NATIONWIDE LIFE INSURANCE CO SEPARATE ACCOUNT NO 1
485BPOS, 1996-04-29
LIFE INSURANCE
Previous: NATIONWIDE DC VARIABLE ACCOUNT, 485BPOS, 1996-04-29
Next: NORD RESOURCES CORP, 10-K/A, 1996-04-29



<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. 36             /x/
    

                             SEPARATE ACCOUNT NO. 1
                           (Exact Name of Registrant)

                       NATIONWIDE LIFE INSURANCE COMPANY
                              (Name of Depositor)

                   ONE NATIONWIDE PLAZA, COLUMBUS, OHIO 43216
        (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 43216
                    (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, 1996 pursuant to paragraph (b) of Rule 485
- -------                 
                 60 days after filing pursuant to paragraph (a)(1)of Rule 485
- -------                                                         
                 on (date), pursuant to paragraph (a)(1) of Rule 485
- -------                                            
    

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





                                    1 of 80
<PAGE>   2


                                                          SEPARATE ACCOUNT NO. 1
                               REFERENCE TO ITEMS
                              REQUIRED BY FORM N-3

   
<TABLE>
<S>                                                                                                                              <C>
Part A INFORMATION REQUIRED IN A PROSPECTUS
        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  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   12
        Item 14.         Legal Proceedings  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   20
        Item 15.         Table of Contents of the Statement of Additional Information   . . . . . . . . . . . . . . . . . . . .   20

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

Part C OTHER INFORMATION
        Item 28.         Financial Statements and Exhibits  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   65
        Item 29.         Directors and Officers of the Insurance Company  . . . . . . . . . . . . . . . . . . . . . . . . . . .   66
        Item 30.         Persons Controlled by or Under Common Control with the
                         Insurance Company or Registrant  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   68
        Item 31.         Number of Contractowners   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   78
        Item 32.         Indemnification  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   78
        Item 33.         Business and Other Connections of Investment Adviser   . . . . . . . . . . . . . . . . . . . . . . . .   78
        Item 34.         Principal Underwriters   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   78
        Item 35.         Location of Accounts and Records   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   78
        Item 36.         Management Services  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   78
        Item 37.         Undertakings   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   78
</TABLE>
    





                                    2 of 80
<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 (the "Code") (see "Federal Income Tax Status" section).

          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 or her capital and with the growth of his or her 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") and other variable annuity 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, 1996, 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, 1996, IS
INCORPORATED HEREIN BY REFERENCE. THE TABLE OF CONTENTS FOR THE STATEMENT OF
ADDITIONAL INFORMATION APPEARS ON PAGE 18 OF THIS PROSPECTUS.

          THE DATE OF THIS PROSPECTUS IS MAY 1, 1996.
    




                                      1

                                    3 of 80
<PAGE>   4
                           GLOSSARY OF SPECIAL TERMS


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

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

BENEFICIARY - 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.

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

COMPANY - Nationwide Life Insurance Company.

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

   
CONTRACTHOLDER - The Contract Owner.

CONTRIBUTIONS - Amounts paid to the Company pursuant to the Contract in order
to provide retirement income benefits.

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

PARTICIPANT - An eligible employee who is entitled to benefits under the Plan.
Such persons are determined and reported to the Company by the Contractholder.

PARTICIPANT ACCOUNT - 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 as the Plan.

   
QUALIFIED PLANS - Retirement plans which receive favorable tax treatment under
Section 401 of the 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 80
<PAGE>   5
                          SUMMARY OF CONTRACT EXPENSES

PARTICIPANT TRANSACTION EXPENSES

   
<TABLE>
<S>                                                                                                    <C>
Maximum Contingent Deferred Sales Charge (as a percentage of contributions)                             6.5%
                                                                                                       -------

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

Exchange Fee                                                                                            $ 15
                                                                                                       -------

PARTICIPANT ACCOUNT CHARGE                                                                              $ 15
- --------------------------                                                                             -------

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 cancel your Participant Account at
  the end of the applicable time period:
       You would pay the following expenses
       on a $1,000 investment, assuming 5%           $92               $139             $188            $231
       annual return on assets:
- ------------------------------------------------------------------------------------------------------------------------
  If you do not cancel your Participant
  Account:
       You would pay the following expenses          $20               $62              $107            $231
       on a $1,000 investment, assuming 5%
       annual return on assets:
- ------------------------------------------------------------------------------------------------------------------------
  If you annuitize at the end of the
  applicable time period:
       You would pay the following expenses
       on a $1,000 investment, assuming 5%           $92               $139             $188            $325
       annual return on assets:
========================================================================================================================
</TABLE>
    

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

   
The purpose of the preceding table is to assist the Participant in understanding
the various costs and expenses that a Participant will bear directly or
indirectly when investing in the Contract. A Contingent Deferred Sales Charge of
not more than 6.5% is imposed only on contributions made within 96 months of 
the date of withdrawal. No Contingent Deferred Sales Charge 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. A Participant
Account Charge of not more than $15 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
charged, depending upon where the Contract is sold. For a more detailed
explanation of these expenses, see "Charges And Other Deductions." 
    



                                      3

                                    5 of 80
<PAGE>   6
                        CONDENSED FINANCIAL INFORMATION
               INCOME AND CAPITAL CHANGES PER ACCUMULATION UNIT*


   
<TABLE>
<CAPTION>
===============================================================================================================================
                                                FROM            FROM             FROM            FROM             FROM
                                            JAN. 1, 1986    JAN. 1, 1987     JAN. 1, 1988    JAN. 1, 1989     JAN. 1, 1990
                                                 TO              TO               TO              TO               TO
                                           DEC. 31, 1986    DEC. 31, 1987   DEC. 31, 1988    DEC. 31, 1989      DEC. 31, 1990
===============================================================================================================================
           <S>                              <C>             <C>              <C>             <C>              <C>
           Unit value at beginning of         6.5259213       7.6185156       7.7663472        9.1559374       12.2942826
            period
- -------------------------------------------------------------------------------------------------------------------------------
           NET INCOME                         .2141446        .2337846         .2546169        .4314503         .6862452
             Investment Income
- -------------------------------------------------------------------------------------------------------------------------------
             Change to Separate Account                                          
              for expenses, taxes and            -0-             -0-             -0-              -0-             -0-
              additions to surplus
- -------------------------------------------------------------------------------------------------------------------------------
             Net Income                       .2141446        .2337846         .2546169        .4314503         .6862452
- -------------------------------------------------------------------------------------------------------------------------------
           CAPITAL CHANGES                                                     
             Net realized capital gains       1.1516375       .7980317         .8922013        1.0246383        .2962199
              (losses)
- -------------------------------------------------------------------------------------------------------------------------------
             Net unrealized capital          
              gains                           (.2731878)      (.8839849)        .2427721        1.6822566       (.9802034)
              (losses)
- -------------------------------------------------------------------------------------------------------------------------------
             Unit Value at end of             
               period                         7.6185156       7.7663472       9.1559374       12.2942826       12.2965444
- -------------------------------------------------------------------------------------------------------------------------------
             Number of Accumulation                                          
              Units outstanding at end      1,985,195.92    1,844,372.64     1,644,078.96    1,526,288.77     1,436,543.92
                of period
- -------------------------------------------------------------------------------------------------------------------------------
             Increase (decrease) in            16.74%           1.94%           17.89%          34.27%            .02%
              Unit Value during period
- -------------------------------------------------------------------------------------------------------------------------------
           RATIOS
             Expenses to average net            .164%           .239%           .293%            .246%           .334%
              assets
- -------------------------------------------------------------------------------------------------------------------------------
             Net investment income to           2.81%           2.62%           3.20%            5.15%           3.24%
              average net assets
- -------------------------------------------------------------------------------------------------------------------------------
             Portfolio turnover rate            26.1%           23.8%           31.8%            28.6%           15.1%
===============================================================================================================================
</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.


                            (CONTINUED ON NEXT PAGE)



                                       4

                                    6 of 80
<PAGE>   7
                        CONDENSED FINANCIAL INFORMATION
         INCOME AND CAPITAL CHANGES PER ACCUMULATION UNIT* (CONTINUED)


   
<TABLE>
<CAPTION>
===============================================================================================================================
                                       FROM             FROM             FROM            FROM            FROM
                                   JAN. 1, 1991     JAN. 1, 1992     JAN. 1, 1993    JAN. 1, 1994    JAN. 1, 1995
                                        TO               TO               TO              TO              TO
                                   DEC. 31, 1991    DEC. 31, 1992   DEC. 31, 1993    DEC. 31, 1994     DEC. 31, 1995
===============================================================================================================================
  <S>                              <C>              <C>              <C>             <C>             <C>
  Unit value at beginning of        12.2965444       16.2373889       16.7112913      17.8516259      18.0013570
    period
- -------------------------------------------------------------------------------------------------------------------------------
  NET INCOME                         .4278250         .4656912         .4480584        2.9687004       .4955136
    Investment Income
- -------------------------------------------------------------------------------------------------------------------------------
    Change to Separate Account                                                            
      for expenses, taxes and           -0-              -0-             -0-              -0-             -0-
      additions to surplus
- -------------------------------------------------------------------------------------------------------------------------------
    Net Income                       .4278250         .4656912         .4480584        2.9687004       .4955136
- -------------------------------------------------------------------------------------------------------------------------------
  CAPITAL CHANGES
    Net realized capital gains       1.1910187        .4577232         .4424591        .1158852        1.5533117
     (losses)
- -------------------------------------------------------------------------------------------------------------------------------
    Net unrealized capital           2.3220008       (.4495120)        .2498171       (2.9348545)      3.2331516
     gains (losses)
- -------------------------------------------------------------------------------------------------------------------------------
    Unit Value at end of            16.2373889       16.7112913       17.8516259      18.0013570      23.2833339
     period
- -------------------------------------------------------------------------------------------------------------------------------
    Number of Accumulation
     Units outstanding at end      1,251,874.00     1,241,981.00     1,313,747.00    1,282,594.00    1,111,254.00
     of period
- -------------------------------------------------------------------------------------------------------------------------------
    Increase (decrease) in            32.05%            2.92%           6.82%            .84%           29.34%
      Unit Value during period
- -------------------------------------------------------------------------------------------------------------------------------
  RATIOS
    Expenses to average net            .225%            .251%           .239%            .189%           .190%
     assets
- -------------------------------------------------------------------------------------------------------------------------------
    Net investment income to           2.95%            2.60%           2.74%            2.83%           2.49%
     average net assets
- -------------------------------------------------------------------------------------------------------------------------------
    Portfolio turnover rate            25.8%            9.10%            9.2%            2.1%            20.4%
===============================================================================================================================
</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 80
<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 Office at One Nationwide Plaza,
Columbus, Ohio 43216.

          The Company offers a complete line of life insurance, including
annuities, and accident and health insurance. It is admitted to do business in
the District of Columbia, Puerto Rico, 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.
          
   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.



                                           6

                                        8 of 80
<PAGE>   9
   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 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 80
<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, 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 6.5%.
          
                   The amount of the Contingent Deferred Sales Charge
          will be reduced when the sale of a Contract to a Plan results
          in savings of acquisition 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 80
<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 $15, from each Participant Account.
         This 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 1.30%
         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 80
<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 contributions 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 in this prospectus 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 canceling a number of
Accumulation Units in the Participant Account subject to any applicable
charges.



                                      10

                                    12 of 80
<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, 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 Code. Generally, Plans are maintained by employers for the
benefit of eligible employees ("Participants") and their Beneficiaries.

         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.



                                      11

                                    13 of 80
<PAGE>   14
   
These Contracts provide for the accumulation of Contributions primarily in
common stocks investments 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
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 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 Company's assets.
    

        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.



                                      12

                                    14 of 80
<PAGE>   15
              ACCUMULATION UNIT VALUES* AT THE END OF EACH QUARTER

   
<TABLE>
               <S>               <C>              <C>               <C>              <C>               <C>
               Mar. 1975         1.2323180        Mar. 1982         2.6983907        Mar. 1989          9.9636435
               June 1975         1.3904027        June 1982         2.7121107        June 1989         10.6742854
               Sept. 1975        1.2246980        Sept. 1982        3.0397381        Sept. 1989        11.9347701
               Dec. 1975         1.3423913        Dec. 1982         3.4783376        Dec. 1989         12.2942826
               Mar. 1976         1.5106830        Mar. 1983         3.8214250        Mar. 1990         11.7646683
               June 1976         1.5671775        June 1983         4.1514343        June 1990         12.5345438
               Sept. 1976        1.6226746        Sept. 1983        4.2253097        Sept. 1990        11.1707863
               Dec. 1976         1.6520855        Dec. 1983         4.3025179        Dec. 1990         12.2965444
               Mar. 1977         1.6014589        Mar. 1984         4.2234741        Mar. 1991         14.2006556
               June 1977         1.6487669        June 1984         4.1987538        June 1991         14.0854417
               Sept. 1977        1.6345287        Sept. 1984        4.5821032        Sept. 1991        14.5603900
               Dec. 1977         1.6612530        Dec. 1984         4.6253768        Dec. 1991         16.2373889
               Mar. 1978         1.6161771        Mar. 1985         5.1569491        Mar. 1992         15.3685232
               June 1978         1.7508039        June 1985         5.6386079        June 1992         15.4486637
               Sept. 1978        1.8934789        Sept. 1985        5.5241146        Sept. 1992        15.9783810
               Dec. 1978         1.8241798        Dec. 1985         6.5259213        Dec. 1992         16.7112913
               Mar. 1979         1.9317751        Mar. 1986         7.5932573        Mar. 1993         16.3132491
               June 1979         2.0099303        June 1986         8.0905822        June 1993         16.6761553
               Sept. 1979        2.1456834        Sept. 1986        7.3220521        Sept. 1993        16.9286930
               Dec. 1979         2.1093074        Dec. 1986         7.6185156        Dec. 1993         17.8516259
               Mar. 1980         2.0179971        Mar. 1987         9.1073826        Mar. 1994         17.0998701
               June 1980         2.2449442        June 1987         9.4745614        June 1994         17.3439309
               Sept. 1980        2.4343502        Sept. 1987        9.9845837        Sept. 1994        18.2996496
               Dec. 1980         2.5509427        Dec. 1987         7.7663472        Dec. 1994         18.0013570
               Mar. 1981         2.7120916        Mar. 1988         8.3888862        Mar. 1995         19.0619759
               June 1981         2.7593172        June 1988         8.8571798        June 1995         20.3702707
               Sept. 1981        2.5313853        Sept. 1988        8.9607960        Sept. 1995        21.8627328
               Dec. 1981         2.7659801        Dec. 1988         9.1559374        Dec. 1995         23.2833339
</TABLE>
    

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



                                      13

                                   15 of 80
<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
- ------------------------------------------------------------------------------------------------------------------------------------

<FN>

 *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)

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


                                      14

                                    16 of 80
<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



   
<TABLE>
<CAPTION>
====================================================================================================================================
                                                                                            Accumulated       Value* Of  
                                         Contract        Participant                          Deposits         Account   
                      Accumulated       Maintenance        Account         Accumulated      Less Expense       On Date   
        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          171,316.13
- ------------------------------------------------------------------------------------------------------------------------------------
  Mar. 31, 1995        29,000.00         2,389.42            30.00           20,953.45        8,046.55        181,409.77
- ------------------------------------------------------------------------------------------------------------------------------------
  Dec. 31, 1995           same              -0-              -0-               -0-              same          221,583.76
- ------------------------------------------------------------------------------------------------------------------------------------
</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 80
<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 or she 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 or a portion
thereof 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.
    

          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



                                      16

                                    18 of 80
<PAGE>   19
   
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 3.5% 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 3.5% assumption.

          If the 3.5% investment increment assumption were changed to some
other assumption, such as 2% or 5% (with an equal change in the 3.5% 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 3.5% assumption described above, the Company is
willing to issue a Contract with an assumption which is higher or lower than
the 3.5% assumption.

                ANNUITY UNIT VALUES* AT THE END OF EACH QUARTER
<TABLE>
               <S>               <C>              <C>               <C>              <C>               <C>
               Mar. 1975          .9739300        Mar. 1982         1.7359408        Mar. 1989         5.4933407
               June 1975         1.0908130        June 1982         1.7305361        June 1989         5.8356153
               Sept. 1975         .9537858        Sept. 1982        1.9229774        Sept. 1989        6.4688440
               Dec. 1975         1.0377989        Dec. 1982         2.1815971        Dec. 1989         6.6076882
               Mar. 1976         1.1593476        Mar. 1983         2.3762545        Mar. 1990         6.2688926
               June 1976         1.1938913        June 1983         2.5593550        June 1990         6.6219279
               Sept. 1976        1.2271288        Sept. 1983        2.5825910        Sept. 1990        5.8517062
               Dec. 1976         1.2402329        Dec. 1983         2.6072616        Dec. 1990         6.3862002
               Mar. 1977         1.1934020        Mar. 1984         2.5374442        Mar. 1991         7.2568733
               June 1977         1.2196532        June 1984         2.5009891        June 1991         7.1903870
               Sept. 1977        1.2002773        Sept. 1984        2.7059580        Sept. 1991        7.3691860
               Dec. 1977         1.2109632        Dec. 1984         2.7081212        Dec. 1991         8.0818179
               Mar. 1978         1.1694732        Mar. 1985         2.9934951        Mar. 1992         7.6455389
               June 1978         1.2576072        June 1985         3.2450574        June 1992         7.6195924
               Sept. 1978        1.3501253        Sept. 1985        3.1519399        Sept. 1992        7.8133694
               Dec. 1978         1.2911817        Dec. 1985         3.6916616        Dec. 1992         8.1017796
               Mar. 1979         1.3573209        Mar. 1986         4.2586598        Mar. 1993         7.8410758
               June 1979         1.4018878        June 1986         4.4987245        June 1993         7.9468659
               Sept. 1979        1.4856076        Sept. 1986        4.0365210        Sept. 1993        7.9981244
               Dec. 1979         1.4497808        Dec. 1986         4.1639886        Dec. 1993         8.3619441
               Mar. 1980         1.3768583        Mar. 1987         4.9351179        Mar. 1994         7.9412180
               June 1980         1.5204793        June 1987         5.0901180        June 1994         7.9855824
               Sept. 1980        1.6367040        Sept. 1987        5.3181853        Sept. 1994        8.3040963
               Dec. 1980         1.7025496        Dec. 1987         4.1012392        Dec. 1994         8.1469286
               Mar. 1981         1.7968159        Mar. 1988         4.3916141        Mar. 1995         8.5530561
               June 1981         1.8147096        June 1988         5.0036811        June 1995         9.0618110
               Sept. 1981        1.6526309        Sept. 1988        5.0188653        Sept. 1995        9.6424504
               Dec. 1981         1.7925811        Dec. 1988         5.0916250        Dec. 1995        10.1810574
                                                                                     ---------        ----------
</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.



                                      17

                                    19 of 80
<PAGE>   20
          Section 72 of the 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.

          The Code permits the rollover of most Distributions from Qualified
Plans and Tax Sheltered Annuities 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 OF CONTENTS OF STATEMENT
                           OF ADDITIONAL INFORMATION

<TABLE>
<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>



                                      18

                                    20 of 80
<PAGE>   21
   
                      STATEMENT OF ADDITIONAL INFORMATION
                                  MAY 1, 1996
                 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,
1996. 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 OF CONTENTS

<TABLE>
<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 which has
two classes of common stock, each of which has one-half of the voting power.
All of the Class A common stock is held by Nationwide Mutual Insurance Company.
All of the Class B 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.

         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.



                                      1

                                    21 of 80
<PAGE>   22


         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 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.

   
         During fiscal years 1995, 1994 and 1993, the portfolio turnover rates
were 20.4%, 2.1% and 9.2%, 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, 1995, December
31, 1994 and December 31, 1993, 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.
    



                                      2

                                    22 of 80
<PAGE>   23


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

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 or her 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.

         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 or she 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 or her 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.
    



                                      3

                                    23 of 80
<PAGE>   24


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

                                    24 of 80
<PAGE>   25
                          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, 1995, and
the related statements of operations and changes in contract owners' equity and
schedules of changes in unit value for each of the years in the two-year period
then ended.  These financial statements and schedules of changes in unit value
are the responsibility of the Company's management.  Our responsibility is to
express an opinion on these financial statements and schedules of changes in
unit value based on our audits.

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

In our opinion, the financial statements and schedules of changes in unit value
referred to above present fairly, in all material respects, the financial
position of Nationwide Life Insurance Company Separate Account No. 1 as of
December 31, 1995, and the results of its operations and its changes in
contract owners' equity and the schedules of changes in unit value for each of
the years in the two-year period then ended in conformity with generally
accepted accounting principles.





                                                           KPMG Peat Marwick LLP




Columbus, Ohio
February 26, 1996


<PAGE>   26
                       NATIONWIDE LIFE INSURANCE COMPANY
                             SEPARATE ACCOUNT NO. 1

                        Statement of Assets, Liabilities
                          and Contract Owners' Equity

                               December 31, 1995



<TABLE>
<S>                                                                                                <C>
Assets:
   Investments in securities at market value, per accompanying
        schedule of investments (cost $20,442,176)                                                 $ 35,961,933
   Cash                                                                                                  74,602
   Dividends receivable                                                                                  38,678
   Accounts receivable                                                                                  109,700
                                                                                                     -----------

        Total assets                                                                                 36,184,913
                                                                                                     -----------

Liabilities:
   Accounts payable to Nationwide Life Insurance Company                                                232,693
   Other                                                                                                174,702
                                                                                                     -----------

        Total liabilities                                                                               407,395
                                                                                                     -----------

Contract owners' equity (note 2)                                                                   $ 35,777,518
                                                                                                     ===========
</TABLE>



See accompanying notes to financial statements.





                                    26 of 80
<PAGE>   27



                       NATIONWIDE LIFE INSURANCE COMPANY
                             SEPARATE ACCOUNT NO. 1

                      Statements of Operations and Changes
                           in Contract Owners' Equity

                     Years ended December 31, 1995 and 1994




<TABLE>
<CAPTION>
                                                                                         1995             1994
                                                                                         ----             ----
<S>                                                                                 <C>              <C>
Investment activity:
   Dividends and interest                                                           $   834,471         917,469
                                                                                     -----------     -----------
   Gain (loss) on investments:
         Realized (note 3)                                                            2,615,859          35,814
         Unrealized                                                                   5,444,798        (907,009)
                                                                                     -----------     -----------

                     Net gain (loss) on investments                                   8,060,657        (871,195)
                                                                                     -----------     -----------

                     Net investment activity                                          8,895,128          46,274
                                                                                     -----------     -----------


Equity transactions:                                                                  
   Deposits received from contract owners                                             1,453,862       2,408,097
   Contract withdrawals and transfers                                                (5,288,172)     (4,413,536)
   Annuity payments                                                                    (156,461)       (171,071)
   Adjustment to maintain annuity reserves                                             (342,751)        195,021
                                                                                     -----------     -----------

                     Net equity transactions                                         (4,333,522)     (1,981,489)
                                                                                     -----------     -----------

Expenses:
   Contract charges (note 4)                                                           (113,403)       (183,863)
                                                                                     -----------     -----------

Net change in contract owners' equity                                                 4,448,203      (2,119,078)

Contract owners' equity:
         At beginning of year                                                        31,329,315      33,448,393
                                                                                     -----------     -----------
         At end of year                                                             $35,777,518      31,329,315
                                                                                     ===========     ===========
</TABLE>





See accompanying notes to financial statements.





                                    27 of 80
<PAGE>   28


                       NATIONWIDE LIFE INSURANCE COMPANY
                             SEPARATE ACCOUNT NO. 1

                         Notes to Financial Statements

                           December 31, 1995 and 1994

(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     (a)  ACCOUNTING ENTITY AND NATURE OF OPERATIONS
          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 the contract owners are to be reflected. This
               account contains the contract owners' equity and reflects the
               variable annuity reserves of the contract owners 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.

               NLIC offers tax qualified Group Flexible Fund Retirement
               Contracts through the Separate Account.  The primary
               distribution for the contracts is with corporate pension plans
               through Pension Plan Administrators.

     (b)  ANNUITY CONTRACTS
          As of December 31, 1995, the Separate Account has 5 variable annuity
               contracts. 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, 1995, 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
                contract owner receiving payments.

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

                                                                     (Continued)





                                    28 of 80
<PAGE>   29

                       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 $474,537 for annuities in the payout phase) as of December
          31, 1995 are:

<TABLE>
<CAPTION>
                                                             Reserve       Contract owners'
                               Accumulation      Equity       value             equity in
        Contracts                  units         units      per unit*      annuity reserves
        ---------              ------------      ------     ---------      ----------------
     <S>                       <C>              <C>        <C>                 <C>
     100% reserve                     --        227,774    23.072052           $ 5,255,213
     95% reserve                      --         81,928    23.072052             1,890,247
     Other - Payout                   --        135,710    20.394191             2,767,696
     HR-10                     1,105,710             --    23.283334            25,744,615
     Other - Accumulation          5,507             --    21.744507               119,747
                               =========        =======    =========           -----------
                                                                               $35,777,518
                                                                               ===========
</TABLE>


  *  Reserve value per unit represents redemption value.

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

<TABLE>
<CAPTION>
                                                           1995           1994
                                                           ----           ----
     <S>                                               <C>             <C>
     Considerations                                      6,276,423      5,888,186
     Cost                                               (3,660,564)    (5,852,372)
                                                        -----------    -----------

          NET REALIZED GAIN ON INVESTMENTS             $ 2,615,859         35,814
                                                        ===========    ===========
</TABLE>


                                                                     (Continued)





                                    29 of 80
<PAGE>   30


                       NATIONWIDE LIFE INSURANCE COMPANY
                             SEPARATE ACCOUNT NO. 1

                    Notes to Financial Statements, Continued


(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.

               (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
                    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 for 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 $3,543,484 as of December 31, 1995, and is
          included in the investments in the accompanying financial statements.





                                    30 of 80
<PAGE>   31





                       NATIONWIDE LIFE INSURANCE COMPANY
                             SEPARATE ACCOUNT NO. 1

                       Schedules of Changes in Unit Value

                     Years ended December 31, 1995 and 1994

<TABLE>
<CAPTION>
                                                         95% and
                                                           100%         Other                        Other
                                                         Reserve       Payout          HR-10      Accumulation
                                                         -------       ------          -----      ------------
<S>                                                   <C>            <C>            <C>           <C>
1995:
     Beginning unit value - Jan. 1                     $17.900448    15.995407      18.001357     16.895682
     Reinvested capital gains and dividends              0.513409     0.456146       0.517259      0.484208
     Unrealized gain (loss)                              4.729461     4.203144       4.764718      4.460635
     Asset charges                                      (0.071266)   (0.260506)      0.000000     (0.096018)
                                                        ----------   ----------     ----------    ----------
     Ending unit value - Dec. 31                       $23.072052    20.394191      23.283334     21.744507
                                                        ==========   ==========     ==========    ==========

     Percentage increase (decrease) in unit value*         29%          28%            29%           29%


1994:
     Beginning unit value - Jan. 1                     $17.813698    16.091501      17.851626     16.838911
     Reinvested capital gains and dividends              0.503259     0.452150       0.505213      0.475366
     Unrealized gain (loss)                             (0.354630)   (0.319513)     (0.355482)    (0.335097)
     Asset charges                                      (0.061879)   (0.228731)      0.000000     (0.083498)
                                                        ----------   ----------     ----------    ----------
     Ending unit value - Dec. 31                       $17.900448    15.995407      18.001357     16.895682
                                                        ==========   ==========     ==========    ==========
     Percentage increase (decrease) in unit value*          0%          (1)%            1%            0%
</TABLE>





*    An annualized rate of return cannot be determined as asset charges do not
     include the contract charges described in note 4.





See accompanying independent auditors' report.





                                    31 of 80
<PAGE>   32
                       NATIONWIDE LIFE INSURANCE COMPANY
                             SEPARATE ACCOUNT NO. 1

                       Schedule of Portfolio Investments

                               December 31, 1995

<TABLE>
<CAPTION>
                                                      Number                                  Market
     Name of issuer and title of issue              of shares             Cost (1)            Value
     ---------------------------------              ---------             --------            -----
<S>                                                 <C>              <C>                  <C>
COMMON STOCKS (90.1%)

     BROADCASTING (5.5%)
          Capital Cities/ABC, Inc.                    10,000         $   241,875           1,233,750
          Cox Communications, Inc., Class A            8,630              81,688             168,285
          Tele-Comm Liberty Media Group                5,475              80,850             147,141
          Tele-Communications, Inc. Class A           21,900             250,475             435,262
                                                    ---------         -----------         -----------

                                                      46,005             654,888           1,984,438
                                                    ---------         -----------         -----------

     BUILDING MATERIALS (2.9%)
          Vulcan Materials Co.                        18,000              87,908           1,037,250
                                                    ---------         -----------         -----------

                                                      18,000              87,908           1,037,250
                                                    ---------         -----------         -----------

     CHEMICAL (9.7%)
          Avery Dennison Corporation                   5,900             120,609             295,738
          IMC Global, Inc.                            22,800             586,973             929,100
          Monsanto Company                             7,500             308,100             918,750
          Morton International, Inc.                  37,500             459,873           1,345,312
                                                    ---------         -----------         -----------

                                                      73,700           1,475,555           3,488,900
                                                    ---------         -----------         -----------


     DRUGS AND COSMETICS (10.5%)
          American Home Products Corp.                 8,000             593,720             776,000
          Bristol-Myers Squibb Company                 9,000             257,293             772,875
          Pfizer, Inc.                                 5,000             179,266             315,000
          Schering-Plough Corporation                 15,400             204,872             843,150
          Warner-Lambert Company                      10,900             474,463           1,058,662
                                                    ---------         -----------         -----------

                                                      48,300           1,709,614           3,765,687
                                                    ---------         -----------         -----------
</TABLE>

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

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

                                                                     (Continued)





                                    32 of 80
<PAGE>   33

                       NATIONWIDE LIFE INSURANCE COMPANY
                             SEPARATE ACCOUNT NO. 1

                 Schedule of Portfolio Investments, Continued

                              December 31, 1995

<TABLE>
<CAPTION>
                                                      Number                                  Market
Name of issuer and title of issue                   of shares            Cost (1)             Value
- ---------------------------------                   --------             --------             -----
<S>                                                 <C>                <C>                 <C>
Common Stocks, Continued

FINANCIAL SERVICES (10.5%)
     Chubb Corporation                                10,400            $287,872           1,006,200
     Citicorp                                         13,000             574,665             874,250
     Corestates Financial Corporation                 15,600             363,700             590,850
     First Chicago NBD Corporation                    11,250             150,266             444,375
     Keycorp                                           3,620              96,500             131,225
     National City Corporation                        22,000             353,375             728,750
                                                   ----------         -----------         -----------

                                                      75,870           1,826,378           3,775,650
                                                   ----------         -----------         -----------


FOODS AND BEVERAGES (8.6%)
     Anheuser-Busch Companies                         12,400             517,967             829,250
     Kellogg Company                                   2,700              68,618             208,575
     PEPSICO                                          16,000             405,770             894,000
     Quaker Oats Company                              18,600             491,554             641,700
     Ralcorp Holdings                                  2,433              39,479              59,000
     Ralston-Ralston Purina Group                      7,429             313,582             463,384
                                                   ----------         -----------         -----------

                                                      59,562           1,836,970           3,095,909
                                                   ----------         -----------         -----------


HOSPITAL SUPPLIES (.2%)
     Baxter International, Inc.                        1,600              45,869              67,000
     Caremark International                              400               4,635               7,250
                                                   ----------         -----------         -----------

                                                       2,000              50,504              74,250
                                                   ----------         -----------         -----------


HOUSEHOLD PRODUCTS (8.2%)
     Avon Products, Inc.                              11,000             503,535             829,126
     Gillette Company                                 24,200             426,849           1,261,425
     Procter & Gamble Company                         10,200             432,384             846,600
                                                   ----------         -----------         -----------

                                                      45,400           1,362,768           2,937,150
                                                   ----------         -----------         -----------
</TABLE>

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

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

                                                                     (Continued)





                                    33 of 80
<PAGE>   34


                       NATIONWIDE LIFE INSURANCE COMPANY
                             SEPARATE ACCOUNT NO. 1

                  Schedule of Portfolio Investments, Continued

                               December 31, 1995

<TABLE>
<CAPTION>
                                                      Number                                  Market
Name of issuer and title of issue                  of shares             Cost (1)              Value
- ---------------------------------                  ---------             --------              -----
<S>                                                   <C>              <C>                 <C>
Common Stocks, Continued

MISCELLANEOUS (10.6%)
     ALCO Standard Corporation                        22,400            $591,920           1,022,000
     Corning Incorporated                             18,500             610,325             692,000
     Mattel, Inc.                                     12,112              60,448             372,444
     Minnesota Mining & Mfg Company                   13,800             630,184             915,975
     The Singer Company                               33,000             761,337             919,875
                                                   ----------         -----------         -----------

                                                      99,812           2,654,214           3,822,294
                                                   ----------         -----------         -----------


NONFERROUS MATERIALS (1.6%)
     Phelps Dodge Corporation                          9,000             289,327             560,250
                                                   ----------         -----------         -----------

                                                       9,000             289,327             560,250
                                                   ----------         -----------         -----------

OIL (6.1%)
     Mobil Corporation                                 8,000             554,780             894,000
     Schlumberger Limited                             10,000             667,660             692,500
     Unocal Corporation                               21,400             490,336             623,275
                                                   ----------         -----------         -----------

                                                      39,400           1,602,776           2,209,775
                                                   ----------         -----------         -----------

PAPER AND PAPER PRODUCTS (3.0%)
     Temple-Inland, Inc.                              24,900             454,425           1,092,488
                                                   ----------         -----------         -----------

                                                      24,900             454,425           1,092,488
                                                   ----------         -----------         -----------
</TABLE>


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

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

                                                                     (Continued)





                                    34 of 80
<PAGE>   35


                       NATIONWIDE LIFE INSURANCE COMPANY
                            SEPARATE ACCOUNT NO. 1

                  Schedule of Portfolio Investments, Continued

                               December 31, 1995

<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 (8.6%)                                                                            
           American Greetings Corp., Class A                24,000         $   391,580             663,000       
           Dun & Bradstreet Corporation                      4,400             175,682             284,900       
           Gannett Company, Inc.                            12,000             405,748             736,500       
           Gibson Greetings, Inc.                           27,500             614,063             440,000       
           Knight-Ridder, Inc.                              10,000             381,919             625,000       
           Times Mirror Company                              9,829             146,823             332,967       
                                                         ----------         -----------         -----------
                                                                                                                 
                                                            87,729           2,114,815           3,082,357       
                                                         ----------         -----------         -----------
                                                                                                                 
                                                                                                                 
      RETAIL TRADE (1.7%)                                                                                        
           Kroger Company                                   16,300             289,864             609,213       
                                                         ----------         -----------         -----------
                                                                                                                 
                                                            16,300             289,864             609,213       
                                                         ----------         -----------         -----------
                                                                                                                 
                                                                                                                 
      TRANSPORTATION EQUIPMENT (1.4%)                                                                            
           Trinity Industries                               16,350             249,689             515,025       
                                                         ----------         -----------         -----------
                                                                                                                 
                                                            16,350             249,689             515,025       
                                                         ----------         -----------         -----------
                                                                                                                 
                                                                                                                 
      UTILITIES - TELEPHONE (1.0%)                                                                                
           Bell Atlantic Corporation                         5,500             238,997             367,813       
                                                         ----------         -----------         -----------
                                                                                                                 
                                                             5,500             238,997             367,813       
                                                         ----------         -----------         -----------
                                                                                                                 
                 Total common stocks                       667,828          16,898,692          32,418,449       
                                                         ----------         -----------         -----------

SHORT-TERM SECURITIES (9.9%)
      NATIONWIDE CASH MANAGEMENT COMPANY
           Participation                                                     3,543,484           3,543,484
                                                                            -----------         -----------

                 TOTAL INVESTMENTS                                         $20,442,176          35,961,933
                                                                            ===========         ===========
</TABLE>

SEE ACCOMPANYING INDEPENDENT AUDITORS' REPORT.

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

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





                                    35 of 80
<PAGE>   36

<PAGE>   1


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


The Board of Directors
Nationwide Life Insurance Company:

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

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

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

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

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

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


                                                   KPMG Peat Marwick LLP


Columbus, Ohio
February 26, 1996



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

                          Consolidated Balance Sheets
                           December 31, 1995 and 1994

                                (000's omitted)

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

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

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

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

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

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


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

<PAGE>   3

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

                       Consolidated Statements of Income

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

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

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

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

Federal income tax expense (note 7):

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

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

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

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


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


<PAGE>   4

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

                Consolidated Statements of Shareholder's Equity

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

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

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

1994:

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

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


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

<PAGE>   5

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

                     Consolidated Statements of Cash Flows

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

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

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

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

Cash flows from investing activities:

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

Cash flows from financing activities:

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

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

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


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


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

                       December 31, 1995, 1994 and 1993

                               (000's omitted)


(1)   ORGANIZATION AND DESCRIPTION OF BUSINESS

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

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



<PAGE>   7

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

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

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

(a) CONSOLIDATION POLICY

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

(b) VALUATION OF INVESTMENTS AND RELATED GAINS AND LOSSES

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

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

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

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

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


<PAGE>   8

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

(c) REVENUES AND BENEFITS

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

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

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

(d) DEFERRED POLICY ACQUISITION COSTS

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

(e) SEPARATE ACCOUNTS

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

(f) FUTURE POLICY BENEFITS

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

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


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

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

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

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

(h) FEDERAL INCOME TAX

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

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

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

(i) REINSURANCE CEDED

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

(j) CASH EQUIVALENTS

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


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

         (k) RECLASSIFICATION

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

(3)      CHANGES IN ACCOUNTING PRINCIPLES

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

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

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

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

(4)      BASIS OF PRESENTATION

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

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


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

             Notes to Consolidated Financial Statements, Continued

(5)      INVESTMENTS

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

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

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

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


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

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

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

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

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

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

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

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


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

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

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



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

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

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

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

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

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

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

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

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

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

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

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

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

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

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


(6) FUTURE POLICY BENEFITS AND CLAIMS

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

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

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

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


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

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



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

             Notes to Consolidated Financial Statements, Continued

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

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

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

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


(7) FEDERAL INCOME TAX

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

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


 

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

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

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

</TABLE>


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

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

(8)  DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS

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

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



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

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

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

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

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

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


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

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

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

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

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

<PAGE>   18

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

             Notes to Consolidated Financial Statements, Continued

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

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

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


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

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

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

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


<PAGE>   19

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

             Notes to Consolidated Financial Statements, Continued

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

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


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


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

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

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


<PAGE>   20

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

             Notes to Consolidated Financial Statements, Continued

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

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

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

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

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

<TABLE>
<CAPTION>

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

<PAGE>   21

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

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

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


<PAGE>   22

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

             Notes to Consolidated Financial Statements, Continued

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

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

             Notes to Consolidated Financial Statements, Continued

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

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

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


<PAGE>   24

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

             Notes to Consolidated Financial Statements, Continued

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

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

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

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

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

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

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

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

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

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

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

             Notes to Consolidated Financial Statements, Continued

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

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

</TABLE>


<PAGE>   37
PART C. OTHER INFORMATION

Item 28.     FINANCIAL STATEMENTS AND EXHIBITS
   

             (a)Financial Statements:

<TABLE>
             <S>                                                                            <C>
                 (1)Financial statements and schedule included                              PAGE
                     in Prospectus (Part A):
                     Condensed Financial Information.                                           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).                                               25

             Nationwide Life Insurance Company Separate Account No. 1:

                     Independent Auditors' Report.                                             25
                     Statement of Assets, Liabilities and Contract
                     Owners' Equity as of December 31, 1995.                                   26

                     Statements of Operations and Changes in
                     Contract Owners' Equity for the years ended
                     December 31, 1995 and 1994.                                               27

                     Notes to Financial Statements.                                            28

                     Schedules of Changes in Unit Value.                                       31
                     Schedule of Portfolio Investments.                                        32

             Nationwide Life Insurance Company:

                     Independent Auditors' Report                                              36 

                     Consolidated Balance Sheets as of December
                     31, 1995 and 1994.                                                        37

                     Consolidated Statements of Income for the
                     years ended December 31, 1995, 1994 and
                     1993.                                                                     38

                     Consolidated Statements of Shareholder's
                     Equity for the years ended December 31,
                     1995, 1994 and 1993.                                                      39

                     Consolidated Statements of Cash Flows for
                     the years ended December 31, 1995, 1994
                     and 1993.                                                                 40

                     Notes to Consolidated Financial Statements.                               41

                     Schedule I - Summary of Investments - 
                     Other than Investments in Related Parties                                 61

                     Schedule III - Supplementary Insurance
                     Information                                                               62

                     Schedule IV - Reinsurance                                                 63

                     Schedule V - Valuation and Qualifying
                     Accounts                                                                  64
</TABLE>
    





                                    61 of 80
<PAGE>   38


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 Olives, NC  28365

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

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

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

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

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

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

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

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

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

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





                                    62 of 80
<PAGE>   39


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

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

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

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

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

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

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

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

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

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

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





                                    63 of 80
<PAGE>   40


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

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

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

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

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

Item 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





                                    64 of 80
<PAGE>   41



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

        Affiliate Agency of Ohio, Inc.                  Ohio                                Life Insurance Agency

        Allnations, Inc.                                Ohio                                Promotes cooperative insurance
                                                                                            corporations worldwide

        American Marine Underwriters, Inc.             Florida                              Underwriting Manager

        Auto Direkt Insurance Company                  Germany                              Insurance Company

        The Beak and Wire Corporation                   Ohio                                Radio Tower Joint Venture

        California Cash Management Company           California                             Investment Securities Agent

        Colonial County Mutual Insurance                Texas                               Insurance Company
        Company

        Colonial Insurance Company of                California                             Insurance Company
        California

        Columbus Insurance Brokerage and               Germany                              Insurance Broker
        Service GMBH

        Companies Agency, Inc.                        Wisconsin                             Insurance Broker

        Companies Agency Insurance Services of       California                             Insurance Broker
        California

        Companies Agency of Alabama, Inc.              Alabama                              Insurance Broker

        Companies Agency of Idaho, Inc.                 Idaho                               Insurance Broker

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

        Companies Agency of Kentucky, Inc.            Kentucky                              Insurance Broker

        Companies Agency of Massachusetts, Inc.     Massachusetts                           Insurance Broker

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

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





                                    65 of 80
<PAGE>   42



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

        Companies Agency of Texas, Inc.                  Texas                             Insurance Broker

        Companies Annuity Agency of Texas, Inc.          Texas                             Insurance Broker

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

        Employers Insurance of Wausau                  Wisconsin                           Insurance Company
        A Mutual Company

        Employers Life Insurance Company of            Wisconsin                           Life Insurance Company
        Wausau

        F & B, Inc.                                      Iowa                              Insurance Agency

        Farmland Mutual Insurance Company                Iowa                              Insurance Company

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

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

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

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

        Financial Horizons Investment Trust          Massachusetts                         Investment Company

        Financial Horizons Securities                  Oklahoma                            Broker-Dealer
        Corporation

        Gates, McDonald & Company                        Ohio                              Cost Control Business

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

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

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

        InHealth Agency, Inc.                            Ohio                              Insurance Agency
</TABLE>
    





                                    66 of 80
<PAGE>   43


   
<TABLE>
<CAPTION>
                                                                       
                                                                       NO. VOTING SECURITIES
                                                                        (SEE ATTACHED CHART)
                                                       STATE OF           UNLESS OTHERWISE  
                        COMPANY                      ORGANIZATION            INDICATED                PRINCIPAL BUSINESS
      <S> <C>                                        <C>                                       <C>
          InHealth Management Systems, Inc.               Ohio                                 Develops and Operates Managed
                                                                                               Care Delivery System

          Insurance Intermediaries, Inc.                  Ohio                                 Insurance Broker and Insurance
                                                                                               Agency

          Key Health Plan                              California                              Pre-paid Health Plans

          Landmark Financial Services of New            New York                               Life Insurance Agency
          York, Inc.
        
          Leben Direkt Insurance Company                Germany                                Life Insurance Company

          Lone Star General Agency, Inc.                 Texas                                 Insurance Agency

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

      **  National Casualty Company                     Michigan                               Insurance Company
       

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

          Nationwide Agribusiness Insurance               Iowa                                 Insurance Company
          Company

          Nationwide Cash Management Company              Ohio                                 Investment Securities Agent

          Nationwide Communications Inc.                  Ohio                                 Radio Broadcasting Business

          Nationwide Community Urban                      Ohio                                 Redevelopment of Blighted Areas

          Redevelopment Corporation                                                            Within the City of Columbus,
                                                                                               Ohio

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

          Nationwide Financial Institution              Delaware                               Insurance Agency

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





                                    67 of 80
<PAGE>   44


   
<TABLE>
<CAPTION>
                                                                         
                                                                         NO. VOTING SECURITIES
                                                                         (SEE ATTACHED CHART) 
                                                        STATE OF           UNLESS OTHERWISE   
                         COMPANY                      ORGANIZATION             INDICATED              PRINCIPAL BUSINESS
      <S> <C>                                        <C>                                       <C>
      **   Nationwide Financial Services, Inc.             Ohio                                   Registered Broker-Dealer,
                                                                                                  Investment Manager and
                                                                                                  Administrator

           Nationwide General Insurance Company            Ohio                                   Insurance Company

           Nationwide HMO, Inc.                            Ohio                                   Health Maintenance
                                                                                                  Organization

           Nationwide Indemnity Company                    Ohio                                   Reinsurance Company

           Nationwide Insurance Enterprise                 Ohio                                   Membership Non-Profit
           Foundation                                                                             Corporation

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

           Nationwide Investing Foundation               Michigan                                 Investment Company

           Nationwide Investing Foundation II         Massachusetts                               Investment Company

           Nationwide Investment Services                Oklahoma                                 Registered Broker-Dealer in
           Corporation                                                                            Deferred Compensation Market

           Nationwide Investors Services, Inc.             Ohio                                   Stock Transfer Agent

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

      **   Nationwide Life Insurance Company               Ohio                                   Life Insurance Company

           Nationwide Lloyds                              Texas                                   Texas Lloyds Company

           Nationwide Mutual Fire Insurance                Ohio                                   Insurance Company
           Company

           Nationwide Mutual Insurance Company             Ohio                                   Insurance Company

           Nationwide Property and Casualty                Ohio                                   Insurance Company
           Insurance Company

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

           Nationwide Separate Account Trust          Massachusetts                               Investment Company

           NEA Valuebuilder Investor Services,           Delaware                                 Life Insurance Agency
           Inc.

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

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





                                    68 of 80
<PAGE>   45


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

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

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

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

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

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

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

          NEA Valuebuilder Services Insurance        Massachusetts                               Life Insurance Agency
          Agency, Inc.
 
          Neckura General insurance Company             Germany                                  Insurance Company

          Neckura Holding Company                       Germany                                  Administrative Service For
                                                                                                 Neckura Insurance Group

          Neckura Insurance Company                     Germany                                  Insurance Company

          Neckura Life Insurance Company                Germany                                  Life Insurance Company

          NWE, Inc.                                       Ohio                                   Special Investments

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

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

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

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

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





                                    69 of 80
<PAGE>   46

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

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

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

           Scottsdale Indemnity Company                     Ohio                                     Insurance Company

           Scottsdale Insurance Company                     Ohio                                     Insurance Company

           SVM Sales GMBH, Neckura Insurance Group         Germany                                   Sales Support for Neckura
                                                                                                     Insurance Group
           Wausau Business Insurance Company              Illinois                                   Insurance Company

           Wausau General Insurance Company               Illinois                                   Insurance Company

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

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

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

           Wausau Service Corporation                     Wisconsin                                  Holding Company

           Wausau Underwriters Insurance Company          Wisconsin                                  Insurance Company

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





                                    70 of 80
<PAGE>   47


   
<TABLE>
<CAPTION>
                                                                           NO. VOTING SECURITIES
                                                         STATE OF          (SEE ATTACHED CHART)         PRINCIPAL BUSINESS
                         COMPANY                       ORGANIZATION          UNLESS OTHERWISE
                                                                                 INDICATED
       <S><C>                                              <C>          <C>                         <C>
       *  MFS Variable Account                             Ohio         Nationwide Life Separate    Issuer of Annuity
                                                                        Account                     Contract

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

       *  Nationwide DC Variable Account                                Nationwide Life Separate    Issuer of Annuity
                                                                        Account                     Contract

       *  Nationwide Fidelity Advisor Variable                          Nationwide Life Separate    Issuer of Annuity
          Account                                                       Account                     Contract

       *  Nationwide Life Insurance Separate               Ohio         Nationwide Life Separate    Issuer of Annuity
          Account No. 1                                                 Account                     Contracts

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

       *  Nationwide VA Separate Account-A                              Nationwide Lie and          Issuer of Annuity
                                                                        Annuity Separate Account    Contract

       *  Nationwide VA Separate Account-B                              Nationwide Lie and          Issuer of Annuity
                                                                        Annuity Separate Account    Contract

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

       *  Nationwide VA Separate Account-Q                              Nationwide Lie and          Issuer of Annuity
                                                                        Annuity Separate Account    Contract

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

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

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

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

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

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

       *  Nationwide Variable Account-8                    Ohio         Nationwide Life Separate    Issuer of Annuity
                                                                        Account                     Contracts

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

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

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

       *  Nationwide VLI Separate Account-3                Ohio         Nationwide Life Separate    Issuer of Life Insurance
                                                                        Account                     Contracts
</TABLE>
    





                                    71 of 80
<PAGE>   48

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











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










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


                             72 of 80

<PAGE>   49


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



                                                 
                                           
                                              
                                             
                                             
                                                                 
                                             
                                                                                                                                   






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


















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











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

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

                                                                                                          December 31, 1995
</TABLE>


                                   73 of 80
<PAGE>   50
<TABLE>
<CAPTION>
                                              NATIONWIDE INSURANCE ENTERPRISE                                           (left side)
<S>                                       <C>                                            <C>
                                           _______________________________________
                                          |                                       |
                                          |          EMPLOYERS INSURANCE          |___________________________________________
                                          |              OF WAUSAU                |___________________________________________
                                          |           A MUTUAL COMPANY            |
                                          |_______________________________________|













                                                                                                        __________________________
                                                                                                       |
                                                                                           ____________|_________________
                                                                                          |   NATIONWIDE LIFE INSURANCE  |
                                                                                          |      COMPANY (NW LIFE)       |
                                                                                          |Common Stock: 3,814,779 Shares|
                                                                                          | -------------                |
                                                                                          |                              |
                                                                                          | NW Corp.-    Cost            |
                                                                                          | 100%         ----            |
                                                                                          |              $950,226,915    |
                                                                                          |______________________________|
                     _________________________________________________________________________________| 
        ____________|_____________               ___________|_______________       |        ______________________________       
       |        NATIONWIDE        |             |     NATIONAL CASUALTY     |      |       |      NATIONWIDE LIFE AND     |
       | FINANCIAL SERVICES, INC. |             |       COMPANY (NC)        |      |       |   ANNUITY INSURANCE COMPANY  |
       |     (NW FIN. SERV.)      |             | Common Stock: 100 Shares  |      |       |                              |
 ______|Common Stock: 7,676 Shares|             | -------------             |      |       | Common Stock: 66,000 Shares  |
 | ____|-------------             |             |                           |      |_______| -------------                |
 | |   |               Cost       |             |               Cost        |      |       | NW Life-       Cost          |
 | |   |               ----       |             |               ----        |      |       | 100%           ----          |
 | |   | NW Life-100% $5,996,261  |             | NW Life-100%  $66,132,811 |      |       |               $58,070,003    |
 | |   |__________________________|             |___________________________|      |       |______________________________|
 | |    __________________________               ___________|_______________       |        ________________________________ 
 | |   |         NATIONWIDE       |             |                           |      |       |        WEST COAST LIFE         |   
 | |   |  INVESTOR SERVICES, INC. |             |                           |      |       |       INSURANCE COMPANY        |
 | |   |  Common Stock: 5 Shares  |             |   NCC OF AMERICA, INC.    |      |       | Common Stock:  1,000,000 Shares|
 | |___|  -------------           |             |         (INACTIVE)        |      |_______| -------------                  |
 | |   |  NW Fin. Serv.-100%      |             |                           |      |       |                                |
 | |   |                  Cost    |             |          NC-100%          |      |       |                     Cost       |
 | |   |                  ----    |             |                           |      |       |                     ----       |
 | |   |                  $5,000  |             |                           |      |       | NW Life-100%    $133,809,265   |
 | |   |__________________________|             |___________________________|      |       |________________________________|
 | |    __________________________               ______________________________    |        ____________________________  
 | |   |        NATIONWIDE        |            | EMPLOYERS LIFE INSURANCE CO. |    |       |   NATIONWIDE PROPERTY     | 
 | |   |        INVESTING         |            |     OF WAUSAU (ELIOW)        |    |       |    MANAGEMENT, INC.       | 
 | |   |        FOUNDATION        |            |                              |    |       | Common Stock: 59 Shares   | 
 | |___|                          |      ______| Common Stock: 250,000 Shares |____|_______| ------------              | 
 |  ___|                          |      |     | -------------  Cost          |    |       |                 Cost      | 
 | |   |                          |      |     |                ----          |    |       |                 ----      |
 | |   |                          |      |     | NW Life-100%   $155,000,000  |    |       |  NW Life-100%  $1,907,896 |
 | |   |   COMMON LAW TRUST       |      |     |______________________________|    |       |__________________________ |
 | |   |__________________________|      |                                         |                  |               
 | |                                     |       _____________________________     |        __________|_______________ 
 | |    __________________________       |      |       WAUSAU PREFERRED      |    |       |   MRM INVESTMENTS, INC.   |
 | |   |        NATIONWIDE        |      |      |     HEALTH INSURANCE CO.    |    |       |                           |
 | |   |        INVESTING         |      |      |                             |    |       | Common Stock: 1 Share     |
 | |___|        FOUNDATION II     |      |______| Common Stock: 200 Shares    |    |       | ------------              |
 |  ___|                          |      |      | -------------               |    |       |                           |
 | |   |                          |      |      |                  Cost       |    |       |                 Cost      |
 | |   |                          |      |      |                  ----       |    |       |  Nat. Prop.     ----      |
 | |   |    COMMON LAW TRUST      |      |      |  ELIOW -- 100%  $57,413,193 |    |       |  Mgmt.-100%    $550,000   |
 | |   |__________________________|      |      |_____________________________|    |       |___________________________|
 | |                                     |                                         |                                  
 | |                                     |       _____________________________     |       ___________________________ 
 | |    __________________________       |      |    KEY HEALTH PLAN, INC.    |    |      |          NWE, INC.        |
 | |   |       NATIONWIDE         |      |      |                             |    |      |                           |
 | |   |    SEPARATE ACCOUNT      |      |______| Common Stock:  1,000 Shares |    |______| Common Stock: 100 Shares  |
 | |   |          TRUST           |             | -------------               |           | ------------              |
 | |___|                          |             |                  Cost       |           |                 Cost      | 
 |  ___|                          |             |                  ----       |           |                 ----      | 
 | |   |    COMMON LAW TRUST      |             | ELIOW-80%        $2,700,000 |           |  NW Life-100% $35,971,375 | 
 | |   |                          |             |_____________________________|           |___________________________| 
 | |   |__________________________|                                                                                     
 | |                                                                                      
 | |    __________________________                                                                
 | |   |    FINANCIAL HORIZONS    |                                           
 | |   |    INVESTMENT TRUST      |    
 | |___|                          |    
 |_____|                          |    
       |    COMMON LAW TRUST      |    
       |__________________________|    
</TABLE>                                                                       
                                                 
                                   74 of 80
<PAGE>   51

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

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












| |                                                                                             | |                                
| |     ___________________________                                                             | |    ___________________________ 
| |    |         PEBSCO OF         |                                                            | |   |                           |
| |    |         MONTANA           |                                                            | |___|     FINANCIAL HORIZONS    |
| |____| Common Stock: 500 Shares  |                                                            |  ___|    DISTRIBUTORS AGENCY    |
| |    | -------------             |                                                            | |   |     OF OKLAHOMA, INC.     |
| |    |                  Cost     |                                                            | |   |___________________________|
| |    |                  ----     |                                                            | |                              
| |    | PEBSCO-100%      $500     |                                                            | |                           
| |    |___________________________|                                                            | |                           
| |                                                                                             | |                                
| |     ___________________________                                                             | |                                
| |    |         PEBSCO OF         |                                                            | |    ___________________________ 
| |    |         NEW MEXICO        |                                                            | |   |                           |
| |    |                           |                                                            | |___|    FINANCIAL HORIZONS     |
| |____|Common Stock: 1,000 Shares |                                                            |  ___|    DISTRIBUTORS AGENCY    |
| |    |-------------              |                                                            | |   |       OF TEXAS, INC.      |
| |    |                   Cost    |                                                            | |   |___________________________|
| |    |                   -----   |                                                            | |                                
| |    | PEBSCO-100%      $1,000   |                                                            | |                                
| |    |___________________________|                                                            | |    ___________________________ 
| |                                                                                             | |   |                           |
| |     ___________________________                                                             | |___|         AFFILIATE         |
| |____|                           |                                                            |_____|         AGENCY OF         |
|______|         PEBSCO OF         |                                                                  |         OHIO, INC.        |
       |        TEXAS, INC.        |                                                                  |                           |
       |___________________________|                                                                  |___________________________|
                                                                                                                                   
                                                                                                                                   
</TABLE>
                                                    
                                   75 of 80
<PAGE>   52
<TABLE>
<CAPTION>
                                              NATIONWIDE INSURANCE ENTERPRISE                                           (right side)
<S>                     <C>                             <C>                                      
                       _______________________________________
                      |                                       |
______________________|          NATIONWIDE MUTUAL            |
______________________|        FIRE INSURANCE COMPANY         |
                      |               (FIRE)                  |
                      |_______________________________________|
________________________________________|                                                  










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









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






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

December 31, 1995
</TABLE>

                                    Page 2

                                   76 of 80

<PAGE>   53
Item 31.     NUMBER OF CONTRACT OWNERS

             The number of contract Owners of Qualified and Non-Qualified
             Contracts as of March 1, 1996, 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 UNDERWRITER

             Not Applicable.

Item 35.     LOCATION OF ACCOUNTS AND RECORDS

   
             Robert O. Cline
             Nationwide Life Insurance Company
             One Nationwide Plaza
             Columbus, OH  43216
    

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.





                                    77 of 80
<PAGE>   54



                                        OFFERED BY

                                        NATIONWIDE
                                        LIFE  INSURANCE COMPANY

                                        Group Common Stock
                                        Variable Annuity Contracts





   
                                        Separate Account No. 1
                                        PROSPECTUS
                                        MAY 1, 1996
    





                                    78 of 80
<PAGE>   55


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




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


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

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




                                                           KPMG Peat Marwick LLP

Columbus, Ohio
April 26, 1996





                                    79 of 80
<PAGE>   56


                                   SIGNATURES
   

    As required by the Securities Act of 1933 the Registrant, NATIONWIDE LIFE 
INSURANCE COMPANY SEPARATE ACCOUNT NO. 1, certifies that it meets the 
requirements of Securities Act Rule 485(b) for effectiveness of this 
Post-Effective Amendment and has caused this Post-Effective Amendment to be 
signed on its behalf in the City of Columbus, and State of Ohio, on this  
26th day of April, 1996.


                                      NATIONWIDE LIFE INSURANCE COMPANY 
                                           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 1996.

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

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

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

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

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

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

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

D. RICHARD MCFERSON                       Chairman and Chief Executive Officer--Nationwide
- -----------------------------                     Insurance Enterprise and Director
D. Richard McFerson

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

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

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

JAMES F. PATTERSON                                     Director                         By/s/JOSEPH P. RATH
- -----------------------------                                                    -----------------------------------
James F. Patterson                                                                       Joseph P. Rath

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>
    





                                    80 of 80
<PAGE>   57
                              POWER OF ATTORNEY


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

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

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




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