NATIONWIDE LIFE INSURANCE CO SEPARATE ACCOUNT NO 1
485BPOS, 1995-04-26
LIFE INSURANCE
Previous: NATIONWIDE DC VARIABLE ACCOUNT, 485BPOS, 1995-04-26
Next: NATIONSBANK CORP, 424B2, 1995-04-26



<PAGE>   1
             As filed with the Securities and Exchange Commission
                                                '33 Act Registration No. 2-28596

                       SECURITIES AND EXCHANGE COMMISSION
                            Washington, D. C. 20549

                                    FORM N-3

                  REGISTRATION STATEMENT UNDER THE SECURITIES
                                  ACT OF 1933

   
                           Pre-Effective Amendment No.       / /
    

                         Post-Effective Amendment No. 35     /x/

   
                             SEPARATE ACCOUNT NO. 1
    
                           (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 by the
    registration of additional securities, and updating of the prospectus,
    Statement of Additional Information and financial statements.

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

   
             immediately upon filing pursuant to paragraph (b) of Rule 485
    ------
    

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

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

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

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

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

<PAGE>   2
                             SEPARATE ACCOUNT NO. 1
                               REFERENCE TO ITEMS
                              REQUIRED BY FORM N-3


<TABLE>
<CAPTION>
Part A INFORMATION REQUIRED IN A PROSPECTUS
<S>                                                                                                       <C>
    Item 1.          Cover Page   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    3
    Item 2.          Definitions  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    4
    Item 3.          Synopsis   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    5
    Item 4.          Condensed Financial Information  . . . . . . . . . . . . . . . . . . . . . . . . .    6
    Item 5.          General Description of Registrant and Insurance Company  . . . . . . . . . . . . .    8
    Item 6.          Management   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   10
    Item 7.          Deductions and Expenses  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   10
    Item 8.          General Description of Variable Annuity Contracts  . . . . . . . . . . . . . . . .   13
    Item 9.          Annuity Period   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   18
    Item 10.         Death Benefit  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   12
    Item 11.         Purchases and Contract Value   . . . . . . . . . . . . . . . . . . . . . . . . . .   18
    Item 12.         Redemptions  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   12
    Item 13.         Taxes  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   20
    Item 14.         Legal Proceedings  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   21
    Item 15.         Table of Contents of the Statement of Additional Information   . . . . . . . . . .   21

Part B INFORMATION REQUIRED IN A STATEMENT OF ADDITIONAL INFORMATION
    Item 16.         Cover Page   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   22
    Item 17.         Table of Contents  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   22
    Item 18.         General Information and History  . . . . . . . . . . . . . . . . . . . . . . . . .   22
    Item 19.         Investment Objectives and Policies   . . . . . . . . . . . . . . . . . . . . . . .   22
    Item 20.         Management   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   24
    Item 21.         Investment Advisory and Other Services   . . . . . . . . . . . . . . . . . . . . .   24
    Item 22.         Brokerage Allocation   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   24
    Item 23.         Purchase and Pricing of Securities Being Offered   . . . . . . . . . . . . . . . .   24
    Item 24.         Underwriters   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   25
    Item 25.         Calculation of Yield Quotations of Money Market Sub-Accounts   . . . . . . . . . .   25
    Item 26.         Annuity Payments   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   25
    Item 27.         Financial Statements   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   26

Part C OTHER INFORMATION
    Item 28.         Financial Statements and Exhibits  . . . . . . . . . . . . . . . . . . . . . . . .   59
    Item 29.         Directors and Officers of the Insurance Company  . . . . . . . . . . . . . . . . .   60
    Item 30.         Persons Controlled by or Under Common Control with the
                     Insurance Company or Registrant  . . . . . . . . . . . . . . . . . . . . . . . . .   62
    Item 31.         Number of Contractowners   . . . . . . . . . . . . . . . . . . . . . . . . . . . .   72
    Item 32.         Indemnification  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   72
    Item 33.         Business and Other Connections of Investment Adviser   . . . . . . . . . . . . . .   72
    Item 34.         Principal Underwriters   . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   72
    Item 35.         Location of Accounts and Records   . . . . . . . . . . . . . . . . . . . . . . . .   72
    Item 36.         Management Services  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   72
    Item 37.         Undertakings   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   72
</TABLE>





                                    2 OF 75
<PAGE>   3
                       NATIONWIDE LIFE INSURANCE COMPANY

                                  Home Office
                                 P.O. Box 16738
                              One Nationwide Plaza
                              Columbus, Ohio 43216
                                 (614) 249-5346

                 GROUP COMMON STOCK VARIABLE ANNUITY CONTRACTS
                                   ISSUED BY
                       NATIONWIDE LIFE INSURANCE COMPANY
                                (THE "COMPANY")
             The Group Common Stock Variable Annuity Contracts (the "Contract"
    or "Contracts") described in this Prospectus are sold to corporations and
    unincorporated businesses for use with pension, profit sharing, and other
    retirement plans (collectively referred to as the "Plan"). The Plan must
    qualify for special federal tax treatment under sections 401 and 403(a) of
    the Internal Revenue Code. (See "Federal Income Tax Status" for more
    information.)
   
             The Contracts permit the Contractholder to accumulate Plan
    Contributions on a variable basis. Plan Contributions will be credited to
    the accounts of Participants in the form of Accumulation Units, the value
    of which will vary to reflect the results of Separate Account No. 1
    ("Separate Account"). The assets of the Separate Account will be held for
    the sole benefit of the holders of, and persons entitled to benefits under,
    Contracts issued pursuant to this Prospectus. The investments of the
    Separate Account are intended to be composed primarily of common stocks.
    The value of the interests of Participants under the Contracts and the
    dollar amount of the Variable Annuity payments thereunder will, therefore,
    vary with the dividends and interest and fluctuations in the market value
    of the securities held in the Separate Account, and will be subject to the
    same risks as are inherent in the ownership of common stocks. The
    composition of the investments held will be determined from the long-term
    view of an investor concerned with the preservation of his capital and with
    the growth of his capital in relation to the growth of the economy and the
    changing value of the dollar. (See "Investment Objectives and Policies" in
    the Prospectus and in the "Statement of Additional Information".)
    
             The Company may sell Fixed Dollar Annuity Contracts (the
    "Companion Fixed Contracts") to the same Contractholder if the Plan permits
    investment flexibility to the Contractholder or Participants.
   
             This Prospectus provides you with the basic information you should
    know about the Group Common Stock Variable Annuity Contracts issued by the
    Company before investing. You should read it and keep it for future
    reference. A Statement of Additional Information dated May 1, 1995,
    containing further information about the Contracts, the Company, and
    Separate Account No. 1 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 16738, 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 THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY
    IS A CRIMINAL OFFENSE.

             THE STATEMENT OF ADDITIONAL INFORMATION, DATED MAY 1, 1995, IS
    INCORPORATED HEREIN BY REFERENCE. THE TABLE OF CONTENTS FOR THE STATEMENT
    OF ADDITIONAL INFORMATION APPEARS IN THIS PROSPECTUS.

   
                   THE DATE OF THIS PROSPECTUS IS MAY 1, 1995
    





                                       1





                                    3 OF 75
<PAGE>   4
                           GLOSSARY OF SPECIAL TERMS


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

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

   
ANNUITY UNIT -- This is an accounting unit of measure used to calculate the
value of Variable Annuity payments.
    

   
BENEFICIARY -- This is the person named by the Contractholder to receive
certain benefits under the Contract upon the death of the Participant. The
Beneficiary can be changed by the Contractholder as set forth in the Contract.
    

COMPANY --  Nationwide Life Insurance Company.

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

CONTRACTHOLDER -- During the lifetime of the designated Annuitant and prior to
the Annuity Commencement Date, the Contractholder shall be the person so
designated in the Application or as subsequently changed. On and after the
Annuity Commencement Date, the Annuitant shall become the Contractholder. After
the death of the Annuitant, the Contractholder shall be the Beneficiary.

   
CONTRIBUTIONS -- THESE ARE amounts paid to the Company pursuant to the
Contracts in order to provide retirement income benefits.
    

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

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

PLAN -- The document referred to in the Contract Schedule as the Plan.

   
QUALIFIED PLANS -- These are retirement plans which receive favorable tax
treatment under the provisions of the Internal Revenue Code.
    

RETIRED PARTICIPANT -- A Participant who is receiving retirement income in the
form of an annuity.

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




                                       2





                                    4 OF 75
<PAGE>   5
                         SUMMARY OF CONTRACT EXPENSES

   
<TABLE>
<CAPTION>
    PARTICIPANT TRANSACTION EXPENSES
    <S>                                                                                           <C>
    Maximum Deferred Sales Load (as a percentage of purchase payments)                               7  %
                                                                                                  ------ 

    Surrender Fees (as a percentage of surrender value)                                              7  %
                                                                                                  ------ 

    Exchange Fee                                                                                  $ 15  
                                                                                                   -----

    ANNUAL CONTRACT FEE                                                                           $ 30  
                                                                                                   -----

    ANNUAL EXPENSES
    (as a percentage of average net assets)
             Contract Maintenance Charge                                                            1.30 %
                                                                                                  ------- 
             Total Annual Expenses                                                                  1.30 %
                                                                                                  ------- 
</TABLE>
    

<TABLE>
<CAPTION>
    EXAMPLE
                                                       1 YEAR           3 YEARS          5 YEARS          10 YEARS
    <S>                                                <C>              <C>              <C>              <C>
    If you surrender your contract at the end of
    the applicable time period:
             You would pay the following expenses
             on a $1,000 investment, assuming
             5% annual return on assets:               $ 92             $ 139            $ 188            $ 231 
                                                        ----             -----            -----            -----

    If you do not surrender your contract:
             You would pay the following expenses
             on a $1,000 investment, assuming
             5% annual return on assets:               $ 20             $  62            $ 107            $ 231 
                                                        ----             -----            -----            -----

    If you annuitize at the end of the applicable
    time period:
             You would pay the following expenses
             on a $1,000 investment, assuming
             5% annual return on assets:               $ 92             $ 139            $ 188            $ 325 
                                                        ----             -----            -----            -----
</TABLE>

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

The purpose of the preceding table is to assist the Participant in
understanding the various costs and expenses that a Participant will bear
directly or indirectly when investing in the Contracts. The Deferred Sales
Load of not more than 7% is imposed only on Contributions made within 96
months of the date of withdrawal. No Deferred Sales Load is imposed if part
or all of a Participant's Account is used for purchase of an annuity,
redemption upon death, or transfer to a Companion Fixed Contract. The
Annual Contract Fee of not more than $30 is deducted from each
Participant's Account on each Contract Anniversary and upon cancellation of
all or part of a Participant's Account unless the cancellation is for the
purpose of purchasing an annuity or making a redemption upon death. The
Surrender Charge is a one-time charge deducted from the Participant's
Account upon the purchase of an annuity. In addition to the expenses shown
above, premium taxes may also be applicable, depending upon where the
Contract is sold. For a more detailed explanation of these expenses, see
"Charges And Other Deductions".

                                       3





                                    5 OF 75
<PAGE>   6
                        CONDENSED FINANCIAL INFORMATION
               INCOME AND CAPITAL CHANGES PER ACCUMULATION UNIT*

<TABLE>
<CAPTION>
================================================================================================================
                                    FROM             FROM            FROM             FROM              FROM
                                JAN. 1, 1985     JAN. 1, 1986    JAN. 1, 1987     JAN. 1, 1988      JAN. 1, 1989
                                     TO               TO              TO               TO                TO
                                DEC. 31, 1985   DEC. 31, 1986    DEC. 31, 1987    DEC. 31, 1988    DEC. 31, 1989
================================================================================================================
<S>                             <C>              <C>             <C>              <C>               <C>
Unit value at beginning of
  period                           4.6253768       6.5259213        7.6185156        7.7663472        9.1559374
- ----------------------------------------------------------------------------------------------------------------
NET INCOME
  Investment Income                 .2212053        .2141446         .2337846         .2546169         .4314503
- ----------------------------------------------------------------------------------------------------------------
  Change to Separate Account
   for expenses, taxes and
   additions to surplus               -0-             -0-              -0-              -0-              -0-
- ----------------------------------------------------------------------------------------------------------------
  Net Income                        .2212053        .2141446         .2337846         .2546169         .4314503
- ----------------------------------------------------------------------------------------------------------------
CAPITAL CHANGES
  Net realized capital gains
   (losses)                         .7227749       1.1516375         .7980317         .8922013         1.0246383
- ----------------------------------------------------------------------------------------------------------------
  Net unrealized capital gains
   (losses)                         .9565643       (.2731878)       (.8839849)        .2427721         1.6822566
- ----------------------------------------------------------------------------------------------------------------
  Unit Value at end of period      6.5259213       7.6185156        7.7663472        9.1559374        12.2942826
- ----------------------------------------------------------------------------------------------------------------
  Number of Accumulation
   Units outstanding at end of
   period                       2,124,305.21     1,985,195.92    1,844,372.64     1,644,078.96      1,526,288.77
- ----------------------------------------------------------------------------------------------------------------
  Increase (decrease) in Unit
   Value during period             41.09%           16.74%           1.94%           17.89%            34.27%
- ----------------------------------------------------------------------------------------------------------------
RATIOS
  Expenses to average net
   assets                           .125%           .164%            .239%            .293%            .246%
- ----------------------------------------------------------------------------------------------------------------
  Net investment income to
   average net assets               3.96%           2.81%            2.62%            3.20%            5.15%
- ----------------------------------------------------------------------------------------------------------------
  Portfolio turnover rate           32.1%           26.1%            23.8%            31.8%            28.6%
</TABLE>

All adjustments necessary to a fair statement of the results of such period
have been included.

Due to changes in the Contracts described in this Prospectus, the historical
data supplied above should not be relied upon for future trends and results.

*The product of the ending unit values and the number of Accumulation Units
will not balance to the total market value of the assets in the Separate
Account. The difference is accounted for by the fact that a portion of the
annuity reserve, and hence the net assets, of the Separate Account relate to
Contracts not described in this Prospectus.


                            (CONTINUED ON NEXT PAGE)





                                       4





                                    6 OF 75
<PAGE>   7
                        CONDENSED FINANCIAL INFORMATION
         INCOME AND CAPITAL CHANGES PER ACCUMULATION UNIT* (CONTINUED)


<TABLE>
<CAPTION>
====================================================================================================================
                                         FROM             FROM             FROM            FROM            FROM
                                     JAN. 1, 1990     JAN. 1, 1991     JAN. 1, 1992    JAN. 1, 1993    JAN. 1, 1994
                                          TO               TO               TO              TO               TO
                                     DEC. 31, 1990   DEC. 31, 1991    DEC. 31, 1992    DEC. 31, 1993   DEC. 31, 1994
====================================================================================================================
<S>                                  <C>              <C>              <C>             <C>             <C>
Unit value at beginning of
  period                              12.2942826       12.2965444       16.2373889      16.7112913       17.8516259
- --------------------------------------------------------------------------------------------------------------------
NET INCOME
  Investment Income                    .6862452         .4278250         .4656912        .4480584         2.9687004
- --------------------------------------------------------------------------------------------------------------------
  Change to Separate Account
    for expenses, taxes and
    additions to surplus                  -0-             -0-              -0-              -0-             -0-
- --------------------------------------------------------------------------------------------------------------------
  Net Income                           .6862452         .4278250         .4656912        .4480584         2.9687004
- --------------------------------------------------------------------------------------------------------------------
CAPITAL CHANGES
  Net realized capital gains
   (losses)                            .2962199        1.1910187         .4577232        .4424591          .1158852
- --------------------------------------------------------------------------------------------------------------------
  Net unrealized capital gains
   (losses)                           (.9802034)       2.3220008        (.4495120)       .2498171        (2.9348545)
- --------------------------------------------------------------------------------------------------------------------
  Unit Value at end of period         12.2965444       16.2373889       16.7112913      17.8516259       18.0013570
- --------------------------------------------------------------------------------------------------------------------
  Number of Accumulation
   Units outstanding at end of
   period                            1,436,543.92     1,251,874.00     1,241,981.00    1,313,747.00    1,282,594.00
- --------------------------------------------------------------------------------------------------------------------
  Increase (decrease) in Unit
   Value during period                   .02%            32.05%           2.92%            6.82%            .84%
- --------------------------------------------------------------------------------------------------------------------
RATIOS
  Expenses to average net
   assets                                .334%           .225%            .251%            .239%           .189%
- --------------------------------------------------------------------------------------------------------------------
  Net investment income to
   average net assets                    3.24%           2.95%            2.60%            2.74%           2.83%
- --------------------------------------------------------------------------------------------------------------------
  Portfolio turnover rate                15.1%           25.8%            9.10%            9.2%             2.1%
</TABLE>

All adjustments necessary to a fair statement of the results of such period
have been included.

Due to changes in the Contracts described in this Prospectus, the
historical data supplied above should not be relied upon for future trends
and results.

*The product of the ending unit values and the number of Accumulation Units
will not balance to the total market value of the assets in the Separate
Account. The difference is accounted for by the fact that a portion of the
annuity reserve, and hence the net assets, of the Separate account relate
to Contracts not described in this Prospectus.


                                       5





                                    7 OF 75
<PAGE>   8
                       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 offices 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 the
District of Columbia, Puerto Rico, the Virgin Islands and in all states.

                              THE SEPARATE ACCOUNT

    The Separate Account, which was established pursuant to Ohio insurance law
on April 1, 1967, is administered and accounted for as part of the Company's
business. All contractual obligations arising under the Contracts (e.g., the
making of the payments provided for thereunder, the manner in which the amount
of those payments will be determined, and the promise that the payments will
continue for the lifetime of the Annuitant) will be general corporate
obligations of the Company. The Company will be responsible for the safekeeping
of the assets of the Separate Account.

    The Separate Account will be legally segregated from the Company's other
assets, i.e., the assets of the Separate Account will not be subject to claims
of any persons except those investing in the Separate Account.

    As explained below, the Contracts described in this Prospectus provide for
benefits that vary according to the investment results of a separate investment
portfolio. This portfolio is a Separate Account of the Company. This Prospectus
will be devoted primarily to a description of the manner of operation of the
Separate Account. The assets of the Separate Account will be held for the sole
benefit of the holders of, and persons entitled to benefits under, the
Contracts described in this Prospectus, and other variable contracts issued by
the Company which provide for the dollar amount of payments or values to vary
in order to reflect the investment results of the Separate Account. A
Participant has no voice in the investment policies of the Separate Account.

    Except to the extent of their interest in the Separate Account, as
described in "Experience Credits", Participants in the Contracts offered herein
do not participate in the experience of the Company.

                       INVESTMENT OBJECTIVES AND POLICIES

    The Separate Account is an open-end managed separate account of the
Company. It is a diversified portfolio of common stock, segregated from the
general assets of the Company. The objectives of the Company and its policy in
making investments for the Separate Account are as follows:

       1.    The composition of the investments held will be determined from the
             long-term view as a prudent investor concerned with the
             preservation and growth of his capital in relation to the growth of
             the economy and the changing value of the dollar. Since earned
             income and realized capital gains will be compounded through
             reinvestment, account will be taken of the combination of current
             income and the possibilities of capital appreciation.

       2.    The assets usually will be invested in a diversified portfolio of 
             equities which, for the foreseeable future, will be primarily
             common  stocks, with such changes as from time to time may be
             advisable, to take into account changes in the outlook of
             particular industries or companies. A relatively small percentage
             of the assets may be held in the form of preferred stocks,
             government bonds and corporate bonds or debentures, whether or not
             convertible into stock or with stock warrants. A reserve of cash
             and short-term debt securities may be held pending investment in
             accordance with investment policies.

                                       6





                                    8 OF 75
<PAGE>   9
       3.    Purchases will be made for investment and not for trading
             purposes. Generally, long-range performances will be emphasized
             with minor concern for short-term market fluctuations, except to
             the extent that such fluctuations may provide attractive buying or
             selling levels for the portfolio. However, freedom of action is
             reserved to dispose of any investment, however short a time held,
             if its appreciation possibilities appear to have been
             substantially realized, or if the market risks have become such as
             to make its retention unwise. Furthermore, complete freedom is
             retained to dispose of investments whether gains or losses are
             thereby realized.

       4.    All investments made must be restricted to those authorized by the
             laws of the State of Ohio in effect at the time such investments
             are made, with respect to separate account investments.

       5.    Freedom of action is reserved to invest as much as 10% of the
             assets in real estate.

       6.    The following practices will be prohibited: maintenance of a
             "short" or a "margin" trading position in any security, commodity
             trading, speculative trading in foreign exchange, the making of
             loans of cash or of securities to officers or directors of the
             Company, the purchase of securities of any type for the purpose of
             thereby gaining control or influencing the management of any other
             company, or engaging in underwriting the distribution of
             securities.

             With respect to item 4 of the above investment policy, the current
             restrictions under Ohio law are as follows:

             A)      Except in the case of securities of investment companies
                     registered under the Investment Company Act of 1940, not
                     more than 10% of the amounts allocated to a separate
                     account and the accumulations therein shall be invested in
                     the stocks, notes, debentures, bonds, or other securities
                     of any one corporation or issuer.

             B)      Not more than 10% of the issued and outstanding voting
                     securities of any one corporation or issuer may be
                     acquired by all separate accounts of the insurer.

             C)      No security of any corporation which is a subsidiary of or
                     which is affiliated through stock ownership with the
                     insurer shall be allocated to any such account.

             D)      No investment or other asset in any separate account shall
                     be transferred to any other separate account or to the
                     general assets of the insurer and no investment among the
                     general assets of the insurer shall be transferred to any
                     such separate account unless:

                     (a) Such transfer is made solely:

                              (1)  to establish a separate account or support
                                   contract guarantees, 

                              (2)  to withdraw amounts no longer needed to 
                                   support guarantees, and

                     (b) Such transfer is of cash or securities having a 
                         readily determinable market value or unless

                     (c) Such transfer is approved by the Superintendent of
                         Insurance.

        In light of investment policy restrictions, neither the Company
    nor the Separate Account intend to invest more than 25% of the value of
    their respective assets in any one industry.

        By investing in securities that are subject to financial and
    market risk, the Separate Account is subject to great fluctuations in its
    market value and involves the assumption of a higher degree of risk as
    compared to a portfolio investing in government obligations or instruments
    guaranteed by agencies of the U.S. Government.

                                       7





                                    9 OF 75
<PAGE>   10
                                   MANAGEMENT

    The Separate Account does not have a Board of Managers, but is managed by
the Investment Department of the Company.  The Investment Department of the
Company acts as its own investment adviser.  All individuals working in the
Investment Department are employees of the Company, and no investment adviser
fees or brokerage commissions are involved in the operation of the Separate
Account.

                          CHARGES AND OTHER DEDUCTIONS

    The Contingent Deferred Sales Charge, Participant's Account Charge,
Contract Maintenance Charge, and Purchase Rate Charge are not deducted from a
Participant's Account maintained under the Nationwide Agents' Retirement Plan.
All of the following charges and deductions apply to other Plans:

(a) CONTINGENT DEFERRED SALES CHARGE

        No deduction for a sales charge is made from Contributions to
    these Contracts. However, the Contingent Deferred Sales Charge, described
    below, when it is applicable, will be used to cover expenses relating to
    the sale of the Contracts, including commissions paid to sales personnel,
    the costs of sales literature, promotional activity, and other acquisition
    expenses. The Company expects to recover most of its distribution costs
    relating to the sale of these Contracts by this Contingent Deferred Sales
    Charge. Any shortfall will be incurred by the Company. Gross commissions
    paid on the sale of these Contracts are not more than 5% of Contributions.

        If part or all of a Participant's Account is cancelled for any
    reason other than purchase of an annuity, redemption upon death, or
    transfer to a Companion Fixed Contract, the Company will deduct from the
    Participant's Account a Contingent Deferred Sales Charge. This charge will
    be stated in the Contract and will not be more than (i) total Contributions
    made to this Contract and all Companion Fixed Contracts, on behalf of the
    Participant, during the 96-month period preceding the date of cancellation,
    or (ii) the amount cancelled, whichever is less, multiplied by 7%.

        The amount of the Contingent Deferred Sales Charge will be reduced
    when the sale of a Contract to a Plan results in savings of sales expenses.
    Entitlement to a reduction in Contingent Deferred Sales Charges will be
    determined by the Company in the following manner:

    1.  The number of Participants will be considered. Generally, the
        sales expenses for a larger group are less than for a smaller
        group because of the ability to cover a larger number of
        Participants with fewer sales contacts.
        
    2.  The total amount of Contributions to be received from the Plan
        will be considered. Per Contract sales expenses are likely to be
        less on larger Contributions than on smaller ones.
        
    3.  The nature of the employee group covered by the Plan will be
        considered. Certain types of employee groups are more likely to
        continue Plan and Contract participation for longer periods than
        are other groups. Such stability reduces the number of sales
        contacts required; thus, sales expenses are reduced.
        
    4.  There may be other circumstances of which the Company is not
        presently aware which could result in reduced sales expenses.
        
                                       8





                                    10 OF 75
<PAGE>   11

        No Contingent Deferred Sales Charge will be assessed against any
    Contribution made to Contracts issued by the Company prior to May 1, 1982,
    and subsequently transferred to this class of Contracts. No Contingent
    Deferred Sales Charge will be assessed when an annuity is purchased; the
    Purchase Rate Charge is assessed.

    (b) PARTICIPANT ACCOUNT CHARGE

        Each year on the Contract Anniversary, the Company deducts a charge, not
    to exceed $30, from each Participant Account. The Participant Account Charge
    is to reimburse the Company for expenses incurred in maintaining the
    Participant Accounts and reporting the values thereof to Participants. The
    Participant Account Charge will also be deducted upon cancellation of all or
    part of a Participant Account unless the cancellation is for the purpose of
    purchasing an annuity or making a redemption upon death.

        The Participant Account Charge may be reduced to the extent that the
    Contractholder assumes responsibility for maintaining Participant Account
    records and reporting values thereof to Participants.

        The amount of the Participant Account Charge will be stated in  the
    Contract.

    (c) CONTRACT MAINTENANCE CHARGE

        A Contract Maintenance Charge will be deducted from each Participant
    Account daily at an annual rate not to exceed 1.3% of the value of such
    Participant Account. The amounts charged will be used to cover the Company's
    expense incurred in administering the Contract, Separate Account, and Plan.

        The Contract Maintenance Charge may be reduced to the extent that the
    Contractholder assumes responsibility for Plan administration services.
    Generally, these services include drafting Plan documents, preparation of
    Plan descriptions for Participants, and completion of government filings and
    reports.

        The Contract Maintenance Charge will be stated in the Contract.

    (d) PURCHASE RATE CHARGE

        A Purchase Rate Charge of not more than 7% is charged against the
    annuity purchase rates. The Purchase Rate Charge covers the Company's
    expense of processing and paying annuities, calculating and reporting
    amounts payable under various annuity forms, calculating and reporting
    taxable income, and sales commissions paid on the purchase of an annuity
    which are not more than 3% of the amount applied to purchase the annuity.

        The Purchase Rate Charge may be reduced to the extent that sales
    commissions are less than 3%. The charge may also be reduced to the extent
    that the Contractholder assumes responsibility for calculating and reporting
    amounts payable under various annuity forms, and calculating and reporting
    taxable income.

        The Purchase Rate Charge is a part of the purchase rate and is not
    separately stated in the Contracts. It is a one-time charge deducted from
    the Participant's Account upon the purchase of an annuity.

                                       9









                                    11 OF 75
<PAGE>   12
    (e) PREMIUM TAXES

   
        The Company will charge against the Contract value the amount of
    any premium taxes levied by a state or any other government entity upon
    annuity considerations received by the Company. To the best of the
    Company's present knowledge, premium taxes currently imposed by certain
    states range from 0% to 3.5%. The Company is currently deducting such taxes
    from a Participant Account value at the time of annuitization, except in
    those states which require such taxes to be paid during the accumulation
    phase.
    

    (f) FEDERAL INCOME TAXES AND STATE EXCISE TAXES

        The operation of the Separate Account may result in taxable income
    to the Company. The Company reserves the right to deduct from the Separate
    Account an amount necessary to reimburse itself for all or a portion of its
    federal income and state excise tax liability. Any deductions made will
    occur when the tax is incurred.

        The amount of tax which may be incurred by the Company cannot be
    determined in advance and is subject to applicable federal and state laws
    and regulations.

    No charges other than those described above will be made under these
Contracts. If the amounts charged are in excess of allocated expenses, then
after provision for a surplus deemed sufficient to provide adequately for the
fulfillment of the Company's contractual obligations, the excess may be used to
provide additional benefits. (See "Experience Credits".) If the amounts charged
are insufficient to defray the expenses and to provide for the fulfillment of
the contractual obligations, the deficiency will be met out of the Company's
general surplus.

    After the Contracts have been in effect, the charges, as well as other
Contract provisions, may be changed by the Company.  (See "Additional
Contractual Obligations of the Company and Changes Which May Be Made Without
the Consent of the Contractholder, Participant, or Participating Employer".)

    If the Plan permits, the Contractholder or an employer may pay, in addition
to Contributions, any or all of the expense charges directly to the Company. In
this event, the charges so paid will not be deducted from the Participant's
Account.

                             SURRENDER (REDEMPTION)

    If the Plan permits, redemption of a Participant Account will be made (a)
upon the death of a Participant before an annuity is purchased, or (b) upon the
request of the Contractholder for the benefit of the Participant.

    Upon the death of a Participant, the amount redeemed will be the dollar
value of the Participant Account (the Accumulation Units multiplied by the
Accumulation Unit Value on the date of redemption). The timing of the
redemption will be determined by the terms of the Plan, but not before the
Company's receipt of proof of death. Some Plans may permit the Beneficiary to
elect annuity payments in lieu of surrender. If a Beneficiary elects, the
Participant Account may be applied to purchase a Variable Annuity. (See
"Purchase Of Variable Annuity".)

    Upon a request for surrender by the Contractholder for the benefit of a
Participant, all or a portion of a Participant Account will be redeemed usually
within 7 days of the Company's receipt of the request, by cancelling a number
of Accumulation Units in the Participant Account subject to any applicable
charges.


                                       10





                                    12 OF 75
<PAGE>   13
    Restrictions and penalties are imposed on some Qualified Plan
withdrawals before specified conditions are met. Also, there are possible
adverse tax consequences resulting from withdrawals. Contractholders,
employers, and Participants are cautioned to consult a competent tax
advisor before requesting a withdrawal.

    No redemption will be made after an annuity has been purchased.
The Company reserves the right to suspend or postpone the date of any
redemption beyond the usual 7-day period during any period (1) when the New
York Stock Exchange is closed, (2) when trading on the Exchange is
restricted, (3) when an emergency exists as a result of which disposal of
securities held in the Separate Account is not reasonably practicable or it
is not reasonably practicable to determine the value of the Separate
Account's net assets, or (4) during any other period when the Securities
and Exchange Commission, by order, so permits for the protection of
security holders; provided that applicable rules and regulations of the
Securities and Exchange Commission shall govern as to whether the
conditions prescribed in (2) and (3) exist.

         ADDITIONAL CONTRACTUAL OBLIGATIONS OF THE COMPANY AND CHANGES
          WHICH MAY BE MADE WITHOUT THE CONSENT OF THE CONTRACTHOLDER,
                     PARTICIPANT, OR PARTICIPATING EMPLOYER

    The Contract does not contain a promise that the dollar value of a
Participant Account will be equal to or more than the sum of the
Contributions made to the Participant Account. The Contracts provide that
certain provisions cannot be changed during the first 5 years. These are:
the basis for crediting Accumulation Units, the basis for determining the
Accumulation Unit Value and the Annuity Unit Value, the tables of annuity
purchase rates, expense charges, and the basis for determining the amount
of single-sum payments and transfer payments. After the Contracts have been
in effect for 5 years, the Company reserves the right to make changes in
the amount of the charges and in the annuity purchase rate.

                               EXPERIENCE CREDITS

    In the event that Participant Account Charges and Contract
Maintenance Charges made under this Contract accrue to the Company in
excess of an amount deemed necessary then at the sole discretion of the
Company's Board of Directors, such excess may be allocated to the Contract
by purchasing additional Accumulation Units and crediting such additional
units to the Participant Accounts. There have not been any Experience
Credits to date.  The Company cannot offer any assurance that there will be
Experience Credits in the future.


                      GENERAL DESCRIPTION OF THE CONTRACTS

    The Contracts described in this Prospectus are designed to fund
and provide benefits (which will vary in dollar amount) under Qualified
Plans. A Qualified Plan is a pension, profit sharing, or other retirement
plan which receives favorable tax treatment under the provisions of
sections 401 and 403(a) of the Internal Revenue Code. Generally, Plans are
maintained by employers for the benefit of eligible employees
("Participants") and their Beneficiaries.



                                       11





                                    13 OF 75
<PAGE>   14
         THE ROLE OF THE CONTRACTS IN FUNDING AND PROVIDING RETIREMENT
                     INCOME PAYMENTS UNDER QUALIFIED PLANS

    In an attempt to keep pace with the cost of living, the Contracts are
designed to provide retirement income that varies with changing economic
conditions. Under the Contracts, periodic payments do not remain fixed in
dollar amount, but vary according to the investment results of a designated
portfolio of securities. There is no assurance that the Contracts, either alone
or in conjunction with other means of providing retirement income, will
accomplish this purpose.

    These Contracts provide for the accumulation of Contributions primarily in
common stocks to provide variable retirement income payments. The Company
offers, in addition to the Contracts, Companion Fixed Contracts, which are not
described in this Prospectus. Under all contracts, the Company assumes the
mortality risk. A significant difference, however, is that the Company assumes
the investment risk under the Companion Fixed Contracts, but not under the
Contracts described herein.

    The mortality risk is that the actuarial estimate of the mortality rates
among Participants under the Contracts may prove higher than the mortality
actually experienced. Thus, under all contracts, the Company promises that the
annuity payments payable under such contracts will continue for the lifetimes
of the Participants. Under the Companion Fixed Contracts, the promised payments
are in a specified dollar amount per month. Under the Contracts described
herein, the promised payments will be equal to the varying value of a specified
number of Annuity Units per month, varying to reflect the investment results
obtained from the segregated portfolio of investments.

                      HOW ACCUMULATION UNITS ARE CREDITED

    The minimum initial Contribution to a Participant Account is $250.00. There
are no minimum requirements for subsequent Contributions. The Accumulation Unit
is the basis on which records under the Contracts will be kept and the payments
thereunder determined. When a Contribution is made by or on behalf of a
Participant, 100% thereof will be credited to the Participant's Account in the
form of Accumulation Units.

    The number of Accumulation Units credited will be determined by dividing
the amount credited by the Accumulation Unit Value for the date on which the
Accumulation Units are credited. Accumulation Units will be credited on the
Business Day coinciding with or next following the date the Contribution is
received by the Company. "Business Day" means any day on which the Company's
Home Office in Columbus, Ohio, and the New York Stock Exchange are both open
for business. Accumulation units will not be credited on the following
nationally recognized holidays: New Year's Day, Good Friday, Memorial Day,
Independence Day, Labor Day, Presidents' Day, Thanksgiving and Christmas.

                            ACCUMULATION UNIT VALUE

    The Accumulation Unit Value at the end of March, 1967, was fixed at $1.00.
The Accumulation Unit Value for any subsequent Business Day is determined by
multiplying what is known as the Accumulation Change Factor for that Business
Day by the Accumulation Unit Value for the preceding Business Day. The
Accumulation Change Factor for any Business Day reflects the investment results
of the Separate Account since the last Business Day. Accordingly, the
Accumulation Unit Value will go up or down each Business Day in accordance with
the investment results of the Separate Account. Market determination, the value
of the portfolio securities at the close of the New York Stock Exchange, is the
method used to value the Registrant's assets.

                                       12





                                    14 OF 75
<PAGE>   15
    The factors taken into account in determining the investment
results of the Separate Account are investment income and realized and
unrealized capital gains and losses.

    The Accumulation Unit Values shown below, for each quarter, were
calculated to reflect hypothetical investment results of the Separate
Account since March, 1975. While this period was one of generally rising
common stock prices, it also included some interim periods of substantial
market decline. It should not be assumed that the results shown are
representative of those that might be realized upon Contributions made
today and in the future. There is no assurance that favorable investment
results will be attained in the future. The Accumulation Unit Value is
likely to fall when common stock value declines generally.


<TABLE>
<CAPTION>
                                ACCUMULATION UNIT VALUES* AT THE END OF EACH QUARTER
<S>              <C>                   <C>              <C>                   <C>              <C>
Mar. 1975        1.2323180             Dec. 1981        2.7659801             Sept. 1988        8.9607960
June 1975        1.3904027             Mar. 1982        2.6983907             Dec. 1988         9.1559374
Sept. 1975       1.2246980             June 1982        2.7121107             Mar. 1989         9.9636435
Dec. 1975        1.3423913             Sept. 1982       3.0397381             June 1989        10.6742854
Mar. 1976        1.5106830             Dec. 1982        3.4783376             Sept. 1989       11.9347701
June 1976        1.5671775             Mar. 1983        3.8214250             Dec. 1989        12.2942826
Sept. 1976       1.6226746             June 1983        4.1514343             Mar. 1990        11.7646683
Dec. 1976        1.6520855             Sept. 1983       4.2253097             June 1990        12.5345438
Mar. 1977        1.6014589             Dec. 1983        4.3025179             Sept. 1990       11.1707863
June 1977        1.6487669             Mar. 1984        4.2234741             Dec. 1990        12.2965444
Sept. 1977       1.6345287             June 1984        4.1987538             Mar. 1991        14.2006556
Dec. 1977        1.6612530             Sept. 1984       4.5821032             June 1991        14.0854417
Mar. 1978        1.6161771             Dec. 1984        4.6253768             Sept. 1991       14.5603900
June 1978        1.7508039             Mar. 1985        5.1569491             Dec. 1991        16.2373889
Sept. 1978       1.8934789             June 1985        5.6386079             Mar. 1992        15.3685232
Dec. 1978        1.8241798             Sept. 1985       5.5241146             June 1992        15.4486637
Mar. 1979        1.9317751             Dec. 1985        6.5259213             Sept. 1992       15.9783810
June 1979        2.0099303             Mar. 1986        7.5932573             Dec. 1992        16.7112913
Sept. 1979       2.1456834             June 1986        8.0905822             Mar. 1993        16.3132491
Dec. 1979        2.1093074             Sept. 1986       7.3220521             June 1993        16.6761553
Mar. 1980        2.0179971             Dec. 1986        7.6185156             Sept. 1993       16.9286930
June 1980        2.2449442             Mar. 1987        9.1073826             Dec. 1993        17.8516259
Sept. 1980       2.4343502             June 1987        9.4745614             Mar. 1994        17.0998701
Dec. 1980        2.5509427             Sept. 1987       9.9845837             June 1994        17.3439309
Mar. 1981        2.7120916             Dec. 1987        7.7663472             Sept. 1994       18.2996496
June 1981        2.7593172             Mar. 1988        8.3888862             Dec. 1994        18.0013570
Sept. 1981       2.5313853             June 1988        8.8571798
</TABLE>

*Hypothetical unit values if a Group Common Stock Variable Annuity Contract
 had been issued March 31, 1975.

                                       13





                                    15 OF 75
<PAGE>   16
        HISTORICAL TABLE SHOWING HYPOTHETICAL VALUES OF $1,000 DEPOSITED
           TO A PARTICIPANT ACCOUNT EACH YEAR IF A GROUP COMMON STOCK
            VARIABLE ANNUITY CONTRACT HAD BEEN ISSUED APRIL 1, 1967



<TABLE>
<CAPTION>
============================================================================================================================
                                                                                                Accumulated      Value* Of
                                             Contract        Participant                         Deposits         Account 
                          Accumulated      Maintenance         Account         Accumulated     Less Expense       On Date 
           Date            Deposits           Charge           Charge            Charges          Charges          Shown  
============================================================================================================================
                                 $1,000 Deposit Made April 1, 1967 and Each March 31 thereafter
- ----------------------------------------------------------------------------------------------------------------------------
     <S>                 <C>                   <C>               <C>               <C>             <C>             <C>
     Apr. 1, 1967        $1,000.00             -0-               -0-                 -0-             1,000.00       1,000.00
- ----------------------------------------------------------------------------------------------------------------------------
     Mar. 31, 1968        2,000.00               13.17             30.00               43.17         1,956.83       1,969.84
- ----------------------------------------------------------------------------------------------------------------------------
     Mar. 31, 1969        3,000.00               29.38             30.00              102.55         2,897.45       3,200.73
- ----------------------------------------------------------------------------------------------------------------------------
     Mar. 31, 1970        4,000.00               39.34             30.00              171.89         3,828.11       3,956.81
- ----------------------------------------------------------------------------------------------------------------------------
     Mar. 31, 1971        5,000.00               62.02             30.00              263.91         4,736.09       5,679.02
- ----------------------------------------------------------------------------------------------------------------------------
     Mar. 31, 1972        6,000.00               85.29             30.00              379.20         5,620.80       7,445.13
- ----------------------------------------------------------------------------------------------------------------------------
     Mar. 31, 1973        7,000.00              100.72             30.00              509.92         6,490.08       8,616.88
- ----------------------------------------------------------------------------------------------------------------------------
     Mar. 31, 1974        8,000.00               90.34             30.00              630.26         7,369.74       7,828.57
- ----------------------------------------------------------------------------------------------------------------------------
     Mar. 31, 1975        9,000.00               97.64             30.00              757.90         8,242.10       8,382.77
- ----------------------------------------------------------------------------------------------------------------------------
     Mar. 31, 1976       10,000.00              133.59             30.00              921.49         9,078.51      11,112.71
- ----------------------------------------------------------------------------------------------------------------------------
     Mar. 31, 1977       11,000.00              153.15             30.00            1,104.64         9,895.36      12,597.32
- ----------------------------------------------------------------------------------------------------------------------------
     Mar. 31, 1978       12,000.00              165.27             30.00            1,299.91        10,700.09      13,517.82
- ----------------------------------------------------------------------------------------------------------------------------
     Mar. 31, 1979       13,000.00              210.04             30.00            1,539.95        11,460.05      16,917.46
- ----------------------------------------------------------------------------------------------------------------------------
     Mar. 31, 1980       14,000.00              229.75             30.00            1,799.70        12,200.30      18,412.79
- ----------------------------------------------------------------------------------------------------------------------------
     Mar. 31, 1981       15,000.00              321.71             30.00            2,151.41        12,848.59      25,394.21
- ----------------------------------------------------------------------------------------------------------------------------
     Mar. 31, 1982       16,000.00              328.45             30.00            2,509.86        13,490.14      25,907.46
- ----------------------------------------------------------------------------------------------------------------------------
     Mar. 31, 1983       17,000.00              476.95             30.00            3,016.81        13,983.19      37,182.85
- ----------------------------------------------------------------------------------------------------------------------------
     Mar. 31, 1984       18,000.00              534.23             30.00            3,581.04        14,418.96      41,530.60
- ----------------------------------------------------------------------------------------------------------------------------
     Mar. 31, 1985       19,000.00              659.21             30.00            4,270.25        14,729.75      51,020.53
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>

*IN THE EVENT OF A REFUND TO A PARTICIPANT OR TRANSFER TO FUNDING SUCCESSOR, 
 THE VALUE IS REDUCED BY THE CONTINGENT DEFERRED SALES CHARGE.

                           (CONTINUED ON NEXT PAGE)





                                       14





                                    16 OF 75
<PAGE>   17
        HISTORICAL TABLE SHOWING HYPOTHETICAL VALUES OF $1,000 DEPOSITED
           TO A PARTICIPANT ACCOUNT EACH YEAR IF A GROUP COMMON STOCK
            VARIABLE ANNUITY CONTRACT HAD BEEN ISSUED APRIL 1, 1967
                                  (continued)


<TABLE>
<CAPTION>
 ==================================================================================================================================
                                                                                                 Accumulated          Value* Of  
                                          Contract        Participant                              Deposits            Account   
                     Accumulated        Maintenance         Account         Accumulated          Less Expense         Date On      
        Date          Deposits             Charge            Charge           Charges              Charges             Shown    
 ==================================================================================================================================
  <S>                    <C>              <C>                  <C>               <C>                <C>                 <C>
 Mar. 31, 1986           20,000.00         976.64               30.00            5,276.89           14,723.11            75,117.59
 ----------------------------------------------------------------------------------------------------------------------------------
 Dec. 31, 1986          same                -0-               -0-               -0-                same                  75,367.46
 ----------------------------------------------------------------------------------------------------------------------------------
 Mar. 31, 1987           21,000.00       1,171.21               30.00            6,478.10           14,521.90            89,895.15
 ----------------------------------------------------------------------------------------------------------------------------------
 Dec. 31, 1987          same                -0-               -0-               -0-                same                  76,658.35
 ----------------------------------------------------------------------------------------------------------------------------------
 Mar. 31, 1988           22,000.00       1,076.46               30.00            7,584.56           14,415.44            82,696.72
 ----------------------------------------------------------------------------------------------------------------------------------
 Dec. 31, 1988          same                -0-               -0-               -0-                same                  90,258.22
 ----------------------------------------------------------------------------------------------------------------------------------
 Mar. 31, 1989           23,000.00       1,275.15               30.00            8,889.71           14,110.29            97,913.62
 ----------------------------------------------------------------------------------------------------------------------------------
 Dec. 31, 1989          same                -0-               -0-               -0-                same                  120,817.02
 ----------------------------------------------------------------------------------------------------------------------------------
 Mar. 31, 1990           24,000.00       1,515.52               30.00            10,435.23          13,564.77            115.066.93
 ----------------------------------------------------------------------------------------------------------------------------------
 Dec. 31, 1990          same                -0-               -0-               -0-                same                  120,269.06
 ----------------------------------------------------------------------------------------------------------------------------------
 Mar. 31, 1991           25,000.00       1,841.97               30.00            12,307.20          12,692.80            139,850.04
 ----------------------------------------------------------------------------------------------------------------------------------
 Dec. 31, 1991          same                -0-               -0-               -0-                same                  159,908.08
 ----------------------------------------------------------------------------------------------------------------------------------
 Mar. 31, 1992           26,000.00       1,961.31               30.00            14,268.51          11,731.49            148,431.81
 ----------------------------------------------------------------------------------------------------------------------------------
 Dec. 31, 1992          same                -0-               -0-               -0-                same                  161,400.49
 ----------------------------------------------------------------------------------------------------------------------------------
 Mar. 31, 1993           27,000.00       2,060.85               30.00            16,359.36          10,640.64            156,465.27
 ----------------------------------------------------------------------------------------------------------------------------------
 Dec. 31, 1993          same                -0-               -0-               -0-                same                  171,220.30
 ----------------------------------------------------------------------------------------------------------------------------------
 Mar. 31, 1994           28,000.00       2,144.67               30.00            18,534.03          9,465.97             162,835.39
 ----------------------------------------------------------------------------------------------------------------------------------
 Dec. 31, 1994          same                -0-               -0-               -0-                same                  171,419.90
 ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>       

*IN THE EVENT OF A REFUND TO A PARTICIPANT OR TRANSFER TO FUNDING SUCCESSOR,THE 
 VALUE IS REDUCED BY THE CONTINGENT DEFERRED SALES CHARGE.





                                       15





                                    17 OF 75
<PAGE>   18
                          PARTICIPANT'S ACCOUNT VALUE

    The total number of Accumulation Units credited to a Participant's Account,
as of any date, multiplied by the Accumulation Unit Value less any applicable
charges and taxes constitutes the Participant Account Value as of such date.

    There is no assurance that the value of any Participant interest in the
Contract will equal or exceed the Contributions made to the Participant
Account. The circumstances under which withdrawals from a Participant Account
are permitted are described under "Surrender (Redemption)".

                                   TRANSFERS

    A Contractholder may transfer a portion of such Contractholder's investment
in the Contract to a Companion Contract or to another investment option under
the Plan. Such transfers are permitted one time per year, so long as at least
$1,000 remains in the Contract on behalf of such Contractholder. The Company
will assess a $15 charge against the transferred amount.

    Transfers to the Contracts from a Companion Contract can be made at 25% of
the value of such Companion Contract. If $500 or less would remain in the
Companion Contract after such transfer, the entire value of the Companion
Contract will be transferred to the Contracts.

    The number, amount, and timing of transfers permitted to each Participant
are determined by the Plan under which he is covered. (See the Statement of
Additional Information.)

                          PURCHASE OF VARIABLE ANNUITY

    When a Retired Participant wishes to have a Variable Annuity purchased to
provide retirement income payments under the Plan, written notice must be
mailed to the Company at its home office at the address on page 1 of this
Prospectus specifying the date on which annuity payments are to begin and the
form of annuity, furnishing proof of the Participant's date of birth and that
of any other person on whose life the continuation of payments may be
conditioned. The Contracts contain four standard options which may be selected
by a Participant: (1) Straight Life Annuity, (2) Life Annuity with Period
Certain, (3) Joint and Survivor Annuity, or (4) Annuity for a 10-year Period
Certain. Under the first option, the Variable Annuity will be paid monthly to
the Retired Participant during his or her lifetime. Under the second option,
the Variable Annuity will be paid monthly during the lifetime of the Retired
Participant, but with a minimum period of 10 years. If the Retired Participant
should die prior to the end of the 10-year period, the unpaid monthly annuity
payments for the remainder of the 10-year period will be payable to the
Beneficiary. If the Beneficiary is other than a natural person or is an estate,
the commuted value of the unpaid monthly annuity payments certain will be
payable in one sum. Under the third option, the Variable Annuity will be paid
monthly so long as either the Retired Participant or another designated
individual is living. Under the fourth option, the Variable Annuity will be
payable for a 10-year period. As explained below, the monthly annuity payments
will differ depending upon the option selected, in addition to varying with the
investment results of the Separate Account. Each option selected will have
varying advantages and disadvantages. Participants are urged to consult a
qualified tax advisor.

    The basis for determining the amount of each monthly payment is the Annuity
Unit. Like the Accumulation Unit, the Annuity Unit has an Annuity Unit Value.
(See "Annuity Unit Value".) The Participant's Accumulation Units will be
converted into their equivalent in "Premium Units" by multiplying the number of
Accumulation Units by the ratio of the Accumulation Unit Value to the Annuity
Unit Value for the last Business Day of the second calendar month preceding the
date of conversion.

                                       16





                                    18 OF 75
<PAGE>   19
    The Premium Units will be applied to purchase a Variable Annuity
in the form selected, with the first monthly payment made on the date on
which the Premium Units are so applied. The number of Annuity Units in each
monthly annuity payment will depend upon the number of Premium Units
applied and the appropriate annuity rate which is determined from tables
set forth in the Contracts, taking into account the option selected, and
the age of the Annuitant and any other designated individual. The dollar
amount of each monthly payment of the Variable Annuity will be equal to the
number of Annuity Units in each Variable Annuity payment multiplied by the
Annuity Unit Value for the second calendar month preceding the month in
which the payment is payable. The annuity rate tables for any particular
Contract are also subject to a percentage charge, which is made once, when
an annuity is purchased, and reduces the annuity purchase rates. (See
"Purchase Rate Charge".) As disclosed previously, these tables may be
changed after the Contracts have been in effect for 5 years.

                           ANNUITY UNIT VALUE

    The Annuity Unit Value for March, 1967, was fixed at $1.00. The
Annuity Unit Value for any subsequent month is determined by multiplying
the Annuity Change Factor for that month by the Annuity Unit Value for the
preceding month. The Annuity Change Factor for any month reflects the
extent to which the investment return of the Separate Account for that
month differs from an assumed effective investment return at the rate of 3
1/2% per year. Accordingly, the Annuity Unit Value will go up or down each
month depending upon whether the actual effective investment return in that
month is at an annual rate greater or less than the 3 1/2% assumption.

    If the 3 1/2% investment increment assumption were changed to some
other assumption, such as 2% or 5% (with an equal change in the 3 1/2%
assumption used to determine the Annuity Change Factor), this would result
in changing both the amount of the initial payment and the manner in which
the subsequent payments would vary. A higher assumption would mean a higher
initial payment, but a more slowly rising series of subsequent payments (or
a more rapidly falling series, if there were adverse investment results). A
lower assumption would have the opposite effect. If a Contractholder wishes
to adopt an assumption different from the 3 1/2% assumption described
above, the Company is willing to issue a Contract with an assumption which
is higher or lower than the 3 1/2% assumption.





                                       17





                                    19 OF 75
<PAGE>   20
                ANNUITY UNIT VALUES* AT THE END OF EACH QUARTER

<TABLE>
<S>              <C>                       <C>              <C>                       <C>              <C>
Mar. 1975         .9739300                 Dec. 1981        1.7925811                 Sept. 1988       5.0188653
June 1975        1.0908130                 Mar. 1982        1.7359408                 Dec. 1988        5.0916250
Sept. 1975        .9537858                 June 1982        1.7305361                 Mar. 1989        5.4933407
Dec. 1975        1.0377989                 Sept. 1982       1.9229774                 June 1989        5.8356153
Mar. 1976        1.1593476                 Dec. 1982        2.1815971                 Sept. 1989       6.4688440
June 1976        1.1938913                 Mar. 1983        2.3762545                 Dec. 1989        6.6076882
Sept. 1976       1.2271288                 June 1983        2.5593550                 Mar. 1990        6.2688926
Dec. 1976        1.2402329                 Sept. 1983       2.5825910                 June 1990        6.6219279
Mar. 1977        1.1934020                 Dec. 1983        2.6072616                 Sept. 1990       5.8517062
June 1977        1.2196532                 Mar. 1984        2.5374442                 Dec. 1990        6.3862002
Sept. 1977       1.2002773                 June 1984        2.5009891                 Mar. 1991        7.2568733
Dec. 1977        1.2109632                 Sept. 1984       2.7059580                 June 1991        7.1903870
Mar. 1978        1.1694732                 Dec. 1984        2.7081212                 Sept. 1991       7.3691860
June 1978        1.2576072                 Mar. 1985        2.9934951                 Dec. 1991        8.0818179
Sept. 1978       1.3501253                 June 1985        3.2450574                 Mar. 1992        7.6455389
Dec. 1978        1.2911817                 Sept. 1985       3.1519399                 June 1992        7.6195924
Mar. 1979        1.3573209                 Dec. 1985        3.6916616                 Sept. 1992       7.8133694
June 1979        1.4018878                 Mar. 1986        4.2586598                 Dec. 1992        8.1017796
Sept. 1979       1.4856076                 June 1986        4.4987245                 Mar. 1993        7.8410758
Dec. 1979        1.4497808                 Sept. 1986       4.0365210                 June 1993        7.9468659
Mar. 1980        1.3768583                 Dec. 1986        4.1639886                 Sept. 1993       7.9981244
June 1980        1.5204793                 Mar. 1987        4.9351179                 Dec. 1993        8.3619441
Sept. 1980       1.6367040                 June 1987        5.0901180                 Mar.1994         7.9412180
Dec. 1980        1.7025496                 Sept. 1987       5.3181853                 June 1994        7.9855824
Mar. 1981        1.7968159                 Dec. 1987        4.1012392                 Sept. 1994       8.3040963
June 1981        1.8147096                 Mar. 1988        4.3916141                 Dec. 1994        8.1469286
Sept. 1981       1.6526309                 June 1988        5.0036811
</TABLE>

*Hypothetical unit values if a Group Common Stock Variable Annuity Contract had
 been issued March 31, 1975.


                           FEDERAL INCOME TAX STATUS

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

    Section 72 of the Internal Revenue Code ("Code") governs taxation of
annuities in general. That section sets forth specific rules for annuities
purchased by Qualified Plans (including corporate pension and profit sharing
plans and retirement plans for proprietorships and partnerships). The Contracts
are designed for use with Qualified Plans. The tax rules applicable to
Participants in such Plans vary according to the terms and conditions of the
Plan itself. Therefore, no attempt is made herein to provide more than general
information about the use of the Contracts with the various types of Plans.
Participants under such plans as well as Contractholders, employers, and
Beneficiaries are cautioned that the rights of any person to any benefits under
such Plans are subject to the terms and conditions of the Plans themselves
regardless of the terms and conditions of the Contracts issued in connection
therewith.

    The Tax Reform Act of 1986 and subsequent legislation changed some of the
rules regarding the tax treatment of distributions from Qualified Plans and of
annuities purchased by Qualified Plans. You should consult your financial
consultant or legal or tax advisor to discuss in detail your particular tax
situation and the use of the Contracts. For additional information regarding
eligibility, limitations on permissible amounts of purchase payments, and tax
consequences on distribution from Qualified Plans, the purchasers of the
Contracts should seek competent tax advice.


                                       18





                                    20 OF 75
<PAGE>   21
    The Code permits the rollover of most distributions from Qualified
Plans to other Qualified Plans, Individual Retirement Accounts, or
Individual Retirement Annuities.  Distributions which may not be rolled
over are those which are:

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

         2.      a required minimum distribution.

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

    Contracts issued in Puerto Rico are subject to rules which vary
from those described above.  If considering the purchase of a contract in
connection with a plan affected by Puerto Rican law, you should seek legal
counsel.

                           LEGAL PROCEEDINGS

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

<TABLE>
<CAPTION>
                                                    TABLE OF CONTENTS OF STATEMENT
                                                      OF ADDITIONAL INFORMATION
<S>                                                                                                            <C>
General Information and History . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1
Investment Objectives and Policies  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1
Management  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  3
Investment Advisory and Other Services  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  3
Brokerage Allocation  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  3
Purchase and Pricing of Securities Being Offered  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  3
Underwriters  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  4
Calculation of Yield Quotations of Money Market Sub-Accounts  . . . . . . . . . . . . . . . . . . . . . . . .  4
Annuity Payments  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  4
Financial Statements  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  5
</TABLE>





                                       19





                                    21 OF 75
<PAGE>   22
                      STATEMENT OF ADDITIONAL INFORMATION
                                  MAY 1, 1995
                 GROUP COMMON STOCK VARIABLE ANNUITY CONTRACTS
                                   ISSUED BY
                       NATIONWIDE LIFE INSURANCE COMPANY

   
    This Statement of Additional Information is not a prospectus. It contains
information in addition to and more detailed than set forth in the Prospectus
and should be read in conjunction with the Prospectus dated May 1, 1995. The
Prospectus may be obtained from Nationwide Life Insurance Company by writing P.
O. Box 16766, One Nationwide Plaza, Columbus, Ohio 43216, or calling
1-800-545-4730.
    

<TABLE>
<CAPTION>
                                                      TABLE OF CONTENTS
<S>                                                                                                       <C>
General Information and History . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Investment Objectives and Policies  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Management  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
Investment Advisory and Other Services  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
Brokerage Allocation  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
Purchase and Pricing of Securities Being Offered  . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
Underwriters  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
Calculation of Yield Quotations of Money Market Sub-Accounts  . . . . . . . . . . . . . . . . . . . . . . 4
Annuity Payments  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
Financial Statements  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
</TABLE>

GENERAL INFORMATION AND HISTORY

   
    Separate Account No. 1 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%).
    

INVESTMENT OBJECTIVES AND POLICIES

    The objectives of the Company and its policy in making investments for the
Separate Account are as follows:

    1.       The composition of the investments held will be determined from
             the long-term view as a prudent investor concerned with the
             preservation and growth of his capital in relation to the growth
             of the economy and the changing value of the dollar. Since earned
             income and realized capital gains will be compounded through
             reinvestment, account will be taken of the combination of current
             income and the possibilities of capital appreciation.





                                       1





                                    22 OF 75
<PAGE>   23
   
    2.      The assets usually will be invested in a diversified
            portfolio of equities which, for the foreseeable future,
            will be primarily common stocks, with such changes as from
            time to time may be advisable, to take into account
            changes in the outlook of particular industries or
            companies. A relatively small percentage of the assets may
            be held in the form of preferred stocks, government bonds
            and corporate bonds or debentures, whether or not
            convertible into stock or with or without stock warrants.
            A reserve of cash and short-term debt securities may be
            held pending investment in accordance with investment
            policies.
    

    3.      Purchases will be made for investment and not for trading
            purposes. Generally, long-range performances will be
            emphasized with minor concern for short-term market
            fluctuations, except to the extent that such fluctuations
            may provide attractive buying or selling levels for the
            portfolio. However, freedom of action is reserved to
            dispose of any investment, however short a time held, if
            its appreciation possibilities appear to have been
            substantially realized, or if the market risks have become
            such as to make its retention unwise. Furthermore,
            complete freedom is retained to dispose of investments
            whether gains or losses are thereby realized.
    
    4.      All investments made must be restricted to those
            authorized by the laws of the State of Ohio in effect at
            the time such investments are made, with respect to
            separate account investments.
    
    5.      Freedom of action is reserved to invest as much as 10% of
            the assets in real estate.
    
    6.      The following practices will be prohibited: maintenance of
            a "short" or a "margin" trading position in any security,
            commodity trading, speculative trading in foreign
            exchange, the making of loans of cash or of securities to
            officers or directors of the Company, the purchase of
            securities of any type for the purpose of thereby gaining
            control or influencing the management of any other
            company, or engaging in underwriting the distribution of
            securities.
    
    With respect to item 4 of the above investment policy, the current
    restrictions under Ohio law are as follows:

    A)      Except in the case of securities of investment companies
            registered under the Investment Company Act of 1940, not
            more than 10% of the amounts allocated to a separate
            account and the accumulation therin shall be invested in
            the stocks, notes, debentures, bonds, or other securities
            of any one corporation or issuer.
    
    B)      Not more than 10% of the issued and outstanding voting
            securities of any one corporation or issuer may be
            acquired by all separate accounts of the insurer.
    
   
    C)      No security of any corporation which is a subsidiary of or
            which is affiliated through stock ownership with the
            insurer shall be allocated to any such account.
    

   
    D)      No investment or other asset in any separate account shall
            be transferred to any other separate account or to the
            general assets of the insurer and no investment among the
            general assets of the insurer shall be transferred to any
            such separate account unless:
    

   
            (a)      Such transfer is made solely:
    

                     (1)     to establish a separate account or
                             support Contract guarantees,
                     
                     (2)     to withdraw amounts no longer needed to
                             support guarantees, and
                     
   
            (b)      Such transfer is of cash or securities having a
                     readily determinable market value or unless
            

   
            (c)      Such transfer is approved by the Superintendent
                     of Insurance.
            


                                       2





                                    23 OF 75
<PAGE>   24
    In light of investment policy restrictions, neither the Company nor the
Separate Account intend to invest more than 25% of the value of their
respective assets in any one industry.

   
    During fiscal years 1994, 1993 and 1992, the portfolio turnover rates were
2.1%, 9.2% and 9.1%, respectively.  A portfolio turnover rate of 100% would
occur if all the portfolio securities were replaced in one fiscal year.  The
turnover rates experienced in the years ending December 31, 1994, December 31,
1993 and December 31, 1992, were based upon the replacement of existing stocks
with stocks of higher investment quality, and buying and selling to take
advantage of favorable market conditions.
    

MANAGEMENT

    The Separate Account is managed by the Investment Department of the
Company, and all involved individuals are employees of the Company. There is no
Board of Managers associated with the Separate Account.

INVESTMENT ADVISORY AND OTHER SERVICES

    The Company acts as its own investment adviser and pays no fees for
investment advisory services to any non-affiliated entity. All individuals
involved in any advisory capacity are full-time employees of the Company
without other affiliation.

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

BROKERAGE ALLOCATION

    Transactions in portfolio securities are not conducted through brokerage
concerns, therefore no brokerage commissions are paid in such transactions. The
full-time employees of the Investment Department of the Company constantly
evaluate the relative values of the investments of the Separate Account.
Investments of the Separate Account are placed where, in the judgment of the
Investment Department, the best price and executions can be obtained. The
objective results of this process are measured quarterly by the Company against
the investment objectives of the Separate Account. Although brokers are not
used for purposes of investment advice, brokers are used to place orders once
the Investment Department determines its purchases.

PURCHASE AND PRICING OF SECURITIES BEING OFFERED

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

    A Participant under a Plan which utilizes the Contracts and one or more
Companion Fixed Contracts as the funding media will, at the outset, inform the
Company of the proportion of his Contributions that are to be paid under the
Contracts. The remainder, less any amount applied toward insurance coverage,
will be credited under the Companion Fixed Contracts. This proportion may be
changed, as new Contributions are made, by notice to the Company.





                                       3





                                    24 OF 75
<PAGE>   25
    Transfers of amounts accumulated under the Contracts may be made
to the Companion Fixed Contracts. Similarly, transfers may be made into the
Contracts from a Companion Fixed Contract. The number, amount, and timing
of such transfers permitted to each Participant are determined by the Plan
under which he is covered. However, the Company reserves the right not to
issue a Contract in any case where, in its judgment, the transfer
provisions of the Plan appear to the Company to be inconsistent with
long-term retirement objectives. The transfer arrangement would permit a
Participant to adjust the balance between the Contracts and Companion Fixed
Contract balances to take account of changes in the Participant's financial
circumstances. It might also enable the Participant to split contributions
among the Contracts during the period before retirement, but at retirement
to elect to receive retirement income under the Contracts in the form of
either a Variable Annuity or a Fixed-Dollar Annuity, or any reasonable
combination of both. If the Plan so provides, a Participant may elect to
receive his retirement benefits in the form of a single lump sum payment. A
single lump sum payment could create possible adverse tax consequences.
Some employers may not wish their employees to have this much flexibility.
If so, they may design their Plans accordingly. Any request to transfer
part of a Participant's Account under the Contracts which would leave a
balance less than $500.00 will be treated as a request for a complete
transfer.

    The Contracts give the Contractholder or a participating employer
the right to notify the Company that future Contributions under the Plan
involved are to be paid instead to another funding agency (such as a
trustee or another insurance company), in which case no further
Contributions will be due or payable on behalf of the Participants affected
thereby unless otherwise agreed to by the Company and the Contractholder.
Following the receipt of such a notice, the value of the accumulations of
affected Participants will continue to reflect the investment results of
the Separate Account until they are paid to the persons entitled thereto in
accordance with the Plan and the Contract.

    The Contracts also provide that the Contractholder or a
participating employer may transfer the value of the accumulation of all
the Participants under a Plan to another funding agency. Such transfer
payments will commence on a Transfer Date, which is the later to occur of:
(a) the first Business Day of the calendar month specified in the request,
or (b) the first Business Day of the first calendar month which begins at
least thirty days after receipt of the request by the Company. The Company
reserves the right, if such a request is made by a Contractholder, to
transfer, in any one-month period commencing on the Transfer Date, no more
than $1,000,000 or 5% of the value on the Transfer Date of all Accumulation
Units under the Contract on that date, whichever is greater. It may be
advisable to consult tax counsel before making such a transfer. The amount
of any transfer payment will be equal to the product of the number of
Accumulation Units allocated for transfer and the Accumulation Unit Value
as of the Business Day on which any transfer is made, less the Contingent
Deferred Sales Charge.

UNDERWRITERS

    The Company is the principal underwriter of the Contracts which
are offered continuously. No underwriting commissions are paid.

CALCULATION OF YIELD QUOTATIONS OF MONEY MARKET SUB-ACCOUNTS

    The Separate Account does not include Money Market Sub-Accounts.

ANNUITY PAYMENTS

    See "Purchase of Variable Annuity" and "Annuity Unit Value" in the
Prospectus.


                                       4





                                    25 OF 75
<PAGE>   26
                          INDEPENDENT AUDITORS' REPORT


The Board of Directors and the Contract Owners of
    Nationwide Life Insurance Company
    Separate Account No. 1:


We have audited the accompanying statement of assets, liabilities and contract
owners' equity of Nationwide Life Insurance Company Separate Account No. 1,
including the schedule of portfolio investments, as of December 31, 1994, and
the related statements of operations and changes in contract owners' equity for
each of the years in the three-year period then ended.  These financial
statements are the responsibility of the Company's management.  Our
responsibility is to express an opinion on these financial statements based on
our audits.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Nationwide Life Insurance
Company Separate Account No. 1 as of December 31, 1994, and the results of its
operations and its changes in contract owners' equity for each of the years in
the three-year period then ended in conformity with generally accepted
accounting principles.





                                                    KPMG Peat Marwick LLP




Columbus, Ohio
February 24, 1995





                                       5





                                    26 OF 75
<PAGE>   27

                           NATIONWIDE LIFE INSURANCE
                         COMPANY SEPARATE ACCOUNT NO. 1

                        Statement of Assets, Liabilities
                          and Contract Owners' Equity

                               December 31, 1994


<TABLE>
<S>                                                                                          <C>
Assets:                                                                                      
  Investments in securities at market value, per accompanying schedule of                    
    investments (cost $21,177,826)                                                           $  31,252,801
  Cash                                                                                               5,622
  Dividends receivable                                                                              54,350
  Other                                                                                            168,051
                                                                                                ----------
                                                                                             
              Total assets                                                                      31,480,824
                                                                                                ----------
                                                                                             
Liabilities:                                                                                 
  Accounts payable to Nationwide Life Insurance Company                                            151,509
                                                                                                ----------
                                                                                             
              Total liabilities                                                                    151,509
                                                                                                ----------
                                                                                             
Contract owners' equity (note 2)                                                             $  31,329,315
                                                                                                ==========
</TABLE>


See accompanying notes to financial statements.





                                    27 OF 75
<PAGE>   28
                           NATIONWIDE LIFE INSURANCE
                         COMPANY SEPARATE ACCOUNT NO. 1

                      Statements of Operations and Changes
                           in Contract Owners' Equity

                  Years ended December 31, 1994, 1993 and 1992


<TABLE>
<CAPTION>
                                                                        1994             1993               1992
                                                                        ----             ----               ----
<S>                                                                 <C>               <C>                 <C>
Investment activity:                                              
   Dividends and interest                                           $     917,469         897,268            828,530
                                                                       ----------      ----------         ----------
   Gain (loss) on investments:                                    
     Realized (note 3)                                                     35,814         886,055            814,354
     Unrealized                                                          (907,009)        500,276           (799,745)
                                                                       ----------      ----------         ----------
                Net (loss) gain on investments                           (871,195)      1,386,331             14,609
                                                                       ----------      ----------         ----------
                                                                  
                Net investment activity                                    46,274       2,283,599            843,139
                                                                       ----------      ----------         ----------
                                                                  
Equity transactions:                                              
   Deposits received from contract owners                               2,408,097       3,161,689          3,192,958
   Contract withdrawals and transfers                                  (4,413,536)     (3,609,176)        (3,432,851)
   Annuity payments                                                      (171,071)        (58,335)           (69,079)
   Adjustment to maintain annuity reserves                                195,021        (108,899)            81,927
                                                                       ----------      ----------         ----------
                                                                  
                Net equity transactions                                (1,981,489)       (614,721)          (227,045)
                                                                       ----------      ----------         ----------
                                                                  
Expenses--                                                        
   Contract charges (note 4)                                             (183,863)       (267,045)          (227,481)
                                                                       ----------      ----------         ----------
                                                                  
Net change in contract owners' equity                                  (2,119,078)      1,401,833            388,613
                                                                  
Contract owners' equity:                                          
   At beginning of year                                                33,448,393      32,046,560         31,657,947
                                                                       ----------      ----------         ----------
                                                                  
   At end of year                                                   $  31,329,315      33,448,393         32,046,560
                                                                       ==========      ==========         ==========
</TABLE>

See accompanying notes to financial statements.





                                    28 OF 75
<PAGE>   29
                           NATIONWIDE LIFE INSURANCE
                         COMPANY SEPARATE ACCOUNT NO. 1

                         Notes to Financial Statements

                        December 31, 1994, 1993 and 1992


(1)      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         (a)     ACCOUNTING ENTITY
                 Effective April 1, 1967, Separate Account No. 1 (Separate
                   Account) of Nationwide Life Insurance Company (NLIC) was
                   established in accordance with the laws of the State of 
                   Ohio.  The Separate Account is the accounting entity
                   wherein all segregated account transactions of contract
                   owners are to be reflected.  This account contains the
                   contract owners' equity and reflects the variable annuity
                   reserves of annuitants receiving variable annuity payments. 
                   The assets and liabilities of the Separate Account are
                   clearly identifiable and distinguished from the other assets
                   and liabilities of NLIC.

         (B)     ANNUITY CONTRACTS
                 As of December 31, 1994, the Separate Account has 7 variable
                   annuity  contracts, of which 5 are of the type described
                   in this prospectus. In  addition to these contracts, there
                   are 89 other annuity contracts which provide for fixed-dollar
                   annuity benefits.   During the accumulation  phase, no
                   guarantees are made regarding amounts which will ultimately
                   be  available in the form of annuity payments to participants
                   under the fixed  or variable contracts.

         (C)     SECURITY VALUATION, TRANSACTIONS AND RELATED INVESTMENT INCOME
                 Common stocks are valued at market prices which are based on
                   published quotations on December 31, 1994. Short-term
                   investments through Nationwide Cash Management Company
                   (NCMC), an affiliate of NLIC, are  valued at amortized cost,
                   which approximates market.  Security  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
                 Under current IRC statutes, no federal income taxes are
                   provided on the  earnings or appreciation of funds held
                   for qualified plans in the  Separate Account. Taxes are the
                   responsibility of the annuitant receiving payments.





                                                                     (Continued)





                                    29 OF 75
<PAGE>   30
                                      2


                           NATIONWIDE LIFE INSURANCE
                         COMPANY SEPARATE ACCOUNT NO. 1

                    Notes to Financial Statements, Continued

(2)      ACCUMULATION AND EQUITY UNITS
         The number of accumulation and equity units, reserve value per unit
           and related amount of contract owners' equity in annuity reserve
           (including $419,979 for annuities in the payout phase) as of
           December 31, 1994 are:

<TABLE>
<CAPTION>
                                                                                              Reserve      Contract owners'
                                                                 Accumulation   Equity         value          equity in
                                                                     units       units       per unit*     annuity reserve
                                                                     -----       -----       --------      ---------------
             <S>                                                 <C>              <C>         <C>            <C>
             Fixed-dollar contracts:
                      100% reserve                                     ---        225,491     17.9004484     $  4,036,390
                      95% reserve                                      ---         88,855     17.0053350        1,511,009
                      Other                                            ---        160,956     15.9954068        2,574,556

             Variable-dollar contracts:
                      HR-10                                      1,282,594          ---       18.0013570       23,088,432
                      Other                                          7,039          ---       16.8956187          118,928
                                                                 ---------         ------    -----------       ----------
                                                                                                             $ 31,329,315
                                                                                                               ==========
</TABLE>


             *Reserve value per unit represents redemption value.


(3)      INVESTMENT GAINS
         The net realized gain on investments was calculated on the basis of
           specific security identification:

<TABLE>
<CAPTION>
                                                              1994              1993             1992
                                                              ----              ----             ----
             <S>                                          <C>              <C>               <C>
             Considerations                               $  5,888,186       7,297,679         7,149,889
             Cost                                           (5,852,372)     (6,411,624)       (6,335,535)
                                                           -----------      ----------        ---------- 

                      Net realized gain on investments    $     35,814         886,055           814,354
                                                           ===========      ==========        ==========
</TABLE>


(4)      CONTRACT CHARGES
         Contracts participating in the Separate Account currently
           provide for the following contract charges to cover such
           expenses as administrative costs and other expenses incurred by NLIC
           for administering the Separate Account.  These charges may be
           deducted from participants' contracts or paid directly to NLIC by
           participants:

                          (a)     Fixed-dollar contracts provide for periodic
                                  charges for expenses established for each 
                                  contract.





                                                                     (Continued)





                                    30 OF 75
<PAGE>   31
                                       3


                           NATIONWIDE LIFE INSURANCE
                         COMPANY SEPARATE ACCOUNT NO. 1

                    Notes to Financial Statements, Continued


                          (b)     Variable-dollar contracts issued prior to 
                                  May 1, 1982 provide for: (i) a
                                  percentage of each participant's contributions
                                  to be used to cover expenses (including
                                  commissions of the sales representatives) and
                                  contingencies (the percentage is 5% for
                                  participants whose employers adopted the plan
                                  prior to May 1, 1973 and 6 1/2% for other
                                  participants); (ii) a daily expense charge at
                                  the effective annual rate of 0.5% of each
                                  participant's account balance; and (iii) an
                                  annual charge of not more than $25 for the
                                  first year of participation and $10
                                  thereafter.


                          (c)     Variable-dollar contracts issued on or 
                                  after May 1, 1982 provide for: (i) a
                                  contingent deferred sales charge not to exceed
                                  7% of total contributions during the 96-month
                                  period preceding the date of withdrawal; (ii)
                                  a contract maintenance charge at the effective
                                  annual rate of 1.3% of each participant's
                                  account; and (iii) an annual charge not to
                                  exceed $30 per each participant's account.

(5)      RELATED PARTY TRANSACTIONS
         In 1982, the Separate Account entered into an agreement with NCMC, an
           affiliate, under which NCMC acts as a common agent in handling
           the purchase and sale of short-term securities for the respective
           accounts of the participants.  The amount of Separate Account funds
           invested in NCMC was $2,063,096 as of December 31, 1994, and is
           included in investments in the accompanying financial statements.




                                    31 OF 75
<PAGE>   32

                           NATIONWIDE LIFE INSURANCE
                         COMPANY SEPARATE ACCOUNT NO. 1

                       Schedule of Portfolio Investments

                               December 31, 1994

<TABLE>
<CAPTION>
                                                                                 Number                       Market
         Name of issuer and title of issue                                     of shares         Cost(1)      value 
         ---------------------------------                                     ---------         ----         ------
<S>                                                                               <C>         <C>           <C>
COMMON STOCKS (93.4%)                                                                        
         BROADCASTING (4.9%)                                                                 
                 Capital Cities/ABC, Inc.                                         10,000      $  241,875      852,500
                 CBS, Inc.                                                         3,500         132,006      193,375
                 Tele-Communications, Inc., Class A                               21,900         331,325      476,325
                                                                                  ------      ----------    ---------
                                                                                  35,400         705,206    1,522,200
                                                                                  ------      ----------    ---------
                                                                                              
                                                                                              
         BUILDING MATERIALS (2.9%)                                                            
                 Vulcan Materials Co.                                             18,000          87,908      911,250
                                                                                  ------      ----------    ---------
                                                                                  18,000          87,908      911,250
                                                                                  ------      ----------    ---------
                                                                                              
         CHEMICAL (7.4%)                                                                      
                 Avery Dennison Corporation                                        5,900         120,609      209,450
                 IMC Global, Inc.                                                 11,400         586,973      498,750
                 Monsanto Company                                                  7,500         308,100      528,750
                 Morton International, Inc.                                       37,500         459,873    1,068,750
                                                                                  ------      ----------    ---------
                                                                                  62,300       1,475,555    2,305,700
                                                                                  ------      ----------    ---------
                                                                                              
         DRUGS AND HOSPITAL SUPPLY (7.8%)                                                     
                 Baxter International, Inc.                                        1,600          45,869       45,200
                 Bristol-Myers Squibb Company                                      9,000         257,293      520,875
                 Caremark International, Inc.                                        400           4,635        6,850
                 Pfizer Incorporated                                               2,500         179,266      193,125
                 Schering-Plough Corporation                                      11,500         304,698      851,000
                 Werner-Lambert Company                                           10,900         474,463      839,300
                                                                                  ------      ----------    ---------
                                                                                  35,900       1,266,224    2,456,350
                                                                                  ------      ----------    ---------
                                                                                              
         FINANCIAL SERVICES (11.2%)                                                           
                 Chubb Corporation                                                20,400         587,381    1,578,450
                 Citicorp                                                         13,000         574,665      537,875
                 Corestates Financial Corp.                                       15,600         363,700      405,600
                 Keycorp                                                           3,620          96,500       90,500
                 National City Corporation                                        22,000         353,375      569,250
                 NBD Bankcorp Incorporated                                        11,250         150,266      307,969
                                                                                  ------      ----------    ---------
                                                                                  85,870       2,125,887    3,489,644
                                                                                  ------      ----------    ---------
</TABLE>         

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

  (1) Also represents cost for federal income tax purposes.          (Continued)





                                    32 OF 75
<PAGE>   33
                                       2


                           NATIONWIDE LIFE INSURANCE
                         COMPANY SEPARATE ACCOUNT NO. 1

                  Schedule of Portfolio Investments, Continued


<TABLE>
<CAPTION>
                                                                                     Number                      Market
         Name of issuer and title of issue                                         of shares        Cost(1)       Value 
         ---------------------------------                                         ---------        ----         ------
<S>                                                                               <C>          <C>           <C>
COMMON STOCKS (CONTINUED):                                                                     
         FOOD AND BEVERAGES (12.5%)                                                            
                 Anheuser-Busch Companies, Inc.                                     12,400     $   517,967      630,850
                 Kellogg Company                                                    14,700         373,586      854,438
                 Pepsico, Inc.                                                      16,000         405,770      580,000
                 Philip Morris Companies, Inc.                                       5,600         169,003      322,000
                 The Quaker Oats Company                                            36,600         950,234    1,125,450
                 Ralcorp Holdings, Inc.                                              2,433          39,479       54,134
                 Ralston-Continental Baking Group                                    1,460          15,636        5,475
                 Ralston-Ralston Purina Group                                        7,300         297,989      325,762
                                                                                    ------     -----------    ---------
                                                                                    96,493       2,769,664     3,898,109
                                                                                    ------     -----------    ---------
                                                                                               
         HOUSEHOLD PRODUCTS (7.0%)                                                             
                 Avon Products, Inc.                                                11,000         503,535      657,250
                 The Gillette Company                                               12,100         426,849      905,988
                 Procter & Gamble Co.                                               10,200         432,384      632,400
                                                                                    ------     -----------    ---------
                                                                                    33,300       1,362,768    2,195,638
                                                                                    ------     -----------    ---------
                                                                                               
         MISCELLANEOUS (8.5%)                                                                  
                 Alco Standard Corporation                                          11,200         591,920      702,800
                 Mattel, Inc.                                                        9,690          60,451      243,461
                 Minnesota Mining & Mfg. Co.                                        13,800         630,184      736,575
                 The Singer Company                                                 33,000         761,337      977,625
                                                                                    ------     -----------    ---------
                                                                                    67,690       2,043,892    2,660,461
                                                                                    ------     -----------    ---------
                                                                                               
         NONFERROUS METALS (1.8%)                                                              
                 Phelps Dodge Corporation                                            9,000         289,327      556,875
                                                                                    ------     -----------    ---------
                                                                                     9,000         289,327      556,875
                                                                                    ------     -----------    ---------
                                                                                               
         OIL (10.2%)                                                                           
                 Mobil Corporation                                                   8,000         554,780      674,000
                 Schlumberger Limited                                               10,000         557,660      503,750
                 Texaco, Inc.                                                       24,000       1,247,051    1,437,000
                 Unocal Corporation                                                 21,400         490,335      583,150
                                                                                    ------     -----------    ---------
                                                                                    63,400       2,849,826    3,197,900
                                                                                    ------     -----------    ---------
                                                                                               
         PAPER AND PAPER PRODUCTS (3.8%)                                                       
                 Temple-Inland, Inc.                                                24,900         454,425    1,123,612
                 Union Camp Corporation                                              1,600          67,320       75,400
                                                                                    ------     -----------    ---------
                                                                                    26,500         521,745    1,199,012
                                                                                    ------     -----------    ---------
                                                                                             
</TABLE>

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

  (1) Also represents cost for federal income tax purposes.          (Continued)




                                    33 OF 75
<PAGE>   34
                                       3


                            NATIONWIDE LIFE INSURANCE
                         COMPANY SEPARATE ACCOUNT NO. 1

                  Schedule of Portfolio Investments, Continued


<TABLE>
<CAPTION>
                                                                                   Number                        Market
         Name of issuer and title of issue                                        of shares       Cost(1)         Value 
         ---------------------------------                                        ---------       ----            ------
<S>                                                                               <C>      <C>                 <C>
COMMON STOCKS (CONTINUED):
         PRINTING AND PUBLISHING (11.4%)
                 American Greetings Corp., Class A                                 48,000   $    739,936       1,296,000
                 Dun & Bradstreet Corporation                                       4,400        175,682         242,000
                 Gannett Co., Inc.                                                 12,000        405,748         639,000
                 Gibson Greetings, Inc.                                            30,000        663,125         442,500
                 Knight-Ridder, Inc.                                               10,000        381,919         505,000
                 The Times Mirror Co., Class C                                     12,514        255,691         392,627
                 The Times Mirror Co., Series A                                     1,514         34,129          47,502
                                                                                  -------      ---------       ---------
                                                                                  118,428      2,656,230       3,564,629
                                                                                  -------      ---------       ---------

         RETAIL TRADE (1.2%)
                 The Kroger Company                                                16,300        289,864         393,237
                                                                                  -------      ---------       ---------
                                                                                   16,300        289,864         393,237
                                                                                  -------      ---------       ---------

         TRANSPORTATION EQUIPMENT (1.7%)
                 Trinity Industries, Inc.                                          16,350        249,689         515,025
                                                                                  -------      ---------       ---------
                                                                                   16,350        249,689         515,025
                                                                                  -------      ---------       ---------

         TRUCKING AND SHIPPING ( .2%)
                 Carolina Freight Corporation                                       5,200        181,948          50,050
                                                                                  -------      ---------       ---------
                                                                                    5,200        181,948          50,050
                                                                                  -------      ---------       ---------

         UTILITIES--TELEPHONE ( .9%)
                 Bell Atlantic Corporation                                          5,500        238,997         273,625
                                                                                  -------      ---------       ---------
                                                                                    5,500        238,997         273,625
                                                                                  -------      ---------       ---------
                          Total common stocks                                     695,631     19,114,730      29,189,705
                                                                                  -------     ----------      ----------

SHORT-TERM SECURITIES (6.6%)
         Nationwide Cash Management Company
           Participation                                                                       2,063,096       2,063,096
                                                                                            ------------      ----------
                          TOTAL INVESTMENTS                                                 $ 21,177,826      31,252,801
                                                                                            ============      ==========
</TABLE>


See accompanying independent auditors' report.

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

  (1) Also represents cost for federal income tax purposes.





                                    34 OF 75
<PAGE>   35
                          INDEPENDENT AUDITORS' REPORT


The Board of Directors
Nationwide Life Insurance Company:


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

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

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

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

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

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



                                                     KPMG Peat Marwick LLP


Columbus, Ohio
February 27, 1995





                                    35 OF 75
<PAGE>   36
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                          Consolidated Balance Sheets

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

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

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

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

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

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


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

See accompanying notes to consolidated financial statements.





                                    36 OF 75
<PAGE>   37
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                       Consolidated Statements of Income

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

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

Federal income tax (note 7):
   Current expense                                                            79,847           75,124            47,402
   Deferred expense (benefit)                                                  9,657           31,634           (13,660)
                                                                         -----------      -----------       -----------
                                                                              89,504          106,758            33,742
                                                                         -----------      -----------       -----------

          Income before cumulative effect of changes in
            accounting principles                                            183,726          206,143            96,817

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

          Net income                                                     $   183,726          211,508            96,817
                                                                         ===========      ===========       ===========
</TABLE>




See accompanying notes to consolidated financial statements.





                                    37 OF 75
<PAGE>   38
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                Consolidated Statements of Shareholder's Equity

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


<TABLE>
<CAPTION>
                                                                           Unrealized
                                                                         gains (losses)
                                                        Paid-in          on securities                            Total
                                         Capital       additional        available-for-     Retained           shareholder's
                                         shares         capital            sale, net        earnings             equity
                                        ---------       ---------        ------------     ------------         ------------
<S>                                     <C>               <C>               <C>              <C>                  <C>
1992:
   Balance, beginning of year           $   3,815         311,753              96,048          933,179            1,344,795
   Dividends paid to shareholder             -              -                   -               (5,846)              (5,846)
   Net income                                -              -                   -               96,817               96,817
   Unrealized losses on equity
     securities, net of deferred 
     Federal income tax                      -              -                  (5,524)          -                    (5,524)
                                        ---------       ---------        ------------     ------------         ------------
   Balance, end of year                 $   3,815         311,753              90,524        1,024,150            1,430,242
                                        =========       =========        ============     ============         ============
1993:
   Balance, beginning of year               3,815         311,753              90,524        1,024,150            1,430,242
   Capital contributions                     -            111,000               -               -                   111,000
   Dividends paid to shareholder             -             -                    -              (17,805)             (17,805)
   Net income                                -             -                    -              211,508              211,508
   Unrealized losses on equity
     securities, net of deferred
     Federal income tax                      -             -                  (83,777)          -                   (83,777)
                                        ---------       ---------        ------------     ------------         ------------
   Balance, end of year                 $   3,815         422,753               6,747        1,217,853            1,651,168
                                        =========       =========        ============     ============         ============

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




See accompanying notes to consolidated financial statements.





                                    38 OF 75
<PAGE>   39
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                     Consolidated Statements of Cash Flows

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

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

  Cash flows from investing activities:
    Proceeds from maturity of securities available-for-sale                      579,067           -                -
    Proceeds from sale of securities available-for-sale                          247,876          247,502           27,844
    Proceeds from maturity of fixed maturities held-to-maturity                  516,003        1,192,093        1,030,397
    Proceeds from sale of fixed maturities                                        -                33,959          123,422
    Proceeds from repayments of mortgage loans on real estate                    220,744          146,047          259,659
    Proceeds from sale of real estate                                             46,713           23,587           22,682
    Proceeds from repayments of policy loans and
       sale of other invested assets                                             134,998           59,643           99,189
    Cost of securities available-for-sale acquired                            (2,569,672)         (12,550)         (12,718)
    Cost of fixed maturities held-to-maturity acquired                          (675,835)      (2,016,831)      (2,687,975)
    Cost of mortgage loans on real estate acquired                              (627,025)        (475,336)        (654,403)
    Cost of real estate acquired                                                 (15,962)          (8,827)        (137,843)
    Policy loans issued and other invested assets acquired                      (118,012)         (76,491)         (97,491)
                                                                             -----------      -----------      -----------
        Net cash used in investing activities                                 (2,261,105)        (887,204)      (2,027,620)
                                                                             -----------      -----------      -----------
                                                                                                                          

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

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

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

    See accompanying notes to consolidated financial statements.





                                    39 OF 75
<PAGE>   40
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                   Notes to Consolidated Financial Statements

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

(1)     Organization and Description of Business

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

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

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

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

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

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

(2)     Summary of Significant Accounting Policies

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

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

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





                                    40 OF 75
<PAGE>   41
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                   Notes to Consolidated Financial Statements

    (a)  Consolidation Policy

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

    (b)  Valuation of Investments and Related Gains and Losses

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

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

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

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

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

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





                                    41 OF 75
<PAGE>   42
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                   Notes to Consolidated Financial Statements


(c)      Revenues and Benefits

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

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

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

(d)      Deferred Policy Acquisition Costs

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

(e)      Separate Accounts

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

(f)      Future Policy Benefits

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

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

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





                                    42 OF 75
<PAGE>   43
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                   Notes to Consolidated Financial Statements

(g)      Participating Business

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

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

(h)      Federal Income Tax

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

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

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

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

(i)      Reinsurance Ceded

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

(j)      Cash Equivalents

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

(k)      Reclassification

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





                                    43 OF 75
<PAGE>   44
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                   Notes to Consolidated Financial Statements

(3)      Changes in Accounting Principles

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

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

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

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

(4)      Basis of Presentation

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

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

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





                                    44 OF 75
<PAGE>   45
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                   Notes to Consolidated Financial Statements

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

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

(5)      Investments

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

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

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

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





                                    45 OF 75
<PAGE>   46
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                   Notes to Consolidated Financial Statements

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

<TABLE>
<CAPTION>
                                                                                        1994        1993        1992
                                                                                     ----------  ----------  ----------
            <S>                                                                        <C>          <C>         <C>
            Realized on disposition of investments:
              Securities available-for-sale:
                 Fixed maturities                                                      $(13,720)     -           -
                 Equity securities                                                        1,427     129,728       7,215
              Fixed maturities                                                           -           21,159      13,399
              Mortgage loans on real estate                                             (16,130)    (17,763)    (30,334)
              Real estate and other                                                       5,765     (12,813)    (12,997)
                                                                                     ----------  ----------  ----------
                                                                                        (22,658)    120,311     (22,717)
                                                                                     ----------  ----------  ----------

            Valuation allowances:
              Securities available-for-sale:
                 Fixed maturities                                                         6,600      -           -
              Fixed maturities                                                           -             (934)      1,792
              Mortgage loans on real estate                                              (4,332)    (10,478)     (5,969)
                                                                                     ----------  ----------  ----------
              Real estate and other                                                       4,006       4,774       7,579
                                                                                     ----------  ----------  ----------
                                                                                          6,274      (6,638)      3,402
                                                                                     ----------  ----------  ----------
                                                                                       $(16,384)    113,673     (19,315)
                                                                                     ==========  ==========  ==========
</TABLE>

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

<TABLE>
<CAPTION>
                                                                                                   Gross        Gross
                                                                                     Amortized   unrealized   unrealized Estimated
                                                                                        cost       gains        losses   fair value
                                                                                     ---------   ----------   ---------- ----------
            <S>                                                                      <C>             <C>       <C>        <C>
            Securities available-for-sale
            -----------------------------
              Fixed maturities:
                US Treasury securities and obligations of US
                  government corporations and agencies                               $  393,156       1,794     (18,941)    376,009
                Obligations of states and political subdivisions                          2,202          55         (21)      2,236
                Debt securities issued by foreign governments                           177,910         872      (9,205)    169,577
                Corporate securities                                                  4,201,738      50,405    (128,698)  4,123,445
                Mortgage-backed securities                                            3,543,859      18,125    (187,345)  3,374,639
                                                                                     ----------    --------   ---------   ---------
                    Total fixed maturities                                            8,318,865      71,251    (344,210)  8,045,906
              Equity securities                                                          18,373       6,636        (296)     24,713
                                                                                     ----------    --------   ---------   ---------
                                                                                     $8,337,238      77,887    (344,506)  8,070,619
                                                                                     ==========    ========   ==========  =========
            Fixed maturity securities held-to-maturity
            ------------------------------------------
                Obligations of states and political subdivisions                     $   11,613          92        (255)     11,450
                Debt securities issued by foreign governments                            16,131         111         (39)     16,203
                Corporate securities                                                  3,661,043      34,180    (120,566)  3,574,657
                                                                                     ----------    --------   ---------   ---------
                                                                                     $3,688,787      34,383    (120,860)  3,602,310
                                                                                     ==========    ========   ==========  =========
</TABLE>





                                    46 OF 75
<PAGE>   47
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                   Notes to Consolidated Financial Statements

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

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

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

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

<TABLE>
<CAPTION>
                                                                                      Amortized   Estimated
                                                                                        cost     fair value
                                                                                     ----------  ----------
            <S>                                                                      <C>         <C>
            Fixed maturity securities available-for-sale                                
            --------------------------------------------
            Due in one year or less                                                  $  294,779     294,778
            Due after one year through five years                                     2,553,825   2,490,886
            Due after five years through ten years                                    1,382,311   1,327,089
            Due after ten years                                                         544,091     558,514
                                                                                     ----------  ----------
                                                                                      4,775,006   4,671,267
            Mortgage-backed securities                                                3,543,859   3,374,639
                                                                                     ----------  ----------
                                                                                     $8,318,865   8,045,906
                                                                                     ==========  ==========
                                                                                                           
            Fixed maturity securities held-to-maturity                               
            ------------------------------------------
            Due in one year or less                                                  $  333,517     333,000 
            Due after one year through five years                                     1,953,179   1,942,260 
            Due after five years through ten years                                    1,080,069   1,013,083 
            Due after ten years                                                         322,022     313,967 
                                                                                     ----------  ---------- 
                                                                                     $3,688,787   3,602,310 
                                                                                     ==========  ========== 
                                                                                                            
</TABLE>

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

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

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





                                    47 OF 75
<PAGE>   48
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                   Notes to Consolidated Financial Statements

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

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

(6)      Future Policy Benefits and Claims

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

                   Interest rates:  Interest rates vary as follows:

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


         Withdrawals:  Rates, which vary by issue age, type of coverage and
         policy duration, are based on Company experience.
 
         Mortality:  Mortality and morbidity rates are based on published
         tables, modified for the Company's actual experience.

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

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

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

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





                                    48 OF 75
<PAGE>   49
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                   Notes to Consolidated Financial Statements

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

(7)      Federal Income Tax

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

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

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

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

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

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

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

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





                                    49 OF 75
<PAGE>   50
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                   Notes to Consolidated Financial Statements



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

<TABLE>
<CAPTION>
                                                                                        1994        1993   
                                                                                     ----------  ----------
            <S>                                                                       <C>           <C>
            Deferred tax assets:
               Future policy benefits                                                  $124,044     129,995
               Fixed maturity securities available-for-sale                              95,536       -
               Liabilities in Separate Accounts                                          94,783      64,722
               Mortgage loans on real estate and real estate                             25,632      24,020
               Other policyholder funds                                                   7,137       7,759
               Other assets and other liabilities                                        57,528      41,390
                                                                                      ---------   ---------
                 Total gross deferred tax assets                                        404,660     267,886
                                                                                      ---------   ---------

            Deferred tax liabilities:
               Deferred policy acquisition costs                                        317,224     243,731
               Fixed maturities, equity securities and other
                  long-term investments                                                   3,620      11,137
               Other                                                                     47,301      44,677
                                                                                      ---------   ---------
                 Total gross deferred tax liabilities                                   368,145     299,545
                                                                                      ---------   ---------
                       Net deferred tax asset (liability)                             $  36,515     (31,659)
                                                                                      =========   ========= 
</TABLE>

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

(8)      Disclosures about Fair Value of Financial Instruments

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

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

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

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

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

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





                                    50 OF 75
<PAGE>   51
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                   Notes to Consolidated Financial Statements


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

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

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

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

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

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

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

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

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





                                    51 OF 75
<PAGE>   52
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                   Notes to Consolidated Financial Statements

(9)      Additional Financial Instruments Disclosures

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

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

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

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

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





                                    52 OF 75
<PAGE>   53
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                   Notes to Consolidated Financial Statements

(10)     Pension Plan

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

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

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

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

<TABLE>
<CAPTION>
                                                                           1994          1993        1992  
                                                                         --------      --------    --------
            <S>                                                          <C>           <C>          <C>
            Service cost (benefits earned during the period)             $ 64,740        47,694      44,343
            Interest cost on projected benefit obligation                  73,951        70,543      68,215
            Actual return on plan assets                                  (21,495)     (105,002)    (62,307)
            Net amortization and deferral                                 (62,150)       20,832     (24,281)
                                                                         --------      --------    -------- 
               Net periodic pension cost                                 $ 55,046        34,067      25,970
                                                                         ========      ========    ========
</TABLE>

         Basis for measurements, net periodic pension cost:

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

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

<TABLE>
<CAPTION>
                                                                          1994          1993   
                                                                       ----------     ---------
            <S>                                                        <C>            <C>
            Accumulated benefit obligation:
               Vested                                                  $  914,850       972,475
               Nonvested                                                    7,570        10,227
                                                                       ----------     ---------
                                                                       $  922,420       982,702
                                                                       ==========     =========

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

         Basis for measurements, funded status of plan:

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





                                    53 OF 75
<PAGE>   54
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                   Notes to Consolidated Financial Statements

(11)     Postretirement Benefits Other Than Pensions

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

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

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

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

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

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

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

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





                                    54 OF 75
<PAGE>   55
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                   Notes to Consolidated Financial Statements

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

<TABLE>
<CAPTION>
                                                                                         1994        1993  
                                                                                      ---------   ---------
            <S>                                                                        <C>           <C>
            Net periodic postretirement benefit cost:
               Service cost - benefits attributed to employee service during the year  $  8,586       7,090
               Interest cost on accumulated postretirement benefit obligation            14,011      13,928
               Actual return on plan assets                                              (1,622)     -
               Net amortization and deferral                                              1,622      -     
                                                                                      ---------   ---------
                  Net periodic postretirement benefit cost                              $22,597      21,018
                                                                                      =========   =========
</TABLE>

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

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

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

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

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

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

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





                                    55 OF 75
<PAGE>   56
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                   Notes to Consolidated Financial Statements

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

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

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

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

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

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

(14)     Transactions With Affiliates

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

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

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

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





                                    56 OF 75


<PAGE>   57

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

                   Notes to Consolidated Financial Statements

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

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

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

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

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

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

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

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

(15)     Bank Lines of Credit

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





                                    57 OF 75
<PAGE>   58


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

                   Notes to Consolidated Financial Statements

(16)     Contingencies

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

(17)     Major Lines of Business

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

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

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

            Income before Federal income tax and cumulative
                effect of changes in accounting principles:
                 Life insurance                                           141,650        83,917      78,627
                 Accident and health                                       13,220        15,043         436
                 Investment income allocated to capital and surplus       118,360       213,941      51,496
                                                                     ------------    ----------   ---------
                      Total                                          $    273,230       312,901     130,559
                                                                     ============    ==========   =========

            Assets:
                 Life insurance                                        28,351,628    22,982,186  19,180,561
                 Accident and health                                      852,026       773,007     343,535
                 Capital and surplus                                    1,908,479     1,651,168   1,430,242
                                                                     ------------    ----------   ---------
                      Total                                          $ 31,112,133    25,406,361  20,954,338
                                                                     ============    ==========   =========
</TABLE>

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

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

(18)     Subsequent Event

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





                                    58 OF 75
<PAGE>   59
PART C.  OTHER INFORMATION

ITEM 28. FINANCIAL STATEMENTS AND EXHIBITS

<TABLE>
<CAPTION>
         (a)   Financial Statements:                                                                 Page
               <S>                                                                                   <C>
               (1)   Financial statements and schedule included                         
                     in Prospectus (Part A):                                            
                                                                                        
                     Condensed Financial Information for each of the ten years          
                     in the period ended December 31, 1994.                                           6
                                                                                        
               (2)   Financial statements and schedule included in Part B:              
                                                                                        
                     Those financial statements and schedule required by Item 27        
                     to be included in Part B have been incorporated therein by         
                     reference to the Prospectus (Part A).                              
                                                                                        
                                                                                        
               Nationwide Life Insurance Company Separate Account No. 1:                
                                                                                        
                     Independent Auditors' Report.                                                   26
                                                                                        
                     Statement of Assets, Liabilities and Contract Owners'              
                     Equity as of December 31, 1994.                                                 27
                                                                                        
                     Statements of Operations and Changes in Contract Owners'           
                     Equity for the years ended December 31, 1994, 1993 and 1992.                    28
                                                                                        
                     Notes to Financial Statements.                                                  29
                                                                                        
                     Schedule of Portfolio Investments as of December 31, 1994.                      32
                                                                                        
               Nationwide Life Insurance Company:                                       
                                                                                        
                     Independent Auditors' Report.                                                   35
                                                                                        
                     Consolidated Balance Sheets as of December 31, 1994 and 1993.                   36
                                                                                        
                     Consolidated Statements of Income for the years ended              
                     December 31, 1994, 1993 and 1992.                                               37
                                                                                        
                     Consolidated Statements of Shareholder's Equity for the years      
                     ended December 31, 1994, 1993 and 1992.                                         38
                                                                                        
                     Consolidated Statements of Cash Flows for the years ended          
                     December 31, 1994, 1993 and 1992.                                               39
                                                                                        
                     Notes to Consolidated Financial Statements.                                     40
</TABLE>       
         




                                    59 OF 75
<PAGE>   60
ITEM 29. DIRECTORS AND OFFICERS OF THE DEPOSITOR

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

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

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

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

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

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

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

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

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

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

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





                                    60 OF 75
<PAGE>   61
<TABLE>
<CAPTION>
       NAME AND PRINCIPAL                                                       POSITIONS AND OFFICES
       BUSINESS ADDRESS                                                         WITH DEPOSITOR
       <S>                                                                      <C>
       Arden L. Shisler                                                             Director
       2724 West Lebanon Road
       Dalton, OH 44618

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

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

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

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

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

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

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

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

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

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

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

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





                                    61 OF 75
<PAGE>   62
<TABLE>
<CAPTION>
       NAME AND PRINCIPAL                                                       POSITIONS AND OFFICES
       BUSINESS ADDRESS                                                         WITH DEPOSITOR
       <S>                                                                      <C>
       Matthew S. Easley                                                        Vice President--
       One Nationwide Plaza                                                     Annuity and Pension Actuarial
       Columbus, OH 43215

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

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

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

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

Item 30. PERSONS CONTROLLED BY OR UNDER COMMON CONTROL WITH THE DEPOSITOR OR
         REGISTRANT.

*      Subsidiaries for which separate financial statements are filed

**     Subsidiaries included in the respective consolidated financial
       statements

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

****   other subsidiaries


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

   Affiliate Agency                Ohio                                                      Life Insurance Agency
   of Ohio, Inc.

   Allnations, Inc.                Ohio                                                      Promotes cooperative
                                                                                             insurance corporations
                                                                                             worldwide.

   American Marine                 Florida                                                   Underwriting Manager
   Underwriters, Inc.

   Auto-Direkt Insurance           Germany                                                   Insurance Company
   Company

   The Beak and Wire               Ohio                                                      Radio Tower Joint Venture
   Corporation

   California Cash                 California                                                Investment Securities Agent
   Management Company

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





                                    62 OF 75
<PAGE>   63
<TABLE>
<CAPTION>
                                                                 NO. VOTING
                                                                 SECURITIES
                                                            (see Attached Chart)
                                    STATE OF                  unless otherwise                  PRINCIPAL
   COMPANY                        ORGANIZATION                    indicated                     BUSINESS
<S>                                <C>                      <C>                              <C>
   Colonial General                Arizona                                                   Insurance Agency
   Insurance Agency, Inc.

   Colonial Insurance              California                                                Insurance Company
   Company of California

   Columbus Service,               Germany                                                   Insurance Broker
   GMBH

   Companies Agency,               Wisconsin                                                 Insurance Broker
   Inc. (Wisconsin)

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

   Companies Agency                Alabama                                                   Insurance Broker
   of Alabama, Inc.

   Companies Agency                Idaho                                                     Insurance Broker
   of Idaho, Inc.

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

   Companies Agency of             Kentucky                                                  Insurance Broker
   Kentucky, Inc.

   Companies Agency                Massachusetts                                             Insurance Broker
   of Massachusetts, Inc.

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

   Companies Agency                Pennsylvania                                              Insurance Broker
   of Pennsylvania, Inc.

   Companies Agency                Arizona                                                   Insurance Broker
   of Phoenix, Inc.

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

   Employers Insurance             Wisconsin                                                 Insurance Company
   of Wausau A Mutual
   Company

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

   F&B, Inc.                       Iowa                                                      Insurance Agency

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





                                    63 OF 75
<PAGE>   64
<TABLE>
<CAPTION>
                                                                 NO. VOTING
                                                                 SECURITIES
                                                            (see Attached Chart)
                                    STATE OF                  unless otherwise                  PRINCIPAL
   COMPANY                        ORGANIZATION                    indicated                     BUSINESS
   <S>                             <C>                      <C>                              <C>
   Farmland Mutual                 Iowa                                                      Insurance Company
   Insurance Company

   Financial Horizons              Delaware                                                  Insurance Agency
   Distributors Agency, Inc.

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

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

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

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

   Financial Horizons              Massachusetts                                             Investment Company
   Investment Trust

   Financial Horizons              Oklahoma                                                  Broker-Dealer
   Securities Corporation

   Gates, McDonald &               Ohio                                                      Cost Control Business
   Company

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

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

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

   InHealth, Inc.                  Ohio                                                      Health Maintenance
                                                                                             Organization

   InHealth Agency,                Ohio                                                      Insurance Agency
   Inc.

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

   Insurance                       Ohio                                                      Insurance Broker and
   Intermediaries, Inc.                                                                      Insurance Agency

   Key Health Plan, Inc.           California                                                Pre-paid health plans
</TABLE>





                                    64 OF 75
<PAGE>   65
<TABLE>
<CAPTION>
                                                                 NO. VOTING
                                                                 SECURITIES
                                                            (see Attached Chart)
                                    STATE OF                  unless otherwise                  PRINCIPAL
   COMPANY                        ORGANIZATION                    indicated                     BUSINESS
<S>                                <C>                      <C>                             <C>
   Landmark Financial              New York                                                  Life Insurance Agency
   Services of New York,
   Inc.

   Leben Direkt                    Germany                                                   Life Insurance Company
   Insurance Company

   Lone Star General               Texas                                                     Insurance Agency
   Agency, Inc.

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

** National Casualty               Michigan                                                  Insurance Company
   Company

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

   Nationwide Agri-                Iowa                                                      Insurance Company
   business Insurance             
   Company

   Nationwide Cash                 Ohio                                                      Investment Securities Agent
   Management Company

   Nationwide                      Ohio                                                      Radio Broadcasting
   Communications Inc.                                                                       Business

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

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

   NWE, Inc.                       Ohio                                                      Special Investments


   Nationwide                      Ohio                                                      Owns, leases and manages
   Development Company                                                                       commercial real estate
</TABLE>





                                    65 OF 75
<PAGE>   66
<TABLE>
<CAPTION>
                                                                 NO. VOTING
                                                                 SECURITIES
                                                            (see Attached Chart)
                                    STATE OF                  unless otherwise                  PRINCIPAL
   COMPANY                        ORGANIZATION                    indicated                     BUSINESS
<S>                                <C>                      <C>                              <C>
** Nationwide Financial            Ohio                                                      Registered Broker-Dealer,
   Services, Inc.                                                                            Investment Manager
                                                                                             and Administrator

   Nationwide General              Ohio                                                      Insurance Company
   Insurance Company

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

   Nationwide Indemnity            Ohio                                                      Reinsurance Company
   Company

   Nationwide Insurance            Ohio                                                      Membership Non-Profit
   Enterprise Foundation                                                                     Corporation

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

   Nationwide Investing            Michigan                                                  Investment Company
   Foundation

   Nationwide Investing            Massachusetts                                             Investment Company
   Foundation II

   Nationwide Investors            Ohio                                                      Stock Transfer Agent
   Services, Inc.

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

** Nationwide Life                 Ohio                                                      Life Insurance
   Insurance Company                                                                         Company

   Nationwide Mutual               Ohio                                                      Insurance Company
   Insurance Company
   (Casualty)

   Nationwide Mutual               Ohio                                                      Insurance Company
   Fire Insurance
   Company

   Nationwide Property             Ohio                                                      Insurance Company
   & Casualty Insurance
   Company

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

   Nationwide Separate             Massachusetts                                             Investment Company
   Account Trust

   NEA Valuebuilder                Delaware                                                  Life Insurance Agency
   Investor Services, Inc.

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





                                    66 OF 75
<PAGE>   67
<TABLE>
<CAPTION>
                                                                 NO. VOTING
                                                                 SECURITIES
                                                            (see Attached Chart)
                                    STATE OF                  unless otherwise                  PRINCIPAL
   COMPANY                        ORGANIZATION                    indicated                     BUSINESS
   <S>                             <C>                      <C>                              <C>
   NEA Valuebuilder                Massachusetts                                             Life Insurance Agency
   Investor Services of
   Massachusetts, Inc.

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

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

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

   Neckura General                 Germany                                                   Insurance Company
   Insurance Company

   Neckura Holding                 Germany                                                   Administrative Service for
   Company                                                                                   Neckura Insurance Group

   Neckura Insurance               Germany                                                   Insurance Company
   Company

   Neckura Life                    Germany                                                   Life Insurance
   Insurance Company                                                                         Company

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

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

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

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

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

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





                                    67 OF 75
<PAGE>   68
<TABLE>
<CAPTION>
                                                                 NO. VOTING
                                                                 SECURITIES
                                                            (see Attached Chart)
                                    STATE OF                  unless otherwise                  PRINCIPAL
   COMPANY                        ORGANIZATION                    indicated                     BUSINESS
<S>                                <C>                      <C>                              <C>
   Public Employees                Arkansas                                                  Markets and Administers
   Benefit Services                                                                          Deferred Compensation
   Corporation of Arkansas                                                                   Plans for Public
                                                                                             Employees

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

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

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

   Scottsdale Insurance            Ohio                                                      Insurance Company
   Company

   Scottsdale Indemnity            Ohio                                                      Insurance Company
   Company

   Video Eagle, Inc.               Ohio                                                      Operates Several Video
                                                                                             Cable Systems

   Wausau Business                 Illinois                                                  Insurance Company
   Insurance Company

   Wausau General                  Illinois                                                  Insurance  Company
   Insurance Company

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

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

   Wausau Lloyds                   Texas                                                     Texas Lloyds Company

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

   Wausau Service                  Wisconsin                                                 Holding Company
   Corporation

   Wausau Underwriters             Wisconsin                                                 Insurance Company
   Insurance Company

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





                                    68 OF 75
<PAGE>   69
<TABLE>
<CAPTION>
                                                                 NO. VOTING
                                                                 SECURITIES
                                                            (see Attached Chart)
                                    STATE OF                  unless otherwise                  PRINCIPAL
   COMPANY                        ORGANIZATION                    indicated                     BUSINESS
<S>                                <C>                    <C>                                <C>
*  MFS Variable Account            Ohio                   Nationwide Life                    Issuer of Annuity
                                                          Separate Account                   Contracts
                                                                  
*  NACo Variable                   Ohio                   Nationwide Life                    Issuer of Annuity
   Account                                                Separate Account                   Contracts
                                                                  
*  Nationwide DC                   Ohio                   Nationwide Life                    Issuer of Annuity
   Variable Account                                       Separate Account                   Contracts
                                                                  
*  Nationwide Fidelity                                    Nationwide Life Separate           Issuer of Annuity
   Advisor                                                Account                            Contracts
                                                                  
*  Nationwide Multi-Flex           Ohio                   Nationwide Life                    Issuer of Annuity
   Variable Account                                       Separate Account                   Contracts
                                                                  
*  Nationwide VA                   Ohio                   Nationwide Life and Annuity        Issuer of Annuity
   Separate Account-A                                     Separate Account                   Contracts
                                                                  
*  Nationwide VA                   Ohio                   Nationwide Life and Annuity        Issuer of Annuity
   Separate Account - B                                   Separate Account                   Contracts
                                                                  
*  Nationwide VA Separate          Ohio                   Nationwide Life and Annuity        Issuer of Annuity
   Account - C                                            Separate Account                   Contracts
                                                                  
*  Nationwide VA Separate          Ohio                   Nationwide Life and Annuity        Issuer of Annuity
   Account - Q                                            Separate Account                   Contracts
                                                                  
*  Nationwide Variable             Ohio                   Nationwide Life                    Issuer of Annuity
   Account                                                Separate Account                   Contracts
                                                                  
*  Nationwide Variable             Ohio                   Nationwide Life                    Issuer of Annuity
   Account-II                                             Separate Account                   Contracts
                                                                  
*  Nationwide Variable             Ohio                   Nationwide Life                    Issuer of Annuity
   Account-3                                              Separate Account                   Contacts
                                                                  
*  Nationwide Variable             Ohio                   Nationwide Life                    Issuer of Annuity
   Account-4                                              Separate Account                   Contracts
                                                                  
*  Nationwide Variable             Ohio                   Nationwide Life                    Issuer of Annuity
   Account-5                                              Separate Account                   Contracts
                                                                  
*  Nationwide Variable                                    Nationwide Life Separate           Issuer of Annuity
   Account - 6                     Ohio                   Account                            Contracts
                                                                  
*  Nationwide VL                   Ohio                   Nationwide Life and Annuity        Issuer of Life
   Separate Account-A                                     Separate Account                   Insurance Contracts
                                                                  
*  Nationwide VLI                  Ohio                   Nationwide Life                    Issuer of Life
   Separate Account                                       Separate Account                   Insurance Contracts
                                                                  
*  Nationwide VLI                  Ohio                   Nationwide Life                    Issuer of Life
   Separate Account-2                                     Separate Account                   Insurance Contracts
                                                                  
*  Nationwide VLI                  Ohio                   Nationwide Life                    Issuer of Life
   Separate Account-3                                     Separate Account                   Insurance Contracts
                                                                  
*  Separate Account                Ohio                   Nationwide Life                    Issuer of Annuity
   No. 1                                                  Separate Account                   Contracts
</TABLE>                                                  





                                    69 OF 75
<PAGE>   70

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








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


<PAGE>   71


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

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





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





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





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

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

                                                                                                          December 31, 1994
</TABLE>



<PAGE>   72


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

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













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

<PAGE>   73

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

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

<PAGE>   74

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

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











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





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

December 31, 1994
</TABLE>
                                    Page 2
<PAGE>   75
ITEM 31.  NUMBER OF CONTRACT OWNERS

         The number of Contractholders of Qualified and Non-Qualified Contracts
         as of March 1, 1995, was 5 and 0, respectively.

ITEM 32.  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 33.  BUSINESS AND OTHER CONNECTIONS OF INVESTMENT ADVISERS

         Not Applicable.

ITEM 34.  PRINCIPAL UNDERWRITERS

         Not Applicable.

ITEM 35.  LOCATION OF ACCOUNTS AND RECORDS

         Joseph F. Ciminero
         Nationwide Life Insurance Company
         One Nationwide Plaza
         Columbus, OH 43215

ITEM 36.  MANAGEMENT SERVICES

         Not Applicable

ITEM 37.  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.





                                   72 OF 75
<PAGE>   76

                                             OFFERED BY

                                             NATIONWIDE
                                             LIFE INSURANCE COMPANY

                                             Group Common Stock
                                             Variable Annuity Contracts






                                             Separate Account
                                                  No. 1

                                                      PROSPECTUS
                                                      MAY 1, 1995






                                   73 OF 75
<PAGE>   77
                             ACCOUNTANTS' CONSENT


The Board of Directors
         Nationwide Life Insurance Company
         and Contract Owners of Separate Account No. 1:


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


                                                     KPMG Peat Marwick LLP

Columbus, Ohio

April 26, 1995




                                   74 OF 75
<PAGE>   78
                                   SIGNATURES

         As required by the Securities Act of 1933, the Registrant, SEPARATE
ACCOUNT NO. 1, certifies that it meets the requirements of Securities Act Rule
485(b) for effectiveness of the Post-Effective Amendment and has caused this
Post-Effective Amendment to be signed on its behalf in the City of Columbus,
and State of Ohio, on this 26th day of April, 1995.

                                      SEPARATE ACCOUNT NO. 1
                                      ----------------------
                                      (Registrant)
                                      
                                      NATIONWIDE LIFE INSURANCE COMPANY
                                      ---------------------------------
                                      (Depositor)
                                      
                                      By /s/ JOSEPH P. RATH
                                      ---------------------
                                      Joseph P. Rath,
                                      Vice President and
                                      Associate General Counsel

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

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

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

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

PETER F. FRENZER                             President and Chief Operating Officer and
- ---------------------------------                             Director                        
Peter F. Frenzer                                              

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

HENRY S. HOLLOWAY                                    Chairman of the Board and
- ---------------------------------                             Director                
Henry S. Holloway                                             
                                                             
D. RICHARD McFERSON                                 Chief Executive Officer and                     By /s/ JOSEPH P. RATH
- ---------------------------------                             Director                              ---------------------
D. Richard McFerson                                                                                 Joseph P. Rath
                                                                                                    Attorney-in-Fact
DAVID O. MILLER                                               Director                              
- ---------------------------------                                                                                   
David O. Miller

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

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

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

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

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

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

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





                                   75 OF 75
<PAGE>   79

                              POWER OF ATTORNEY


        KNOW ALL MEN BY THESE PRESENTS, that each of the undersigned as
directors and/or officers of NATIONWIDE LIFE INSURANCE COMPANY, an Ohio
corporation, which has filed or will file with the Securities and Exchange
Commission under the provisions of the Securities Act of 1933, as amended,
various Registration Statements and amendments thereto for the registration
under said Act of Individual Deferred Variable Annuity Contracts in connection
with the MFS Variable Account, Nationwide Variable Account, Nationwide Variable 
Account-II, Nationwide Variable Account-3, Nationwide Variable Account-4,
Nationwide Variable Account-5, Nationwide Variable Account-6, Nationwide
Fidelity Advisor Variable Account and Nationwide Multi-Flex Variable Account;
and the registration of fixed interest rate options subject to a market value
adjustment offered under some or all of the aforementioned Individual Variable
Annuity Contracts in connection with the Nationwide Multiple Maturity Separate
Account; and the registration of Group Flexible Fund Retirement Contracts in
connection with the Nationwide DC Variable Account and the NACo Variable
Account; and the registration of Group Common Stock Variable Annuity Contracts
in connection with Separate Account No.1; and the registration of variable life
insurance policies in connection with the Nationwide VU Separate Account,
Nationwide VU Separate Account-2 and Nationwide VU Separate Account-3 of
Nationwide Life Insurance Company, hereby constitutes and appoints D. Richard
McFerson, Peter F. Frenzer, Gordon E. McCutchan, W. Sidney Druen, and Joseph P.
Rath, and each of them with power to act without the others, his/her attorney,
with full power of substitution and resubstitution, for and in his/her name,
place and stead, in any and all capacities, to approve, and sign such
Registration Statements and any and all amendments thereto, with power to affix
the corporate seal of said corporation thereto and to attest said seal and to
file the same, with all exhibits thereto and other documents in connection
therewith, with the Securities and Exchange Commission, hereby granting unto
said attorneys, and each of them, full power and authority to do and perform
all and every act and thing requisite to all intents and purposes as he/she
might or could do in person, hereby ratifying and confirming that which said
attorneys, or any of them, may lawfully do or cause to be done by virtue
hereof. This instrument may be executed in one or more counterparts.

        IN WITNESS WHEREOF, the undersigned have herewith set their names and
seals as of this fifth day of April, 1995.


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

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

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

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



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