------------- -------------- -------------
</TABLE>
    

(3)  Represents total return for the six years from inception (December, 1989).

ANNUITY PAYMENTS

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

                                       6

                                   46 of 124
<PAGE>   47

<PAGE>   1



                          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,
1995, and the related statements of operations and changes in contract owners'
equity and schedules of changes in unit value for each of the years in the three
year period then ended. These financial statements and schedules of changes in
unit value are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements and
schedules of changes in unit value based on our audits.

        We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements and schedules of
changes in unit value are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements. Our procedures included confirmation of securities
owned as of December 31, 1995, by correspondence with the custodian and the
transfer agents of the underlying mutual funds. An audit also includes assessing
the accounting principles used and significant estimates made by management, as
well as evaluating the overall financial statement presentation. We believe that
our audits provide a reasonable basis for our opinion.

        In our opinion, the financial statements and schedules of changes in
unit value referred to above present fairly, in all material respects, the
financial position of Nationwide DC Variable Account as of December 31, 1995,
and the results of its operations and its changes in contract owners' equity and
the schedules of changes in unit value for each of the years in the three year
period then ended in conformity with generally accepted accounting principles.


                                                         KPMG Peat Marwick LLP


Columbus, Ohio
February 6, 1996


<PAGE>   2
                         NATIONWIDE DC VARIABLE ACCOUNT

          STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS' EQUITY
                               December 31, 1995

<TABLE>
<S>                                                                                        <C>
ASSETS:
  Investments at market value:
   AIM Equity Funds, Inc. - AIM Constellation Fund - Institutional Class (AIMCon)
     249,416 shares (cost $5,122,224) .............................................        $  5,709,140
   AIM Equity Funds, Inc. - AIM Weingarten Fund - Institutional Class (AIMWein)
     85,216 shares (cost $1,483,639) ..............................................           1,525,364
   The Bond Fund of America(SM), Inc. (BdFdAm)
     1,092,553 shares (cost $14,847,399) ..........................................          15,164,631
   Davis New York Venture Fund, Inc. (DNYVenFd)
     164,134 shares (cost $2,213,073) .............................................           2,383,220
   Delaware Group Decatur Fund, Inc. -
     Decatur Income Fund Institutional Class (DeDecInc)
     9,818 shares (cost $167,039) .................................................             178,483
   Dreyfus Cash Management - Class A (DryCsMgt)
     2,870,465 shares (cost $2,870,465) ...........................................           2,870,465
   The Dreyfus Third Century Fund, Inc. (Dry3dCen)
     1,766,029 shares (cost $13,752,882) ..........................................          14,552,081
   The Evergreen Total Return Fund - Class Y (EvTotRet)
     284,816 shares (cost $5,571,501) .............................................           5,673,542
   The Institutional Shares of Federated GNMA Trust (FedGNMA)
     55,809 shares (cost $614,524) ................................................             632,311
   Federated U.S. Government Securities Fund: 2-5 Years -
     Institutional shares (FedUSGvt)
     195,917 shares (cost $2,035,497) .............................................           2,094,348
   Fidelity Asset Manager(TM) (FidAsMgr)
     413,231 shares (cost $5,996,149) .............................................           6,549,714
   Fidelity Capital & Income Fund (FidCapIn)
     187,798 shares (cost $1,506,762) .............................................           1,720,225
   Fidelity Contrafund (FidContr)
     2,807,153 shares (cost $93,640,579) ..........................................         106,727,946
   Fidelity Equity-Income Fund (FidEqInc)
     4,190,757 shares (cost $125,021,655) .........................................         158,955,409
   Fidelity Growth & Income Portfolio (FidGrInc)
     258,654 shares (cost $6,020,119) .............................................           6,996,602
   Fidelity Magellan(R) Fund (FidMgln)
     1,851,340 shares (cost $137,741,461) .........................................         159,178,178
   Fidelity OTC Portfolio (FidOTC)
     2,585 shares (cost $80,480) ..................................................              78,416
   The Growth Fund of America,(R) Inc. (GroFdAm)
     520,465 shares (cost $14,109,870) ............................................          15,895,009
   The Income Fund of America,(R) Inc. (IncFdAm)
     1,031,426 shares (cost $14,812,594) ..........................................          16,368,731
   INVESCO Industrial Income Fund, Inc. (InvIndln)
     1,213,581 shares (cost $14,292,237) ..........................................          15,436,744
   Janus Fund (JanFund)
     794,223 shares (cost $16,552,243) ............................................          18,298,906
</TABLE>


<PAGE>   3
<TABLE>
<S>                                                                                      <C>
Janus Twenty Fund (Jan20Fd)
  1,637 shares (cost $41,126) ..................................................             42,015
MAS Funds - Fixed Income Portfolio (MASFIP)
  35,957 shares (cost $421,141) ................................................            423,936
MFS(R) Growth Opportunities Fund -- Class A (MFSGrOpp)
  1,709,839 shares (cost $18,728,290) ..........................................         20,415,481
MFS(R) High Income Fund -- Class A (MFSHiInc)
  770,967 shares (cost $3,965,666) .............................................          3,993,608
Massachusetts Investors Growth Stock Fund - Class A (MFSGrStk)
  463,850 shares (cost $5,152,028) .............................................          4,930,728
Nationwide(R) Bond Fund (NWBdFd)
  18,732 shares (cost $175,447) ................................................            183,199
Nationwide(R) Fund (NWFund)
  2,011,344 shares (cost $32,008,030) ..........................................         35,419,768
Nationwide(R) Growth Fund (NWGroFd)
  793,788 shares (cost $8,651,391) .............................................          9,787,410
Nationwide(R) Money Market Fund (NWMyMkt)
  56,633,646 shares (cost $56,633,646) .........................................         56,633,646
Neuberger & Berman Manhattan Fund (NBManhFd)
  73,481 shares (cost $830,928) ................................................            892,059
Putnam Investors Fund - Class A (PutInvFd)
  4,493,556 shares (cost $36,548,507) ..........................................         38,689,518
Putnam Voyager Fund - Class A (PutVoyFd)
  3,796,128 shares (cost $46,369,316) ..........................................         57,890,957
SEI Index Funds - S&P 500 Index Portfolio (SEI500Ix)
  131,340 shares (cost $2,259,348) .............................................          2,616,302
Seligman Growth Fund, Inc. -- Class A (SelGroFd)
  475,026 shares (cost $2,538,847) .............................................          2,479,638
Strong Common Stock Fund, Inc. (StComStk)
  90,057 shares (cost $1,679,833) ..............................................          1,780,431
T. Rowe Price International Funds, Inc. - International Stock Fund(R) (TRIntStk)
  2,892,015 shares (cost $34,670,756) ..........................................         35,369,345
Templeton Foreign Fund - Class I (TemForFd)
  5,442,964 shares (cost $51,113,527) ..........................................         49,966,406
Templeton Smaller Companies Growth Fund, Inc. - Class I (TemSmGro)
  74,152 shares (cost $611,430) ................................................            565,783
Twentieth Century Investors, Inc. - Growth Investors (TCGroInv)
  7,712,110 shares (cost $166,579,675) .........................................        149,537,804
Twentieth Century Investors, Inc. - Select Investors (TCSelInv)
  47,256 shares (cost $1,583,478) ..............................................          1,683,269
Twentieth Century Investors, Inc. - Ultra Investors (TCUltra)
  7,391,238 shares (cost $162,552,401) .........................................        192,985,237
Dreyfus Stock Index Fund (DryStkIx)
  401 shares (cost $6,113) .....................................................              6,891
Fidelity VIP - Asset Manager Portfolio (FidVIPAM)
  735 shares (cost $10,612) ....................................................             11,609
Fidelity VIP - Equity-Income Portfolio (FidVIPEI)
  2,558 shares (cost $43,759) ..................................................             49,286
Fidelity VIP - Growth Portfolio (FidVIPGr)
  1,384 shares (cost $34,581) ..................................................             40,402
</TABLE>


<PAGE>   4
<TABLE>
   <S>                                                                        <C>   
   Fidelity VIP - High Income Portfolio (FidVIPHI)
     1,031 shares (cost $11,702) .....................................                12,429
   Fidelity VIP - Overseas Portfolio (FidVIPOv)
     3,366 shares (cost $54,082) .....................................                57,389
   Nationwide SAT - Government Bond Fund (NWGvtBd)
     793 shares (cost $8,630) ........................................                 9,007
   Nationwide SAT - Money Market Fund (SATMyMkt)
     16,777 shares (cost $16,777) ....................................                16,777
   Nationwide SAT - Total Return Fund (NWTotRet)
     1,989 shares (cost $21,342) .....................................                22,958
   Neuberger & Berman AMT - Growth Portfolio (NBGro)
     1,561 shares (cost $34,667) .....................................                40,358
   Neuberger & Berman AMT - Limited Maturity Bond Portfolio (NBLtdMat)
     213 shares (cost $3,005) ........................................                 3,129
   Neuberger & Berman AMT - Partners Portfolio (NBPart)
     585 shares (cost $6,167) ........................................                 7,735
   TCI Portfolios - TCI Balanced (TCIBal)
     253 shares (cost $1,734) ........................................                 1,781
   TCI Portfolios - TCI Growth (TCIGro)
     7,296 shares (cost $67,472) .....................................                87,996
                                                                              --------------
            Total investments ........................................         1,223,643,752
  Accounts receivable ................................................             3,041,207
                                                                              --------------
            Total assets .............................................         1,226,684,959
Accounts payable .....................................................               222,906
                                                                              --------------
Contract owners' equity (note 4) .....................................        $1,226,462,053
                                                                              ==============
</TABLE>


See accompanying notes to financial statements.


<PAGE>   5
                         NATIONWIDE DC VARIABLE ACCOUNT
        STATEMENTS OF OPERATIONS AND CHANGES IN CONTRACT OWNERS' EQUITY
                  Years Ended December 31, 1995, 1994 and 1993
     
<TABLE>
<CAPTION>
                                                               1995                  1994                  1993
                                                          --------------         ------------         ------------
<S>                                                       <C>                    <C>                  <C>       
Investment activity:
 Reinvested capital gains and dividends ............      $   86,971,463           61,302,838           54,320,159
                                                          --------------         ------------         ------------
 Gain (loss) on investments:
  Proceeds from redemptions of mutual fund shares ..         184,309,039          264,448,390          133,104,700
  Cost of mutual fund shares sold ..................        (162,128,137)        (230,194,049)        (113,800,616)
                                                          --------------         ------------         ------------
  Realized gain (loss) on investments ..............          22,180,902           34,254,341           19,304,084
  Change in unrealized gain (loss) on investments ..         146,852,392         (110,099,526)           9,356,816
                                                          --------------         ------------         ------------
   Net gain (loss) on investments ..................         169,033,294          (75,845,185)          28,660,900
                                                          --------------         ------------         ------------
     Net investment activity .......................         256,004,757          (14,542,347)          82,981,059
                                                          --------------         ------------         ------------
Equity transactions:
 Purchase payments received from contract owners ...        313,176,439          283,645,521          241,760,552
 Redemptions .......................................       (174,184,814)        (244,646,099)        (106,489,443)
 Adjustments to maintain reserves ..................            137,602             (174,764)              36,571
                                                          --------------         ------------         ------------
     Net equity transactions .......................        139,129,227           38,824,658          135,307,680
                                                          --------------         ------------         ------------
Expenses (note 2):
 Contract charges ..................................         (10,060,039)          (7,875,081)          (6,752,316)
 Contingent deferred sales charges .................            (160,870)              (4,451)              (4,840)
                                                          --------------         ------------         ------------
     Total expenses ................................         (10,220,909)          (7,879,532)          (6,757,156)
                                                          --------------         ------------         ------------
Net change in contract owners' equity ..............         384,913,075           16,402,779          211,531,583
Contract owners' equity beginning of period ........         841,548,978          825,146,199          613,614,616
                                                          --------------         ------------         ------------
Contract owners' equity end of period ..............      $1,226,462,053          841,548,978          825,146,199
                                                          ==============         ============         ============
</TABLE>


See accompanying notes to financial statements.

<PAGE>   6
                         NATIONWIDE DC VARIABLE ACCOUNT
                          NOTES TO FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993

(1) Summary of Significant Accounting Policies

  (a) Organization and Nature of Operations

  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.

  The Company offers group flexible fund retirement contracts through the
Account. The primary distribution for the contracts is through an affiliated
sales organization; however, other distributors may be utilized.

  (b) The Contracts

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

        AIM Equity Funds, Inc. - AIM Constellation Fund - Institutional Class 
          (AIMCon)
        AIM Equity Funds, Inc. - AIM Weingarten Fund - Institutional Class
          (AIMWein)
        The Bond Fund of America(SM), Inc. (BdFdAm) (only available for certain
          contracts issued beginning January 1, 1994)
        Davis New York Venture Fund, Inc. (DNYVenFd) (formerly New York Venture
          Fund, Inc.)
        Delaware Group Decatur Fund, Inc. - Decatur Income Fund Institutional
          Class (DeDecInc) (not available for contracts issued on or after 
          August 1, 1993)
        Dreyfus Cash Management - Class A (DryCsMgt)
        The Dreyfus Third Century Fund, Inc. (Dry3dCen)
        The Evergreen Total Return Fund - Class Y (EvTotRet)
        The Institutional Shares of Federated GNMA Trust (FedGNMA)
        Federated U.S. Government Securities Fund: 2-5 Years - Institutional
          Shares (FedUSGvt) (formerly Federated Intermediate Government Trust)
        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)
        Fidelity OTC Portfolio (FidOTC)
        Fidelity Puritan Fund (FidPurtn)
        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)
        Janus Fund (JanFund)
        Janus Twenty Fund (Jan20Fd)
        MAS Funds - Fixed Income Portfolio (MASFIP)
        MFS(R) Growth Opportunities Fund -- Class A (MFSGrOpp)
        MFS(R) High Income Fund -- Class A (MFSHiInc)
        Massachusetts Investors Growth Stock Fund - Class A (MFSGrStk)
        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 Guardian Fund (NBGuard)
        Neuberger & Berman Manhattan Fund (NBManhFd)
        Putnam Investors Fund - Class A (PutInvFd)


<PAGE>   7
        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 Funds, Inc. - International Stock Fund(R)
          (TRIntStk)
        Templeton Foreign Fund - Class I (TemForFd)
        Templeton Smaller Companies Growth Fund, Inc. - Class I (TemSmGro)
        Twentieth Century Investors, Inc. - Growth Investors (TCGroInv)
        Twentieth Century Investors, Inc. - Select Investors (TCSelInv)
        Twentieth Century Investors, Inc. - Ultra Investors (TCUltra)

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

        The Dreyfus Socially Responsible Growth Fund, Inc. (DrySRGro)
        Dreyfus Stock Index Fund (DryStkIx)
        Portfolios of the Fidelity Variable Insurance Products Fund I & II
          (Fidelity VIP)
          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 - Capital Appreciation Fund (NWCapApp)
          Nationwide SAT - Government Bond Fund (NWGvtBd)
          Nationwide SAT - Money Market Fund (SATMyMkt)
          Nationwide SAT - Total Return Fund (NWTotRet)
        Portfolios of the Neuberger & Berman Advisers Management Trust
          (Neuberger & Berman AMT)
          Neuberger & Berman AMT - Growth Portfolio (NBGro)
          Neuberger & Berman AMT - Limited Maturity Bond Portfolio (NBLtdMat)
          Neuberger & Berman AMT - Partners Portfolio (NBPart)
        Portfolios of the TCI Portfolios, Inc. (TCI Portfolios)
          TCI Portfolios - TCI Balanced (TCIBal)
          TCI Portfolios - TCI Growth (TCIGro)

  All of the above funds were being utilized as of December 31, 1995, except The
Dreyfus Socially Responsible Fund, Inc. (DrySRGro), Fidelity Puritan Fund
(FidPurtn), Neuberger & Berman Guardian Fund (NBGuard) and Nationwide SAT -
Capital Appreciation Fund (NWCapApp).

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

  (c) Security Valuation, Transactions and Related Investment Income

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

  (d) Federal Income Taxes

  Operations of the 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.


<PAGE>   8
  (e) Use of Estimates in the Preparation of Financial Statements

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

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


<PAGE>   9
(4) Components of Contract Owners' Equity

     The following is a summary of contract owners' equity at December 31, 1995.

<TABLE>
<CAPTION>
                                                                                Units          Unit Value
                                                                                -----          ----------
<S>                                                                          <C>               <C>                    <C>
AIM Equity Funds, Inc. -- AIM Constellation Fund -
     Institutional Class ..........................................            3,214,050       $  1.776138            $    5,708,596
AIM Equity Funds, Inc. -- AIM Weingarten Fund -                                                                        
     Institutional Class ..........................................            1,097,067          1.389659                 1,524,549
The Bond Fund of America(SM), Inc. ................................            7,434,474          2.039710                15,164,171
Davis New York Venture Fund, Inc. .................................            1,771,764          1.345221                 2,383,414
Delaware Group Decatur Fund, Inc. --                                                                                   
     Decatur Income Fund Institutional Class ......................              100,636          1.910384                   192,253
Dreyfus Cash Management -- Class A ................................            2,561,760          1.110383                 2,844,535
The Dreyfus Third Century Fund, Inc. ..............................            6,501,520          2.238323                14,552,502
The Evergreen Total Return Fund -- Class Y ........................            3,257,653          1.741651                 5,673,695
The Institutional Shares of Federated GNMA Trust ..................              508,686          1.243001                   632,297
Federated U.S. Government Securities Fund: 2-5 Years --                                                                
     Institutional Shares .........................................            1,877,483          1.115461                 2,094,259
Fidelity Asset Manager(TM) ........................................            5,838,128          1.121926                 6,549,948
Fidelity Capital & Income Fund ....................................              463,343          3.712491                 1,720,157
Fidelity Contrafund ...............................................           62,585,233          1.705419               106,734,045
Fidelity Equity-Income Fund .......................................           35,553,370          4.471070               158,961,606
Fidelity Growth & Income Portfolio ................................            4,155,413          1.683805                 6,996,905
Fidelity Magellan(R) Fund .........................................           92,049,788          1.729361               159,187,313
Fidelity OTC Portfolio ............................................               64,305          1.219506                    78,420
The Growth Fund of America,(R) Inc. ...............................            6,716,573          2.366626                15,895,616
The Income Fund of America,(R) Inc. ...............................            8,645,811          1.893327                16,369,347
INVESCO Industrial Income Fund, Inc. ..............................           10,632,818          1.451889                15,437,671
Janus Fund ........................................................           13,522,743          1.353271                18,299,936
Janus Twenty Fund .................................................               31,831          1.320040                    42,018
MAS Funds -- Fixed Income Portfolio ...............................              366,604          1.156444                   423,957
MFS(R) Growth Opportunities Fund -- Class A .......................            3,824,999          6.114190                23,386,771
MFS(R) High Income Fund -- Class A ................................              806,763          4.949752                 3,993,277
Massachusetts Investors Growth Stock Fund -- Class A ..............              551,377          8.942612                 4,930,751
Nationwide(R) Bond Fund ...........................................               92,001          1.991196                   183,192
Nationwide(R) Fund ................................................            2,905,460         12.191058                35,420,631
Nationwide(R) Growth Fund .........................................            3,668,270          2.667201                 9,784,013
Nationwide(R) Money Market Fund ...................................           20,350,850          2.774433                56,462,070
Neuberger & Berman Manhattan Fund .................................              394,751          2.259932                   892,110
Putnam Investors Fund -- Class A ..................................            3,422,356         11.305164                38,690,296
Putnam Voyager Fund -- Class A ....................................           21,036,155          2.752130                57,894,233
SEI Index Funds -- S&P 500 Index Portfolio ........................            1,072,618          2.439184                 2,616,313
Seligman Growth Fund, Inc -- Class A ..............................              277,527          8.934609                 2,479,595
Strong Common Stock Fund, Inc. ....................................            1,353,697          1.315349                 1,780,584
T. Rowe Price International Funds, Inc. --                                                                             
     International Stock Fund(R) ..................................           22,425,072          1.577274                35,370,483
Templeton Foreign Fund -- Class I .................................           32,915,364          1.518092                49,968,551
Templeton Smaller Companies Growth Fund, Inc. -- Class I ..........              382,441          1.490946                   570,199
Twentieth Century Investors, Inc. -- Growth Investors .............           37,335,163          4.005400               149,542,262
Twentieth Century Investors, Inc. -- Select Investors .............            1,254,199          1.331631                 1,670,130
Twentieth Century Investors, Inc. -- Ultra Investors ..............          105,140,475          1.835553               192,990,914
Dreyfus Stock Index Fund ..........................................                5,213          1.322035                     6,892
Fidelity VIP -- Asset Manager Portfolio ...........................               10,482          1.107535                    11,609
Fidelity VIP -- Equity-Income Portfolio ...........................               37,796          1.303642                    49,272
Fidelity VIP -- Growth Portfolio ..................................               29,541          1.366323                    40,363
Fidelity VIP -- High Income Portfolio .............................               10,485          1.185437                    12,429
Fidelity VIP -- Overseas Portfolio ................................               55,723          1.029809                    57,384
Nationwide SAT -- Government Bond Fund ............................                5,714          1.574158                     8,995
Nationwide SAT -- Money Market Fund ...............................               14,512          1.209790                    17,556
Nationwide SAT -- Total Return Fund ...............................               11,766          1.950853                    22,954
Neuberger & Berman AMT -- Growth Portfolio ........................               24,304          1.661013                    40,369
Neuberger & Berman AMT --                                                                                              
     Limited Maturity Bond Portfolio ..............................                2,860          1.093904                     3,129
Neuberger & Berman AMT -- Partners Portfolio ......................                5,923          1.306186                     7,737
TCI Portfolios -- TCI Balanced ....................................                1,504          1.184177                     1,781
                                                                                                                      
TCI Portfolios -- TCI Growth ......................................               50,891          1.729155                    87,998
                                                                             ===========          ========            --------------
                                                                                                                      $1,226,462,053
                                                                                                                      ==============
</TABLE>

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


<PAGE>   10
                                                                      SCHEDULE I
                         NATIONWIDE DC VARIABLE ACCOUNT
                       SCHEDULES OF CHANGES IN UNIT VALUE
                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993


<TABLE>
<CAPTION>
                                                    AIMCon         AIMWein          BdFdAm         DNYVenFd        DeDecInc    
<S>                                               <C>              <C>             <C>              <C>            <C>         
1995**                        
   Beginning unit value - Jan. 1                  $ 1.316836       1.035886        1.741422         .966146        1.449372    
   ------------------------------------------------------------------------------------------------------------------------
   Reinvested capital gains
        and dividends                                .056462        .182030         .148075         .099553         .199940    
   ------------------------------------------------------------------------------------------------------------------------
   Unrealized gain (loss)                            .418051        .183577         .168396         .290764         .277029    
   ------------------------------------------------------------------------------------------------------------------------
   Contract charges                                 (.015211)      (.011834)       (.018183)       (.011242)       (.015957)   
   ------------------------------------------------------------------------------------------------------------------------
   Ending unit value - Dec. 31                    $ 1.776138       1.389659        2.039710        1.345221        1.910384    
   ------------------------------------------------------------------------------------------------------------------------
   Percentage increase (decrease)
        in unit value* (a)                            35%            34%             17%             39%             32%       
   ========================================================================================================================

1994
   Beginning unit value - Jan. 1                  $ 1.305850       1.044414        1.850918         .994508        1.473401    
   ------------------------------------------------------------------------------------------------------------------------
   Reinvested capital gains
        and dividends                                .038234        .114765         .138760         .046949         .102070    
   ------------------------------------------------------------------------------------------------------------------------
   Unrealized gain (loss)                           (.014948)      (.113428)       (.231366)       (.065935)       (.112176)   
   ------------------------------------------------------------------------------------------------------------------------
   Contract charges                                 (.012300)      (.009865)       (.016890)       (.009376)       (.013923)   
   ------------------------------------------------------------------------------------------------------------------------
   Ending unit value - Dec. 31                    $ 1.316836       1.035886        1.741422         .966146        1.449372    
   ------------------------------------------------------------------------------------------------------------------------
   Percentage increase (decrease)          
        in unit value* (a)                             1%            (1)%            (6)%            (3)%            (2)%      
   ========================================================================================================================

1993
   Beginning unit value - Jan. 1                  $ 1.120568       1.034606        1.637181        1.000000        1.289480    
   ------------------------------------------------------------------------------------------------------------------------
   Reinvested capital gains
        and dividends                                .000000        .029163         .178726         .057859         .198323    
   ------------------------------------------------------------------------------------------------------------------------
   Unrealized gain (loss)                            .196509       (.009792)        .052059        (.061826)       (.001107)   
   ------------------------------------------------------------------------------------------------------------------------
   Contract charges                                 (.011227)      (.009563)       (.017048)       (.001525)       (.013295)   
   ------------------------------------------------------------------------------------------------------------------------
   Ending unit value - Dec. 31                    $ 1.305850       1.044414        1.850918         .994508        1.473401   
   ------------------------------------------------------------------------------------------------------------------------
   Percentage increase (decrease)         
        in unit value* (a)                             17%            1%              13%            (1)%(b)          14%     
   ========================================================================================================================


<CAPTION>
                                                   DryCsMgt        Dry3dCen        EvTotRet        FedGNMA         FedUSGvt
<S>                                                <C>             <C>             <C>             <C>             <C>    
1995**                        
   Beginning unit value - Jan. 1                   1.057458        1.663803        1.419467        1.081229         .991595
   ------------------------------------------------------------------------------------------------------------------------
   Reinvested capital gains
        and dividends                               .063267         .156545         .092352         .083381         .065310
   ------------------------------------------------------------------------------------------------------------------------
   Unrealized gain (loss)                           .000000         .436477         .244789         .089624         .068708
   ------------------------------------------------------------------------------------------------------------------------
   Contract charges                                (.010342)       (.018502)       (.014957)       (.011233)       (.010152)
   ------------------------------------------------------------------------------------------------------------------------
   Ending unit value - Dec. 31                     1.110383        2.238323        1.741651        1.243001        1.115461
   ------------------------------------------------------------------------------------------------------------------------
   Percentage increase (decrease)
        in unit value* (a)                           5%              35%             23%             15%             12%
   ========================================================================================================================

1994
   Beginning unit value - Jan. 1                   1.025704        1.814915        1.531292        1.119643        1.020623
   ------------------------------------------------------------------------------------------------------------------------
   Reinvested capital gains
        and dividends                               .041657         .233019         .106153         .080720         .050088
   ------------------------------------------------------------------------------------------------------------------------
   Unrealized gain (loss)                           .000000        (.367765)       (.204194)       (.108769)       (.069585)
   ------------------------------------------------------------------------------------------------------------------------
   Contract charges                                (.009903)       (.016366)       (.013784)       (.010365)       (.009531)
   ------------------------------------------------------------------------------------------------------------------------
   Ending unit value - Dec. 31                     1.057458        1.663803        1.419467        1.081229         .991595
   ------------------------------------------------------------------------------------------------------------------------
   Percentage increase (decrease)          
        in unit value* (a)                           3%              (8)%            (7)%            (3)%            (3)%
   ========================================================================================================================

1993
   Beginning unit value - Jan. 1                   1.003770        1.740666        1.368966        1.061001        1.000000
   ------------------------------------------------------------------------------------------------------------------------
   Reinvested capital gains
        and dividends                               .031647         .132238         .165734         .079608         .027755
   ------------------------------------------------------------------------------------------------------------------------
   Unrealized gain (loss)                           .000000        (.041442)        .010622        (.010414)       (.000640)
   ------------------------------------------------------------------------------------------------------------------------
   Contract charges                                (.009713)       (.016547)       (.014030)       (.010552)       (.006492)
   ------------------------------------------------------------------------------------------------------------------------
   Ending unit value - Dec. 31                     1.025704        1.814915        1.531292        1.119643        1.020623
   ------------------------------------------------------------------------------------------------------------------------
   Percentage increase (decrease)         
        in unit value* (a)                             2%              4%              12%             6%            2%(b)
   ========================================================================================================================
</TABLE>

 *An annualized rate of return cannot be determined as:
    (a) Contract charges do not include the annual contract maintenance charge
        discussed in note 2; and
    (b) This investment option was not utilized for the entire year indicated.
**No other investment options were being utilized.


<PAGE>   11
                                                           SCHEDULE I, CONTINUED

                         NATIONWIDE DC VARIABLE ACCOUNT
                       SCHEDULES OF CHANGES IN UNIT VALUE
                  Years Ended December 31, 1995, 1994 and 1993

<TABLE>
<CAPTION>
                                          FidAsMgr       FidCapIn        FidContr        FidEqInc        FidGrInc
<S>                                      <C>             <C>             <C>             <C>             <C>
1995***                        
   Beginning unit value - Jan. 1         $ .958564       3.210584        1.263308        3.424310        1.255568
   --------------------------------------------------------------------------------------------------------------
   Reinvested capital gains
        and dividends                      .032047        .338236         .133103         .262606         .083036
   --------------------------------------------------------------------------------------------------------------
   Unrealized gain (loss)                  .141097        .197671         .323258         .821416         .358955
   --------------------------------------------------------------------------------------------------------------
   Contract charges                       (.009782)      (.034000)       (.014250)       (.037262)       (.013754)
   --------------------------------------------------------------------------------------------------------------
   Ending unit value - Dec. 31           $1.121926       3.712491        1.705419        4.471070        1.683805
   --------------------------------------------------------------------------------------------------------------
   Percentage increase (decrease)                                               
        in unit value* (a)                   17%             16%             35%             31%             34%
   ==============================================================================================================

1994                                                                
   Beginning unit value - Jan. 1         $1.036089       3.397953        1.289799        3.448520        1.239420
   --------------------------------------------------------------------------------------------------------------
   Reinvested capital gains      
        and dividends                      .038621        .285090         .009193         .333965         .092801
   --------------------------------------------------------------------------------------------------------------
   Unrealized gain (loss)                 (.106677)      (.440620)       (.023586)       (.325363)       (.064842)
   --------------------------------------------------------------------------------------------------------------
   Contract charges                       (.009469)      (.031839)       (.012098)       (.032812)       (.011811)
   --------------------------------------------------------------------------------------------------------------
   Ending unit value - Dec. 31           $ .958564       3.210584        1.263308        3.424310        1.255568
   --------------------------------------------------------------------------------------------------------------
   Percentage increase (decrease)                                                              
        in unit value* (a)                   (7)%           (6)%            (2)%            (1)%            1%
   ==============================================================================================================


1993                                         
   Beginning unit value - Jan. 1         $1.000000       2.746533        1.072342        2.869860        1.046808
   --------------------------------------------------------------------------------------------------------------
   Reinvested capital gains     
        and dividends                      .040710        .275431         .094904         .126727         .069383
   --------------------------------------------------------------------------------------------------------------
   Unrealized gain (loss)                 (.003048)       .406133         .134019         .482324         .134221
   --------------------------------------------------------------------------------------------------------------
   Contract charges                       (.001573)      (.030144)       (.011466)       (.030391)       (.010992)
   --------------------------------------------------------------------------------------------------------------
   Ending unit value - Dec. 31           $1.036089       3.397953        1.289799        3.448520        1.239420
   --------------------------------------------------------------------------------------------------------------
   Percentage increase (decrease)                                               
        in unit value* (a)                    4%(b)         24%             20%             20%             18%
   ==============================================================================================================
                                                                       
<CAPTION>
                                                FidMgln          FidOTC         GroFdAm          IncFdAm
<S>                                             <C>             <C>             <C>             <C>
1995***
   Beginning unit value - Jan. 1                1.275955        1.000000        1.840658        1.480756
   -----------------------------------------------------------------------------------------------------
   Reinvested capital gains
        and dividends                            .100389         .069960         .182879         .115949
   -----------------------------------------------------------------------------------------------------
   Unrealized gain (loss)                        .367790         .156872         .363801         .312609
   -----------------------------------------------------------------------------------------------------
   Contract charges                             (.014773)       (.007326)       (.020712)       (.015987)
   -----------------------------------------------------------------------------------------------------
   Ending unit value - Dec. 31                  1.729361        1.219506        2.366626        1.893327
   -----------------------------------------------------------------------------------------------------
   Percentage increase (decrease)
        in unit value* (a)                          36%            22%(b)           29%             28%
   =====================================================================================================

1994
   Beginning unit value - Jan. 1                1.311856            **          1.857739        1.533299
   -----------------------------------------------------------------------------------------------------
   Reinvested capital gains
        and dividends                            .051123                         .083262         .097082
   -----------------------------------------------------------------------------------------------------
   Unrealized gain (loss)                       (.074747)                       (.082914)       (.135450)
   -----------------------------------------------------------------------------------------------------
   Contract charges                             (.012277)                       (.017429)       (.014175)
   -----------------------------------------------------------------------------------------------------
   Ending unit value - Dec. 31                  1.275955                        1.840658        1.480756
   -----------------------------------------------------------------------------------------------------
   Percentage increase (decrease)
        in unit value* (a)                        (3)%                            (1)%            (3)%
   =====================================================================================================      


1993
   Beginning unit value - Jan. 1                1.062405            **          1.638011        1.357846
   -----------------------------------------------------------------------------------------------------
   Reinvested capital gains
        and dividends                            .124579                         .072693         .120765
   -----------------------------------------------------------------------------------------------------
   Unrealized gain (loss)                        .136398                         .163417         .068633
   -----------------------------------------------------------------------------------------------------
   Contract charges                             (.011526)                       (.016382)       (.013945)
   -----------------------------------------------------------------------------------------------------
   Ending unit value - Dec. 31                  1.311856                        1.857739        1.533299
   -----------------------------------------------------------------------------------------------------
   Percentage increase (decrease)
        in unit value* (a)                         23%                             13%             13%
   =====================================================================================================
</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.
***No other investment options were being utilized.


<PAGE>   12

                                                           SCHEDULE I, CONTINUED

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

<TABLE>
<CAPTION>
                                        Invlndln       JanFund          Jan20Fd       MASFIP     MFSGrOpp     MFSHiInc     
                                       ------------------------------------------------------------------------------------
<S>                                    <C>             <C>              <C>          <C>         <C>          <C>          
1995***
    Beginning unit value - Jan. 1      $ 1.151056      1.055481         .978264      .980782     4.589533     4.265493     
- ---------------------------------------------------------------------------------------------------------------------------
    Reinvested capital gains                                                                                               
        and dividends                     .070871       .070567         .224692      .073523      .768242      .403605     
- ---------------------------------------------------------------------------------------------------------------------------
    Unrealized gain (loss)                .242345       .238735         .128222      .112302      .807886      .325361     
- ---------------------------------------------------------------------------------------------------------------------------
    Contract charges                     (.012383)     (.011512)       (.011138)    (.010163)    (.051471)    (.044707)    
- ---------------------------------------------------------------------------------------------------------------------------
    Ending unit value - Dec. 31        $ 1.451889      1.353271        1.320040     1.156444     6.114190     4.949752     
- ---------------------------------------------------------------------------------------------------------------------------
    Percentage increase (decrease)                                                                                         
        in unit value* (a)                     26%           28%             35%          18%          33%          16%    
===========================================================================================================================
                                                                                                                           
1994                                                                                                                       
    Beginning unit value - Jan. 1      $ 1.208959      1.077425        1.058801     1.000000     4.834037     4.422523     
- ---------------------------------------------------------------------------------------------------------------------------
    Reinvested capital gains                                                                                               
        and dividends                     .097608       .021792         .002891      .029902      .376509      .374437     
- ---------------------------------------------------------------------------------------------------------------------------
    Unrealized gain (loss)               (.144261)     (.033660)       (.073797)    (.046046)    (.576664)    (.490350) 
- ---------------------------------------------------------------------------------------------------------------------------
    Contract charges                     (.011250)     (.010076)       (.009631)    (.003074)    (.044349)    (.041117)    
- ---------------------------------------------------------------------------------------------------------------------------
    Ending unit value - Dec. 31        $ 1.151056      1.055481         .978264      .980782     4.589533     4.265493     
- ---------------------------------------------------------------------------------------------------------------------------
    Percentage increase (decrease)                                                                                         
        in unit value* (a)                     (5)%          (2)%            (8)%    (2)%(b)           (5)%         (4)%   
===========================================================================================================================
                                                                                                                           
1993                                                                                                                       
    Beginning unit value - Jan. 1      $ 1.045472      1.000000              **           **     4.200054     3.739642     
- ---------------------------------------------------------------------------------------------------------------------------
    Reinvested capital gains                                                                                               
        and dividends                     .094056       .069141                                   .528137      .354624     
- ---------------------------------------------------------------------------------------------------------------------------
    Unrealized gain (loss)                .080250       .014854                                   .148725      .367761     
- ---------------------------------------------------------------------------------------------------------------------------
    Contract charges                     (.010819)     (.006570)                                 (.042879)    (.039504)    
- ---------------------------------------------------------------------------------------------------------------------------
    Ending unit value - Dec. 31        $ 1.208959      1.077425                                  4.834037     4.422523     
- ---------------------------------------------------------------------------------------------------------------------------
    Percentage increase (decrease)                                                                                         
        in unit value* (a)                     16%            8%(b)                                    15%          18%    
===========================================================================================================================
</TABLE>

<TABLE>
<CAPTION>
                                        MFSGrStk      NWBdFd       NWFund      NWGroFd
                                       -------------------------------------------------
<S>                                     <C>          <C>          <C>          <C>      
1995***
    Beginning unit value - Jan. 1       7.034148     1.619166     9.468045     2.092009 
- ----------------------------------------------------------------------------------------
    Reinvested capital gains                                                            
        and dividends                   1.177905      .123140      .820350      .282003 
- ----------------------------------------------------------------------------------------
    Unrealized gain (loss)               .807395      .266262     2.003431      .316217 
- ----------------------------------------------------------------------------------------
    Contract charges                    (.076836)    (.017372)    (.100768)    (.023028)
- ----------------------------------------------------------------------------------------
    Ending unit value - Dec. 31         8.942612     1.991196    12.191058     2.667201 
- ----------------------------------------------------------------------------------------
    Percentage increase (decrease)                                                      
        in unit value* (a)                    27%          23%          29%          27%
========================================================================================
                                                                                        
1994                                                                                    
    Beginning unit value - Jan. 1       7.613442     1.778765     9.502760     2.081399 
- ----------------------------------------------------------------------------------------
    Reinvested capital gains                                                            
        and dividends                    .717173      .121459      .927943      .079372 
- ----------------------------------------------------------------------------------------
    Unrealized gain (loss)             (1.229319)    (.265190)    (.873192)    (.049054)
- ----------------------------------------------------------------------------------------
    Contract charges                    (.067148)    (.015868)    (.089466)    (.019708)
- ----------------------------------------------------------------------------------------
    Ending unit value - Dec. 31         7.034148     1.619166     9.468045     2.092009 
- ----------------------------------------------------------------------------------------
    Percentage increase (decrease)                                                      
        in unit value* (a)                    (8)%         (9)%          0%           1%
========================================================================================
                                                                                        
1993                                                                                   
    Beginning unit value - Jan. 1       6.714892     1.621957     8.985447     1.887524 
- ----------------------------------------------------------------------------------------
    Reinvested capital gains                                                            
        and dividends                   1.133243      .128391      .679906      .073989 
- ----------------------------------------------------------------------------------------
    Unrealized gain (loss)              (.168690)     .045063     (.077647)     .138601 
- ----------------------------------------------------------------------------------------
    Contract charges                    (.066003)    (.016646)    (.084946)    (.018715)
- ----------------------------------------------------------------------------------------
    Ending unit value - Dec. 31         7.613442     1.778765     9.502760     2.081399 
- ----------------------------------------------------------------------------------------
    Percentage increase (decrease)                                                      
        in unit value* (a)                    13%          10%           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.
***   No other investment options were being utilized.


<PAGE>   13

                                                           SCHEDULE I, CONTINUED
                         NATIONWIDE DC VARIABLE ACCOUNT
                       SCHEDULES OF CHANGES IN UNIT VALUE
                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

<TABLE>
<CAPTION>
                                            NWMyMkt      NBManhFd     PutInvFd     PutVoyFd     SEI500Ix     SelGroFd     
                                           -------------------------------------------------------------------------------
<S>                                        <C>           <C>          <C>          <C>          <C>          <C>          
1995**
    Beginning unit value - Jan. 1          $2.654661     1.741549     8.297318     1.982311     1.792835     7.020585     
- --------------------------------------------------------------------------------------------------------------------------
    Reinvested capital gains                                                                                              
        and dividends                        .145674      .165618     1.391197      .146629      .086650      .931537     
- --------------------------------------------------------------------------------------------------------------------------
    Unrealized gain (loss)                   .000000      .372594     1.710170      .645332      .579852     1.057625     
- --------------------------------------------------------------------------------------------------------------------------
    Contract charges                        (.025902)    (.019829)    (.093521)    (.022142)    (.020153)    (.075138)    
- --------------------------------------------------------------------------------------------------------------------------
    Ending unit value - Dec. 31            $2.774433     2.259932    11.305164     2.752130     2.439184     8.934609     
- --------------------------------------------------------------------------------------------------------------------------
    Percentage increase (decrease)                                                                                        
        in unit value* (a)                         5%          30%          36%          39%          36%          27%    
==========================================================================================================================
1994                                                                                                                      
    Beginning unit value - Jan. 1          $2.583387     1.823796     8.652501     1.992379     1.792223     7.370495     
- --------------------------------------------------------------------------------------------------------------------------
    Reinvested capital gains                                                                                              
        and dividends                        .096188      .115456      .771381      .083642      .101704      .708203     
- --------------------------------------------------------------------------------------------------------------------------
    Unrealized gain (loss)                   .000000     (.180865)   (1.046752)    (.075428)    (.084212)    (.990524)    
- --------------------------------------------------------------------------------------------------------------------------
    Contract charges                        (.024914)    (.016838)    (.079812)    (.018282)    (.016880)    (.067589)    
- --------------------------------------------------------------------------------------------------------------------------
    Ending unit value - Dec. 31            $2.654661     1.741549     8.297318     1.982311     1.792835     7.020585     
- --------------------------------------------------------------------------------------------------------------------------
    Percentage increase (decrease)                                                                                        
        in unit value* (a)                         3%          (5)%         (4)%         (1)%          0%          (5)%   
==========================================================================================================================
1993                                                                                                                      
    Beginning unit value - Jan. 1          $2.542721     1.673695     7.410567     1.698751     1.647325     6.989639     
- --------------------------------------------------------------------------------------------------------------------------
    Reinvested capital gains                                                                                              
        and dividends                        .065160      .287611     1.260334      .072965      .100192     1.309602     
- --------------------------------------------------------------------------------------------------------------------------
    Unrealized gain (loss)                   .000000     (.121214)     .057997      .237532      .061055     (.863222)    
- --------------------------------------------------------------------------------------------------------------------------
    Contract charges                        (.024494)    (.016296)    (.076397)    (.016869)    (.016349)    (.065524)    
- --------------------------------------------------------------------------------------------------------------------------
    Ending unit value - Dec. 31            $2.583387     1.823796     8.652501     1.992379     1.792223     7.370495     
- --------------------------------------------------------------------------------------------------------------------------
    Percentage increase (decrease)                                                                                        
        in unit value* (a)                         2%           9%          17%          17%           9%           5%    
==========================================================================================================================
</TABLE>

<TABLE>
<CAPTION>
                                              StComStk        TRIntStk     TemForFd
                                           -----------------------------------------
<S>                             <C>           <C>             <C>          <C>       
1995**
    Beginning unit value - Jan. 1             1.002820        1.429428     1.378759  
- ------------------------------------------------------------------------------------
    Reinvested capital gains                                                         
        and dividends                          .140205         .047536      .095828  
- ------------------------------------------------------------------------------------
    Unrealized gain (loss)                     .183299         .114284      .057277  
- ------------------------------------------------------------------------------------
    Contract charges                          (.010975)       (.013974)    (.013772) 
- ------------------------------------------------------------------------------------
    Ending unit value - Dec. 31               1.315349        1.577274     1.518092  
- ------------------------------------------------------------------------------------
    Percentage increase (decrease)                                                   
        in unit value* (a)                          31%             10%          10% 
====================================================================================                    
1994                                                                                 
    Beginning unit value - Jan. 1             1.017301        1.454045     1.387073  
- ------------------------------------------------------------------------------------
    Reinvested capital gains                                                         
        and dividends                          .063114         .087659      .098557  
- ------------------------------------------------------------------------------------
    Unrealized gain (loss)                    (.067992)       (.098366)    (.093448) 
- ------------------------------------------------------------------------------------
    Contract charges                          (.009603)       (.013910)    (.013423) 
- ------------------------------------------------------------------------------------
    Ending unit value - Dec. 31               1.002820        1.429428     1.378759  
- ------------------------------------------------------------------------------------
    Percentage increase (decrease)                                                   
    in unit value* (a)                              (1)%            (2)%         (1)%
====================================================================================
1993                                                                                 
    Beginning unit value - Jan. 1             1.000000        1.047655     1.023491  
- ------------------------------------------------------------------------------------
    Reinvested capital gains                                                         
        and dividends                          .042093         .033862      .037835  
- ------------------------------------------------------------------------------------
    Unrealized gain (loss)                    (.023251)        .384061      .336947  
- ------------------------------------------------------------------------------------
    Contract charges                          (.001541)       (.011533)    (.011200) 
- ------------------------------------------------------------------------------------
    Ending unit value - Dec. 31               1.017301        1.454045     1.387073  
- ------------------------------------------------------------------------------------
    Percentage increase (decrease)                                                   
        in unit value* (a)                           2%(b)          39%          36% 
====================================================================================
</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.
**   No other investment options were being utilized.


<PAGE>   14
<TABLE>
<CAPTION>

                                                       SCHEDULE I, CONTINUED

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

                                         TemSmGro      TCGroInv     TCSelInv     TCUltra      DryStkIx     FidVIPAM      FidVIPEI   
                                       ---------------------------------------------------------------------------------------------
<S>                                    <C>             <C>          <C>          <C>           <C>          <C>          <C>        
1995***
    Beginning unit value - Jan. 1      $ 1.279328      3.359891     1.095899     1.345904      .975745      .955979      .974175    
- ------------------------------------------------------------------------------------------------------------------------------------
    Reinvested capital gains                                                                                                        
        and dividends                     .193896       .555289      .161686      .086850      .035036      .020086      .076250    
- ------------------------------------------------------------------------------------------------------------------------------------
    Unrealized gain (loss)                .031012       .127077      .085796      .418120      .322198      .141130      .264015    
- ------------------------------------------------------------------------------------------------------------------------------------
    Contract charges                     (.013290)     (.036857)    (.011750)    (.015321)    (.010944)    (.009660)    (.010798)   
- ------------------------------------------------------------------------------------------------------------------------------------
    Ending unit value - Dec. 31        $ 1.490946      4.005400     1.331631     1.835553     1.322035     1.107535     1.303642    
- ------------------------------------------------------------------------------------------------------------------------------------
    Percentage increase (decrease)                                                                                                  
        in unit value* (a)                     17%           19%          22%          36%          35%          16%          34%   
====================================================================================================================================
                                                                                                                                    
1994                                                                                                                                
    Beginning unit value - Jan. 1      $ 1.353616      3.443124     1.202996     1.409710     1.000000     1.000000     1.000000    
- ------------------------------------------------------------------------------------------------------------------------------------
    Reinvested capital gains                                                                                                        
        and dividends                     .032943       .498592      .095333      .042137      .016017      .000695      .011343    
- ------------------------------------------------------------------------------------------------------------------------------------
    Unrealized gain (loss)               (.094423)     (.549338)    (.191608)    (.093077)    (.037213)    (.041640)    (.034096)   
- ------------------------------------------------------------------------------------------------------------------------------------
    Contract charges                     (.012808)     (.032487)    (.010822)    (.012866)    (.003059)    (.003076)    (.003072)   
- ------------------------------------------------------------------------------------------------------------------------------------
    Ending unit value - Dec. 31        $ 1.279328      3.359891     1.095899     1.345904      .975745      .955979      .974175    
- ------------------------------------------------------------------------------------------------------------------------------------
    Percentage increase (decrease)                                                                                                  
        in unit value* (a)                     (5)%          (2)%         (9)%         (5)%    (2)%(b)      (4)%(b)      (3)%(b)    
====================================================================================================================================
                                                                                                                                    
1993                                                                                                                                
    Beginning unit value - Jan. 1      $ 1.036433      3.350122     1.059075     1.168340           **           **           **    
- ------------------------------------------------------------------------------------------------------------------------------------
    Reinvested capital gains                                                                                                        
        and dividends                     .016770       .384659      .132743      .000000                                           
- ------------------------------------------------------------------------------------------------------------------------------------
    Unrealized gain (loss)                .311711      (.260224)     .022087      .253599                                           
- ------------------------------------------------------------------------------------------------------------------------------------
    Contract charges                     (.011298)     (.031433)    (.010909)    (.012229)                                          
- ------------------------------------------------------------------------------------------------------------------------------------
    Ending unit value - Dec. 31        $ 1.353616      3.443124     1.202996     1.409710                                           
- ------------------------------------------------------------------------------------------------------------------------------------
    Percentage increase (decrease)                                                                                                  
        in unit value* (a)                     31%            3%          14%          21%                                          
====================================================================================================================================
</TABLE>

<TABLE>
<CAPTION>
                                       FidVIPGr         FidVIPHI        
                                      ---------------------------
<S>                                    <C>              <C>       
1995***
    Beginning unit value - Jan. 1      1.018963         .992271   
- -----------------------------------------------------------------
    Reinvested capital gains                                      
        and dividends                   .005632         .071867   
- -----------------------------------------------------------------
    Unrealized gain (loss)              .353481         .131757   
- -----------------------------------------------------------------
    Contract charges                   (.011753)       (.010458)  
- -----------------------------------------------------------------
    Ending unit value - Dec. 31        1.366323        1.185437   
- -----------------------------------------------------------------
    Percentage increase (decrease)                                
        in unit value* (a)                   34%             19%  
=================================================================
                                                                  
1994                                                              
    Beginning unit value - Jan. 1      1.000000        1.000000   
- -----------------------------------------------------------------
    Reinvested capital gains                                      
        and dividends                   .000000         .000000   
- -----------------------------------------------------------------
    Unrealized gain (loss)              .022089        (.004613)  
- -----------------------------------------------------------------
    Contract charges                   (.003126)       (.003116)  
- -----------------------------------------------------------------
    Ending unit value - Dec. 31        1.018963         .992271   
- -----------------------------------------------------------------
    Percentage increase (decrease)                                
        in unit value* (a)                    2%(b)     (1)%(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)                                        
=================================================================
</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.
***   No other investment options were being utilized.


<PAGE>   15
                                                           SCHEDULE I, CONTINUED

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


<TABLE>
<CAPTION>
                                   FidVIPOv     NWGvtBd   SATMyMkt   NWTotRet    NBGro
- -----------------------------------------------------------------------------------------
1995***
<S>                               <C>          <C>        <C>        <C>        <C>
  Beginning unit value - Jan. 1   $ .947883    1.338281   1.155984   1.525590   1.272940
- -----------------------------------------------------------------------------------------
  Reinvested capital gains
   and dividends                    .007252     .094912    .065092    .151626    .045057
- -----------------------------------------------------------------------------------------
  Unrealized gain (loss)            .083925     .154829    .000000    .290215    .357539
- -----------------------------------------------------------------------------------------
  Contract charges                 (.009251)   (.013864)  (.011286)  (.016578)  (.014523)
- -----------------------------------------------------------------------------------------
  Ending unit value - Dec. 31     $1.029809    1.574158   1.209790   1.950853   1.661013
- -----------------------------------------------------------------------------------------
  Percentage increase (decrease)
    in unit value* (a)                9%          18%         5%        28%        30%
=========================================================================================

1994
  Beginning unit value - Jan. 1   $1.000000    1.396125   1.123427   1.523742   1.352530
- -----------------------------------------------------------------------------------------
  Reinvested capital gains
    and dividends                   .000000     .087782    .043407    .077107    .163043
- -----------------------------------------------------------------------------------------
  Unrealized gain (loss)           (.049090)   (.132815)   .000000   (.060675)  (.230291)
- -----------------------------------------------------------------------------------------
  Contract charges                 (.003027)   (.012811)  (.010850)  (.014584)  (.012342)
- -----------------------------------------------------------------------------------------
  Ending unit value - Dec. 31     $ .947883    1.338281   1.155984   1.525590   1.272940
- -----------------------------------------------------------------------------------------
  Percentage increase (decrease)
    in unit value* (a)              (5)%(b)       (4)%        3%         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%
=========================================================================================


<CAPTION>
                                   NBLtdMat    NBPart     TCIBal    TCIGro
- ---------------------------------------------------------------------------
1995***
<S>                               <C>        <C>        <C>        <C>
  Beginning unit value - Jan. 1    .995462    .966223    .986992   1.331537
- ---------------------------------------------------------------------------
  Reinvested capital gains
   and dividends                   .055297    .007900    .028002    .001532
- ---------------------------------------------------------------------------
  Unrealized gain (loss)           .053054    .342968    .179505    .410981
- ---------------------------------------------------------------------------
  Contract charges                (.009909)  (.010905)  (.010322)  (.014895)
- ---------------------------------------------------------------------------
  Ending unit value - Dec. 31     1.093904   1.306186   1.184177   1.729155
- ---------------------------------------------------------------------------
  Percentage increase (decrease)
    in unit value* (a)               10%        35%        20%        30%
===========================================================================

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%
===========================================================================
</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.
*** No other investment options were being utilized.


See note 3.




<PAGE>   48

<PAGE>   1


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


The Board of Directors
Nationwide Life Insurance Company:

We have audited the consolidated financial statements of Nationwide Life
Insurance Company (a wholly owned subsidiary of Nationwide Corporation) and
subsidiaries as listed in the accompanying index. In connection with our audits
of the consolidated financial statements, we also have audited the financial
statement schedules as listed in the accompanying index. These consolidated
financial statements and financial statement schedules are the responsibility
of the Company's management. Our responsibility is to express an opinion on
these consolidated financial statements and financial statement schedules based
on our audits.

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

Participating insurance and the related surplus are discussed in note 12. The
Company and its counsel are of the opinion that the ultimate ownership of the
participating surplus in excess of the contemplated equitable policyholder
dividends belongs to the shareholder. The accompanying consolidated financial
statements are presented on such basis.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Nationwide Life
Insurance Company and subsidiaries as of December 31, 1995 and 1994, and the
results of their operations and their cash flows for each of the years in the
three-year period ended December 31, 1995, in conformity with generally
accepted accounting principles. Also in our opinion, the related financial
statement schedules, when considered in relation to the basic consolidated
financial statements taken as a whole, present fairly, in all material
respects, the information set forth therein.

In 1994, the Company adopted the provisions of the Financial Accounting
Standards Board's Statement of Financial Accounting Standards (SFAS) No. 115,
Accounting for Certain Investments in Debt and Equity Securities.

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


                                                   KPMG Peat Marwick LLP


Columbus, Ohio
February 26, 1996



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

                          Consolidated Balance Sheets
                           December 31, 1995 and 1994

                                (000's omitted)

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

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

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

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

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

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


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

<PAGE>   3

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

                       Consolidated Statements of Income

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

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

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

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

Federal income tax expense (note 7):

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

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

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

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


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


<PAGE>   4

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

                Consolidated Statements of Shareholder's Equity

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

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

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

1994:

   Balance, beginning of year                         3,815      422,753    1,217,853           6,747       1,651,168
   Capital contribution                                  --      200,000           --              --         200,000
   Net income                                            --           --      183,726              --         183,726
   Adjustment for change in accounting for
      certain investments in debt and equity
      securities, net (note 3)                           --           --           --         216,915         216,915
   Unrealized losses on securities available-
      for-sale, net                                      --           --           --        (343,330)       (343,330)
                                                 ----------   ----------   ----------      ----------      ---------- 
   Balance, end of year                          $    3,815      622,753    1,401,579        (119,668)      1,908,479
                                                 ==========   ==========   ==========      ==========      ========== 
 
1995:

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


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

<PAGE>   5

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

                     Consolidated Statements of Cash Flows

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

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

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

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

Cash flows from investing activities:

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

Cash flows from financing activities:

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

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

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


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


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

                       December 31, 1995, 1994 and 1993

                               (000's omitted)


(1)   ORGANIZATION AND DESCRIPTION OF BUSINESS

      Nationwide Life Insurance Company (NLIC) is a wholly owned subsidiary of
      Nationwide Corporation (Corp.). Wholly-owned subsidiaries of NLIC include
      Nationwide Life and Annuity Insurance Company (NLAIC) (formerly known as
      Financial Horizons Life Insurance Company), West Coast Life Insurance
      Company (WCLIC), Employers Life Insurance Company of Wausau and
      subsidiaries (ELICW), National Casualty Company (NCC) and Nationwide
      Financial Services, Inc. (NFS).  NLIC and its subsidiaries are
      collectively referred to as "the Company."
                        
      NLIC, NLAIC, WCLIC and ELICW are life and accident and health insurers
      and NCC is a property and casualty insurer. The Company is licensed in
      all 50 states, the District of Columbia, the Virgin Islands and Puerto
      Rico. The Company offers a full range of life insurance, health insurance
      and annuity products through exclusive agents, brokers and other
      distribution channels and is subject to competition from other insurers
      throughout the United States. The Company is subject to regulation by the
      Insurance Departments of states in which it is licensed, and undergoes
      periodic examinations by those departments.
        
      The following is a description of the most significant risks  facing      
      life and health insurers and how the Company mitigates those risks:
        
         LEGAL/REGULATORY RISK is the risk that changes in the legal or
         regulatory environment in which an insurer operates will create
         additional expenses not anticipated by the insurer in pricing its
         products. That is, regulatory initiatives designed to reduce insurer
         profits, new legal theories or insurance company insolvencies through
         guaranty fund assessments may create costs for the insurer beyond
         those currently recorded in the consolidated financial statements. The
         Company mitigates this risk by offering a wide range of products and
         by operating throughout the United States, thus reducing its exposure
         to any single product or jurisdiction, and also by employing
         underwriting practices which identify and minimize the adverse impact
         of this risk.
        
         CREDIT RISK is the risk that issuers of securities owned by the
         Company or mortgagors on mortgage loans on real estate owned by the
         Company will default or that other parties, including reinsurers,
         which owe the Company money, will not pay. The Company minimizes this
         risk by adhering to a conservative investment strategy, by maintaining
         sound reinsurance and credit and collection policies and by
         providing for any amounts deemed uncollectible.
        
         INTEREST RATE RISK is the risk that interest rates will change and
         cause a decrease in the value of an insurer's investments. This change
         in rates may cause certain interest-sensitive products to become
         uncompetitive or may cause disintermediation. The Company mitigates
         this risk by charging fees for non-conformance with certain policy
         provisions, by offering products that transfer this risk to the
         purchaser, and/or by attempting to match the maturity schedule of its
         assets with the expected payouts of its liabilities. To the extent
         that liabilities come due more quickly than assets mature, an insurer
         would have to borrow funds or sell assets prior to maturity and
         potentially recognize a gain or loss.
        
(2)   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

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



<PAGE>   7

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

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

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

(a) CONSOLIDATION POLICY

    The December 31, 1995 consolidated financial statements include the
    accounts of NLIC and its wholly owned subsidiaries NLAIC, WCLIC, ELICW, NCC
    and NFS. The December 31, 1994 and 1993 consolidated financial statements
    include the accounts of NLIC, NLAIC, WCLIC, NCC and NFS. The December 31,
    1994 consolidated balance sheet also includes the accounts of ELICW, which
    was acquired by NLIC effective December 31, 1994. See Note 13. All
    significant intercompany balances and transactions have been eliminated.

(b) VALUATION OF INVESTMENTS AND RELATED GAINS AND LOSSES

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

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

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

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

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


<PAGE>   8

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

(c) REVENUES AND BENEFITS

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

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

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

(d) DEFERRED POLICY ACQUISITION COSTS

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

(e) SEPARATE ACCOUNTS

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

(f) FUTURE POLICY BENEFITS

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

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


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

    Future policy benefits and claims for collectively renewable long-term
    disability policies (primarily discounted at 5.2%) and group long-term
    disability policies (primarily discounted at 5.5%) are the present value of
    amounts not yet due on reported claims and an estimate of amounts to be
    paid on incurred but unreported claims. The impact of reserve discounting
    is not material. Future policy benefits and claims on other                 
    group health insurance policies are not discounted.
        
(g) PARTICIPATING BUSINESS

    Participating business represents approximately 45% (45% in 1994 and
    48% in 1993) of the Company's ordinary life insurance in force, 72% (72% in
    1994 and 1993) of the number of policies in force, and 39% (41% in 1994 and
    45% in 1993) of life insurance premiums. The provision for policyholder
    dividends is based on current dividend scales. Future dividends are
    provided for ratably in future policy benefits based on dividend scales in
    effect at the time the policies were issued. Dividend scales are approved
    by the Board of Directors.

    Income attributable to participating policies in excess of policyholder
    dividends is accounted for as belonging to the shareholder. See note 12.

(h) FEDERAL INCOME TAX

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

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

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

(i) REINSURANCE CEDED

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

(j) CASH EQUIVALENTS

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


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

         (k) RECLASSIFICATION

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

(3)      CHANGES IN ACCOUNTING PRINCIPLES

         Effective January 1, 1994, the Company changed its method of
         accounting for certain investments in debt and equity securities in
         connection with the issuance of STATEMENT OF FINANCIAL ACCOUNTING
         STANDARDS NO. 115 - ACCOUNTING FOR CERTAIN INVESTMENTS IN DEBT AND
         EQUITY SECURITIES. As of January 1, 1994, the Company classified fixed
         maturity securities with amortized cost and fair value of $6,593,844
         and $7,024,736, respectively, as available-for-sale and recorded the
         securities at fair value. Previously, these securities were recorded
         at amortized cost. The effect as of January 1, 1994 has been recorded  
         as a direct credit to shareholder's equity as follows:

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

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

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

(4)      BASIS OF PRESENTATION

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

         The statutory capital shares and surplus of NLIC as reported to
         regulatory authorities as of December 31, 1995, 1994 and 1993 was
         $1,363,031, $1,262,861 and $992,631, respectively. The statutory net
         income of NLIC as reported to regulatory authorities for the years
         ended December 31, 1995, 1994 and 1993 was $86,529, $76,532 and
         $185,943, respectively.                  


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

             Notes to Consolidated Financial Statements, Continued

(5)      INVESTMENTS

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

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

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

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


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

<TABLE>
<CAPTION>
                                                                                1995             1994     
                                                                            ---------------   -------------
<S>                                                                           <C>              <C>
    Gross unrealized gains (losses)                                           $ 735,103         (266,618)
    Adjustment to deferred policy acquisition costs                            (143,851)          82,525
    Deferred Federal income tax                                                (206,944)          64,425
                                                                              ---------        ---------
                                                                              $ 384,308         (119,668)
                                                                              =========        ========= 
</TABLE>

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

<TABLE>
<CAPTION>
                                                                 1995             1994            1993     
                                                            ---------------   -------------   -------------
<S>                                                           <C>            <C>            <C>
    Securities available-for-sale:
     Fixed maturities                                         $ 1,001,706       (703,851)           --
     Equity securities                                                 15         (1,990)      (128,837)
    Fixed maturities held-to-maturity                              86,477       (421,427)       223,392
                                                              -----------    -----------    -----------
                                                              $ 1,088,198     (1,127,268)        94,555
                                                              ===========    ===========    ===========
</TABLE>

<PAGE>   12
 LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                                                 
            Notes to Consolidated Financial Statements, Continued

The amortized cost and estimated fair value of securities available-for-sale 
were as follows as of December 31, 1995:

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

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


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

<TABLE>
<CAPTION>
                                                                            Gross         Gross
                                                           Amortized     unrealized     unrealized     Estimated
                                                              cost          gains         losses       fair value
                                                         -------------  ------------- ------------- ---------------
<S>                                                           <C>            <C>           <C>         <C>
SECURITIES AVAILABLE-FOR-SALE 
 Fixed maturities:
  U.S. Treasury securities and obligations of U.S.
      government corporations and agencies                    $  393,156        1,794       (18,941)      376,009
  Obligations of states and political subdivisions                 2,202           55           (21)        2,236
  Debt securities issued by foreign governments                  177,910          872        (9,205)      169,577
  Corporate securities                                         4,201,738       50,405      (128,698)    4,123,445
  Mortgage-backed securities                                   3,543,859       18,125      (187,345)    3,374,639
                                                              ----------    ----------    ----------    ---------
        Total fixed maturities                                 8,318,865       71,251      (344,210)    8,045,906
 Equity securities                                                18,372        6,637          (296)       24,713
                                                              ----------    ----------    ----------    ---------
                                                              $8,337,237       77,888      (344,506)    8,070,619
                                                              ==========    =========     ==========    =========

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



<PAGE>   13
                                       
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)
                                       
             Notes to Consolidated Financial Statements, Continued

The amortized cost and estimated fair value of fixed maturity securities
available-for-sale as of December 31, 1995, by contractual maturity, are shown
below. Expected maturities will differ from contractual maturities because
borrowers may have the right to call or prepay obligations with or without call
or prepayment penalties.

<TABLE>
<CAPTION>
                                                    Amortized          Estimated
                                                      cost            fair value
                                                    -----------       ------------
                                                       
<S>                                                 <C>             <C>
FIXED MATURITY SECURITIES AVAILABLE-FOR-SALE
- --------------------------------------------
Due in one year or less                             $   641,490         647,639
Due after one year through five years                 5,365,703       5,623,126
Due after five years through ten years                2,477,457       2,609,262
Due after ten years                                   1,028,137       1,174,482
                                                    -----------     -----------
                                                      9,512,787      10,054,509
Mortgage-backed securities                            3,925,843       4,112,868
                                                    -----------     -----------
                                                    $13,438,630      14,167,377
                                                    ===========     ===========
</TABLE>

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

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

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

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

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

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

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

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

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

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

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

    Fixed maturity securities with an amortized cost of $13,982 and $11,137 as
    of December 31, 1995 and 1994, respectively, were on deposit with various
    regulatory agencies as required by law.


(6) FUTURE POLICY BENEFITS AND CLAIMS

    The liability for future policy benefits for investment contracts represents
    approximately 82% and 81% of the total liability for future policy benefits 
    as of December 31, 1995 and 1994, respectively. The average interest rate 
    credited on investment product policies was approximately 6.5%, 6.5% and 
    7.0% for the years ended December 31, 1995, 1994 and 1993, respectively.

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

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

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


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

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



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

             Notes to Consolidated Financial Statements, Continued

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

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

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

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


(7) FEDERAL INCOME TAX

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

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


 

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

     The Company has determined that valuation allowances are not necessary as
     of December 31, 1995, 1994 and 1993 based on its analysis of future 
     deductible amounts. In assessing the realizability of deferred tax assets, 
     management considers whether it is more likely than not that some portion
     of the total gross deferred tax assets will not be realized. All future 
     deductible amounts can be offset by future taxable amounts or recovery of
     Federal income tax paid within the statutory carryback period. In 
     addition, for future deductible amounts for securities available-for-sale, 
     affiliates of the Company which are included in the same consolidated 
     Federal income tax return hold investments that could be sold for capital 
     gains that could offset capital losses realized by the Company should 
     securities available-for-sale be sold at a loss.

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

</TABLE>


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

     Prior to 1984, the Life Insurance Company Income Tax Act of 1959 as 
     amended by the Deficit Reduction Act of 1984 (DRA), permitted the deferral 
     from taxation of a portion of statutory income under certain       
     circumstances. In these situations, the deferred income was accumulated in
     the  Policyholders' Surplus Account (PSA).  Management considers the
     likelihood  of distributions from the PSA to be remote; therefore, no
     Federal income  tax has been provided for such distributions in the
     consolidated financial  statements. The DRA eliminated any additional
     deferrals to the PSA. Any  distributions from the PSA, however, will
     continue to be taxable at the  then current tax rate. The balance of the
     PSA was approximately $35,344 as  of December 31, 1995.

(8)  DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS

     STATEMENT OF FINANCIAL ACCOUNTING STANDARDS NO. 107 - DISCLOSURES ABOUT 
     FAIR VALUE OF FINANCIAL INSTRUMENTS (SFAS 107) requires disclosure of fair 
     value information about existing on and off-balance sheet financial 
     instruments. SFAS 107 defines the fair value of a financial instrument as 
     the amount at which the financial instrument could be exchanged in a 
     current transaction between willing parties. In cases where quoted market 
     prices are not available, fair value is based on estimates using present 
     value or other valuation techniques.

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



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

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

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

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

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

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


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

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

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

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

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

<PAGE>   18

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

             Notes to Consolidated Financial Statements, Continued

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

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

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


(9) ADDITIONAL FINANCIAL INSTRUMENTS DISCLOSURES
    -------------------------------------------- 

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

    Commitments to fund fixed rate mortgage loans on real estate are agreements
    to lend to a borrower, and are subject to conditions established in the
    contract.   Commitments generally have fixed expiration dates or other
    termination clauses and may require payment of a deposit. Commitments
    extended by the Company are based on management's case-by-case credit
    evaluation of the borrower and the borrower's loan collateral. The
    underlying mortgage property represents the collateral if the commitment is
    funded. The Company's policy for new mortgage loans on real estate is to
    lend no more than 80% of collateral value. Should the commitment be funded,
    the Company's exposure to credit loss in the event of nonperformance by the
    borrower is represented by the contractual amounts of these commitments less
    the net realizable value of the collateral. The contractual amounts also
    represent the cash requirements for all unfunded commitments. Commitments on
    mortgage loans on real estate of $361,974 extending into 1996 were
    outstanding as of December 31, 1995.

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


<PAGE>   19

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

             Notes to Consolidated Financial Statements, Continued

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

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


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


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

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

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


<PAGE>   20

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

             Notes to Consolidated Financial Statements, Continued

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

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

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

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

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

<TABLE>
<CAPTION>

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

<PAGE>   21

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

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

     Effective January 1, 1993, the Company adopted the provisions of STATEMENT
     OF FINANCIAL ACCOUNTING STANDARDS NO. 106 - EMPLOYERS' ACCOUNTING FOR 
     POSTRETIREMENT BENEFITS OTHER THAN PENSIONS (SFAS 106), which requires the
     accrual method of accounting for postretirement life and health care 
     insurance benefits based on actuarially determined costs to be recognized 
     over the period from the date of hire to the full eligibility date of 
     employees who are expected to qualify for such benefits.            
                                                                      
     The Company elected to immediately recognize its estimated accumulated
     postretirement benefit obligation as of January 1, 1993. Accordingly, a 
     noncash charge of $32,275 ($20,979 net of related income tax benefit) was
     recorded in the 1993 consolidated statement of income as a cumulative 
     effect of a change in accounting principle. See note 3. The adoption of    
     SFAS 106, including the cumulative effect of the change in accounting
     principle, increased the expense for postretirement benefits by $35,277 
     to $36,544 in 1993. Certain affiliated companies elected to amortize their
     initial transition obligation over periods ranging from 10 to 20 years.    
                                                                      
     The Company's accrued postretirement benefit expense as of 
     December 31, 1995 and 1994 was $51,490 and $36,001, respectively, and the
     net periodic postretirement benefit cost (NPPBC) for 1995 and 1994 was 
     $8,269 and $4,627, respectively.                                           
                                                                                
     The amount of NPPBC for the plan as a whole for the years ended 
     December 31, 1995, 1994 and 1993 was as follows:                     
                                                                      
     <TABLE>                                                          
     <CAPTION>                                                          
                                                                                   1995            1994          1993            
                                                                                 --------        --------      --------  
     <S>                                                                         <C>             <C>           <C>       
     Service cost - benefits attributed to employee service during the year      $  6,235           8,586         7,090  
     Interest cost on accumulated postretirement benefit obligation                14,151          14,011        13,928  
     Actual return on plan assets                                                  (2,657)         (1,622)         --    
     Amortization of unrecognized transition obligation of affiliates               2,966             568           568  
     Net amortization and deferral                                                 (1,619)          1,622          --    
                                                                                 --------        --------      --------  
                                                                                 $ 19,076          23,165        21,586  
                                                                                 ========        ========      ========  
     </TABLE>                                                                  


<PAGE>   22

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

             Notes to Consolidated Financial Statements, Continued

       Information regarding the funded status of the plan as a whole as of
       December 31, 1995 and 1994 follows:                         
                                                                      
       <TABLE>                                                  
       <CAPTION>                                          
                                                                                     1995          1994                            
                                                                                   ---------    ---------                          
       <S>                                                                         <C>          <C>                                
       Accrued postretirement benefit expense:                                                                                     
          Retirees                                                                 $  88,680       76,677                          
          Fully eligible, active plan participants                                    28,793       22,013                          
          Other active plan participants                                              90,375       59,089                          
                                                                                   ---------    ---------                          
             Accumulated postretirement benefit obligation (APBO)                    207,848      157,779                          
          Plan assets at fair value                                                   54,325       49,012                          
                                                                                   ---------    ---------                          
             Plan assets less than accumulated postretirement benefit obligation    (153,523)    (108,767)                         
          Unrecognized transition obligation of affiliates                             1,827        6,577                          
          Unrecognized net gains                                                      (1,038)     (41,497)                         
                                                                                   ---------    ---------                          
                                                                                   $(152,734)    (143,687)                         
                                                                                   =========    =========                          
       </TABLE>                                                     
                                                                   
                                                                      
       Actuarial assumptions used for the measurement of the APBO as of    
       December 31, 1995 and 1994 and the NPPBC for 1995, 1994 and 1993 were 
       as follows:                                                    
                                                                       
       <TABLE>                                                     
       <CAPTION>                                                     
                                                          1995          1995          1994          1994          1993             
                                                          APBO         NPPBC          APBO          NPPBC         NPPBC            
                                                       -----------   -----------   ------------  ------------  ------------        
           <S>                                           <C>           <C>           <C>           <C>           <C>               
           Discount rate                                 6.75%            8%            8%            7%            8%             
           Assumed health care cost trend rate:                                                                                    
               Initial rate                                11%           10%           11%           12%           14%             
               Ultimate rate                                6%            6%            6%            6%            6%             
               Uniform declining period                  12 Years      12 Years      12 Years      12 Years      12 Years          
       </TABLE>                                               
                                                                   
       The health care cost trend rate assumption has an effect on the amounts 
       reported. For the plan as a whole, a one percentage point increase in 
       the assumed health care cost trend rate would increase the APBO as of 
       December 31, 1995 by $641 and the NPPBC for the year ended December 31,
       1995 by $107.                                                    
                                                                      
(12)   REGULATORY RISK-BASED CAPITAL, RETAINED EARNINGS AND DIVIDEND 
       RESTRICTIONS                                             
       -------------------------------------------------------------
                                                                          
       Each insurance company's state of domicile imposes minimum risk-based 
       capital requirements that were developed by the NAIC. The formulas for 
       determining the amount of risk-based capital specify various weighting 
       factors that are applied to financial balances or various levels of 
       activity based on the perceived degree of risk. Regulatory compliance 
       is determined by a ratio of the company's regulatory total adjusted 
       capital, as defined by the NAIC, to its authorized control level 
       risk-based capital, as defined by the NAIC. Companies below specific 
       trigger points or ratios are classified within certain levels, each of
       which requires specified corrective action. NLIC and each of its 
       insurance subsidiaries exceed the minimum risk-based capital 
       requirements.                                                            
                                                                    
       In accordance with the requirements of the New York statutes, the 
       Company has agreed with the Superintendent of Insurance of that state 
       that so long as participating policies and contracts are held by 
       residents of New York, no profits on participating policies and 
       contracts in excess of the larger of (a) ten percent of such profits or
       (b) fifty cents per year per thousand dollars of participating life 
       insurance in force, exclusive of group term, as of the year-end shall 
       inure to the benefit of the shareholder. Such New York statutes
       further provide that so long as such agreement is in effect, such 
       excess of profits shall be exhibited as "participating policyholders' 
       surplus" in annual statements filed with the Superintendent and shall 
       be used only for the payment or apportionment of dividends to 
       participating policyholders at least to the extent required by statute 
       or for the purpose of making up any loss on  participating policies.
                                                                       
<PAGE>   23

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

             Notes to Consolidated Financial Statements, Continued

      In the opinion of counsel for the Company, the ultimate ownership of the
      entire surplus, however classified, of the Company resides with the
      shareholder, subject to the usual requirements under state laws and
      regulations that certain deposits, reserves and minimum surplus be
      maintained for the protection of the policyholders until all policy
      contracts are discharged.
                
      Based on the opinion of counsel with respect to the ownership of its
      surplus, the Company is of the opinion that the earnings attributable to
      participating policies in excess of the amounts paid as dividends to
      policyholders belong to the shareholder rather than the policyholders,
      and such earnings are so treated by the Company.
                
      The amount of shareholder's equity other than capital shares was
      $2,664,697, $1,904,664 and $1,647,353 as of December 31, 1995, 1994 and
      1993, respectively. The amount thereof not presently available for
      dividends to the shareholder due to the New York restrictions was
      $1,503,241, $929,934 and $954,037 as of December 31, 1995, 1994 and 1993,
      respectively.
                
      Ohio law limits the payment of dividends to shareholders. The maximum
      dividend that may be paid by the Company without prior approval of the
      Director of the Department is limited to the greater of statutory gain
      from operations of the preceding calendar year or 10% of statutory
      shareholder's surplus as of the prior December 31. Therefore, $2,468,687
      of shareholder's equity, as presented in the accompanying consolidated
      financial statements, is so restricted as to dividend payments in 1996.
                
      Each of NLIC's insurance company subsidiaries are limited in their
      payment of dividends by the state insurance department of their
      respective state of domicile. As of December 31, 1995, the maximum amount
      of shareholder's equity available for dividend payment to NLIC in 1996 by
      its insurance company subsidiaries without prior approval are:
                
      <TABLE>
      <S>                                             <C>
      Nationwide Life and Annuity Insurance Company   $10,143
      West Coast Life Insurance Company                13,153
      Employers Life Insurance Company of Wausau       10,132
      National Casualty Company                            --  
                                                      -------
                                                      $33,428
                                                      ======= 
</TABLE>
        

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

      On March 1, 1995, Corp. contributed all of the outstanding shares of
      Farmland Life Insurance Company (Farmland) to NLIC, which then merged
      Farmland into WCLIC effective June 30, 1995. The contribution resulted in
      a direct increase to consolidated shareholder's equity of $46,918. The
      contribution of Farmland has been accounted for in a manner similar to a
      pooling of interests and accordingly, Farmland's results are included in
      the consolidated statements of income beginning January 1, 1995. However,
      prior period consolidated financial statements have not been restated due
      to the impact of Farmland being immaterial.
                
      Effective December 31, 1994, NLIC purchased all of the outstanding shares
      of ELICW from Wausau Service Corporation (WSC) for $155,000. NLIC
      transferred fixed maturity securities and cash with a fair value of
      $155,000 to WSC on December 28, 1994, which resulted in a realized loss
      of $19,239 on the disposition of the securities. The purchase price
      approximated both the historical cost basis and fair value of net assets
      of ELICW. ELICW has and will continue to share home office, other
      facilities, equipment and common management and administrative services
      with WSC.
        
      Certain annuity products are sold through three affiliated companies
      which are also subsidiaries of Corp. Total commissions and fees paid to
      these affiliates for the three years ended December 31, 1995 were
      $57,969, $50,470 and $44,577, respectively.
        


<PAGE>   24

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

             Notes to Consolidated Financial Statements, Continued

      The Company shares home office, other facilities, equipment and common
      management and administrative services with affiliates.
        
      The Company participates in intercompany repurchase agreements with
      affiliates whereby the seller will transfer securities to the buyer at a
      stated value. Upon demand or a stated period, the securities will be
      repurchased by the seller at the original sales price plus a price
      differential. Transactions under the agreements during 1995 and
      1994 were not material. 

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

      Intercompany reinsurance contracts exist between NLIC and NMIC, NLIC and
      WCLIC, NLIC and NCC, WCLIC and NMIC and WCLIC and ELICW as of December
      31, 1995. These contracts are immaterial to the consolidated financial
      statements.    

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

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

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

      The Company and various affiliates entered into agreements with
      Nationwide Cash Management Company (NCMC) and California Cash Management
      Company (CCMC), both affiliates, under which NCMC and CCMC act as common
      agents in handling the purchase and sale of short-term securities for the
      respective accounts of the participants. Amounts on deposit with NCMC and
      CCMC were $21,644 and $92,531 as of December 31, 1995 and 1994,
      respectively, and are included in short-term investments on the
      accompanying consolidated balance sheets.

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

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

      The Company is a defendant in various lawsuits. In the opinion of
      management, the effects, if any, of such lawsuits are not expected to be
      material to the Company's financial position or results of operations.
        
<PAGE>   25

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

             Notes to Consolidated Financial Statements, Continued

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

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

</TABLE>

<PAGE>   26



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

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

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

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


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

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


See accompanying independent auditors' report.

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

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

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

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

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

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

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

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

See accompanying independent auditors' report.

<PAGE>   28


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


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

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

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


See accompanying independent auditors' report.

<PAGE>   29


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


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


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


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

<FN>

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

</TABLE>


See accompanying independent auditors' report.


<PAGE>   49


PART C. OTHER INFORMATION

Item 24.      FINANCIAL STATEMENTS AND EXHIBITS

              (a) Financial Statements:                                    PAGE

                  (1) Financial statements and schedule included
                      in Prospectus.
                      (Part A):
   
                      Condensed Financial Information.                      13
                  (2) Financial statements and schedule included
                      in Part B:                                            47
                      Those financial statements and schedule
                      required by Item 23 to be included in Part B
                      have been incorporated therein by reference
                      to the Prospectus (Part A).

              Nationwide DC Variable Account:
                      Independent Auditors' Report.                         47
                      Statement of Assets, Liabilities and Contract
                      Owners' Equity as of December 31, 1995                48
                      Statements of Operations and Changes in
                      Contract Owners' Equity for the years ended
                      December 31, 1995, 1994 and 1993.                     51
                      Notes to Financial Statements.                        52
                      Schedules of Changes in Unit Values.                  56

              Nationwide Life Insurance Company:
                      Independent Auditors' Report.                         62
                      Consolidated Balance Sheets as of December
                      31, 1995 and 1994.                                    63
                      Consolidated Statements of Income for the
                      years ended December 31, 1995, 1994 and
                      1993.                                                 64
                      Consolidated Statements of Shareholder's
                      Equity for the years ended December 31,
                      1995, 1994 and 1993.                                  65
                      Consolidated Statements of Cash Flows for
                      the years ended December 31, 1995, 1994
                      and 1993.                                             66
                      Notes to Consolidated Financial Statements.           67

                      Schedule I - Summary of Investments - Other
                      Than Investments in Related Parties                   87

                      Schedule III - Supplementary Insurance Information    88

                      Schedule IV - Reinsurance                             89

                      Schedule V - Valuation and Qualifying Accounts        90
    


                                   91 of 124
<PAGE>   50

Item 24.      (b) Exhibits

   
                        (1)  Resolution of the Depositor's Board of
                             Directors authorizing the establishment of
                             the Registrant - Attached hereto
    

                        (2)  Not Applicable

   
                        (3)  Underwriting or Distribution of contracts
                             between the Registrant and Principal
                             Underwriter - Attached hereto
    
                        (4)  The form of the variable annuity contract -
                             Attached hereto.
 
                        (5)  Variable Annuity Application - Attached
                             hereto

   
                        (6)  Articles of Incorporation of Depositor - Attached
                             hereto
    

                        (7)  Not Applicable
                        
                        (8)  Not Applicable

                        (9)  Opinion of Counsel - Attached hereto

                        (10) Not Applicable

                        (11) Not Applicable

                        (12) Not Applicable

                        (13) Not Applicable


                                   92 of 124
<PAGE>   51

Item 25.      DIRECTORS AND OFFICERS OF THE DEPOSITOR

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

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

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

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

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

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


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


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

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

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

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

                                   93 of 124
<PAGE>   52

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

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

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

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

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

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

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

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

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

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

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


                                   94 of 124
<PAGE>   53

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

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

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

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

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


Item 26.      PERSONS CONTROLLED BY OR UNDER COMMON CONTROL WITH THE DEPOSITOR
              OR REGISTRANT.

              *       Subsidiaries for which separate financial statements are
                      filed

              **      Subsidiaries included in the respective consolidated
                      financial statements

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

              ****    other subsidiaries

                                   95 of 124
<PAGE>   54

<TABLE>
<CAPTION>
                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
<S>                                              <C>                  <C>              <C>
         Affiliate Agency of Ohio, Inc.                 Ohio                           Life Insurance Agency

         Affiliate Agency, Inc.                       Delaware                         Life Insurance Agency

         Allnations, Inc.                               Ohio                           Promotes cooperative insurance
                                                                                       corporations worldwide
         American Marine Underwriters, Inc.           Florida                          Underwriting Manager

         Auto Direkt Insurance Company                Germany                          Insurance Company

         The Beak and Wire Corporation                  Ohio                           Radio Tower Joint Venture

         California Cash Management Company          California                        Investment Securities Agent

         Colonial County Mutual insurance              Texas                           Insurance Company
         Company

         Colonial Insurance Company of               California                        Insurance Company
         California
   
         Columbus Insurance Brokerage and             Germany                          Insurance Broker
         Service GMBH
    
         Companies Agency Insurance Services         California                        Insurance  Broker
         of California

         Companies Agency of Alabama, Inc.            Alabama                          Insurance Broker

         Companies Agency of Idaho, Inc.               Idaho                           Insurance Broker

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

         Companies Agency of Kentucky, Inc.           Kentucky                         Insurance Broker

         Companies Agency of Massachusetts,        Massachusetts                       Insurance Broker
         Inc.

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

         Companies Agency of Pennsylvania, Inc.     Pennsylvania                       Insurance Broker

         Companies Agency of Phoenix, Inc.            Arizona                          Insurance Broker
   
         Companies Agency of Texas, Inc.               Texas                           Insurance Broker

         Companies Annuity Agency of Texas,            Texas                           Insurance Broker
         Inc.
    
         Companies Agency, Inc.                      Wisconsin                         Insurance Broker

         Companies Annuity Agency of Texas,            Texas                           Insurance Broker
         Inc.

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

         Employers Insurance of Wausau A             Wisconsin                         Insurance Company
         Mutual Company
</TABLE>


                                   96 of 124
<PAGE>   55


<TABLE>
<CAPTION>
                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
<S>                                               <C>                 <C>              <C>
     **  Employers Life Insurance Company of         Wisconsin                         Life Insurance Company
         Wausau

         F & B, Inc.                                    Iowa                           Insurance Agency

         Farmland Mutual Insurance Company              Iowa                           Insurance Company
   
         Financial Horizons Distributors              Alabama                          Life Insurance Agency
         Agency of Alabama, Inc.

         Financial Horizons Distributors                Ohio                           Insurance Agency
         Agency of Ohio
    
         Financial Horizons Distributors              Oklahoma                         Life Insurance Agency
         Agency of Oklahoma, Inc.
   
         Financial Horizons Distributors               Texas                           Life Insurance Agency
         Agency of Texas, Inc.
    
      *  Financial Horizons Investment Trust       Massachusetts                       Investment Company

         Financial Horizons Securities                Oklahoma                         Broker Dealer
         Corporation

         Gates, McDonald & Company                      Ohio                           Cost Control Business
   
         Gates, McDonald & Company of Nevada           Nevada                          Self-Insurance Administration Claims
                                                                                       Examinations and Data Processing Services

         Gates, McDonald & Company of New             New York                         Workers Compensation Claims Administration
         York, Inc.
    
         Greater La Crosse Health Plans, Inc.        Wisconsin                         Writes Commercial Health and Medicare
                                                                                       Supplement Insurance

         InHealth Agency, Inc.                          Ohio                           Insurance Agency

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

         Insurance Intermediaries, Inc.                 Ohio                           Insurance Broker and Insurance Agency
         Key Health Plan, Inc.                       California                        Pre-paid health plans
   
         Landmark Financial Services of New           New York                         Life Insurance Agency
         York, Inc.
         Leben Direkt Insurance Company               Germany                          Life Insurance Company
    
         Lone Star General Agency, Inc.                Texas                           Insurance Agency

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

     **  National Casualty Company                    Michigan                         Insurance Company
   
         National Casualty Company of America,     Great Britain                       Insurance Company
         Ltd.
    
     **  National Premium and Benefit                 Delaware                         Insurance Administrative Services
         Administration Company

         Nationwide Agribusiness Insurance              Iowa                           Insurance Company
         Company

         Nationwide Cash Management Company             Ohio                           Investment Securities Agent
</TABLE>


                                   97 of 124
<PAGE>   56

<TABLE>
<CAPTION>
                                                                      NO. VOTING
                                                                      SECURITIES
                                                       STATE         (SEE ATTACHED
                                                  OF ORGANIZATION    CHART) UNLESS
                        COMPANY                                        OTHERWISE                   PRINCIPAL BUSINESS
                                                                       INDICATED
<S>                                               <C>               <C>              <C>
         Nationwide Communications, Inc.                Ohio                         Radio Broadcasting Business

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

         Nationwide Corporation                         Ohio                         Organized for the purpose of acquiring,
                                                                                      holding, encumbering, transferring, or
                                                                                      otherwise disposing of shares, bonds, and
                                                                                      other evidences of indebtedness, securities,
                                                                                      and contracts of other persons,
                                                                                      associations, corporations, domestic or
                                                                                      foreign and to form or acquire the control
                                                                                      of other corporations

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

         Nationwide Financial Institution             Delaware                       Insurance Agency
         Distributors Agency, Inc.

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

         Nationwide General Insurance Company           Ohio                         Insurance Company
   
         Nationwide HMO, Inc.                           Ohio                         Health Maintenance Organization
    
      *  Nationwide Indemnity Company                   Ohio                         Reinsurance Company

         Nationwide Insurance Enterprise                Ohio                         Membership Non-Profit Corporation
         Foundation

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

         Nationwide Investing Foundation              Michigan                       Investment Company

      *  Nationwide Investing                      Massachusetts                     Investment Company
         Foundation II
   
         Nationwide Investment Services               Oklahoma                       Registered Broker-Dealer in Deferred
         Corporation                                                                 Compensation Market
    
         Nationwide Investors Services, Inc.            Ohio                         Stock Transfer Agent

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

     **  Nationwide Life Insurance Company              Ohio                         Life Insurance Company
   
         Nationwide Lloyds                             Texas                         Texas Lloyds Company
    
         Nationwide Mutual Fire Insurance               Ohio                         Insurance Company
         Company

         Nationwide Mutual Insurance Company            Ohio                         Insurance Company
   
         Nationwide Property and Casualty               Ohio                         Insurance Company
         Insurance Company
    
     **  Nationwide Property Management, Inc.           Ohio                         Owns, leases, manages and deals in Real
                                                                                     Property
</TABLE>


                                   98 of 124
<PAGE>   57

<TABLE>
<CAPTION>
                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
<S>                                               <C>                  <C>             <C>
      *  Nationwide Separate Account Trust         Massachusetts                       Investment Company
         NEA Valuebuilder Investor Services of        Alabama                          Life Insurance Agency
         Alabama, Inc.
   
         NEA Valuebuilder Investor Services of        Arizona                          Life Insurance Agency
         Arizona, Inc.
    
         NEA Valuebuilder Investor Services of     Massachusetts                       Life Insurance Agency
         Massachusetts, Inc.
   
         NEA Valuebuilder Investor Services of        Montana                          Life Insurance Agency
         Montana, Inc.
         NEA Valuebuilder Investor Services of         Nevada                          Life Insurance Agency
         Nevada, Inc.
    
         NEA Valuebuilder Investor Services of          Ohio                           Life Insurance Agency
         Ohio, Inc.
         NEA Valuebuilder Investor Services of        Oklahoma                         Life Insurance Agency
         Oklahoma, Inc.
         NEA Valuebuilder Investor Services of         Texas                           Life Insurance Agency
         Texas, Inc.
   
         NEA Valuebuilder Investor Services of        Wyoming                          Life Insurance Agency
         Wyoming
    
         NEA Valuebuilder Investor Services,          Delaware                         Life Insurance Agency
         Inc.
   
         NEA Valuebuilder Services Insurance       Massachusetts                       Life Insurance Agency
         Agency, Inc.
    
         Neckura General Insurance Company            Germany                          Insurance Company

         Neckura Holding Company                      Germany                          Administrative Service for Neckura Insurance
                                                                                       Group

         Neckura Insurance Company                    Germany                          Insurance Company

         Neckura Life Insurance Company               Germany                          Life Insurance Company

         NWE, Inc.                                      Ohio                           Special Investments

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

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

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

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

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


                                   99 of 124
<PAGE>   58


<TABLE>
<CAPTION>

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

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

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

         Scottsdale Indemnity Company                   Ohio                         Insurance Company

         Scottsdale Insurance Company                   Ohio                         Insurance Company

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

         Wausau Business Insurance Company            Illinois                       Insurance Company

         Wausau General Insurance Company             Illinois                       Insurance Company
   
         Wausau Insurance Company (U.K.)           United Kingdom                    Insurance and Reinsurance Company
         Limited
    
         Wausau International Underwriters           California                      Special Risks, Excess and Surplus Lines
                                                                                     Insurance Underwriting Manager

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

         Wausau Service Corporation                  Wisconsin                       Holding Company

         Wausau Underwriters Insurance Company       Wisconsin                       Insurance Company

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


                                   100 of 124
<PAGE>   59

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


                                   101 of 124
<PAGE>   60

<TABLE>
<CAPTION>
                                                 NATIONWIDE INSURANCE ENTERPRISE                                        (left side}
 ______________________
| NATIONWIDE INSURANCE |            
| GOLF CHARITIES, INC. |
|                      |
|     MEMBERSHIP       |
|     NONPROFIT        |
|    CORPORATION       |
|______________________|
<S>                                      <C>                                           <C>
 ________________________________________________________________________________________________
|                               EMPLOYERS INSURANCE OF WAUSAU                                    |         
|                                    A MUTUAL COMPANY                                            |       
|                                      (EMPLOYERS)                                               |_________________________________
|                         Contribution Note          Cost                                        |_________________________________
|                         -----------------          ----                                        |         
|                         Casualty                   $400,000,000                                |              
|________________________________________________________________________________________________|              
                 |                                    |
    _____________|_________________      _____________|__________________       _____________________       __________________
   |      WAUSAU INSURANCE CO.     |    |        WAUSAU SERVICE          |     |                     |     |                  |
   |        (U.K.) LIMITED         |    |      CORPORATION (WSC)         |     |                     |     |                  |
   |                               |    |                                |     |  NATIONWIDE  LLOYDS |     |    COMPANIES     |
   |  Common Stock:   8,506,800    |    |   Common Stock:   1,000        |     |                     |     |                  |
   |  -------------   Shares       |    |   -------------   Shares       |_____|                     |_____|    AGENCY OF     |
   |                               |    |                                |_____|                     |_____|                  |
   |                  Cost         |    |                   Cost         |     |                     |     |    TEXAS, INC.   |
   |                  ----         |    |                   ----         |     |    A TEXAS LLOYDS   |     |                  |
   |  Employers--                  |    |   Employers--                  |     |                     |     |                  |
   |  100%            $15,683,300  |    |   100%            $106,763,000 |     |                     |     |                  |
   |_______________________________|    |________________________________|     |_____________________|     |__________________|
                                                        |
                                                        |     ______________________________
                                                        |    |        WAUSAU BUSINESS       |
                                                        |    |       INSURANCE COMPANY      |
                                                        |    |                              |
                                                        |    |  Common Stock:  10,900,000   |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 -----        |
                                                        |    |  WSC-100%       $21,800,000  |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________
                                                        |    |       WAUSAU UNDERWRITERS    |
                                                        |    |       INSURANCE COMPANY      |
                                                        |    |                              |
                                                        |    |  Common Stock:  8,750        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                  Cost        |
                                                        |    |                  ----        |
                                                        |    |  WSC-100%        $44,560,006 |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________
                                                        |    |       GREATER LA CROSSE      |
                                                        |    |       HEALTH PLANS, INC.     |
                                                        |    |                              |
                                                        |    |  Common Stock:  3,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-33.3%      $861,761     |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |       OF ALABAMA, INC.       |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $100         |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |











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










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

<PAGE>   61


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



                                                 
                                           
                                              
                                             
                                             
                                                                 
                                             
                                                                                                                                   






                                        |
                                        |
                                        | 
                                        |    _____________________________                       ______________________________
                                        |   |      NECKURA HOLDING        |                     |           NECKURA            |
                                        |   |     COMPANY (NECKURA)       |                     |      INSURANCE COMPANY       |
                                        |   |                             |                     |                              |
                                        |   | Common Stock: 10,000 Shares |                     | Common Stock: 6,000 Shares   |
                                        |___| -------------               |_____________________| -------------                |
                                        |   |                             |               |     |                              |
                                        |   |                 Cost        |               |     |               Cost           |
                                        |   |                 ---         |               |     |               ----           |
                                        |   | Casualty-100%   $87,943,140 |               |     | Neckura-100%  DM 6,000,000   |
                                        |   |_____________________________|               |     |______________________________|   
                                        |                                                 |
                                        |                                                 |      _____________________________
                                        |                                                 |     |        NECKURA LIFE         |
                                        |                                                 |     |      INSURANCE COMPANY      |
                                        |                                                 |     |                             |
                                        |                                                 |     | Common Stock: 4,000 Shares  |
                                        |                                                 |_____| -------------               |
                                        |                                                 |     |                             |
                                        |                                                 |     |                  Cost       |
                                        |                                                 |     |                  ----       |
                                        |                                                 |     | Neckura-100%  DM 15,825,681 |   
                                        |                                                 |     |_____________________________|
                                        |                                                 |
                                        |                                                 |      _____________________________
                                        |                                                 |     |      NECKURA GENERAL        |
                                        |                                                 |     |     INSURANCE COMPANY       |
                                        |                                                 |     |                             |
                                        |                                                 |     | Common Stock: 1,500 Shares  |
                                        |                                                 |_____| ------------                |
                                        |                                                 |     |                             |
                                        |                                                 |     |               Cost          |
                                        |                                                 |     |               ----          |
                                        |                                                 |     | Neckura-100%  DM 1,656,925  |
                                        |                                                 |     |_____________________________|
                                        |                                                 | 
                                        |                                                 |      _____________________________
                                        |                                                 |     |      COLUMBUS INSURANCE     |
                                        |                                                 |     |    BROKERAGE AND SERVICE    |
                                        |                                                 |     |            GmbH             |
                                        |                                                 |     |                             |
                                        |                                                 |     | Common Stock: 1 Share       |
                                        |                                                 |_____| -------------               |
                                        |                                                 |     |                             |
                                        |                                                 |     |                Cost         |
                                        |                                                 |     |                -----        |
                                        |                                                 |     |  Neckura-100%   DM 51,639   |
                                        |                                                 |     |_____________________________|
                                        |                                                 |
                                        |                                                 |      _____________________________
                                        |                                                 |     |        AUTO DIREKT          |
                                        |                                                 |     |     INSURANCE COMPANY       |
                                        |                                                 |     |                             |
                                        |                                                 |     | Common Stock: 1,500 Shares  |
                                        |                                                 |     | -------------               |
                                        |                                                 |_____|                             |
                                        |                                                 |     |               Cost          |
                                        |                                                 |     |               ----          |
                                        |                                                 |     | Neckura-100%  DM 1,643,149  |
                                        |                                                 |     |_____________________________|
                                        |                                                 |
                                        |    _____________________________                |      ____________________________
                                        |   |          NATIONWIDE         |               |     |         SVM SALES          |
                                        |   |    DEVELOPMENT COMPANY      |               |     |           GmbH             |
                                        |   |                             |               |     |                            |
                                        |   | Common Stock: 99,000 Shares |               |     | Common Stock: 50 Shares    |
                                        |   | -------------               |               |_____| -------------              |
                                        |   |                             |                     |                            |
                                        |___|                Cost         |                     |              Cost          |
                                        |   |                ---          |                     |              ----          |
                                        |   | Casualty-100%  $15,100,000  |                     | Neckura-100%  DM 50,000    |
                                        |   | Other Capital:              |                     |____________________________|
                                        |   | --------------              |
                                        |   | Casualty-Ptd.  $ 2,796,100  | 
                                        |   |_____________________________|
                                        |
                                        |


















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











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

<FN>
                                                                                          Subsidiary Companies     - Solid Line
                                                                                          Contractual Association  - Double Line

                                                                                                          December 31, 1995
</TABLE>


<PAGE>   62
<TABLE>
<CAPTION>
                                              NATIONWIDE INSURANCE ENTERPRISE                                           (left side)
<S>                                       <C>                                            <C>
                                           _______________________________________
                                          |                                       |
                                          |          EMPLOYERS INSURANCE          |___________________________________________
                                          |              OF WAUSAU                |___________________________________________
                                          |           A MUTUAL COMPANY            |
                                          |_______________________________________|













                                                                                                        __________________________
                                                                                                       |
                                                                                           ____________|_________________
                                                                                          |   NATIONWIDE LIFE INSURANCE  |
                                                                                          |      COMPANY (NW LIFE)       |
                                                                                          |Common Stock: 3,814,779 Shares|
                                                                                          | -------------                |
                                                                                          |                              |
                                                                                          | NW Corp.-    Cost            |
                                                                                          | 100%         ----            |
                                                                                          |              $950,226,915    |
                                                                                          |______________________________|
                     _________________________________________________________________________________| 
        ____________|_____________               ___________|_______________       |        ______________________________       
       |        NATIONWIDE        |             |     NATIONAL CASUALTY     |      |       |      NATIONWIDE LIFE AND     |
       | FINANCIAL SERVICES, INC. |             |       COMPANY (NC)        |      |       |   ANNUITY INSURANCE COMPANY  |
       |     (NW FIN. SERV.)      |             | Common Stock: 100 Shares  |      |       |                              |
 ______|Common Stock: 7,676 Shares|             | -------------             |      |       | Common Stock: 66,000 Shares  |
 | ____|-------------             |             |                           |      |_______| -------------                |
 | |   |               Cost       |             |               Cost        |      |       | NW Life-       Cost          |
 | |   |               ----       |             |               ----        |      |       | 100%           ----          |
 | |   | NW Life-100% $5,996,261  |             | NW Life-100%  $66,132,811 |      |       |               $58,070,003    |
 | |   |__________________________|             |___________________________|      |       |______________________________|
 | |    __________________________               ___________|_______________       |        ________________________________ 
 | |   |         NATIONWIDE       |             |                           |      |       |        WEST COAST LIFE         |   
 | |   |  INVESTOR SERVICES, INC. |             |                           |      |       |       INSURANCE COMPANY        |
 | |   |  Common Stock: 5 Shares  |             |   NCC OF AMERICA, INC.    |      |       | Common Stock:  1,000,000 Shares|
 | |___|  -------------           |             |         (INACTIVE)        |      |_______| -------------                  |
 | |   |  NW Fin. Serv.-100%      |             |                           |      |       |                                |
 | |   |                  Cost    |             |          NC-100%          |      |       |                     Cost       |
 | |   |                  ----    |             |                           |      |       |                     ----       |
 | |   |                  $5,000  |             |                           |      |       | NW Life-100%    $133,809,265   |
 | |   |__________________________|             |___________________________|      |       |________________________________|
 | |    __________________________               ______________________________    |        ____________________________  
 | |   |        NATIONWIDE        |            | EMPLOYERS LIFE INSURANCE CO. |    |       |   NATIONWIDE PROPERTY     | 
 | |   |        INVESTING         |            |     OF WAUSAU (ELIOW)        |    |       |    MANAGEMENT, INC.       | 
 | |   |        FOUNDATION        |            |                              |    |       | Common Stock: 59 Shares   | 
 | |___|                          |      ______| Common Stock: 250,000 Shares |____|_______| ------------              | 
 |  ___|                          |      |     | -------------  Cost          |    |       |                 Cost      | 
 | |   |                          |      |     |                ----          |    |       |                 ----      |
 | |   |                          |      |     | NW Life-100%   $155,000,000  |    |       |  NW Life-100%  $1,907,896 |
 | |   |   COMMON LAW TRUST       |      |     |______________________________|    |       |__________________________ |
 | |   |__________________________|      |                                         |                  |               
 | |                                     |       _____________________________     |        __________|_______________ 
 | |    __________________________       |      |       WAUSAU PREFERRED      |    |       |   MRM INVESTMENTS, INC.   |
 | |   |        NATIONWIDE        |      |      |     HEALTH INSURANCE CO.    |    |       |                           |
 | |   |        INVESTING         |      |      |                             |    |       | Common Stock: 1 Share     |
 | |___|        FOUNDATION II     |      |______| Common Stock: 200 Shares    |    |       | ------------              |
 |  ___|                          |      |      | -------------               |    |       |                           |
 | |   |                          |      |      |                  Cost       |    |       |                 Cost      |
 | |   |                          |      |      |                  ----       |    |       |  Nat. Prop.     ----      |
 | |   |    COMMON LAW TRUST      |      |      |  ELIOW -- 100%  $57,413,193 |    |       |  Mgmt.-100%    $550,000   |
 | |   |__________________________|      |      |_____________________________|    |       |___________________________|
 | |                                     |                                         |                                  
 | |                                     |       _____________________________     |       ___________________________ 
 | |    __________________________       |      |    KEY HEALTH PLAN, INC.    |    |      |          NWE, INC.        |
 | |   |       NATIONWIDE         |      |      |                             |    |      |                           |
 | |   |    SEPARATE ACCOUNT      |      |______| Common Stock:  1,000 Shares |    |______| Common Stock: 100 Shares  |
 | |   |          TRUST           |             | -------------               |           | ------------              |
 | |___|                          |             |                  Cost       |           |                 Cost      | 
 |  ___|                          |             |                  ----       |           |                 ----      | 
 | |   |    COMMON LAW TRUST      |             | ELIOW-80%        $2,700,000 |           |  NW Life-100% $35,971,375 | 
 | |   |                          |             |_____________________________|           |___________________________| 
 | |   |__________________________|                                                                                     
 | |                                                                                      
 | |    __________________________                                                                
 | |   |    FINANCIAL HORIZONS    |                                           
 | |   |    INVESTMENT TRUST      |    
 | |___|                          |    
 |_____|                          |    
       |    COMMON LAW TRUST      |    
       |__________________________|    
</TABLE>                                                                       
                                                 
<PAGE>   63

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

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












| |                                                                                             | |                                
| |     ___________________________                                                             | |    ___________________________ 
| |    |         PEBSCO OF         |                                                            | |   |                           |
| |    |         MONTANA           |                                                            | |___|     FINANCIAL HORIZONS    |
| |____| Common Stock: 500 Shares  |                                                            |  ___|    DISTRIBUTORS AGENCY    |
| |    | -------------             |                                                            | |   |     OF OKLAHOMA, INC.     |
| |    |                  Cost     |                                                            | |   |___________________________|
| |    |                  ----     |                                                            | |                              
| |    | PEBSCO-100%      $500     |                                                            | |                           
| |    |___________________________|                                                            | |                           
| |                                                                                             | |                                
| |     ___________________________                                                             | |                                
| |    |         PEBSCO OF         |                                                            | |    ___________________________ 
| |    |         NEW MEXICO        |                                                            | |   |                           |
| |    |                           |                                                            | |___|    FINANCIAL HORIZONS     |
| |____|Common Stock: 1,000 Shares |                                                            |  ___|    DISTRIBUTORS AGENCY    |
| |    |-------------              |                                                            | |   |       OF TEXAS, INC.      |
| |    |                   Cost    |                                                            | |   |___________________________|
| |    |                   -----   |                                                            | |                                
| |    | PEBSCO-100%      $1,000   |                                                            | |                                
| |    |___________________________|                                                            | |    ___________________________ 
| |                                                                                             | |   |                           |
| |     ___________________________                                                             | |___|         AFFILIATE         |
| |____|                           |                                                            |_____|         AGENCY OF         |
|______|         PEBSCO OF         |                                                                  |         OHIO, INC.        |
       |        TEXAS, INC.        |                                                                  |                           |
       |___________________________|                                                                  |___________________________|
                                                                                                                                   
                                                                                                                                   
</TABLE>
                                                    
<PAGE>   64
<TABLE>
<CAPTION>
                                              NATIONWIDE INSURANCE ENTERPRISE                                           (right side)
<S>                     <C>                             <C>                                      
                       _______________________________________
                      |                                       |
______________________|          NATIONWIDE MUTUAL            |
______________________|        FIRE INSURANCE COMPANY         |
                      |               (FIRE)                  |
                      |_______________________________________|
________________________________________|                                                  










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









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






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

December 31, 1995

</TABLE>
                                    Page 2
<PAGE>   65


ITEM 27.  NUMBER OF CONTRACT OWNERS

   
         The number of Owners of Contracts as of February 29, 1996 was 3,028.
    

ITEM 28.  INDEMNIFICATION

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

         Insofar as indemnification for liabilities arising under the Securities
         Act of 1933 ("Act") may be permitted to directors, officers or persons
         controlling the Company pursuant to the foregoing provisions, the
         Company has been informed that in the opinion of the Securities and
         Exchange Commission such indemnification is against public policy as
         expressed in the Act and is, therefore, unenforceable.

Item 29.      PRINCIPAL UNDERWRITER

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

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

         (b)                             NATIONWIDE FINANCIAL SERVICES, INC.
                                               DIRECTORS AND OFFICERS

<TABLE>
<CAPTION>
                                                   POSITIONS AND OFFICES
         NAME AND BUSINESS ADDRESS                    WITH UNDERWRITER
<S>                                    <C>
   
Joseph J. Gasper                                   President and Director
One Nationwide Plaza
Columbus, Ohio  43215

D. Richard McFerson                       Chairman of the Board of Directors and
One Nationwide Plaza                                    Chairman and
Columbus, OH  43215                         Chief Executive Officer--Nationwide
                                             Insurance Enterprise and Director
    
Gordon E. McCutchan
One Nationwide Plaza                          Executive Vice President-Law and
Columbus, OH  43215                           Corporate Services and Director

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

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


                                   107 of 124
<PAGE>   66

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

James F. Laird, Jr.             Vice President and General
One Nationwide Plaza              Manager 
Columbus, OH  43215

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

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

Rae I. Mercer                           Secretary
One Nationwide Plaza
Columbus, OH  43215

   
William G. Goslee                       Treasurer
One Nationwide Plaza
Columbus, Ohio  43215
</TABLE>
    

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


                                   108 of 124
<PAGE>   67

ITEM 30.  LOCATION OF ACCOUNTS AND RECORDS

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

ITEM 31.  MANAGEMENT SERVICES

         Not Applicable

ITEM 32.  UNDERTAKINGS

         The Registrant hereby undertakes to:

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

         (b)      include either (1) as part of any application to purchase a
                  contract offered by the prospectus, a space that an applicant
                  can check to request a Statement of Additional Information, or
                  (2) a post card or similar written communication affixed to or
                  included in the prospectus that the applicant can remove to
                  send for a Statement of Additional Information; and

         (c)      deliver any Statement of Additional Information and any
                  financial statements required to be made available under this
                  Form promptly upon written or oral request.

         (d)      The Registrant hereby represents that any contract offered by
                  the prospectus and which is issued pursuant to Section 403(b)
                  of the Code 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 124
<PAGE>   68

         OFFERED BY

                  NATIONWIDE
                  LIFE INSURANCE COMPANY



         Group
         Flexible Fund
         Retirement
         Contracts



                                   PROSPECTUS

   
                                    MAY 1, 1996
    

                                   110 of 124
<PAGE>   69

                        NATIONWIDE LIFE INSURANCE COMPANY
                    GROUP FLEXIBLE FUND RETIREMENT CONTRACTS
   
                Issued Through THE NATIONWIDE DC VARIABLE ACCOUNT
         (Supplement Dated May 1, 1996 to Prospectus Dated May 1, 1996)
    

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 underlying Mutual Fund options available
    only for Tax-Sheltered Annuity Contracts.
    

                          SUMMARY OF CONTRACT EXPENSES

   
<TABLE>
<S>                                                                  <C>
PARTICIPANT TRANSACTION EXPENSES
         Maximum Contingent Deferred Sales Charge..................     4%
         (as a percentage of Purchase Payments)
ANNUAL CONTRACT MAINTENANCE CHARGE(1)..............................   $15
VARIABLE ACCOUNT ANNUAL EXPENSES
(as a percentage of average account value)
         Mortality and Expense Risk Fee............................  0.50%
         Administration Charge.....................................  0.45%
         Total Variable Account Annual Expenses....................  0.95%
UNDERLYING MUTUAL FUND ANNUAL EXPENSES(2)
(as a percentage of underlying Mutual Fund average net assets)
</TABLE>

<TABLE>
<CAPTION>
                                                               Management Fees      Other       Total Underlying
                                                                                  Expenses         Mutual Fund
                                                                                                    Expenses
- -------------------------------------------------------------- ---------------- -------------- --------------------
<S>                                                                 <C>             <C>               <C> 
Dreyfus Socially Responsible Growth Fund, Inc.                      0.69            0.58              1.27
- -------------------------------------------------------------- ---------------- -------------- --------------------
Dreyfus Stock Index Fund                                            0.27            0.12              0.39
- -------------------------------------------------------------- ---------------- -------------- --------------------
Fidelity  Investments  Variable  Insurance  Products  Fund  -       0.51            0.10              0.61
Equity Income Portfolio
- -------------------------------------------------------------- ---------------- -------------- --------------------
Fidelity  Investments  Variable  Insurance  Products  Fund  -       0.61            0.09              0.70
Growth Portfolio
- -------------------------------------------------------------- ---------------- -------------- --------------------
Fidelity  Investments Variable Insurance Products Fund - High       0.60            0.11              0.71
Income Portfolio(3)
- -------------------------------------------------------------- ---------------- -------------- --------------------
Fidelity  Investments  Variable  Insurance  Products  Fund  -       0.76            0.15              0.91
Overseas Portfolio
- -------------------------------------------------------------- ---------------- -------------- --------------------
Fidelity  Investments  Variable  Insurance Products Fund II -       0.71            0.08              0.79
Asset Manager Portfolio
- -------------------------------------------------------------- ---------------- -------------- --------------------
Neuberger  &  Berman  Advisers   Management  Trust  -  Growth       0.84            0.10              0.94
Portfolio
- -------------------------------------------------------------- ---------------- -------------- --------------------
Neuberger  &  Berman  Advisers  Management  Trust  -  Limited       0.65            0.10              0.75
Maturity Bond Portfolio
- -------------------------------------------------------------- ---------------- -------------- --------------------
Neuberger  &  Berman  Advisers  Management  Trust -  Partners       0.85            0.30              1.15
Portfolio
- -------------------------------------------------------------- ---------------- -------------- --------------------
NSAT Capital Appreciation Fund                                      0.50            0.04              0.54
- -------------------------------------------------------------- ---------------- -------------- --------------------
NSAT Government Bond Fund                                           0.50            0.01              0.51
- -------------------------------------------------------------- ---------------- -------------- --------------------
NSAT Money Market Fund                                              0.50            0.02              0.52
- -------------------------------------------------------------- ---------------- -------------- --------------------
NSAT Total Return Fund                                              0.50            0.01              0.51
- -------------------------------------------------------------- ---------------- -------------- --------------------
TCI Portfolios, Inc. - TCI Balanced                                 1.00            0.00              1.00
- -------------------------------------------------------------- ---------------- -------------- --------------------
TCI Portfolios, Inc. - TCI Growth                                   1.00            0.00              1.00
- -------------------------------------------------------------- ---------------- -------------- --------------------
</TABLE>

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

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

(3)  The Fidelity Investments Variable Insurance Products Fund - High Income
     Portfolio may invest in lower quality debt securities commonly referred to
     as junk bonds.
    


                                   111 of 124
<PAGE>   70

                                     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 Fund,          63           112           163           304
Inc.
- --------------------------------------------- ------------- ------------- ------------- -------------
Dreyfus Stock Index Fund                           54            84           116           207
- --------------------------------------------- ------------- ------------- ------------- -------------
Fidelity Investments Variable Insurance            56            91           128           232
Products Fund - Equity Income Portfolio
- --------------------------------------------- ------------- ------------- ------------- -------------
Fidelity Investments Variable Insurance            57            94           133           242
Products Fund - Growth Portfolio
- --------------------------------------------- ------------- ------------- ------------- -------------
Fidelity Investments Variable Insurance            58            94           134           243
Products Fund - High Income Portfolio
- --------------------------------------------- ------------- ------------- ------------- -------------
Fidelity Investments Variable Insurance            60           101           144           265
Products Fund - Overseas Portfolio
- --------------------------------------------- ------------- ------------- ------------- -------------
Fidelity Investments Variable Insurance            58            97           138           252
Products Fund II - Asset Manager Portfolio
- --------------------------------------------- ------------- ------------- ------------- -------------
Neuberger & Berman Advisers Management             60           102           146           269
Trust - Growth Portfolio
- --------------------------------------------- ------------- ------------- ------------- -------------
Neuberger & Berman Advisers Management             58            96           136           248
Trust - Limited Maturity Bond Portfolio
- --------------------------------------------- ------------- ------------- ------------- -------------
Neuberger & Berman Advisers Management             62           108           157           291
Trust - Partners Portfolio
- --------------------------------------------- ------------- ------------- ------------- -------------
NSAT Capital Appreciation Fund                     56            89           124           224
- --------------------------------------------- ------------- ------------- ------------- -------------
NSAT Government Bond Fund                          55            88           123           221
- --------------------------------------------- ------------- ------------- ------------- -------------
NSAT Money Market Fund                             56            88           123           222
- --------------------------------------------- ------------- ------------- ------------- -------------
NSAT Total Return Fund                             55            88           123           221
- --------------------------------------------- ------------- ------------- ------------- -------------
TCI Portfolios, Inc. - TCI Balanced                61           104           149           275
- --------------------------------------------- ------------- ------------- ------------- -------------
TCI Portfolios, Inc. - TCI Growth                  61           104           149           275
- --------------------------------------------- ------------- ------------- ------------- -------------
                                                                              (continued on next page)
</TABLE>
    


                                   112 of 124
<PAGE>   71

                               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 Fund,          23            72           123           264
Inc.
- --------------------------------------------- ------------- ------------- ------------- -------------
Dreyfus Stock Index Fund                           14            44            76           167
- --------------------------------------------- ------------- ------------- ------------- -------------
Fidelity Investments Variable Insurance            16            51            88           192
Products Fund - Equity Income Portfolio
- --------------------------------------------- ------------- ------------- ------------- -------------
Fidelity Investments Variable Insurance            17            54            93           202
Products Fund - Growth Portfolio
- --------------------------------------------- ------------- ------------- ------------- -------------
Fidelity Investments Variable Insurance            18            54            94           203
Products Fund - High Income Portfolio
- --------------------------------------------- ------------- ------------- ------------- -------------
Fidelity Investments Variable Insurance            20            61           104           225
Products Fund - Overseas Portfolio
- --------------------------------------------- ------------- ------------- ------------- -------------
Fidelity Investments Variable Insurance            18            57            98           212
Products Fund II - Asset Manager Portfolio
- --------------------------------------------- ------------- ------------- ------------- -------------
Neuberger & Berman Advisers Management             20            62           106           229
Trust - Growth Portfolio
- --------------------------------------------- ------------- ------------- ------------- -------------
Neuberger & Berman Advisers Management             18            56            96           208
Trust - Limited Maturity Bond Portfolio
- --------------------------------------------- ------------- ------------- ------------- -------------
Neuberger & Berman Advisers Management             22            68           117           251
Trust - Partners Portfolio
- --------------------------------------------- ------------- ------------- ------------- -------------
NSAT Capital Appreciation Fund                     16            49            84           184
- --------------------------------------------- ------------- ------------- ------------- -------------
NSAT Government Bond Fund                          15            48            83           181
- --------------------------------------------- ------------- ------------- ------------- -------------
NSAT Money Market Fund                             16            48            83           182
- --------------------------------------------- ------------- ------------- ------------- -------------
NSAT Total Return Fund                             15            48            83           181
- --------------------------------------------- ------------- ------------- ------------- -------------
TCI Portfolios, Inc. - TCI Balanced                21            64           109           235
- --------------------------------------------- ------------- ------------- ------------- -------------
TCI Portfolios, Inc. - TCI Growth                  21            64           109           235
- --------------------------------------------- ------------- ------------- ------------- -------------
                                                                             (continued on next page)
</TABLE>
    


                                   113 of 124
<PAGE>   72

                               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 Fund,          23            72           123           264
Inc.
- --------------------------------------------- ------------- ------------- ------------- -------------
Dreyfus Stock Index Fund                           14            44            76           167
- --------------------------------------------- ------------- ------------- ------------- -------------
Fidelity Investments Variable Insurance            16            51            88           192
Products Fund - Equity Income Portfolio
- --------------------------------------------- ------------- ------------- ------------- -------------
Fidelity Investments Variable Insurance            17            54            93           202
Products Fund - Growth Portfolio
- --------------------------------------------- ------------- ------------- ------------- -------------
Fidelity Investments Variable Insurance            18            54            94           203
Products Fund - High Income Portfolio
- --------------------------------------------- ------------- ------------- ------------- -------------
Fidelity Investments Variable Insurance            20            61           104           225
Products Fund - Overseas Portfolio
- --------------------------------------------- ------------- ------------- ------------- -------------
Fidelity Investments Variable Insurance            18            57            98           212
Products Fund II - Asset Manager Portfolio
- --------------------------------------------- ------------- ------------- ------------- -------------
Neuberger & Berman Advisers Management             20            62           106           229
Trust - Growth Portfolio
- --------------------------------------------- ------------- ------------- ------------- -------------
Neuberger & Berman Advisers Management             18            56            96           208
Trust - Limited Maturity Bond Portfolio
- --------------------------------------------- ------------- ------------- ------------- -------------
Neuberger & Berman Advisers Management             22            68           117           251
Trust - Partners Portfolio
- --------------------------------------------- ------------- ------------- ------------- -------------
NSAT Capital Appreciation Fund                     16            49            84           184
- --------------------------------------------- ------------- ------------- ------------- -------------
NSAT Government Bond Fund                          15            48            83           181
- --------------------------------------------- ------------- ------------- ------------- -------------
NSAT Money Market Fund                             16            48            83           182
- --------------------------------------------- ------------- ------------- ------------- -------------
NSAT Total Return Fund                             15            48            83           181
- --------------------------------------------- ------------- ------------- ------------- -------------
TCI Portfolios, Inc. - TCI Balanced                21            64           109           235
- --------------------------------------------- ------------- ------------- ------------- -------------
TCI Portfolios, Inc. - TCI Growth                  21            64           109           235
- --------------------------------------------- ------------- ------------- ------------- -------------
</TABLE>

The 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 Summary of Contract Expenses and Example 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 Variable Account as well as the underlying Mutual Fund
investment options. For a more detailed explanation of these expenses, see
"Variable Account 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 124
<PAGE>   73

   
2.  The section entitled "CONDENSED FINANCIAL INFORMATION" in the prospectus is
    amended by adding the following information about the underlying Mutual Fund
    options available for Tax-Sheltered Annuity Contracts.
    

CONDENSED FINANCIAL INFORMATION

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

   
<TABLE>
<CAPTION>
                              ACCUMULATION           ACCUMULATION               NUMBER OF
                               UNIT VALUE             UNIT VALUE            ACCUMULATION UNITS
                              AT BEGINNING              AT END              OUTSTANDING AT THE
          FUND                  OF PERIOD              OF PERIOD            END OF THE PERIOD              YEAR
 =======================================================================================================================
<S>                             <C>                    <C>                             <C>                 <C> 
 Dreyfus Stock Index            0.975745               1.322035                        5,213               1995
 Fund                     ----------------------------------------------------------------------------------------------
                                1.000000               0.975745                          782               1994
 =======================================================================================================================
 Dreyfus Socially               0.977428               1.302837                            0               1995
 Responsible Growth Fund  ----------------------------------------------------------------------------------------------
                                1.000000               0.977428                            0               1994
 =======================================================================================================================
 Fidelity Investments           1.018963               1.366323                       29,541               1995
 Variable Insurance       ----------------------------------------------------------------------------------------------
 Products Fund: Growth          1.000000               1.018963                        7,026               1994
 Portfolio
 =======================================================================================================================
 Fidelity Investments           0.974175               1.303642                       37,796               1995
 Variable Insurance       ----------------------------------------------------------------------------------------------
 Products Fund: Equity          1.000000               0.974175                        5,699               1994
 Income Portfolio
 =======================================================================================================================
 Fidelity Investments           0.992271               1.185437                       10,485               1995
 Variable Insurance       ----------------------------------------------------------------------------------------------
 Products Fund: High            1.000000               0.992271                        1,484               1994
 Income Portfolio
 =======================================================================================================================
 Fidelity Investments           0.955979               1.107535                       10,482               1995
 Variable Insurance       ----------------------------------------------------------------------------------------------
 Products Fund II:              1.000000               0.955979                        2,037               1994
 Asset Manager Portfolio
 =======================================================================================================================
 Fidelity Investments           0.947883               1.029809                       55,723               1995
 Variable Insurance       ----------------------------------------------------------------------------------------------
 Products Fund :                1.000000               0.947883                       10,984               1994
 Overseas Portfolio
 =======================================================================================================================
 Neuberger & Berman             1.272940               1.661013                       24,304               1995
 Advisers Management      ----------------------------------------------------------------------------------------------
 Trust -                        1.352530               1.272940                       17,238               1994
 Growth Portfolio         ----------------------------------------------------------------------------------------------
                                1.278609               1.352530                       12,520               1993
                          ----------------------------------------------------------------------------------------------
                                1.178398               1.278609                        8,757               1992
                          ----------------------------------------------------------------------------------------------
                                0.917001               1.178398                        4,358               1991
                          ----------------------------------------------------------------------------------------------
                                1.000000               0.917001                            0               1990
 -----------------------------------------------------------------------------------------------------------------------
</TABLE>
    


                                   115 of 124
<PAGE>   74

CONDENSED FINANCIAL INFORMATION, Continued
   

<TABLE>
<CAPTION>
                                ACCUMULATION           ACCUMULATION             NUMBER OF
                                 UNIT VALUE             UNIT VALUE             ACCUM. 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               0.995462               1.093904                    2,860                1995
 Advisers
 Management                ---------------------------------------------------------------------------------------------
 Trust - Limited Maturity         1.000000               0.995462                      597                1994
 Bond Portfolio
 =======================================================================================================================
 Neuberger & Berman               0.966223               1.306186                    5,923                1995
 Advisers
 Management Trust -        ---------------------------------------------------------------------------------------------
 Partners Portfolio               1.000000               0.966223                    3,237                1994
 =======================================================================================================================
 NSAT Government                  1.338281               1.574158                    5,714                1995
 Bond Fund                 ---------------------------------------------------------------------------------------------
                                  1.396125               1.338281                      971                1994
                           ---------------------------------------------------------------------------------------------
                                  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 Capital                     1.000000               1.208468                        0                1995
 Appreciation Fund
 =======================================================================================================================
 NSAT Money                       1.155984               1.209790                   14,512                1995
 Market Fund               ---------------------------------------------------------------------------------------------
                                  1.123427               1.155984                    2,543                1994
                           ---------------------------------------------------------------------------------------------
                                  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                       1.525590               1.950853                   11,766                1995
 Return Fund               ---------------------------------------------------------------------------------------------
 (formerly                        1.523742               1.525590                    3,996                1994
 "Common                   ---------------------------------------------------------------------------------------------
 Stock Fund")                     1.386859               1.523742                      845                1993
                           ---------------------------------------------------------------------------------------------
                                  1.294230               1.386859                      500                1992
                           ---------------------------------------------------------------------------------------------
                                  0.943464               1.294230                       69                1991
                           ---------------------------------------------------------------------------------------------
                                  1.000000               0.943464                        0                1990
 -----------------------------------------------------------------------------------------------------------------------
 TCI Portfolios, Inc. -           0.986992               1.184177                    1,504                1995
 TCI Balanced              ---------------------------------------------------------------------------------------------
                                  1.000000               0.986992                        0                1994
 =======================================================================================================================
 TCI Portfolios, Inc.             1.331537               1.729155                   50,891                1995
 TCI Growth                ---------------------------------------------------------------------------------------------
                                  1.360119               1.331537                   38,898                1994
                           ---------------------------------------------------------------------------------------------
                                  1.244720               1.360119                   33,128                1993
                           ---------------------------------------------------------------------------------------------
                                  1.273681               1.244720                   21,051                1992
                           ---------------------------------------------------------------------------------------------
                                  0.906306               1.273681                   10,348                1991
                           ---------------------------------------------------------------------------------------------
                                  1.000000               0.906306                    4,711                1990
 -----------------------------------------------------------------------------------------------------------------------
</TABLE>

    

                                   116 of 124
<PAGE>   75

   
3.   The section entitled "CONTRACT MAINTENANCE 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 Contract Maintenance 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-forgettable 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.

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

                                   117 of 124
<PAGE>   76


     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.

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."

   
11.  The Appendix of Participating underlying Mutual Funds in the prospectus is
     amended in its entirety by the following underlying Mutual Funds. These
     underlying Mutual 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 underlying Mutual Funds, their
     investment policies and restrictions, risks, charges and expenses and all
     other aspects of their operation is contained in the prospectuses of the
     underlying Mutual Funds, which should be read in conjunction with this
     prospectus before investing.
    

                                   118 of 124
<PAGE>   77

     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.

     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:

                                   119 of 124
<PAGE>   78


         -    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.

         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.


                                   120 of 124
<PAGE>   79

         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.

     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 selection and,

                                   121 of 124
<PAGE>   80

         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 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.


                                   122 of 124
<PAGE>   81

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

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

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

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

Columbus, Ohio                                            KPMG Peat Marwick LLP
April 26, 1996
    


                                   123 of 124
<PAGE>   82

                                   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, 1996.
    

                                             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, 1996.
    

<TABLE>
<CAPTION>
              SIGNATURE                                TITLE                                                    
<S>                              <C>
LEWIS J. ALPHIN                                    Director                                                     
- -------------------------- 
Lewis J. Alphin                                                                                                 
   
                                                                                                                
KEITH W. ECKEL                                     Director                                                     
- --------------------------   
Keith W. Eckel                                                                                                  
    
                                                                                                                
WILLARD J. ENGEL                                   Director                                                     
- --------------------------                                            
Willard J. Engel                                                                                                

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

   
JOSEPH J. GASPER                                President/Chief                                                 
- --------------------------                                                                                      
Joseph J. Gasper                        Operating 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                      Chairman and Chief Executive                                           
- --------------------------       Officer-Nationwide Insurance Enterprise and Director
D. Richard McFerson                                        
    

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

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

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

JAMES F. PATTERSON                                 Director          By:        JOSEPH P. RATH             
- --------------------------                                              --------------------------------
James F. Patterson                                                      Joseph P. Rath, Attorney-in-Fact    

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>


                                   124 of 124
<PAGE>   83
                              POWER OF ATTORNEY


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

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

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




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