NATIONWIDE VLI SEPARATE ACCOUNT 2
485BPOS, 2000-04-28
Previous: ARETE INDUSTRIES INC, 10KSB/A, 2000-04-28
Next: NATIONWIDE VLI SEPARATE ACCOUNT 2, 485BPOS, 2000-04-28



<PAGE>   1
                                                       Registration No. 33-63179
================================================================================

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549




                         POST-EFFECTIVE AMENDMENT NO. 8
                                   TO FORM S-6
              FOR REGISTRATION UNDER THE SECURITIES ACT OF 1933 OF
         SECURITIES OF UNIT INVESTMENT TRUSTS REGISTERED ON FORM N-8B-2


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


                        NATIONWIDE VLI SEPARATE ACCOUNT-2
                              (EXACT NAME OF TRUST)



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


                        NATIONWIDE LIFE INSURANCE COMPANY
                              ONE NATIONWIDE PLAZA
                              COLUMBUS, OHIO 43215
              (EXACT NAME AND ADDRESS OF DEPOSITOR AND REGISTRANT)

                                 DENNIS W. CLICK
                                    SECRETARY
                              ONE NATIONWIDE PLAZA
                              COLUMBUS, OHIO 43215
                     (NAME AND ADDRESS OF AGENT FOR SERVICE)


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

This Post-Effective Amendment amends the Registration Statement in respect to
the Prospectus and the Financial Statements.

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

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


[ X ] on May 1, 2000 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

If appropriate check the following box:

[   ] This post-effective amendment designates a new effective date for a
      previously filed post-effective amendment

Title of Securities being registered: Last Survivor Flexible Premium Variable
Universal Life Insurance Policies


Approximate date of proposed public offering: Continuously on and after May 1,
2000


[   ] Check box if it is proposed that this filing will become effective on
      (date) at (time) pursuant to Rule 487.

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


<PAGE>   2




                        CROSS REFERENCE TO ITEMS REQUIRED
                                 BY FORM N-8B-2

<TABLE>
<CAPTION>
N-8B-2 ITEM                                                                       CAPTION IN PROSPECTUS

<S>                                                                               <C>
  1...............................................................................Nationwide Life Insurance Company
                                                                                  The Variable Account
  2...............................................................................Nationwide Life Insurance Company
  3...............................................................................Custodian of Assets
  4...............................................................................Distribution of The Policies
  5...............................................................................The Variable Account
  6...............................................................................Not Applicable
  7...............................................................................Not Applicable
  8...............................................................................Not Applicable
  9...............................................................................Legal Proceedings
 10...............................................................................Information About The Policies;
                                                                                  How The Cash Value Varies; Right
                                                                                  to Exchange for a Fixed Benefit
                                                                                  Policy; Reinstatement; Other Policy
                                                                                  Provisions
11................................................................................Investments of The Variable
                                                                                  Account
12................................................................................The Variable Account
13................................................................................Policy Charges
                                                                                  Reinstatement
14................................................................................Underwriting and Issuance -
                                                                                  Premium Payments
                                                                                  Minimum Requirements for
                                                                                  Issuance of a Policy
15................................................................................Investments of the Variable
                                                                                  Account; Premium Payments
16................................................................................Underwriting and Issuance -
                                                                                  Allocation of Cash Value
17................................................................................Surrendering The Policy for Cash
18................................................................................Reinvestment
19................................................................................Not Applicable
20................................................................................Not Applicable
21................................................................................Policy Loans
22................................................................................Not Applicable
23................................................................................Not Applicable
24................................................................................Not Applicable
25................................................................................Nationwide Life Insurance Company
26................................................................................Not Applicable
27................................................................................Nationwide Life Insurance Company
28................................................................................Company Management
29................................................................................Company Management
30................................................................................Not Applicable
31................................................................................Not Applicable
32................................................................................Not Applicable
33................................................................................Not Applicable
34................................................................................Not Applicable
35................................................................................Nationwide Life Insurance Company
36................................................................................Not Applicable
37................................................................................Not Applicable
</TABLE>

<PAGE>   3

<TABLE>
<CAPTION>
N-8B-2 ITEM                                                                       CAPTION IN PROSPECTUS

<S>                                                                               <C>
38................................................................................Distribution of The Policies
39................................................................................Distribution of The Policies
40................................................................................Not Applicable
41(a).............................................................................Distribution of The Policies
42................................................................................Not Applicable
43................................................................................Not Applicable
44................................................................................How The Cash Value Varies
45................................................................................Not Applicable
46................................................................................How The Cash Value Varies
47................................................................................Not Applicable
48................................................................................Custodian of Assets
49................................................................................Not Applicable
50................................................................................Not Applicable
51................................................................................Summary of The Policies;
                                                                                  Information About The Policies
52................................................................................Substitution of Securities
53................................................................................Taxation of The Company
54................................................................................Not Applicable
55................................................................................Not Applicable
56................................................................................Not Applicable
57................................................................................Not Applicable
58................................................................................Not Applicable
59................................................................................Financial Statements
</TABLE>


<PAGE>   4



                        NATIONWIDE LIFE INSURANCE COMPANY

    Last Survivor Flexible Premium Variable Universal Life Insurance Policies
 Issued by Nationwide Life Insurance Company through its Nationwide VLI Separate
                                    Account-2


                   The date of this prospectus is May 1, 2000

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

This prospectus contains basic information you should know about the policies
before investing.

Please read it and keep it for future reference

THE FOLLOWING UNDERLYING MUTUAL FUNDS ARE AVAILABLE UNDER THE POLICIES:

AMERICAN CENTURY VARIABLE PORTFOLIOS, INC. A MEMBER OF THE AMERICAN CENTURY(SM)
FAMILY OF INVESTMENTS
     -    American Century VP Balanced
     -    American Century VP Income & Growth
     -    American Century VP International
     -    American Century VP Value


DREYFUS
     -    Dreyfus Investment Portfolios - European Equity Portfolio
     -    The Dreyfus Socially Responsible Growth Fund, Inc.
     -    Dreyfus Stock Index Fund, Inc.

DREYFUS VARIABLE INVESTMENT FUND
     -    Appreciation Portfolio (formerly, Dreyfus Variable Investment Fund -
          Capital Appreciation Portfolio)
     -    Growth & Income Portfolio*


FIDELITY VARIABLE INSURANCE PRODUCTS FUND
     -    VIP Equity-Income Portfolio
     -    VIP Growth Portfolio
     -    VIP High Income Portfolio*
     -    VIP Overseas Portfolio

FIDELITY VARIABLE INSURANCE PRODUCTS FUND II
     -    VIP II Asset Manager Portfolio
     -    VIP II Contrafund(R) Portfolio

FIDELITY VARIABLE INSURANCE PRODUCTS FUND III
     -    VIP III Growth Opportunities Portfolio


JANUS
     -    Janus Aspen Series - Capital Appreciation Portfolio: Service Shares
     -    Janus Aspen Series - Global Technology Portfolio: Service Shares
     -    Janus Aspen Series - International Growth Portfolio: Service Shares

MORGAN STANLEY
     THE UNIVERSAL INSTITUTIONAL FUNDS, INC. (FORMERLY, MORGAN STANLEY DEAN
     WITTER UNIVERSAL FUNDS, INC.)
     -    Emerging Markets Debt Portfolio

NATIONWIDE SEPARATE ACCOUNT TRUST
     -    Capital Appreciation Fund
     -    Government Bond Fund
     -    Money Market Fund
     -    Total Return Fund
     -    Nationwide Mid Cap Index Fund (subadviser: The Dreyfus Corporation)
     -    Nationwide Multi Sector Bond Fund (subadviser: Miller, Anderson &
          Sherrerd, LLP)
     -    Nationwide Small Cap Growth Fund (subadvisers: Franklin Advisers,
          Inc., Miller, Anderson & Sherrerd, LLP, Neuberger Berman, LLC.)
     -    Nationwide Small Cap Value Fund (subadviser: The Dreyfus Corporation)
     -    Nationwide Small Company Fund (subadvisers: The Dreyfus Corporation,
          Neuberger Berman, LLC, Lazard Asset Management and Strong Capital
          Management, Inc.)
     -    Nationwide Strategic Growth Fund (subadviser: Strong Capital
          Management, Inc.)


NEUBERGER  BERMAN ADVISERS MANAGEMENT TRUST
     -    AMT Growth Portfolio
     -    AMT Guardian Portfolio
     -    AMT Limited Maturity Bond Portfolio
     -    AMT Partners Portfolio


OPPENHEIMER VARIABLE ACCOUNTS FUNDS
     -    Oppenheimer Aggressive Growth Fund/VA
     -    Oppenheimer Bond Fund/VA


                                       1
<PAGE>   5


     -    Oppenheimer Global Securities Fund/VA
     -    Oppenheimer Capital Appreciation Fund/VA (formerly, Oppenheimer Growth
          Fund)
     -    Oppenheimer Main Street Growth & Income Fund/VA
     -    Oppenheimer Multiple Strategies Fund/VA


STRONG OPPORTUNITY FUND II, INC. (FORMERLY, STRONG SPECIAL FUND II, INC.)

VAN ECK WORLDWIDE INSURANCE TRUST
     -    Worldwide Bond Fund
     -    Worldwide Emerging Markets Fund
     -    Worldwide Hard Assets Fund

VAN KAMPEN LIFE INVESTMENT TRUST
     -    Morgan Stanley Real Estate Securities Portfolio

WARBURG PINCUS TRUST
     -    Small Company Growth Portfolio


NOT AVAILABLE FOR POLICIES ISSUED ON OR AFTER SEPTEMBER 27, 1999:

AMERICAN CENTURY VARIABLE PORTFOLIOS, INC.
     -    American Century VP Capital Appreciation

STRONG VARIABLE INSURANCE FUNDS, INC.
     -    Strong Discovery Fund II, Inc.
     -    International Stock Fund II

WARBURG PINCUS TRUST
     -    International Equity Portfolio
     -    Global Post-Venture Capital Portfolio (formerly, Warburg Pincus Trust
          - Post-Venture Capital Portfolio)


*These underlying mutual funds invest in lower quality debt securities commonly
referred to as junk bonds.

For general information or to obtain FREE copies of the:

     -    prospectus, annual report or semi-annual report for any underlying
          mutual fund,


     -    required Nationwide forms,

call:

                  1-800-547-7548
             TDD  1-800-238-3035

or write:

             NATIONWIDE LIFE INSURANCE COMPANY
             P.O. BOX 182150
             COLUMBUS, OHIO 43218-2150

Material incorporated by reference to this prospectus can be found on the SEC
website at:
                                   www.sec.gov

Information about this and other Best of America Products can be found on the
world-wide web at:

                              www.bestofamerica.com

THIS POLICY IS NOT:
     -    A BANK DEPOSIT;
     -    ENDORSED BY A BANK OR GOVERNMENT AGENCY;
     -    FEDERALLY INSURED; OR
     -    AVAILABLE IN EVERY STATE.


The life insurance policies offered by this prospectus last survivor are
flexible premium variable universal life insurance policies (flexible premium
variable adjustable life insurance policies in Puerto Rico). They provide life
insurance coverage on two insureds named in the policy.


The death benefit is paid on the death of the last surviving insured. A cash
surrender value may be offered if the policy is terminated during the lifetime
of the insured.

No claim is made that the policy is in any way similar or comparable to a
systematic investment plan of a mutual fund.

The death benefit and cash value of this policy may vary to reflect the
experience of the Nationwide VLI Separate Account-2 or the fixed account,
depending on how premium payments are invested.

Investors assume certain risks when investing in the policies, including the
risk of losing of money.

Nationwide guarantees the death benefit for as long as the policy is in force.
Nationwide guarantees to keep the policy in force so long as requirements
described in this prospectus are met.



                                       2
<PAGE>   6

The cash surrender value is not guaranteed. The policy will lapse if the cash
surrender value is insufficient to cover policy charges.

Benefits described in this prospectus may not be available in every jurisdiction
- - refer to your policy for specific benefit information.

THIS PROSPECTUS IS NOT AN OFFERING IN ANY JURISDICTION WHERE SUCH OFFERING MAY
NOT LAWFULLY BE MADE. NO PERSON IS AUTHORIZED TO MAKE ANY REPRESENTATIONS IN
CONNECTION WITH THIS OFFERING OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS.

THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SEC NOR HAS THE
SEC PASSED UPON THE ACCURACY OR ADEQUACY OF THE PROSPECTUS. ANY REPRESENTATION
TO THE CONTRARY IS A CRIMINAL OFFENSE.




                                       3
<PAGE>   7

GLOSSARY OF SPECIAL TERMS

ACCUMULATION UNIT- An accounting unit of measure used to calculate the cash
value of the variable account.

ATTAINED AGE- The insured's age on the policy date, plus the number of full
years since the policy date.

AVERAGE ISSUE AGE- Arithmetic average of the ages of the two insureds at policy
issuance.

FIXED ACCOUNT- An investment option which is funded by the general account of
Nationwide.

GENERAL ACCOUNT- All assets of Nationwide other than those of the variable
account or in other separate accounts that have been or may be established by
Nationwide.

IRS GUIDELINE LEVEL PREMIUM- The level annual premium, calculated in accordance
with the provisions of the Internal Revenue Code of 1986, as amended, guaranteed
mortality and expense charges, and an interest rate of 4%.

LIFETIME DEATH BENEFIT GUARANTEE PERIOD- The period running from the policy date
to the policy anniversary on or next following the younger insured's 75th
birthday.

LIFETIME DEATH BENEFIT GUARANTEE PREMIUM- The IRS Guideline Level Premium as set
forth in the "Grace Period" section of this prospectus.

MATURITY DATE- The policy anniversary on or next following the insured's 95th
birthday.

MINIMUM MONTHLY PREMIUM- The amount of premium that must be paid during the
first three years of the Limited Death Benefit Guaranteed Period to keep the
policy in force.

NATIONWIDE - Nationwide Life Insurance Company.

NET AMOUNT AT RISK- The difference between the death benefit and the cash value,
each calculated at the beginning of the month.

NET PREMIUMS-The actual premiums minus the percent of premium charges. The
percent of premium charges are shown on the policy data page.

SEC GUIDELINE LEVEL PREMIUM- The level annual premiums required to mature the
policy under reasonable mortality and expense charges with an annual effective
interest rate of 5%. It is calculated pursuant to Rule 6e-3(T) of the Investment
Company Act of 1940.

SPECIFIED AMOUNT- The dollar amount used to determine the death benefit under a
policy.

SUB-ACCOUNTS- Divisions of the variable account to which underlying mutual fund
shares are allocated and for which accumulation units are separately maintained.

VALUATION PERIOD- Each day the New York Stock Exchange is open for business.

VARIABLE ACCOUNT- Nationwide VLI Separate Account-2, a separate account of
Nationwide Life Insurance Company that contains variable account allocations.
The variable account is divided into sub-accounts, each of which invests in
shares of a separate underlying mutual fund.


                                       4
<PAGE>   8


TABLE OF CONTENTS


GLOSSARY OF SPECIAL TERMS.........................4

SUMMARY OF POLICY EXPENSES........................7

UNDERLYING MUTUAL FUND ANNUAL
     EXPENSES.....................................8

SYNOPSIS OF THE POLICIES.........................11

NATIONWIDE LIFE INSURANCE COMPANY................11

NATIONWIDE INVESTMENT SERVICES
     CORPORATION.................................11

INVESTING IN THE POLICY..........................12
     The Variable Account and Underlying
          Mutual Funds
     Changes of Investment Policy
     Voting Rights
     Substitution of Securities
     Material Conflicts
     The Fixed Account

INFORMATION ABOUT THE POLICIES...................14
     Minimum Requirements for Policy Issuance
     Premium Payments
     Pricing

POLICY CHARGES...................................15
     Sales Load
     Tax Expense Charge
     Surrender Charges
     Reductions to Surrender Charges
     Monthly Cost of Insurance
     Monthly Administrative Expense Charge
     Mortality and Expense Risk Charge
     Income Tax
     Reduction of Charges

SURRENDERING THE POLICY FOR CASH.................18
     Surrender (Redemption)
     Cash Surrender Value
     Partial Surrenders
     Income Tax Withholding

VARIATION IN CASH VALUE..........................19
     Error in Age or Sex

POLICY PROVISIONS................................20
     Policy Owner
     Beneficiary
     Changes in Existing Insurance Coverage

OPERATION OF THE POLICY..........................21
     Allocation of Net Premium and Cash Value
     How the Investment Experience is Determined
     Net Investment Factor
     Determining the Cash Value
     Transfers

RIGHT TO REVOKE..................................23

POLICY LOANS.....................................23
     Taking a Policy Loan
     Effect on Investment Performance
     Interest
     Effect on Death Benefit and Cash Value
     Repayment

ASSIGNMENT.......................................24

POLICY OWNER SERVICES............................24
     Dollar Cost Averaging

DEATH BENEFIT INFORMATION........................25
     Calculations of the Death Benefit
     The Cash Value Accumulation Test

DEATH BENEFIT GUARANTEES.........................27
     Lifetime Death Benefit Guarantee
     Limited Death Benefit Guarantee
     Proceeds Payable on Death
     Incontestability
     Suicide
     Maturity Proceeds

RIGHT OF CONVERSION..............................27

GRACE PERIOD.....................................27
     Without Death Benefit Guarantees
     Lifetime Death Benefit Guarantee
     Limited Death Benefit Guarantee
     Reinstatement

TAX MATTERS......................................29
     Policy Proceeds
     Taxation of the Policy
     Description of Cash Value Accumulation
          Test and Guideline Premium/Cash
          Value Corridor Test
     Withholding
     Federal Estate and Generation-Skipping
         Transfers Taxes
     Non-Resident Aliens
     Taxation of Policy Split Option Rider
     Taxation of Nationwide
     Tax Changes

LEGAL CONSIDERATIONS.............................33

                                       5
<PAGE>   9

STATE REGULATION.................................33

REPORTS TO POLICY OWNERS.........................34

ADVERTISING......................................34

LEGAL PROCEEDINGS................................34

EXPERTS..........................................35

REGISTRATION STATEMENTS..........................35

DISTRIBUTION OF THE POLICIES.....................35

ADDITIONAL INFORMATION ABOUT
     NATIONWIDE..................................37

APPENDIX A: OBJECTIVES FOR UNDERLYING
     MUTUAL FUNDS................................46

APPENDIX B: ILLUSTRATIONS OF CASH VALUES,
     CASH SURRENDER VALUES, AND DEATH
     BENEFITS....................................57


                                       6
<PAGE>   10


SUMMARY OF POLICY EXPENSES

Nationwide deducts certain charges from the policy. Charges are made for
administrative and sales expenses, tax expenses, providing life insurance
protection and assuming the mortality and expense risks.


Nationwide deducts a sales load and a tax expense charge from premium payments.


The sales load is guaranteed not to exceed 5.0% during the first ten policy
years (1.5% thereafter), of each premium payment. For policies issued in New
York, the sales load is guaranteed not to exceed 9.5% for policy years 1-10 and
6% thereafter. The total sales load deduction will include any portion of
increase charges attributable to distribution expenses for increases in the
specified amount.

Currently, the sales load is reduced to 1.5% on any portion of the annual
premium paid in excess of the annual break point premium (see "Sales Load").


The tax expense charge is 3.5% from all premium payments. It consists of a
premium tax deduction of 2.25% and a federal tax deduction of 1.25% (see "Tax
Expense Charge").


Nationwide deducts the following charges:

     -    monthly cost of insurance charge
     -    monthly cost of any additional benefits provided by riders to the
          policy
     -    monthly administrative expense charge(1)
     -    mortality and expense risk charge(2)
     -    surrender charges(3).



(1)Currently, the monthly administrative expense charge is the sum of the "per
policy" charge and the "per $1,000 basic coverage" charge as follows:


POLICY YEAR(S)  PER POLICY       PER $1,000
                               BASIC COVERAGE

     1-10         $10.00   $0.04 but not less
                           than $20.00 or more
                           than $80 per policy

      11+         $5.00    $0.02 but not less
                           than $10.00 or more
                           than $40 per policy

For policies issued in New York, the "per policy" charge is guaranteed not to
exceed $7.50 per month in all years. The monthly "per $1,000 basic coverage"
charge is $0.04 per $1,000 in the first year and $0.00 thereafter.

(2)Nationwide deducts a Mortality and Expense Rick Charge equal to an annual
rate of 0.80% for policy years 1-10. This charge varies at the beginning of
policy year 11, depending on the amount of cash value. For policies issued in
New York the annual effective rate is 0.80% in policy years 1-10 and 0.50%
thereafter, regardless of cash value (see "Mortality and Expense Risk Charge").

(3)For policies surrendered during the first fourteen policy years (see
"Surrender Charges").

For more information about any policy charge, see "Policy Charges" in this
prospectus.

                                       7
<PAGE>   11



                     UNDERLYING MUTUAL FUND ANNUAL EXPENSES
 (as a percentage of underlying mutual fund net assets, after expense
                                 reimbursement)

<TABLE>
<CAPTION>
                                              MANAGEMENT     OTHER EXPENSES     12b-1          TOTAL MUTUAL
                                                 FEES                            FEES          FUND EXPENSES
<S>                                          <C>             <C>             <C>                <C>
American Century Variable Portfolios,               0.90%         0.00%           0.00%              0.90%
Inc.- American Century VP Balanced
American Century Variable Portfolios,               1.00%         0.00%           0.00%              1.00%
Inc.- American Century VP Capital
Appreciation
American Century Variable Portfolios,               0.70%         0.00%           0.00%              0.70%
Inc.- American Century VP Income & Growth
American Century Variable Portfolios,               1.34%         0.00%           0.00%              1.34%
Inc.- American Century VP International
American Century Variable Portfolios,               1.00%         0.00%           0.00%              1.00%
Inc.- American Century VP Value
Dreyfus Investment Portfolios: European             1.00%         0.25%           0.00%              1.25%
Equity Portfolio
The Dreyfus Socially Responsible Growth             0.75%         0.04%           0.00%              0.79%
Fund, Inc.
Dreyfus Stock Index Fund, Inc.                      0.25%         0.01%           0.00%              0.26%
Dreyfus Variable Investment Fund -                  0.43%         0.35%           0.00%              0.78%
Appreciation Portfolio (formerly,
Dreyfus Variable Investment Fund -
Capital Appreciation Portfolio)
Dreyfus Variable Investment Fund -                  0.75%         0.04%           0.00%              0.79%
Growth & Income Portfolio
Fidelity VIP Equity-Income Portfolio                0.48%         0.08%           0.00%              0.56%
Fidelity VIP Growth Portfolio                       0.58%         0.07%           0.00%              0.65%
Fidelity VIP High Income Portfolio                  0.58%         0.11%           0.00%              0.69%
Fidelity VIP Overseas Portfolio                     0.73%         0.14%           0.00%              0.87%
Fidelity VIP II Asset Manager Portfolio             0.53%         0.09%           0.00%              0.62%
Fidelity VIP II Contrafund(R) Portfolio             0.58%         0.07%           0.00%              0.65%
Fidelity VIP III Growth Opportunities               0.58%         0.10%           0.00%              0.68%
Portfolio
Janus Aspen Series - Capital                        0.65%         0.04%           0.25%              0.94%
Appreciation Portfolio: Service Shares
Janus Aspen Series - Global Technology              0.65%         0.13%            025%              1.03%
Portfolio: Service Shares
Janus Aspen Series - International                  0.65%         0.11%           0.25%              1.01%
Growth Portfolio: Service Shares
Neuberger Berman AMT Growth Portfolio               0.84%         0.08%           0.00%              0.92%
Neuberger Berman AMT Guardian Portfolio             0.85%         0.15%           0.00%              1.00%
Neuberger Berman AMT Limited Maturity               0.65%         0.11%           0.00%              0.76%
Bond Portfolio
Neuberger Berman AMT Partners Portfolio             0.80%         0.07%           0.00%              0.87%
NSAT Capital Appreciation Fund                      0.60%         0.14%           0.00%              0.74%
NSAT Government Bond Fund                           0.50%         0.15%           0.00%              0.65%
NSAT Money Market Fund                              0.39%         0.15%           0.00%              0.54%
NSAT Nationwide Mid Cap Index Fund                  0.88%         0.15%           0.00%              1.03%
</TABLE>



                                       8
<PAGE>   12

UNDERLYING MUTUAL FUND ANNUAL EXPENSES (CONTINUED)

<TABLE>
<CAPTION>
                                              MANAGEMENT     OTHER EXPENSES     12B-1          TOTAL MUTUAL
                                                 FEES                            FEES          FUND EXPENSES
<S>                                          <C>             <C>             <C>                <C>
NSAT Nationwide Multi Sector Bond Fund              0.75%          0.15%          0.00%             0.90%
NSAT Nationwide Small Cap Growth Fund               1.10%          0.20%          0.00%             1.30%
NSAT Nationwide Small Cap Value Fund                0.90%          0.15%          0.00%             1.05%
NSAT Nationwide Small Company Fund                  0.98%          0.17%          0.00%             1.15%
NSAT  Nationwide Strategic Growth Fund              0.90%          0.10%          0.00%             1.00%
NSAT Total Return Fund                              0.58%          0.14%          0.00%             0.72%
Oppenheimer Variable Account Funds -                0.66%          0.01%          0.00%             0.73%
Oppenheimer Aggressive Growth Fund/VA
Oppenheimer Variable Account Funds -                0.72%          0.01%          0.00%             0.73%
Oppenheimer Bond Fund/VA
Oppenheimer Variable Account Funds -                0.67%          0.02%          0.00%             0.69%
Oppenheimer Global Securities Fund/VA
Oppenheimer Variable Account Funds -                0.68%          0.02%          0.00%             0.70%
Oppenheimer Capital Appreciation Fund/VA
(formerly, Oppenheimer Variable Account
Funds - Oppenheimer Growth Fund)
Oppenheimer Variable Account Funds -                0.73%          0.05%          0.00%             0.78%
Oppenheimer Main Street Growth & Income
Fund/VA
Oppenheimer Variable Account Funds -                0.72%          0.01%          0.00%             0.73%
Oppenheimer Multiple Strategies Fund/VA
Strong Opportunity Fund II, Inc.                    1.00%          0.14%          0.00%             1.14%
(formerly, Strong Special Fund II, Inc.)
Strong Variable Insurance Funds, Inc. -             1.00%          0.14%          0.00%             1.14%
Strong Discovery Fund II, Inc.
Strong Variable Insurance Funds, Inc. -             1.00%          0.16%          0.00%             1.16%
International Stock Fund II
The Universal Institutional Funds, Inc.-            0.45%          0.98%          0.00%             1.43%
Emerging Markets Debt Portfolio
(formerly, Morgan Stanley Dean Witter
Universal Funds, Inc.- Emerging Markets
Debt Portfolio)
Van Eck Worldwide Insurance Trust -                 1.00%          0.22%          0.00%             1.22%
Worldwide Bond Fund
Van Eck Worldwide Insurance Trust -                 1.00%          0.34%          0.00%             1.34%
Worldwide Emerging Markets Fund
Van Eck Worldwide Insurance Trust -                 1.00%          0.26%          0.00%             1.26%
Worldwide Hard Assets Fund
Van Kampen Life Investment Trust -                  0.97%          0.13%          0.00%             1.10%
Morgan Stanley Real Estate Securities
Portfolio
Warburg Pincus Trust - International                1.00%          0.32%          0.00%             1.32%
Equity Portfolio
Warburg Pincus Trust - Global                       1.07%          0.33%          0.00%             1.40%
Post-Venture Capital Portfolio
(formerly, Warburg Pincus Trust -
Post-Venture Capital Portfolio)
Warburg Pincus Trust - Small Company                0.90%          0.24%          0.00%             1.14%
Growth Portfolio
</TABLE>




                                       9
<PAGE>   13


The expenses shown above are deducted by the underlying mutual fund before it
provides Nationwide with the daily net asset value. Nationwide then deducts
applicable variable account charges from the net asset value in calculating the
unit value of the corresponding sub-account. The management fees and other
expenses are more fully described in the prospectus for each underlying mutual
fund. Information relating to the underlying mutual funds was provided by the
underlying mutual funds and not independently verified by Nationwide.


Some underlying mutual funds are subject to fee waivers and expense
reimbursements. The following chart shows what the expenses would have been for
such funds without fee waivers and expense reimbursements.

<TABLE>
<CAPTION>
                                                      Management       Other         12b-1       Total Underlying
                                                         Fees         Expenses       Fees       Mutual Fund Expenses
<S>                                                      <C>            <C>          <C>              <C>
Fidelity VIP Equity-Income Portfolio                     0.48%          0.09%        0.00%            0.57%
Fidelity VIP Growth Portfolio                            0.58%          0.08%        0.00%            0.66%
Fidelity VIP Overseas Portfolio                          0.73%          0.18%        0.00%            0.91%
Fidelity VIP II Asset Manager Portfolio                  0.53%          0.10%        0.00%            0.63%
Fidelity VIP II Contrafund(R) Portfolio                  0.58%          0.09%        0.00%            0.67%
Fidelity VIP III Growth Opportunities Portfolio          0.58%          0.11%        0.00%            0.69%
NSAT Nationwide Mid-Cap Index Fund                       0.88%          0.86%        0.00%            1.74%
NSAT Nationwide Multi Sector Bond Fund                   0.75%          0.27%        0.00%            1.02%
NSAT Nationwide Small Cap Growth Fund                    1.10%          1.30%        0.00%            2.40%
NSAT Nationwide Strategic Growth Fund                    0.90%          0.33%        0.00%            1.23%
NSAT Nationwide Small Cap Value Fund                     0.90%          0.37%        0.00%            1.27%
The Universal Institutional Funds, Inc. - Emerging       0.80%          0.98%        0.00%            1.78%
Markets Debt Portfolio (formerly, Morgan Stanley
Dean Witter Universal Funds, Inc. - Emerging
Markets Debt Portfolio)
Van Kampen Life Investment Trust - Morgan Stanley        1.00%          0.13%        0.00%            1.13%
Real Estate Securities Portfolio
Van Eck Worldwide Insurance Trust - Worldwide            1.00%          0.54%        0.00%            1.54%
Emerging Markets Fund
Warburg Pincus Trust - Global Post-Venture Capital       1.25%          0.33%        0.00%            1.58%
Portfolio (formerly, Warburg Pincus Trust -
Post-Venture Capital Portfolio)
</TABLE>



                                       10
<PAGE>   14



SYNOPSIS OF THE POLICIES

The policy offered by this prospectus provides for life insurance coverage on
two insureds. The death benefit and cash value of the policy may increase or
decrease to reflect the performance of the investment options chosen by the
policy owner. The death benefit is paid on the death of the last surviving
insured. (see "Death Benefit Information").

CASH SURRENDER VALUE

If the policy is terminated during the insured's lifetime, a cash surrender
value may be payable under the policy. However, there is no guaranteed cash
surrender value (see "Variation in Cash Value "). The policy will lapse without
value if the cash surrender value falls below what is needed to cover policy
charges, and neither death benefit guarantee is in effect (see "Grace Period").

PREMIUMS

The minimum initial premium for which a policy may be issued is shown on the
policy data page. Each premium payment must be at least $50.

Additional premium payments may be made at any time while the policy is in
force, subject to certain restrictions (see "Premium Payments").

TAXATION

The policies described in this prospectus meet the definition of "life
insurance" under Section 7702 of the Internal Revenue Code. Nationwide will
monitor compliance with the tests provided by Section 7702 to insure the
policies continue to receive this favored tax treatment (see "Tax Matters").

NONPARTICIPATING POLICIES

The policies are nonparticipating policies on which no dividends are payable.
The policies do not share in the profits or surplus earnings of Nationwide.

RIDERS

A rider may be added to the policy (availability varies by state).

Riders currently include:
     -    Maturity Extension Endorsement;
     -    Policy Split Option (see "Taxation of Policy Split Option Rider"); and
     -    Estate Protection.

POLICY CANCELLATION

Policy owners may return the policy for any reason within certain time periods
and Nationwide will refund the policy value or the amount required by law (see
"Right to Revoke").

NATIONWIDE LIFE INSURANCE COMPANY

Nationwide is a stock life insurance company organized under the laws of the
State of Ohio in March 1929, with its home office at One Nationwide Plaza,
Columbus, Ohio 43215. Nationwide is a provider of life insurance, annuities and
retirement products. It is admitted to do business in all states, the District
of Columbia and Puerto Rico.

CUSTODIAN OF ASSETS

Nationwide serves as the custodian of the assets of the variable account.

OTHER CONTRACTS ISSUED BY NATIONWIDE

Nationwide does presently and will, from time to time, offer variable contracts
and policies with benefits which vary in accordance with the investment
experience of a separate account of Nationwide.


NATIONWIDE INVESTMENT SERVICES CORPORATION

The policies are distributed by Nationwide Investment Services Corporation
("NISC"), Two Nationwide Plaza, Columbus, Ohio 43215. (For policies issued in
the State of Michigan, all references to NISC shall mean Nationwide Investment
Svcs. Corporation.) NISC is a wholly owned subsidiary of Nationwide.




                                       11
<PAGE>   15

INVESTING IN THE POLICY

THE VARIABLE ACCOUNT AND UNDERLYING MUTUAL FUNDS

Nationwide VLI Separate Account-2 is a separate account that invests in the
underlying mutual fund options listed in Appendix A. Nationwide established the
separate account on May 7, 1987, pursuant to Ohio law. Although the separate
account is registered with the SEC as a unit investment trust pursuant to the
Investment Company Act of 1940 ("1940 Act"), the SEC does not supervise the
management of Nationwide or the variable account.

Income, gains, and losses credited to, or charged against the variable account
reflect the variable account's own investment experience and not the investment
experience of Nationwide's other assets. The variable account's assets are held
separately from Nationwide's assets and are not chargeable with liabilities
incurred in any other business of Nationwide. Nationwide is obligated to pay all
amounts promised to policy owners under the policies.

The variable account is divided into sub-accounts. Policy owners elect to have
net premiums allocated among the sub-accounts and the fixed account at the time
of application.

Nationwide uses the assets of each sub-account to buy shares of the underlying
mutual funds based on policy owner instructions. A policy's investment
performance depends upon the performance of the underlying mutual fund options
chosen by the policy owner.

Each underlying mutual fund's prospectus contains more detailed information
about that fund. Prospectuses for the underlying mutual funds should be read in
conjunction with this prospectus.

Underlying mutual funds in the variable account are NOT publicly traded mutual
funds. The underlying mutual fund options are available as investment options in
variable life insurance policies or variable annuity contracts issued by life
insurance companies or, in some cases, through participation in certain
qualified pension or retirement plans.


The investment advisers of the underlying mutual funds may manage publicly
traded mutual funds with similar names and investment objectives. However, the
underlying mutual funds are NOT directly related to any publicly traded mutual
fund. Policy owners should not compare the performance of a publicly traded fund
with the performance of underlying mutual funds participating in the variable
account. The performance of the underlying mutual funds could differ
substantially from that of any publicly traded funds.


Changes of Investment Policy

Nationwide may materially change the investment policy of the variable account.
Nationwide must inform policy owners and obtain all necessary regulatory
approvals. Any change must be submitted to the various state insurance
departments which may disapprove it if deemed detrimental to the interests of
the policy owners or if it renders Nationwide's operations hazardous to the
public. If a policy owner objects, the policy may be converted to a
substantially comparable general account life insurance policy offered by
Nationwide. The policy owner has the later of 60 days (6 months in Pennsylvania)
from the date of the investment policy change or 60 days (6 months in
Pennsylvania) from being informed of the change to make the conversion.
Nationwide will not require evidence of insurability for this conversion.

The new policy will not be affected by the investment experience of any separate
account. The new policy will be for an amount of insurance not exceeding the
death benefit of the policy converted on the date of the conversion.

Voting Rights

Policy owners who have allocated assets to the underlying mutual funds are
entitled to certain voting rights. Nationwide will vote



                                       12
<PAGE>   16

policy owner shares at special shareholder meetings based on policy owner
instructions. However, if the law changes allowing Nationwide to vote in its own
right, it may elect to do so.

Policy owners with voting interests in an underlying mutual fund will be
notified of issues requiring the shareholder's vote as soon as possible before
the shareholder meeting. Notification will contain proxy materials, and a form
to return to Nationwide with voting instructions. Nationwide will vote shares
for which no instructions are received in the same proportion as those that are
received.

The number of shares which a policy owner may vote is determined by dividing the
cash value of the amount they have allocated to an underlying mutual fund by the
net asset value of that underlying mutual fund. Nationwide will designate a date
for this determination not more than 90 days before the shareholder meeting.

Substitution of Securities

Nationwide may substitute, eliminate and/or combine shares of another underlying
mutual fund for shares already purchased or to be purchased in the future if
either of the following occur:

     1.   shares of a current underlying mutual fund option are no longer
          available for investment; or

     2.   further investment in an underlying mutual fund option is
          inappropriate.

No substitution, elimination, and/or combination of shares may take place
without the prior approval of the SEC and state insurance departments.

Material Conflicts

The underlying mutual funds may be offered through separate accounts of other
insurance companies, as well as through other separate accounts of Nationwide.
Nationwide does not anticipate any disadvantages to this. However, it is
possible that a conflict may arise between the interests of the variable account
and one or more of the other separate accounts in which these underlying mutual
funds participate.

Material conflicts may occur due to a change in law affecting the operations of
variable life insurance policies and variable annuity contracts, or differences
in the voting instructions of the policy owners and those of other companies. If
a material conflict occurs, Nationwide will take whatever steps are necessary to
protect policy owners, including withdrawal of the variable account from
participation in the underlying mutual fund(s) involved in the conflict.

THE FIXED ACCOUNT

The fixed account is an investment option that is funded by assets of
Nationwide's general account. The general account contains all of Nationwide's
assets other than those in other Nationwide separate accounts. It is used to
support Nationwide's annuity and insurance obligations and may contain
compensation for mortality and expense risks. The investment income earned by
the fixed account will be allocated to the policy at varying rate(s) set by
Nationwide. Under exemptive and exclusionary provisions, Nationwide's general
account has not been registered under the Securities Act of 1933 and has not
been registered as an investment company under the Investment Company Act of
1940. Accordingly, neither the general account nor any interest therein is
subject to the provisions of these Acts. Nationwide has been advised that the
staff of the SEC has not reviewed the disclosures in this prospectus relating to
the fixed account. Disclosures regarding the general account may, however, be
subject to certain general applicable provisions of the federal securities law
concerning the accuracy and completeness of statements made in prospectuses.

Premiums will be allocated to the fixed account by election of the policy owner.



                                       13
<PAGE>   17

The guaranteed rate for any premiums will be effective for not less than twelve
months. Nationwide guarantees that the rate will not be less than 4.0% per year.

Any interest in excess of 4.0% will be credited to fixed account allocations at
Nationwide's sole discretion. The policy owner assumes the risk that interest
credited to fixed account allocations may not exceed the minimum guarantee of
4.0% for any given year.

New premiums deposited to the policy and allocated to the fixed account may
receive a different rate of interest than amounts transferred from the
sub-accounts to the fixed account and amounts maturing in the fixed account.

INFORMATION ABOUT THE POLICIES

MINIMUM REQUIREMENTS FOR POLICY ISSUANCE

This policy provides life insurance coverage with the flexibility to vary the
amount and frequency of premium payments. At policy issuance, the policy owner
selects the premium and specified amount. The minimum specified amount is
$100,000. The specified amount consists of basic coverage and any supplemental
coverage chosen by the policy owner.

Supplemental coverage is irrevocable once elected. It cannot be changed.
Supplemental coverage cannot exceed 90% of the specified amount.

Supplemental coverage differs from basic coverage in several ways:

     1)   supplemental coverage has lower cost of insurance rates on a current
          basis;

     2)   supplemental coverage has no surrender charges; and

     3)   supplemental coverage has no monthly per unit charge on a current
          basis.

Supplemental coverage is not available in New York.

Premium Payments

Each premium payment must be at least , $50. The initial premium is payable in
full at Nationwide's home office or to an authorized agent of Nationwide.

Upon payment of the initial premium, temporary insurance may be provided.
Issuance of the continuing insurance coverage is dependent upon completion of
all underwriting requirements, payment of initial premium, and delivery of the
policy while the insured is still living.

Additional premium payments may be made at any time while the policy is in
force, subject to the following conditions:

     -    Nationwide may require satisfactory evidence of insurability before
          accepting any additional premium payment which results in an increase
          in the net amount at risk.

     -    Premium payments in excess of the premium limit established by the IRS
          to qualify the policy as a contract for life insurance will be
          refunded.

     -    Nationwide may require policy indebtedness be repaid prior to
          accepting any additional premium payments.

Additional premium payments or other changes to the policy may jeopardize the
policy's non-modified endowment status. Nationwide will monitor premiums paid
and other policy transactions and will notify the policy owner when non-modified
endowment contract status is in jeopardy.


                                       14
<PAGE>   18

PRICING

Premiums will not be priced when the New York Stock Exchange is closed or on the
following nationally recognized holidays:

- -        New Year's Day                -        Independence Day
- -        Martin Luther King, Jr. Day   -        Labor Day
- -        Presidents' Day               -        Thanksgiving
- -        Good Friday                   -        Christmas
- -        Memorial Day

Nationwide also will not price premium payments if:

     (1)  trading on the New York Stock Exchange is restricted;

     (2)  an emergency exists making disposal or valuation of securities held in
          the variable account impracticable; or

     (3)  the SEC, by order, permits a suspension or postponement for the
          protection of security holders.

Rules and regulations of the SEC will govern as to when the conditions described
in (2) and (3) exist.

If Nationwide is closed on days when the New York Stock Exchange is open,
contract value may be affected since the policy owner would not have access to
their account.

POLICY CHARGES

SALES LOAD

Nationwide deducts a sales load from each premium payment received. It is
guaranteed not to exceed 5.0% of each premium payment during the first ten years
or 1.5% of premium payments thereafter. Currently, the sales load is 5.0% during
the first ten years and 0% thereafter.

For policies issued in New York, the sales load is currently 9.5% and guaranteed
not to exceed 9.5% in policy years 1-10. Beginning in year 11, the sales load is
currently 4.5% and guaranteed not to exceed 6% currently.

The total sales load actually deducted from any policy will be equal to the sum
of this front-end sales load plus any sales surrender charge. The sales load
will include the portion of increase charges related to distribution expenses
for increases in specified amount.


TAX EXPENSE CHARGE

A charge equal to 3.5% is deducted from each premium payment when each premium
payment is received in order to compensate Nationwide for certain administrative
expenses which are incurred by Nationwide for taxes, which include premium or
other taxes imposed by various state and local jurisdictions, as well as and for
federal taxes imposed under Section 848 of the Internal Revenue Code. These
expenses consist of two components:

     (1)  a tax rate of 2.25% for state and local premium or other taxes; and

     (2)  a tax rate of 1.25% for federal taxes.

The amount charged may be more or less than the amount actually assessed by the
state in which a particular policy owner lives.


Nationwide does not expect to make a profit from these charges.

SURRENDER CHARGES

Nationwide deducts a surrender charge from the cash value in each sub-account
and the fixed account of any policy surrendered during the first fourteen years.
If the average issue age is greater than or equal to 75, the surrender charge
only applies for the first nine years. The maximum initial surrender charge
varies by issue age, sex, specified amount and underwriting classification. The
surrender charge is calculated based on the initial basic coverage.




                                       15
<PAGE>   19

The following table illustrates the maximum surrender charge per $1,000 of
initial basic coverage for policies based on:

     -    $1 million specified amount;

     -    male non-tobacco preferred; and

     -    female non-tobacco other than preferred basis.

   AVERAGE     SURRENDER CHARGE PER $1,000
  ISSUE AGE     OF INITIAL BASIC COVERAGE
    35/35                $5.54
    45/45                $8.51
    55/55               $11.30
    65/65               $15.82
    75/75               $23.34

See Appendix B for specific examples.

The surrender charge is comprised of two components:

     -    an underwriting component; and

     -    sales component.

The underwriting component varies by average issue age in the following manner:

              $1,000 OF INITIAL BASIC COVERAGE

                         UNDERWRITING SURRENDER
             AVERAGE      CHARGE PER $1,000 OF
            ISSUE AGE    INITIAL BASIC COVERAGE

              0-39                $4.00
              40-49               $6.00
              50-59               $7.00
              60-85               $8.00

The underwriting component is designed to cover the administrative expenses
associated with underwriting and issuing policies, including the costs of:

     -    processing applications;

     -    conducting medical exams;

     -    determining insurability and the insured's underwriting class; and

     -    establishing policy records.

The remainder of the surrender charge that is not attributable to the
underwriting component represents the sales component. In no event will this
component exceed 23.75% of the lesser of the SEC Guideline Level Premium in the
first year or the premiums actually paid in the first year. The purpose of the
sales component is to reimburse Nationwide for expenses incurred in the
distribution of the policies.

The following table illustrates the maximum surrender charge per $1,000 of
initial basic coverage for policies based on:

     -    male non-tobacco preferred; and

     -    female non-tobacco other than preferred basis.

               SURRENDER CHARGE PER $1,000
    AVERAGE             OF INITIAL
   ISSUE AGE          BASIC COVERAGE

     35/35               $1.54
     45/45               $2.51
     55/55               $4.30
     65/65               $7.82
     75/75              $15.34

Nationwide does not expect to profit from the underwriting surrender charges.

The surrender charge may be insufficient to recover certain expenses related to
the sale of the policies. Unrecovered expenses are borne by Nationwide's general
assets which may include profits, if any, from mortality and expense risk
charges. Additional premiums and/or income earned on assets in the variable
account have no effect on these charge.

REDUCTIONS TO SURRENDER CHARGES

The surrender charge is reduced in subsequent policy years in the following
manner:

FOR AVERAGE ISSUE AGE LESS THAN 75:

              SURRENDER                 SURRENDER
            CHARGE AS A %             CHARGE AS A %
              OF INITIAL                OF INITIAL
POLICY     SURRENDER CHARGE  POLICY     SURRENDER
  YEAR                        YEAR        CHARGE
    1            100%           9          70%
    2            100%          10          65%
    3            100%          11          60%
    4            95%           12          45%
    5            90%           13          30%
    6            85%           14          15%
    7            80%           15+          0%
    8            75%



                                       16
<PAGE>   20


FOR AVERAGE ISSUE AGE GREATER
THAN OR EQUAL TO 75:

POLICY        SURRENDER CHARGE AS A % OF
   YEAR        INITIAL SURRENDER CHARGE
    1                    100%
    2                    100%
    3                    90%
    4                    80%
    5                    70%
    6                    60%
    7                    45%
    8                    30%
    9                    15%
   10+                    0%

MONTHLY COST OF INSURANCE

The monthly cost of insurance charge is determined in a manner that reflects the
anticipated mortality of the two insureds and the fact that the death benefit is
not payable until the death of the second insured to die.

The monthly cost of insurance charge for each policy month is determined by
multiplying the monthly cost of insurance rate by the net amount at risk. The
net amount at risk is the difference between the death benefit and the policy's
cash value, each calculated at the beginning of the policy month. This deduction
is charged proportionately to the cash value in each sub-account and the fixed
account.

Monthly cost of insurance rates will not exceed those guaranteed in the policy.
Guaranteed cost of insurance rates are based on the 1980 Commissioner's Standard
Ordinary Mortality Table, Age Last Birthday (1980 CSO).

Rates for policies issued on a substandard basis are based on appropriate
multiples of the 1980 CSO. These mortality tables are sex distinct. Separate
mortality tables are used for tobacco and non-tobacco.

The rate class of an insured may affect the cost of insurance rate. Nationwide
currently places insureds into both standard rate classes and substandard rate
classes that involve a higher mortality risk. In an otherwise identical policy,
an insured in the standard rate class will have a lower cost of insurance than
an insured in a rate class with higher mortality risks.

MONTHLY ADMINISTRATIVE EXPENSE CHARGE

Nationwide deducts a monthly administrative expense charge proportionately to
the cash value in each sub-account and the fixed. This charge reimburses
Nationwide for certain actual expenses related to maintenance of the policies
including accounting and record keeping, and periodic reporting to policy
owners. Nationwide does not expect to recover any amount in excess of aggregate
maintenance expenses from this charge.

Currently, this charge is the sum of the per policy charge and the per $1,000
basic coverage charge as set forth below:


POLICY YEAR(S)  PER POLICY PER $1,000
                           BASIC COVERAGE

     1-10         $10.00   $0.04 but not less
                           than $20.00 or more
                           than $80 per policy

      11+         $5.00    $0.02 but not less
                           than $10.00 or more
                           than $40 per policy

The charge for year 11+ may be increased at the sole discretion of Nationwide
but may not exceed the charge for years 1-10. After a change in specified
amount, the per $1,000 portion of the monthly administrative expense charge is
based on the new basic coverage in effect.

For policies issued in the State of New York, this per policy charge is equal to
$7.50 per month in all years, both currently and guaranteed. The monthly per
$1,000 basic coverage charge in New York is $0.04 per $1,000 in the first year
only, subject to a minimum of $20 and a maximum of $80 per policy, currently and
guaranteed and $0 thereafter.

MORTALITY AND EXPENSE RISK CHARGE

Nationwide assumes certain risks for guaranteeing the mortality and expense
charges. The mortality risk assumed under the policies is that the insured may
not live as long as expected. The expense risk is that the actual expenses
incurred in issuing and



                                       17
<PAGE>   21

administering the policies may be greater than expected. In addition, Nationwide
assumes risks associated with the non-recovery of policy issue, underwriting and
other administrative expenses due to policies that lapse or are surrendered in
the early policy years.

Nationwide deducts the daily mortality and expense risk charge proportionately
from the cash value in each sub-account. The charge is equivalent to an annual
effective rate of 0.80% for policy years 1-10. This charge varies starting at
the beginning of policy year eleven depending upon the amount of the cash value.
If cash value is less than $25,000, the mortality and expense risk charge will
remain at 0.80%. If cash value is between $25,000 and $99,999, the charge will
be reduced to 0.50%. If cash value equals or exceeds $100,000, then the charge
will be 0.30%. Policy owners receive quarterly and annual statements, advising
policy owners of the cancellation of accumulation units for mortality and
expense risk charges.

In New York the annual effective rate is 0.80% in years 1-10 and 0.50% beginning
in year eleven, regardless of cash value.

All charges are guaranteed. Nationwide may realize a profit from policy charges.

INCOME TAX

No charge is assessed to policy owners for income taxes incurred by Nationwide
as a result of the operations of the sub-accounts. However, Nationwide reserves
the right to assess a charge for income taxes against the variable account if
income taxes are incurred.

REDUCTION OF CHARGES

The policy is available for purchase by individuals, corporations and other
groups. Nationwide may reduce or eliminate certain charges (sales load,
surrender charge, monthly administrative charge, monthly cost of insurance
charge, or other charges), where the size or nature of the group results in
savings in sales, underwriting, administrative or other costs, to Nationwide.
These charges may be reduced in certain group, sponsored arrangements or special
exchange programs made available by Nationwide, (including employees of
Nationwide and their families).

Eligibility for reduction in charges and the amount of any reduction is
determined by a number of factors, including:

     -    the number of insureds;

     -    the total premium expected to be paid;

     -    total assets under management for the policy owner;

     -    the nature of the relationship among individual insureds;

     -    the purpose for which the policies are being purchased;

     -    the expected persistency of individual policies; and

     -    any other circumstances which are rationally related to the expected
          reduction in expenses.

The extent and nature of reductions may change from time to time. The charge
structure may vary. Variations are determined in a manner not unfairly
discriminatory to policy owners which reflects differences in costs of services.

SURRENDERING THE POLICY FOR CASH

SURRENDER (REDEMPTION)

Policies may be surrendered for the cash surrender value any time while the
insured is living. The cancellation will be effective as of the date Nationwide
receives the policy accompanied by a signed, written request for cancellation.
Nationwide may require the policy owner's signature to be guaranteed by a member
firm of the New York, American, Boston, Midwest, Philadelphia or Pacific Stock
Exchanges, or by a commercial bank or a savings and loan, which is a member of
the Federal Deposit Insurance Corporation. In some cases, Nationwide may require


                                       18
<PAGE>   22

additional documentation of a customary nature.

Cash Surrender Value

The cash surrender value increases or decreases daily to reflect the investment
experience of the variable account and the daily crediting of interest in the
fixed account and the policy loan account.

The cash surrender value equals the policy's cash value, next computed after the
date Nationwide receives a proper written request for surrender and the policy,
minus any charges, indebtedness or other deductions due on that date, which may
also include a surrender charge.

Partial Surrenders

After the policy has been in force for one year, the policy owner may request a
partial surrender.

Partial surrenders are permitted if they satisfy the following requirements:

     1)   the minimum partial surrender is $500;

     2)   partial surrenders may not reduce the specified amount to less than
          $100,000 (the minimum issue amount);

     3)   the maximum partial surrender is equal to the available cash surrender
          value less the greater of $500 and three monthly deductions;

     4)   after the partial surrender, the policy continues to qualify as life
          insurance.

When a partial surrender is made, the cash value will be reduced by the amount
of the partial surrender. Under Death Benefit Option 1, the specified amount is
reduced by the amount of the partial surrender. Basic and supplemental specified
amounts are reduced proportionally. Partial surrender amount are deducted from
the sub-accounts. Partial surrender amounts will be deducted from the fixed
account if insufficient values are available in the sub-accounts.

Nationwide reserves the right to limit the number of partial surrenders each
policy year. Currently Nationwide does not charge a fee for partial surrenders
but reserves the right to charge a fee for each partial surrender. The fee would
be no more than the lesser of $25 or 2% of the amount of the partial surrender.

Certain partial surrenders may result in currently taxable income and tax
penalties.

INCOME TAX WITHHOLDING

Federal law requires Nationwide to withhold income tax from any portion of
surrender proceeds subject to tax. Nationwide will withhold income tax unless
the policy owner advises Nationwide, in writing, of his or her request not to
withhold. If a policy owner requests that taxes not be withheld, or if the taxes
withheld are insufficient, the policy owner may be liable for payment of an
estimated tax. Policy owners should consult a tax adviser.

VARIATION IN CASH VALUE

On any date during the policy year, the cash value equals the cash value on the
preceding valuation date plus any net premium applied since the previous
valuation date, minus any partial surrenders, plus or minus any investment
results, minus any surrender charge for decreases in specified amount, and less
any policy charges.

There is no guaranteed cash value. The cash value will vary with the investment
experience of the variable account and/or the daily crediting of interest in the
fixed account and policy loan account depending on the allocation of cash value
by the policy owner.

ERROR IN AGE OR SEX

If the age or sex of either insured is misstated, the affected benefits will be
adjusted by the ratio of the last deduction for cost of insurance to the
deduction for cost of insurance based on the correct age and sex.



                                       19
<PAGE>   23

POLICY PROVISIONS

POLICY OWNER

While the insured is living, all rights in this policy are vested in the policy
owner named in the application or as subsequently changed, subject to
assignment, if any.

The policy owner may name a contingent policy owner or a new policy owner while
the insured is living. Any change must be in a written form satisfactory to
Nationwide and recorded at Nationwide's home office. Once recorded, the change
will be effective when signed. The change will not affect any payment made or
action taken by Nationwide before it was recorded. Nationwide may require that
the policy be submitted for endorsement before making a change.

If the policy owner dies before both insureds have died, and there is no
contingent policy owner, the policy owner's rights in this policy will belong to
the policy owner's estate.

BENEFICIARY

The beneficiary(ies) will be as named in the application or as subsequently
changed, subject to assignment, if any.

The policy owner may name a new beneficiary while the insured is living. Any
change must be in a written form satisfactory to Nationwide and recorded at
Nationwide's home office. Once recorded, the change will be effective when
signed. The change will not affect any payment made or action taken by
Nationwide before it was recorded.

If any beneficiary predeceases the insured, that beneficiary's interest passes
to any surviving beneficiary(ies), unless otherwise provided. Multiple
beneficiaries will be paid in equal shares, unless otherwise provided. If no
named beneficiary survives the insured, the death proceeds will be paid to the
policy owner or the policy owner's estate.

CHANGES IN EXISTING INSURANCE COVERAGE

The policy owner may request certain changes in the insurance coverage under the
policy. Requests must be in writing and received by Nationwide. No change will
take effect unless the cash surrender value after the change is sufficient to
keep the policy in force for at least 3 months. The effective date for approved
changes is the monthly anniversary day next following the approval. Basic and
supplemental coverage will change proportionally. Nationwide reserves the right
to limit specified amount changes to one each policy year.

Specified Amount Increases

After the first policy year, the policy owner may request an increase to the
specified amount. Any increase will be subject to the following conditions:

     1.   satisfactory evidence of insurability of both insureds must be
          provided;

     2.   the increase must be for a minimum of $10,000; and

     3.   age limits are the same as for a new issue.

Specified Amount Decreases


After the first policy year, the policy owner may also request a decrease to the
specified amount. Any decrease will reduce insurance in the following order:

     1.   against insurance provided by the most recent increase;

     2.   against the next most recent increases successively; and

     3.   against insurance provided under the original application.

Nationwide will refuse a request for a decrease which would:

     1.   reduce the specified amount to less than the minimum issue amount; or

     2.   disqualify the policy as a contract for life insurance.



                                       20
<PAGE>   24

OPERATION OF THE POLICY

ALLOCATION OF NET PREMIUM AND CASH VALUE

Nationwide allocates premium payments to sub-accounts or the fixed account, as
instructed by policy owners. Shares of the underlying mutual funds allocated to
the sub-accounts are purchased at net asset value, then converted into
accumulation units. All percentage allocations must be in whole numbers, and
must be at least 1%. The sum of allocations must equal 100%. Future premium
allocations may be changed by giving written notice to Nationwide.

Premiums allocated to sub-accounts on the application will be allocated to the
NSAT Money Market Fund during the period that a policy owner can cancel the
policy, unless a specific state requires premiums to be allocated to the fixed
account. At the expiration of this cancellation period, these premiums are used
to purchase shares of the underlying mutual funds specified by the policy owner
at net asset value for the respective sub-account(s).

The policy owner may change the allocation of net premiums or may transfer cash
value from one sub-account to another. Changes are subject to the terms and
conditions imposed by each underlying mutual fund and those found in this
prospectus. Net premiums allocated to the fixed account at the time of
application may not be transferred from the fixed account prior to the first
policy anniversary (see "Transfers").

HOW THE INVESTMENT EXPERIENCE IS DETERMINED

The accumulation unit value for a valuation period is determined by multiplying
the accumulation unit value for each sub-account for the immediately preceding
valuation period by the net investment factor for the sub-account for the
subsequent valuation period. Though the number of accumulation units will not
change as a result of investment experience, the value of an accumulation unit
may increase or decrease from valuation period to valuation period. The number
of accumulation units will not change as a result of investment experience.

NET INVESTMENT FACTOR

Net investment factor is determined by dividing (a) by (b) where:


(a)  is:

     (1)  the net asset value per share of the underlying mutual fund held in
          the sub-account as of the end of the current valuation period; and

     (2)  the per share amount of any dividend or capital gain distributions
          made by the underlying mutual fund (if the "ex-dividend" date occurs
          during the current valuation period).

(b)  is the net asset value per share of the underlying mutual fund determined
     as of the end of the immediately preceding valuation period.

The net investment factor may be greater or less than one; therefore, the value
of an accumulation unit may increase or decrease. Currently, Nationwide does not
maintain a tax reserve with respect to the policies since income with respect to
the underlying mutual funds is not taxable to Nationwide or the variable
account. Nationwide reserves the right to adjust the calculation of the net
investment factor to reflect a tax reserve should such income of other items
become taxable to Nationwide.

DETERMINING THE CASH VALUE

The cash value is the sum of the value of all variable account accumulation
units attributable to the policy plus amounts credited to the fixed account and
the policy loan account.

The number of accumulation units credited to each sub-account is determined by
dividing the net amount allocated to the sub-account by the accumulation unit
value for the sub-account for



                                       21
<PAGE>   25

the valuation period during which the premium is received by Nationwide. In the
event part or all of the cash value is surrendered or charges or deductions are
made against the cash value, an appropriate number of accumulation units from
the variable account and an appropriate amount from the fixed account will be
deducted in the same proportion that the policy owner's interest in the variable
account and the fixed account bears to the total cash value.

The cash value in the fixed account and the policy loan account is credited with
interest daily at an effective annual rate which Nationwide periodically
declares. The annual effective rate will never be less than 4%. (For a
description of the annual effective credited rates, see "The Fixed Account" and
"Policy Loans.") Upon request, Nationwide will inform the policy owner of the
then applicable rates for each account.

TRANSFERS

Policy owners can transfer 100% of allocations without penalty or adjustment
subject to the following conditions:

     -    Nationwide reserves the right to restrict transfers between the fixed
          account and the sub-accounts to one per policy year.

     -    Transfers made to the fixed account may not be made in the first
          policy year.

     -    Nationwide reserves the right to restrict transfers from the fixed
          account to 25% of the cash value attributable to the fixed account.

     -    Nationwide reserves the right to restrict transfers to the fixed
          account to 25% of cash value.

Transfer Requests

Nationwide will accept transfer requests in writing or over the telephone.
Nationwide will use reasonable procedures to confirm that telephone instructions
are genuine and will not be liable for following instructions it reasonably
determined to be genuine. Nationwide may withdraw the telephone exchange
privilege upon 30 days written notice to policy owners.

Market-Timing Firms

Some policy owners may use market-timing firms or other third parties to make
transfers on their behalf. Generally, in order to take advantage of perceived
market trends, market- timing firms will submit transfer requests on behalf of
multiple policy owners at the same time. Sometimes this can result in unusually
large transfers of funds. These large transfers might interfere with the ability
of Nationwide or the underlying mutual fund to process transactions. This can
potentially disadvantage policy owners not using market-timing firms. To avoid
this, Nationwide may modify the transfer rights of policy owners who use
market-timing firms (or other third parties) to initiate transfers on their
behalf.

The transfer rights of individual policy owners will not be modified in any way
when instructions are submitted directly by the policy owner, or by the policy
owner's representative (as authorized by the execution of a valid Nationwide
Limited Power of Attorney Form).

To protect policy owners, Nationwide may refuse transfer requests:

     -    submitted by any agent acting under a power of attorney on behalf of
          more than one policy owner; or

     -    submitted on behalf of individual policy owners who have executed
          pre-authorized exchange forms which are submitted by market-timing
          firms (or other third parties) on behalf of more than one policy owner
          at the same time.

Nationwide will not restrict transfer rights unless Nationwide believes it to be
necessary for the protection of all policy owners.


                                       22
<PAGE>   26

RIGHT TO REVOKE

A policy owner may cancel the policy by returning it by the latest of:

     -    10 days after receiving the policy;

     -    45 days after signing the application; or

     -    10 days after Nationwide delivers a Notice of Right of Withdrawal.

The policy can be mailed to the registered representative who sold it, or
directly to Nationwide.

Returned policies are deemed void from the beginning. Nationwide will refund the
amount prescribed by the state in which the policy was issued within seven days
after it receives the policy. This right varies by state.

POLICY LOANS

TAKING A POLICY LOAN


The policy owner may take a policy loan at any time after the first policy
anniversary using the policy as security. Maximum policy indebtedness is limited
to 90% of the cash value of the variable account, less any surrender charges,
less interest due on the next policy anniversary. The cash value less surrender
charge is determined as of the loan date.


Nationwide will not grant a loan for an amount less than $1,000. Policy
indebtedness will be deducted from the death benefit, cash surrender value upon
surrender, or the maturity proceeds.

Any request for a policy loan must be in written form. The request must be
signed and, where permitted, the signature guaranteed by a member firm of the
New York, American, Boston, Midwest, Philadelphia or Pacific Stock Exchanges, or
by a commercial bank or a savings and loan which is a member of the Federal
Deposit Insurance Corporation. Certain policy loans may result in currently
taxable income and tax penalties.

A policy owner considering the use of policy loans in connection with his or her
retirement income plan should consult his or her personal tax adviser regarding
potential tax consequences that may arise if necessary payments are not made to
keep the policy from lapsing. The amount of the payments necessary to prevent
the policy from lapsing will increase with age.

EFFECT ON INVESTMENT PERFORMANCE

When a loan is made, an amount equal to the amount of the loan is transferred
from the variable account to the policy loan account. If the assets relating to
a policy are held in more than one sub-account, withdrawals from sub-accounts
will be made in proportion to the assets in each sub-account at the time of the
loan. Policy loans will be transferred from the fixed account only when
sufficient amounts are not available in the sub-accounts.

The amount taken out of the variable account will not be affected by the
variable account's investment experience while the loan is outstanding.

INTEREST

Currently, policy loans are credited with an annual effective rate of 5.1%
during policy years 2 through 14 and an annual effective rate of 6% during the
14th and subsequent policy years. Nationwide guarantees the rate will never be
lower than 5.1%. Nationwide may change the current interest crediting rate on
policy loans at any time at its sole discretion. The loan interest rate is 6%
per year for all policy loans.

If it is determined that such loans will be treated, as a result of the
differential between the interest crediting rate and the loan interest rate, as
taxable distributions under any applicable ruling, regulation, or court
decision, Nationwide retains the right to increase the net cost (by decreasing
the interest crediting rate) on all subsequent policy loans to an amount that
would result in the transaction being treated as a loan under federal tax law.

Amounts transferred to the policy loan account will earn interest daily from the
date



                                       23
<PAGE>   27

of transfer. The earned interest is transferred from the policy loan account to
a variable account or the fixed account on each policy anniversary, at the time
a new loan is requested or at the time of loan repayment. It will be allocated
according to the fund allocation factors in effect at the time of the transfer.

Interest is charged daily and is payable at the end of each policy year or at
the time of loan repayment. Unpaid interest will be added to the existing policy
indebtedness as of the due date and will be charged interest at the same rate as
the rest of the indebtedness.

Whenever the total policy indebtedness exceeds the cash value less any surrender
charges, Nationwide will send a notice to the policy owner and the assignee, if
any. The policy will terminate without value 61 days after the mailing of the
notice unless a sufficient repayment is made during that period. A repayment is
sufficient if it is large enough to reduce the total policy indebtedness to an
amount equal to the total cash value less any surrender charges plus an amount
sufficient to continue the policy in force for 3 years.

EFFECT ON DEATH BENEFIT AND CASH VALUE

A policy loan, whether or not repaid, will have a permanent effect on the death
benefit and cash value because the investment results of the variable account or
the fixed account will apply only to the non-loaned portion of the cash value.
The longer the loan is outstanding, the greater the effect is likely to be.
Depending on the investment results of the variable account or the fixed account
while the loan is outstanding, the effect could be favorable or unfavorable.

REPAYMENT

All or part of the indebtedness may be repaid at any time while the policy is in
force during the insured's lifetime. Any payment intended as a loan repayment,
rather than a premium payment, must be identified as such. Loan repayments will
be credited to the sub-accounts and the fixed account in proportion to the
policy owner's underlying mutual fund allocation factors in effect at the time
of the repayment. Each repayment may not be less than $50. Nationwide reserves
the right to require that any loan repayments resulting from policy loans
transferred from the fixed account must be first allocated to the fixed account.

ASSIGNMENT

While the insured is living, the policy owner may assign his or her rights in
the policy. The assignment must be in writing, signed by the policy owner and
recorded at Nationwide's home office. Prior to being recorded, assignments will
not affect any payments made or actions taken by Nationwide. Nationwide is not
responsible for any assignment not submitted for recording, nor is Nationwide
responsible for the sufficiency or validity of any assignment. Assignments are
subject to any indebtedness owed to Nationwide before being recorded.

POLICY OWNER SERVICES

DOLLAR COST AVERAGING

Dollar Cost Averaging is a long-term transfer program that allows you to make
regular, level investments over time. It involves the automatic transfer of a
specified amount from certain sub-accounts and the fixed account into other
sub-accounts. Nationwide does not guarantee that this program will result in
profit or protect policy owners from loss.

Policy owners direct Nationwide to automatically transfer specified amounts from
the fixed account, the Fidelity VIP High Income Portfolio, the NSAT Government
Bond Fund, the Neuberger Berman AMT Limited Maturity Bond Portfolio, and the
NSAT Money Market Fund.

Transfers from the fixed account must be equal to or less than 1/30th of the
fixed account value at the time the program is requested.

                                       24
<PAGE>   28

Transfers occur monthly or on another frequency if permitted by Nationwide.
Nationwide will process transfers until either the value in the originating
investment option is exhausted, or the policy owner instructs Nationwide in
writing to stop the transfers.

Nationwide reserves the right to stop establishing new dollar cost averaging
programs. Nationwide reserves the right to assess a processing fee for this
service.

DEATH BENEFIT INFORMATION

CALCULATION OF THE DEATH BENEFIT

At issue, the policy owner selects the premium and the specified amount which
consists of the basic coverage and the supplemental coverage, if any (see
"Underwriting and Insurance").

While the policy is in force, the death benefit will never be less than the
specified amount. The death benefit may vary with the cash value of the policy,
which depends on investment performance.

The policy owner can choose one of two death benefit options:

OPTION 1: The death benefit will be the greater of the specified amount or the
Applicable Percentage of cash value (see below). Under option 1, the amount of
the death benefit will ordinarily not change for several years to reflect the
investment performance and may not change at all. If investment performance is
favorable, the amount of death benefit may increase. To see how and when
investment performance will begin to affect death benefits, please see the
illustrations.

OPTION 2: The death benefit will be the greater of the specified amount plus the
cash value, or the Applicable Percentage of cash value. Under "option 2," the
amount of the death benefit will vary directly with the investment performance.

The term "Applicable Percentage" means the percentage shown in the "Applicable
Percentage of Cash Value Table." The applicable percentage depends on whether
the policy owner elected the Guideline Premium/Cash Value Corridor Test or the
Cash Value Accumulation Test (see "Taxation of the Policy"). The following
tables illustrate applicable percentages:


                                       25
<PAGE>   29




APPLICABLE PERCENTAGES OF CASH VALUE-GUIDELINE PREMIUM/CASH VALUE CORRIDOR TEST

<TABLE>
<CAPTION>
    ATTAINED AGE         PERCENTAGE        ATTAINED AGE        PERCENTAGE         ATTAINED AGE        PERCENTAGE
     OF YOUNGER           OF CASH           OF YOUNGER           OF CASH           OF YOUNGER          OF CASH
      INSURED              VALUE             INSURED              VALUE             INSURED             VALUE
<S>                     <C>               <C>                  <C>                <C>                 <C>
       0-40                 250%                60                130%                 80                105%
         41                 243%                61                128%                 81                105%
         42                 236%                62                126%                 82                105%
         43                 229%                63                124%                 83                105%
         44                 222%                64                122%                 84                105%

         45                 215%                65                120%                 85                105%
         46                 209%                66                119%                 86                105%
         47                 203%                67                118%                 87                105%
         48                 197%                68                117%                 88                105%
         49                 191%                69                116%                 89                105%

         50                 185%                70                115%                 90                105%
         51                 178%                71                113%                 91                104%
         52                 171%                72                111%                 92                103%
         53                 164%                73                109%                 93                102%
         54                 157%                74                107%                 94                101%

         55                 150%                75                105%                 95                101%
         56                 146%                76                105%                 96                101%
         57                 142%                77                105%                 97                101%
         58                 138%                78                105%                 98                101%
         59                 134%                79                105%                 99                101%
                                                                                      100                100%
</TABLE>

THE CASH VALUE ACCUMULATION TEST

This test also requires the death benefit to exceed an applicable percentage of
the cash value. These applicable percentages are the net inverses of net single
premiums based on an interest rate of 4% and 1980 CSO guaranteed mortality as
prescribed in Internal Revenue Code Section 7702 for the cash value Accumulation
Test. These premiums vary with the ages, sexes, and risk classifications of the
insureds.

The table below provides an example of applicable percentages for the Cash Value
Accumulation Test. This example is for a male non-tobacco preferred issue age 55
and a female non-tobacco preferred issue age 55.

        APPLICABLE PERCENTAGES OF CASH VALUE-CASH VALUE ACCUMULATION TEST

<TABLE>
<CAPTION>
                       PERCENTAGE OF                         PERCENTAGE OF                          PERCENTAGE OF
    POLICY YEAR         CASH VALUE        POLICY YEAR         CASH VALUE         POLICY YEAR         CASH VALUE
<S>                  <C>                <C>                 <C>                 <C>                 <C>
         1                 302%                16                174%                 31                121%
         2                 290%                17                169%                 32                119%
         3                 279%                18                164%                 33                118%
         4                 269%                19                159%                 34                116%
         5                 259%                20                154%                 35                115%
         6                 249%                21                150%                 36                113%
         7                 240%                22                146%                 37                112%
         8                 231%                23                142%                 38                111%
         9                 223%                24                139%                 39                110%
         10                215%                25                136%                 40                108%
         11                207%                26                133%                 41                107%
         12                200%                27                130%                 42                106%
         13                193%                28                127%                 43                104%
         14                186%                29                125%                 44                103%
         15                180%                30                123%                 45                102%
</TABLE>


                                       26
<PAGE>   30

DEATH BENEFIT GUARANTEES

LIFETIME DEATH BENEFIT GUARANTEE

The policy will not lapse if cumulative premiums, less any indebtedness and
partial withdrawals are greater than or equal to cumulative Lifetime Death
Benefit Guarantee Premiums (see "Grace Period").

LIMITED DEATH BENEFIT GUARANTEE

The policy will not lapse during the Limited Death Benefit Guarantee Period if
cumulative premiums, less any indebtedness and partial withdrawals, are greater
than or equal to cumulative Limited Death Benefit Guarantee Premiums. The
Limited Death Benefit Guarantee Period runs from the policy date to the policy
anniversary on or next following the younger insured's 75th birthday (see "Grace
Period").

PROCEEDS PAYABLE ON DEATH

The actual death proceeds payable on the insured's death will be the death
benefit as described above, less any policy indebtedness and less any unpaid
policy charges. Under certain circumstances, the death proceeds may be adjusted
(see "Incontestability," "Error in Age or Sex," and "Suicide").

INCONTESTABILITY

Nationwide will not contest payment of the death proceeds based on the initial
specified amount after the policy has been in force during the life time of both
insureds for 2 years from the policy date. For any increase in specified amount
requiring evidence of insurability, Nationwide will not contest payment of the
death proceeds based on such an increase after it has been in force during the
insured's lifetime for 2 years from its effective date.

SUICIDE

If the insured dies by suicide, while sane or insane, within two years from the
policy date, Nationwide will pay no more than the sum of the premiums paid, less
any indebtedness and less any partial surrenders. If the insured dies by
suicide, while sane or insane, within two years from the date an application is
accepted for an increase in the specified amount, Nationwide will pay no more
than the amount paid for the additional benefit.

MATURITY PROCEEDS

The maturity date is the policy anniversary on or next following the younger
insured's 100th birthday. If the policy is still in force, maturity proceeds are
payable to the policy owner on the maturity date. Maturity proceeds are equal to
the amount of the policy's cash value, less any indebtedness.

RIGHT OF CONVERSION

The policy owner may make an irrevocable election to transfer all sub-account
cash values to the fixed account. This election must be made within 2 years of
the policy date. The right of conversion is subject to state availability.

GRACE PERIOD

WITHOUT DEATH BENEFIT GUARANTEES

If the surrender value on a monthly anniversary day is not sufficient to cover
the current monthly deduction, and no Death Benefit Guarantee is in effect, a
grace period will be allowed for the payment of a premium of at least 4 times
the current monthly deduction. Nationwide will send you a notice at the start of
the grace period at the last known address stating the amount of premium
required. The grace period will end 61 days after the later of the day
Nationwide mails the notice and the monthly anniversary date when the surrender
value was insufficient. If the required amount is not paid by the end of the
grace period, this policy will terminate without value. Nationwide will pay the
death proceeds if the death proceeds become payable during the grace period.

LIFETIME DEATH BENEFIT GUARANTEE

The policy will not lapse if on each monthly anniversary date, (1) is greater
than or equal to (2), where:

     1.   is the sum of all premiums paid to date less any indebtedness and less
          any previous partial surrenders; and



                                       27
<PAGE>   31

     2.   is the sum of the Lifetime Death Benefit Guarantee Premiums due since
          the policy date including such premium for the current monthly
          anniversary date.

The Lifetime Death Benefit Guarantee is not permanently lost when premium
payments fall below those required to maintain this benefit. Payment of enough
premium to make (1) greater than or equal to (2) restores the benefit. Any
increase or decrease in specified amount would increase or decrease the minimum
guaranteed amount, respectively.

The Lifetime Death Benefit Guarantee Premium is shown on the policy data page.
The Lifetime Death Benefit Guarantee Premium is the same as the IRS Guideline
Level Premium.

LIMITED DEATH BENEFIT GUARANTEE

During the Limited Death Benefit Guarantee Period, the policy will not lapse if
on each monthly anniversary date (1) is greater than or equal to (2), where:

     1.   is the sum of all premiums paid to date less any indebtedness and less
          any previous partial surrenders; and

     2.   is the sum of the Limited Death Benefit Guarantee Premiums due since
          the policy date including such premium for the current monthly
          anniversary date.

The Limited Death Benefit Guarantee is not permanently lost when premium
payments fall below those required to maintain this benefit. Payment of enough
premium to make (1) greater than or equal to (2) restores the benefit. Any
increase or decrease in specified amount would increase or decrease the minimum
guaranteed amount, respectively.

The Limited Death Benefit Guarantee Period runs from the policy date to the
policy anniversary on or next following the younger insured's 75th birthday. The
Limited Death Benefit Guarantee Premium is shown on the policy data page. For
the first three policy years, the required premium is calculated from the
minimum monthly premium associated with the actual issue age, sex and
underwriting class. For policy years four and over, the required premium is the
percentage of the IRS Guideline Level Premium shown below.

REINSTATEMENT

If the grace period ends and the policy owner has neither paid the required
premium nor surrendered the policy for its cash surrender value, the policy
lapses. The policy owner may reinstate the policy provided both insureds are
alive on the date of reinstatement by:

     1.   submitting a written request at any time within 3 years after the end
          of the grace period and prior to the maturity date;

     2.   providing evidence of insurability satisfactory to Nationwide;

     3.   paying sufficient premium to cover all policy charges that were due
          and upaid during the grace period if the policy terminated in the
          fourth or later policy year;

     4.   paying sufficient premium to keep the policy in force for 3 months
          from the date of reinstatement; and

     5.   paying or reinstating any indebtedness against the policy which
          existed at the end of the grace period.

The effective date of a reinstated policy will be the monthly anniversary day on
or next following the date the application for reinstatement is approved by
Nationwide. If the policy is reinstated, the cash value on the date of
reinstatement, but prior to applying any premiums or loan repayments received,
will be set equal to the lesser of:

     1.   the cash value at the end of the grace period; or

     2.   the surrender charge for the policy year in which the policy was
          reinstated.

Amounts allocated to underlying mutual funds at the start of the grace period
will be reinstated, unless the policy owner provides otherwise.



                                       28
<PAGE>   32

TAX MATTERS

POLICY PROCEEDS

Section 7702 of the Internal Revenue Code provides that if certain tests are
met, a policy will be treated as a life insurance policy for federal tax
purposes. Nationwide will monitor compliance with these tests. The policy should
thus receive the same federal income tax treatment as fixed benefit life
insurance. As a result, the death proceeds payable under a policy are excludable
from gross income of the beneficiary under Section 101 of the Internal Revenue
Code.

The manner in which Section 7702 of the Internal Revenue Code applies to certain
features of a last survivor variable life insurance policy is not addressed in
Section 7702. Although Nationwide believes the policies are in compliance with
Section 7702, absent any final regulation or other guidance issued under 7702,
some uncertainty remains whether the policies satisfy the Section 7702
definition of a life insurance contract.

Section 7702A of the Internal Revenue Code defines modified endowment contracts
as those policies issued or materially changed on or after June 21, 1988 on
which the total premiums paid during the first seven years exceed the amount
that would have been paid if the policy provided for paid up benefits after
seven level annual premiums. The Internal Revenue Code states that taxation of
surrenders, partial surrenders, loans, collateral assignments and other
pre-death distributions from modified endowment contracts (other than certain
distributions to terminally ill individuals) are subject to federal income taxes
in a manner similar to the way annuities are taxed. Modified endowment contract
distributions are defined by the Internal Revenue Code as amounts not received
as an annuity and are taxable to the extent the cash value of the policy
exceeds, at the time of distribution, the premiums paid into the policy. A 10%
tax penalty generally applies to the taxable portion of such distributions
unless the policy owner is over age 59 1/2 or disabled or the distribution is
part of an annuity to the policy owner as defined in the Internal Revenue Code.
Under certain circumstances, certain distributions made under a policy on the
life of a "terminally ill individual", as that term is defined in the Internal
Revenue Code, are excludable from gross income.

The policies offered by this prospectus may or may not be issued as modified
endowment contracts. Nationwide will monitor premiums paid and will notify the
policy owner when the policy's non-modified endowment status is in jeopardy. If
a policy is not a modified endowment contract, a cash distribution during the
first 15 years after a policy is issued which causes a reduction in death
benefits may still become fully or partially taxable to the policy owner
pursuant to Section 7702(f)(7) of the Internal Revenue Code. The policy owner
should carefully consider this potential effect and seek further information
before initiating any changes in the terms of the policy. Under certain
conditions, a policy may become a modified endowment as a result of a material
change or a reduction in benefits as defined by Section 7702A(c) of the Internal
Revenue Code.

In addition to meeting the tests required under Section 7702, Section 817(h) of
the Internal Revenue Code requires that the investments of separate accounts
such as the variable account be adequately diversified. Regulations under 817(h)
provide that a variable life policy that fails to satisfy the diversification
standards will not be treated as life insurance unless such failure was
inadvertent, is corrected, and the policy owner or Nationwide pays an amount to
the IRS. The amount will be based on the tax that would have been paid by the
policy owner if the income, for the period the policy was not diversified, had
been received by the policy owner.

If the failure to diversify is not corrected in this manner, the policy owner
will be deemed the owner of the underlying securities and taxed on the earnings
of his or her account.

Representatives of the IRS have suggested, from time to time, that the number of
underlying mutual funds available or the number of transfer opportunities
available under a variable product may be relevant in determining whether the
product qualifies for the desired tax treatment. No formal guidance has been
issued in this area.



                                       29
<PAGE>   33

Should the Secretary of the Treasury issue additional rules or regulations
limiting the number of underlying mutual funds, transfers between underlying
mutual funds, exchanges of underlying mutual funds or changes in investment
objectives of underlying mutual funds such that the policy would no longer
qualify as life insurance under Section 7702 of the Internal Revenue Code,
Nationwide will take whatever steps are available to remain in compliance.

Nationwide will monitor compliance with these regulations and, to the extent
necessary, will change the objectives or assets of the sub-account investments
to remain in compliance.

A total surrender or cancellation of the policy by lapse or the maturity of the
policy on its maturity date may have adverse tax consequences. If the amount
received by the policy owner plus total policy indebtedness exceeds the premiums
paid into the policy, the excess generally will be treated as taxable income,
regardless of whether or not the policy is a modified endowment contract.

TAXATION OF THE POLICY

Section 7702 of the Internal Revenue Code provides that, if one of two
alternative qualification tests is met, a policy will be treated as life
insurance for federal tax purposes. The two tests are referred to as the Cash
Value Accumulation Test and the Guideline Premium/Cash Value Corridor Test.

Under the Cash Value Accumulation Test, the terms of the policy must, generally,
provide that the cash surrender value of the policy, as defined in Section 7702
of the Internal Revenue Code, cannot at any time exceed the net single premium
required to fund the future benefits under the policy. The net single premium
under the policy will vary according to the age, sex and underwriting
classification of the insureds. Under this test, premiums may be paid as long as
the death benefits is at least equal to the benefit that could be purchased with
a net single premium equal to the cash value. A table showing an example of the
relationship between the cash value and death benefit under this test is found
in the "Death Benefit Information" section.

Under the Guideline Premium/Cash Value Corridor Test, the sum of the premiums
paid into the policy cannot, at any time, exceed the guideline premium
limitation described in Section 7702 of the Internal Revenue Code. Additionally,
a minimum death benefit must be provided, based on the cash value. A table
showing the required relationship between the cash value and the death benefit
under this test is found in the "Death Benefit Information" section. Policy
owners selecting this test may also select either an Option 1 or Option 2 death
benefit. A detailed explanation of the two options is found under the heading
"Death Benefit Information."

The policy owners must choose one of these two qualifications tests on the
application. Once elected, the qualification test cannot be changed for the
duration of the policy. If neither test is designated on the application, the
Guideline Premium/Cash Value Corridor Test and Option 1 Death Benefit will be
assumed by Nationwide to have been selected.

The policy should receive the same federal tax treatment as a fixed benefit life
insurance policy. The death benefit paid under the policy that satisfies the
statutory definition of life insurance is excludable from the gross income of
the beneficiary under Section 101 of the Internal Revenue Code.

Regardless of which test is selected, Nationwide will monitor compliance with
statutory definition of life insurance for federal tax purposes.

DESCRIPTION OF CASH VALUE ACCUMULATION TEST AND GUIDELINE PREMIUM/CASH VALUE
CORRIDOR TEST

Section 7702(b)(1) of the Internal Revenue Code provides that if one of two
alternate tests are met, a policy will be treated as a life insurance for
federal tax purposes. The two tests are referred to as the Cash Value
Accumulation Test and the Guideline Premium/Cash Value Corridor Test.



                                       30
<PAGE>   34

The Cash Value Accumulation Test generally requires that under the terms of a
life insurance Policy, the death benefit must be sufficient so that the cash
surrender value, as defined in Section 7702(f)(2) of the Internal Revenue Code,
does not at any time exceed the net single premium required to fund the future
benefits under the policy. The net single premium under the policy will vary
according to the age, sex and underwriting classification of the insureds.

Under the Cash Value Accumulation Test, there is no limit to the amount that may
be paid in premiums as long as there is sufficient death benefit in relation to
the account value at all times. A table containing the applicable percentage of
cash value can be found in the "Death Benefit Information" section.

The Guideline Premium/Cash Value Corridor Test requires that the sum of the
premiums paid into the policy does not at any time exceed the guideline premium
limitation. Additionally, a minimum corridor of death benefit in relation to
account value must be maintained.

Policy owners who elect this test are given the option of electing either an
Option 1 or Option 2 death benefit. Please refer to "Death Benefit Information"
for a detailed explanation.

The policy owners must make the election of death benefit qualification tests on
the application. Once elected, the death benefit qualification test cannot be
changed for the duration of the policy. If no option is designated, the
guideline premium test Option 1 will be assumed to have been selected.

Regardless of which test is selected, Nationwide will monitor compliance to
assure that the policy meets the statutory definition of life insurance for
federal tax purposes. The policy should thus receive the same federal income tax
treatment as fixed benefit life insurance. As a result, the death proceeds
payable under a policy are excludable from gross income of the beneficiary under
Section 101 of the Internal Revenue Code.

The policy owner elects either the Cash Value Accumulation Test or the Guideline
Premium/Cash Value Corridor Test in the application. This election is
irrevocable.

WITHHOLDING

Distributions of income from a modified endowment contract are subject to
federal income tax withholding; however, the recipient may elect not to have the
withholding taken from the distribution. A distribution of income from a
modified endowment contract may be subject to mandatory back-up withholding
(which cannot be waived). The mandatory back-up withholding rate is 31% of the
income that is distributed and will arise if no Taxpayer Identification Number
is provided to Nationwide, or if the IRS notifies Nationwide that back-up
withholding is required.

FEDERAL ESTATE AND GENERATION-SKIPPING TRANSFER TAXES


The federal estate tax is integrated with the federal gift tax under a unified
tax rate schedule. In general, in 2000, an estate of less than $625,000
(inclusive of certain pre-death gifts) will not incur a federal estate tax
liability. In addition, an unlimited marital deduction may be available for
federal estate tax purposes, for certain amounts that pass to the surviving
spouse.


When the insured dies, the death benefit will generally be included in the
insured's federal gross estate if: (1) the proceeds were payable to or for the
benefit of the insured's estate; or (2) the insured held any "incident of
ownership" in the policy at death or at any time within three years of death. An
incident of ownership is, in general, any right that may be exercised by the
policy owner, such as the right to borrow on the policy, or the right to name a
new Beneficiary.

If the policy owner (whether or not he or she is the insured) transfers
ownership of the policy to another person, such transfer may be subject to a
federal gift tax. In addition, if such policy owner transfers the policy to
someone two or more generations younger than the policy owner, the transfer may
be subject to the federal generation-skipping transfer tax ("GSTT"), the taxable
amount being the value of the policy.

Similarly, if the beneficiary is two or more generations younger than the
insured, the payment of the death proceeds at the death of the insured may be
subject to the GSTT. Pursuant



                                       31
<PAGE>   35

to regulations recently promulgated by the U.S. Treasury Department, Nationwide
may be required to withhold a portion of the death proceeds and pay them
directly to the IRS as the GSTT liability.

The GSTT provisions generally apply to the same transfers that are subject to
estate or gift taxes.

The tax rate is a flat rate equal to the maximum estate tax rate (currently
55%), and there is a provision for an aggregate $1 million exemption. Due to the
complexity of these rules, the policy owner should consult with counsel and
other competent advisors regarding these taxes.

NON-RESIDENT ALIENS

Pre-death distributions from modified endowment contracts to nonresident aliens
("NRAs") are generally subject to federal income tax and tax withholding, at a
statutory rate of 30% of the amount of income that is distributed. Nationwide is
required to withhold such amount from the distribution and remit it to the IRS.
Distributions to certain NRAs may be subject to lower, or in certain instances
zero, tax and withholding rates, if the United States has entered into an
applicable treaty. However, in order to obtain the benefits of such treaty
provisions, the NRA must give to Nationwide sufficient proof of his or her
residency and citizenship in the form and manner prescribed by the IRS. In
addition, the NRA must obtain an Individual Taxpayer Identification Number from
the IRS, and furnish that number to Nationwide prior to the distribution. If
Nationwide does not have the proper proof of citizenship or residency and a
proper individual Taxpayer Identification Number prior to any distribution,
Nationwide will be required to withhold 30% of the income, regardless of any
treaty provision.

A pre-death distribution may not be subject to withholding where the recipient
sufficiently establishes to Nationwide that such payment is effectively
connected to the recipient's conduct of a trade or business in the United States
and that such payment is includible in the recipient's gross income for United
States federal income tax purposes, Any such distributions may be subject to
back-up withholding at the statutory rate (currently 31%) if no Taxpayer
Identification Number, or an incorrect Taxpayer Identification Number, is
provided.

State and local estate, inheritance, income and other tax consequences of
ownership or receipt of policy proceeds depend on the circumstances of each
policy owner or beneficiary.

TAXATION OF POLICY SPLIT OPTION RIDER

The Policy Split Option Rider permits a policy to be split into two other single
life insurance contracts upon the occurrence of a divorce of the joint insureds
or certain other changes in federal estate tax.

A policy split could have adverse tax consequences. It is not clear whether a
policy split will be treated as a nontaxable exchange under Section 1035 of the
Internal Revenue Code. If a policy split is not treated as a nontaxable
exchange, a split could result in the recognition of taxable income in an amount
up to any gain in the policy at the time of the split. Additionally, it is not
clear whether, in all circumstances, the resulting individual contracts would be
treated as life insurance contracts for federal income tax purposes and, if so
treated, whether the individual contracts would be classified as Modified
Endowment Contracts. Before the policy owner exercises rights provided by the
Policy Split Option Rider, it is important that a tax adviser be consulted
regarding the possible consequences of a policy split

TAXATION OF NATIONWIDE

Nationwide is taxed as a life insurance company under the Internal Revenue Code.
Since the variable account is not a separate entity from Nationwide and its
operations form a part of Nationwide, it will not be taxed separately as a
"regulated investment company" under Sub-chapter M of the Internal Revenue Code.
Investment income and realized capital gains on the assets of the variable
account are reinvested and taken into account in determining the value of
accumulation units. As a result, such investment income and realized capital
gains are automatically applied to increase reserves under the policies.



                                       32
<PAGE>   36

Nationwide does not initially expect to incur any federal income tax liability
that would be chargeable to the variable account. Based upon these expectations,
no charge is currently being made against the variable account for federal
income taxes. If, however, Nationwide determines that on a separate company
basis such taxes may be incurred, it reserves the right to assess a charge for
such taxes against the variable account.

Nationwide may also incur state and local taxes (in addition to premium taxes)
in several states. At present, these taxes are not significant. If they
increase, however, charges for such taxes may be made.

TAX CHANGES

The foregoing discussion, which is based on Nationwide's understanding of
federal tax laws as they are currently interpreted by the IRS, is general and is
not intended as tax advice.

The Internal Revenue Code has been subjected to numerous amendments and changes,
and it is reasonable to believe that it will continue to be revised. The United
States Congress has, in the past, considered numerous legislative proposals
that, if enacted, could change the tax treatment of the policies. It is
reasonable to believe that such proposals, and future proposals, may be enacted
into law. In addition, the U.S. Treasury Department may amend existing
regulations, issue new regulations, or adopt new interpretations of existing law
that may be at variance with its current positions on these matters. In
addition, current state law (which is not discussed herein), and future
amendments to state law, may affect the tax consequences of the policy.

If the policy owner, insured, or beneficiary or other person receiving any
benefit or interest in or from the policy is not both a resident and citizen of
the United States, there may be a tax imposed by a foreign country, in addition
to any tax imposed by the United States. The foreign law (including regulations,
rulings, and case law) may change and impose additional taxes on the policy, the
Death Proceeds, or other distributions and/or ownership of the policy, or a
treaty may be amended and all or part of the favorable treatment may be
eliminated.

Any or all of the foregoing may change from time to time without any notice, and
the tax consequences arising out of a policy may be changed retroactively. There
is no way of predicting if, when, or to what extent any such change may take
place. No representation is made as to the likelihood of the continuation of
these current laws, interpretations, and policies.

The foregoing is a general explanation as to certain tax matters pertaining to
insurance policies. It is not intended to be legal or tax advise, and should not
take the place of your independent legal, tax and/or financial advisor.

LEGAL CONSIDERATIONS

On July 6, 1983, the U.S. Supreme Court held in Arizona Governing Committee v.
Norris that certain annuity benefits provided by employers' retirement and
fringe benefit programs may not vary between men and women on the basis of sex.
This decision applies only to benefits derived from premiums made on or after
August 1, 1983. The policies offered by this prospectus are based upon actuarial
tables which distinguish between men and women. Thus the policies provide
different benefits to men and women of the same age. Accordingly, employers and
employee organizations should consider, in consultation with legal counsel, the
impact of Norris on any employment related insurance or benefit program before
purchasing this policy.

STATE REGULATION

Nationwide is subject to the laws of Ohio governing insurance companies and to
regulation by the Ohio Insurance Department. An annual statement in a prescribed
form is filed with the Insurance Department each year covering the operation of
Nationwide for the preceding year and its financial condition as of the end of
such year. Regulation by the Insurance Department includes periodic examination
to determine Nationwide's contract liabilities and reserves so that the
Insurance Department may certify the items are correct. Nationwide's books and
accounts are subject to review by the Insurance Department at all times



                                       33
<PAGE>   37

and a full examination of its operations is conducted periodically by the
National Association of Insurance Commissioners. Such regulation does not,
however, involve any supervision of management or investment practices or
policies. In addition, Nationwide is subject to regulation under the insurance
laws of other jurisdictions in which it may operate.

REPORTS TO POLICY OWNERS

Nationwide will mail to the policy owner at the last known address of record:

     -    an annual statement containing: the amount of the current death
          benefit, cash value, cash surrender value, premiums paid, monthly
          charges deducted, amounts invested in the fixed account and the
          sub-accounts, and policy indebtedness;

     -    annual and semi-annual reports containing all applicable information
          and financial statements or their equivalent, which must be sent to
          the underlying mutual fund beneficial shareholders as required by the
          rules under the Investment Company Act of 1940 for the variable
          account; and

     -    statements of significant transactions, such as changes in specified
          amount, changes in death benefit options, changes in future premium
          allocations, transfers among sub-accounts, premium payments, loans,
          loan repayments, reinstatement and termination.

ADVERTISING

Nationwide is ranked and rated by independent financial rating services,
including Moody's, Standard & Poor's and A.M. Best Company. The purpose of these
ratings is to reflect the financial strength or claims-paying ability of
Nationwide. The ratings are not intended to reflect the investment experience or
financial strength of the variable account. Nationwide may advertise these
ratings from time to time. In addition, Nationwide may include in certain
advertisements, endorsements in the form of a list of organizations, individuals
or other parties which recommend Nationwide or the policies. Furthermore,
Nationwide may occasionally include in advertisements comparisons of currently
taxable and tax deferred investment programs, based on selected tax brackets, or
discussions of alternative investment vehicles and general economic conditions.

LEGAL PROCEEDINGS


Nationwide is a party to litigation and arbitration proceedings in the ordinary
course of its business, none of which is expected to have a material adverse
effect on Nationwide.

In recent years, life insurance companies have been named as defendants in
lawsuits, including class action lawsuits relating to life insurance and annuity
pricing and sales practices. A number of these lawsuits have resulted in
substantial jury awards or settlements.

In November 1997, two plaintiffs, one who was the owner of a variable life
insurance contract and the other who was the owner of a variable annuity
contract, commenced a lawsuit in a federal court in Texas against Nationwide and
the American Century group of defendants (Robert Young and David D. Distad v.
Nationwide Life Insurance Company et al.). In this lawsuit, plaintiffs sought to
represent a class of variable life insurance contract owners and variable
annuity contract owners whom they claim were allegedly misled when purchasing
these variable contracts into believing that the performance of their underlying
mutual fund option managed by American Century, whose shares may only be
purchased by insurance companies, would track the performance of a mutual fund,
also managed by American Century, whose shares are publicly traded. The amended
complaint seeks unspecified compensatory and punitive damages. On April 27,
1998, the District Court denied, in part, and granted, in part, motions to
dismiss the complaint filed by Nationwide and American Century. The remaining
claims against Nationwide allege securities fraud, common law fraud, civil
conspiracy, and breach of contract. The District Court, on December 2, 1998,
issued an order denying plaintiffs' motion for class certification and the
appeals court declined to review the order denying class




                                       34
<PAGE>   38


certification upon interlocutory appeal. On June 11, 1999, the District Court
denied the plaintiffs' motion to amend their complaint and reconsider class
certification. In January 2000 Nationwide and American Century settled this
lawsuit now limited to the claims of the two named plaintiffs. On February 9,
2000 the court dismissed this lawsuit with prejudice.

On October 29, 1998, Nationwide was named in a lawsuit filed in Ohio state court
related to the sale of deferred annuity products for use as investments in
tax-deferred contributory retirement plans (Mercedes Castillo v. Nationwide
Financial Services, Inc., Nationwide Life Insurance Company and Nationwide Life
and Annuity Insurance Company). On May 3, 1999, the complaint was amended to,
among other things, add Marcus Shore as a second plaintiff. The amended
complaint is brought as a class action on behalf of all persons who purchased
individual deferred annuity contracts or participated in group annuity contracts
sold by Nationwide and the other named Nationwide affiliates which were used to
fund certain tax-deferred retirement plans. The amended complaint seeks
unspecified compensatory and punitive damages. No class has been certified. On
June 11, 1999, Nationwide and the other named defendants filed a motion to
dismiss the amended complaint. On March 8, 2000, the Court denied the motion to
dismiss the amended complaint filed by Nationwide and the other named
defendants. Nationwide intends to defend this lawsuit vigorously.

There can be no assurance that any litigation relating to pricing or sales
practices will not have a material adverse effect on Nationwide in the future.

The general distributor, NISC, is not engaged in any litigation of any material
nature.


EXPERTS

The audited financial statements have been included herein in reliance upon the
reports of KPMG LLP, independent certified public accountants, and upon the
authority of said firm as experts in accounting and auditing.

REGISTRATION STATEMENT

A Registration Statement has been filed with the Securities and Exchange
Commission under the Securities Act of 1933, as amended, with respect to the
policies offered hereby. This prospectus does not contain all the information
set forth in the Registration Statement and amendments thereto and exhibits
filed as a part thereof, to all of which reference is hereby made for further
information concerning the variable account, Nationwide, and the policies
offered hereby. Statements contained in this prospectus as to the content of
policies and other legal instruments are summaries. For a complete statement of
the terms thereof, reference is made to such instruments as filed.

DISTRIBUTION OF THE POLICIES


The policies will be sold by licensed insurance agents in those states where the
policies may lawfully be sold. Agents are registered representatives of broker
dealers registered under the Securities Exchange Act of 1934 who are member
firms of the National Association of Securities Dealers, Inc. ("NASD"). The
policies will be distributed by the general distributor, NISC. NISC was
organized as an Oklahoma corporation on March 19, 1974. NISC is a wholly owned
subsidiary of Nationwide and a member of the NASD.

NISC acts as general distributor for the following separate accounts, all of
which are separate investment accounts of Nationwide or its affiliates:
     -    Nationwide Multi-Flex Variable Account;
     -    Nationwide VLI Separate Account-2;
     -    Nationwide VLI Separate Account-3;
     -    Nationwide VLI Separate Account-4;
     -    Nationwide VLI Separate Account-5;
     -    Nationwide DC Variable Account;
     -    Nationwide DCVA-II;
     -    NACo Variable Account;
     -    Nationwide Variable Account;
     -    Nationwide Variable Account-II;


                                       35
<PAGE>   39


     -    Nationwide Variable Account-5;
     -    Nationwide Variable Account-6;
     -    Nationwide Variable Account-8;
     -    Nationwide Variable Account-9;
     -    Nationwide Variable Account-10;
     -    Nationwide Variable Account-11;
     -    Nationwide VA Separate Account-A;
     -    Nationwide VA Separate Account-B;
     -    Nationwide VA Separate Account-C;
     -    Nationwide VL Separate Account-A;
     -    Nationwide VL Separate Account-B;
     -    Nationwide VL Separate Account-C; and
     -    Nationwide VL Separate Account-D.

Gross first year commissions plus any expense allowance payments paid by
Nationwide on the sale of these policies provided by the General Distributor
will not exceed 80% of the target premium plus 4% of any excess premium
payments. Gross renewal commissions in years 2 through 10 paid by Nationwide
will not exceed 4% of actual premium payment, and will not exceed 1% in policy
years 11 and thereafter.No underwriting commissions have been paid by Nationwide
to NISC.







NATIONWIDE INVESTMENT SERVICES CORPORATION DIRECTORS AND OFFICERS
<TABLE>
<CAPTION>
 ------------------------------------------------------------------------------------------------------------------
                                                                     POSITIONS AND OFFICES
       NAME AND BUSINESS ADDRESS                                        WITH UNDERWRITER
 ------------------------------------------------------------------------------------------------------------------
<S>                                           <C>

 Joseph J. Gasper                                              Chairman of the Board and Director
 One Nationwide Plaza
 Columbus, OH 43215
 ------------------------------------------------------------------------------------------------------------------
 Dimon R. McFerson                                     Chairman and Chief Executive Officer and Director
 One Nationwide Plaza
 Columbus, OH 43215
 ------------------------------------------------------------------------------------------------------------------
 Richard A. Karas                                                  Vice Chairman and Director
 One Nationwide Plaza
 Columbus, OH 43215
 ------------------------------------------------------------------------------------------------------------------
 Duane C. Meek                                                             President
 One Nationwide Plaza
 Columbus, OH 43215
 ------------------------------------------------------------------------------------------------------------------
 Philip C. Gath                                                             Director
 One Nationwide Plaza
 Columbus, OH 43215
 ------------------------------------------------------------------------------------------------------------------
 Susan A. Wolken                                                            Director
 One Nationwide Plaza
 Columbus, OH 43215
 ------------------------------------------------------------------------------------------------------------------
 Robert A. Oakley                                      Executive Vice President - Chief Financial Officer
 One Nationwide Plaza
 Columbus, OH 43215
 ------------------------------------------------------------------------------------------------------------------
 Robert J. Woodward, Jr.                              Executive Vice President - Chief Investment Officer
 One Nationwide Plaza
 Columbus, OH 43215
 ------------------------------------------------------------------------------------------------------------------
 Mark R. Thresher                                             Senior Vice President and Treasurer
 One Nationwide Plaza
 Columbus, OH 43215
 ------------------------------------------------------------------------------------------------------------------
 Barbara J. Shane                                             Vice President - Compliance Officer
 Two Nationwide Plaza
 Columbus, OH 43215
 ------------------------------------------------------------------------------------------------------------------
 Alan A. Todryk                                                    Vice President - Taxation
 One Nationwide Plaza
 Columbus, OH 43215
 ------------------------------------------------------------------------------------------------------------------
</TABLE>



                                       36
<PAGE>   40

<TABLE>
<S>                                               <C>

 ------------------------------------------------------------------------------------------------------------------
 John F. Delaloye                                                     Assistant Secretary
 One Nationwide Plaza
 Columbus, OH 43215
 ------------------------------------------------------------------------------------------------------------------
 Glenn W. Soden                                                       Assistant Secretary
 One Nationwide Plaza
 Columbus, OH 43215
 ------------------------------------------------------------------------------------------------------------------
 E. Gary Berndt                                                       Assistant Treasurer
 One Nationwide Plaza
 Columbus, OH 43215
 ------------------------------------------------------------------------------------------------------------------
 Duane M. Campbell                                                    Assistant Treasurer
 One Nationwide Plaza
 Columbus, OH 43215
 ------------------------------------------------------------------------------------------------------------------
 Terry C. Smetzer                                                     Assistant Treasurer
 One Nationwide Plaza
 Columbus, OH 43215
 ------------------------------------------------------------------------------------------------------------------
</TABLE>



ADDITIONAL INFORMATION ABOUT NATIONWIDE

The life insurance business, including annuities, is the only business in which
Nationwide is engaged.

Nationwide markets its policies through independent insurance brokers, general
agents, and registered representatives of registered NASD broker/dealer firms.

Nationwide serves as depositor for the following separate investment accounts,
each of which is a registered investment company:

     -    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 Variable Account-8;
     -    Nationwide Variable Account-9;
     -    Nationwide Variable Account-10;
     -    Nationwide Variable Account-11;
     -    MFS Variable Account;
     -    Nationwide Multi-Flex Variable Account;
     -    Nationwide VLI Separate Account;
     -    Nationwide VLI Separate Account-2;
     -    Nationwide VLI Separate Account-3;
     -    Nationwide VLI Separate Account-4;
     -    Nationwide VLI Separate Account-5;
     -    NACo Variable Account;
     -    Nationwide DC Variable Account; and
     -    Nationwide DCVA-II.

Nationwide, in common with other insurance companies, is subject to regulation
and supervision by the regulatory authorities of the states in which it is
licensed to do business. A license from the state insurance department is a
prerequisite to the transaction of insurance business in that state. In general,
all states have statutory administrative powers. Such regulation relates, among
other things, to licensing of insurers and their agents, the approval of policy
forms, the methods of computing reserves, the form and content of statutory
financial statements, the amount of policyholders' and stockholders' dividends,
and the type of distribution of investments permitted.

Nationwide operates in the highly competitive field of life insurance. There are
approximately 2,300 stock, mutual and other types of insurers in the life
insurance business in the United States, and a large number of them compete with
the registrant in the sale of insurance policies.

As is customary in insurance company groups, employees are shared with the other
insurance companies in the group. In addition to its direct salaried employees,
Nationwide shares employees with Nationwide Mutual Insurance Company and
Nationwide Mutual Fire Insurance Company.

Nationwide does not presently own or lease any materially important physical
properties when its property holdings are viewed in relation to its total
assets. Nationwide shares its home office, other facilities and equipment with
Nationwide Mutual Insurance Company.



                                       37
<PAGE>   41

Company Management

Nationwide Life Insurance Company and Nationwide Life and Annuity Insurance
Company, together with Nationwide Mutual Insurance Company, Nationwide Mutual
Fire Insurance Company, Nationwide Property and Casualty Insurance Company and
Nationwide General Insurance Company and their affiliated companies comprise the
Nationwide group of companies. The companies listed above have substantially
common boards of directors and officers.

Nationwide Financial Services, Inc. ("NFS") is the sole shareholder of
Nationwide. NFS serves as a holding company for other financial institutions.
Nationwide is the sole owner of Nationwide Life and Annuity Insurance Company.

Each of the directors and officers listed below is a director or officer
respectively of at least one or more of the other major insurance affiliates of
the Nationwide group of companies. Messrs. McFerson, Gasper, Woodward and Ms.
Thomas are also trustees of one or more of the registered investment companies
distributed by NISC, a registered broker-dealer affiliated with the Nationwide
group of companies.

<TABLE>
<CAPTION>
DIRECTORS OF NATIONWIDE
- -------------------------------------------------------------------------------------------------------------------
DIRECTORS OF THE DEPOSITOR NAME AND
     PRINCIPAL BUSINESS ADDRESS         POSITIONS AND OFFICES
                                            WITH DEPOSITOR


                                                                  PRINCIPAL OCCUPATION
- -------------------------------------------------------------------------------------------------------------------
<S>                                   <C>                         <C>
Lewis J. Alphin                                Director           Farm Owner and Operator, Bell Farms (1)
519 Bethel Church Road
Mount Olive, NC 28365-6107
- -------------------------------------------------------------------------------------------------------------------
A. I. Bell                                     Director           Farm Owner and Operator (1)
4121 North River Road West
Zanesville, OH 43701
- -------------------------------------------------------------------------------------------------------------------
Kenneth D. Davis                               Director           Farm Owner and Operator (1)
7229 Woodmansee Road
Leesburg, OH 45135
- -------------------------------------------------------------------------------------------------------------------
Keith W. Eckel                                 Director           Partner, Fred W. Eckel Sons; President, Eckel
1647 Falls Road                                                   Farms, Inc. (1)
Clarks Summit, PA 18411
- -------------------------------------------------------------------------------------------------------------------
Willard J. Engel                               Director           Retired General Manager, Lyon County Co-operative
301 East Marshall Street                                          Oil Company (1)
Marshall, MN 56258
- -------------------------------------------------------------------------------------------------------------------
Fred C. Finney                                 Director           Owner and Operator, Moreland Fruit Farm; Operator,
1558 West Moreland Road                                           Melrose Orchard (1)
Wooster, OH 44691
- -------------------------------------------------------------------------------------------------------------------
Joseph J. Gasper                      President and Chief         President and Chief Operating Officer, Nationwide
One Nationwide Plaza                  Operating Officer and       Life Insurance Company and Nationwide Life and
Columbus, OH 43215                    Director                    Annuity Insurance Company (2)
- -------------------------------------------------------------------------------------------------------------------
Dimon R. McFerson                     Chairman and Chief          Chairman and Chief Executive Officer- (2)
One Nationwide Plaza                  Executive Officer and
Columbus, OH 43215                    Director
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


                                       38
<PAGE>   42


<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------
DIRECTORS OF THE DEPOSITOR NAME AND
     PRINCIPAL BUSINESS ADDRESS         POSITIONS AND OFFICES
                                            WITH DEPOSITOR


                                                                  PRINCIPAL OCCUPATION
- -------------------------------------------------------------------------------------------------------------------
<S>                                   <C>                         <C>
David O. Miller                       Chairman of the Board and   President, Owen Potato Farm, Inc.; Partner, M&M
115 Sprague Drive                     Director                    Enterprises (1)
Hebron, OH 43025
- -------------------------------------------------------------------------------------------------------------------
Yvonne L. Montgomery                           Director           Senior Vice President and General Manager, Public
Xerox Corporation                                                 Sector Worldwide/Document Solutions Group
Suite 200                                                         Xerox Corporation (2)
1401 H Street NW
Washington, DC 20007
- -------------------------------------------------------------------------------------------------------------------
Ralph M. Paige                                 Director           Executive Director Federation of Southern
Federation of Southern                                            Cooperatives/Land Assistance Fund
Cooperatives/Land Assistance Fund
2769 Church Street
East Point, GA 30344
- -------------------------------------------------------------------------------------------------------------------
James F. Patterson                             Director           Vice President, Pattersons, Inc.; President,
8765 Mulberry Road                                                Patterson Farms, Inc. (1)
Chesterland, OH 44026
- -------------------------------------------------------------------------------------------------------------------
Arden L. Shisler                               Director           President and Chief Executive Officer, K&B
1356 North Wenger Road                                            Transport, Inc. (1)
Dalton, OH 44618
- -------------------------------------------------------------------------------------------------------------------
Robert L. Stewart                              Director           Owner and Operator Sunnydale Farms and Mining (1)
88740 Fairview Road
Jewett, OH 43986
- -------------------------------------------------------------------------------------------------------------------
Nancy C. Thomas                                Director           Co-owner, Thomas Farms (2)
1767D Westwood Avenue
Alliance, OH 44601
- -------------------------------------------------------------------------------------------------------------------
</TABLE>

     (1)  Principal occupation for last 5 years.

     (2)  Prior to assuming this current position, held other executive
          management positions with the same or affiliated companies.

Each of the directors is a director of the other major insurance affiliates of
the Nationwide group of companies except Mr. Gasper who is a director only of
Nationwide Life Insurance Company and Nationwide Life and Annuity Insurance
Company. Messrs. McFerson and Gasper are directors of NISC, a registered
broker-dealer.

Messrs. McFerson, Miller, Patterson, and Shisler are directors of Nationwide
Financial Services, Inc. Mr. McFerson and Ms. Thomas are trustees of Nationwide
Mutual Funds, a registered investment company. Messrs. McFerson, Gasper and
Woodward are trustees of Nationwide Separate Account Trust and Nationwide Asset
Allocation Trust, registered investment companies. Mr. McFerson is trustee of
Financial Horizons Investment Trust and Nationwide Mutual Funds, registered
investment companies.



                                       39
<PAGE>   43


<TABLE>
<CAPTION>
EXECUTIVE OFFICERS OF NATIONWIDE

- -------------------------------------------------------------------------------------------------------------------
OFFICERS OF THE DEPOSITOR
NAME AND PRINCIPAL BUSINESS ADDRESS               OFFICES OF THE DEPOSITOR
- -------------------------------------------------------------------------------------------------------------------
<S>                                               <C>
Richard D. Headley                                Executive Vice President - Chief  Information Technology Officer
One Nationwide Plaza
Columbus, OH 43215
- -------------------------------------------------------------------------------------------------------------------
Robert A. Oakley                                  Executive Vice President - Chief Financial Officer
One Nationwide Plaza
Columbus, OH 43215
- -------------------------------------------------------------------------------------------------------------------
Robert J. Woodward, Jr.                           Executive Vice President - Chief Investment Officer
One Nationwide Plaza
Columbus, OH 43215
- -------------------------------------------------------------------------------------------------------------------
James E. Brock                                    Senior Vice President - Corporate Development
One Nationwide Plaza
Columbus, OH 43215
- -------------------------------------------------------------------------------------------------------------------
Charles A. Bryan                                  Senior Vice President - Chief Actuary - Property and Casualty
One Nationwide Plaza
Columbus, OH 43215
- -------------------------------------------------------------------------------------------------------------------
John R. Cook, Jr.                                 Senior Vice President - Chief Communications Officer
One Nationwide Plaza
Columbus, OH 43215
- -------------------------------------------------------------------------------------------------------------------
David A. Diamond                                  Senior Vice President - Corporate Controller
One Nationwide Plaza
Columbus, OH 43215
- -------------------------------------------------------------------------------------------------------------------
Philip C. Gath                                    Senior Vice President - Chief Actuary - Nationwide Financial
One Nationwide Plaza
Columbus, OH 43215
- -------------------------------------------------------------------------------------------------------------------
Patricia R. Hatler                                Senior Vice President, General Counsel and Secretary
One Nationwide Plaza
Columbus, OH 43215
- -------------------------------------------------------------------------------------------------------------------
David K. Hollingsworth                            Senior Vice President
One Nationwide Plaza
Columbus, OH 43215
- -------------------------------------------------------------------------------------------------------------------
David R. Jahn                                     Senior Vice President - Commercial Insurance
One Nationwide Plaza
Columbus, OH 43215
- -------------------------------------------------------------------------------------------------------------------
Donna A. James                                    Senior Vice President - Chief Human Resources Officer
One Nationwide Plaza
Columbus, OH 43215
- -------------------------------------------------------------------------------------------------------------------
Richard A. Karas                                  Senior Vice President - Sales - Financial Services
One Nationwide Plaza
Columbus, OH 43215
- -------------------------------------------------------------------------------------------------------------------
Gregory S. Lashutka                               Senior Vice President - Corporate Relations
One Nationwide Plaza
Columbus, OH 43215
- -------------------------------------------------------------------------------------------------------------------
Edwin P. McCausland, Jr.                          Senior Vice President - Fixed Income Securities
One Nationwide Plaza
Columbus, OH 43215
- -------------------------------------------------------------------------------------------------------------------
</TABLE>



                                       40
<PAGE>   44


EXECUTIVE OFFICERS OF NATIONWIDE

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------
OFFICERS OF THE DEPOSITOR
NAME AND PRINCIPAL BUSINESS ADDRESS               OFFICES OF THE DEPOSITOR
- -------------------------------------------------------------------------------------------------------------------
<S>                                               <C>
Mark D. Phelan                                    Senior Vice President - Technology Services
One Nationwide Plaza
Columbus, OH 43215
- -------------------------------------------------------------------------------------------------------------------
Douglas C. Robinette                              Senior Vice President - Claims and Financial Services
One Nationwide Plaza
Columbus, OH 43215
- -------------------------------------------------------------------------------------------------------------------
Mark R. Thresher                                  Senior Vice President - Finance - Nationwide Financial
One Nationwide Plaza
Columbus, OH 43215
- -------------------------------------------------------------------------------------------------------------------
Richard M. Waggoner                               Senior Vice President - Operations
One Nationwide Plaza
Columbus, OH 43215
- -------------------------------------------------------------------------------------------------------------------
Susan A. Wolken                                   Senior Vice President - Product Management and Nationwide
One Nationwide Plaza                              Financial Marketing
Columbus, OH 43215
- -------------------------------------------------------------------------------------------------------------------
</TABLE>

DIMON R. MCFERSON has been a Director since April 1988 and Chairman and Chief
Executive Officer since April 1996. He was elected Chief Executive Officer in
December 1992, and President and Chief Executive Officer in December 1993. He
was President and General Manager of Nationwide Mutual Insurance Company from
April 1988 to April 1991; President and Chief Operating Officer of Nationwide
Mutual Insurance Company from April 1991 to December 1992; and President and
Chief Executive Officer of Nationwide Mutual Insurance Company from December
1992 to April 1996. Mr. McFerson has been with Nationwide for 20 years.

JOSEPH J. GASPER has been President and Chief Operating Officer and Director of
Nationwide since April 1996. Previously, he was Executive Vice President -
Property/Casualty Operations of Nationwide Mutual Insurance Company from April
1995 to April 1996. He was Senior Vice President - Property/Casualty Operations
of Nationwide Mutual Insurance Company from September 1993 to April 1995. Prior
to that time, Mr. Gasper held numerous positions within Nationwide. Mr. Gasper
has been with Nationwide for 33 years.

LEWIS J. ALPHIN has been a Director of Nationwide since 1993. Mr. Alphin owns
and operates an 800-acre farm in Mt. Olive, NC. He taught agriculture business
at James Sprunt Community Collegy in Kenansville, NC for more than 22 years
before retiring in 1994. He is the former board chairman of the Cape Fear Farm
Credit Association, a member and former vice president, secretary/treasurer, and
director of the Duplin County Agribusiness Council, and a former board member of
the Southern States Cooperative (1986 to 1993). Mr. Alphin is a member of the
Duplin County Farm Bureau, the North Carolina Farm Bureau, ad the Farm Credit
Council. He is a member and former director of the Oak Wolfe Fire Department.

A. I. BELL has been a Director of Nationwide since April, 1998. Mr. Bell has
served as a state trustee of the Ohio Farm Bureau Federation from 1991 to 1998
and as president that last four years. He oversees the Bell family farm in
Zanesville, Ohio. The farm is the hub of a multi-family swine network, in
addition to grain and beef operations. Mr. Bell has represented the Ohio Farm
Bureau at state and national level activities, and has traveled internationally
representing Ohio agriculture. In 1995, he was introduced into The Ohio State
University Department of Animal Sciences Hall of Fame.


                                       41
<PAGE>   45

JAMES E. BROCK has been Senior Vice President - Corporate Development since July
1997. Previously, he was Senior Vice President - Company Operations from
December 1996 to July 1997 and was also Senior Vice President - Life Company
Operations from April 1996 to July 1997. Mr. Brock was Senior Vice President -
Investment Products Operations from November 1990 to April 1996. Prior to that
time, Mr. Brock held several positions within Nationwide. Mr. Brock has been
with Nationwide for 30 years.

CHARLES A. BRYAN has been a Senior Vice President - Chief Actuary - Property and
Casualty since 1998. Prior to joining Nationwide, Mr. Bryan was president, Chief
Operating Officer of Direct Response Corporation from 1996 to 1998. Prior to
that time, Mr. Bryan was a partner with Ernst & Young.

JOHN R. COOK, JR. has been Senior Vice President - Chief Communications Officer
since May 1997. Previously, Mr. Cook was Senior Vice President - Chief
Communications Officer of USAA from July 1989 to May 1997. Mr. Cook has been
with Nationwide for 2 years.

KENNETH D. DAVIS has been a Director of Nationwide since April 1999. Mr. Davis
is the immediate past president of the Ohio Farm Bureau Federation. He served as
a member of the Ohio Farm Bureau Federation's board of trustees from 1989 until
1999. He served as first vice president of the board from 1994 until 1998. Mr.
Davis serves on the board of directors of his local rural electric cooperatives
and is a member of many agriculture organizations including the Ohio Corn
Growers, Ohio Cattlemen's and Ohio Soybean associations.

DAVID A. DIAMOND has been Senior Vice President - Corporate Controller since
August 1999. He was Vice President-Controller from August 1996 to August 1999.
Previously, he was Vice President - Controller from October 1993 to August 1996.
Prior to that time, Mr. Diamond held several positions within Nationwide. Mr.
Diamond has been with Nationwide for 11 years.

KEITH W. ECKEL has been a Director of Nationwide since April 1996. Mr. Eckel is
a partner of Fred W. Eckel Sons and president of Eckel Farms, Inc. in northeast
Pennsylvania. He received the Master Farmer award from Penn State University in
1982. Mr. Eckel is a member of the Pennsylvania Agricultural Land Preservation
Board. He is a former president of the Pennsylvania Farm Bureau, a position he
held for 15 years, and the Lackawanna County Cooperative Extension Association.
He has served as a board member and executive committee member of the American
Farm Bureau Federation. He is a former vice president of the Pennsylvania
Council of Cooperative Extension Associations and former board member of the
Pennsylvania Vegetable Growers Association.

WILLARD J. ENGEL has been a Director of Nationwide since 1994. Mr. Engel served
as general manager of Lyon County Co-Operative Oil Co. in Marshall, MN from 1975
to 1997, and occasionally serves on a consulting basis. He previously was a
division manager of the Truman Farmers Elevator. He is a former director of the
Western Co-op Transport in Montevideo, MN, a former director and legislative
committee chairman of the Northwest Petroleum Association in St. Paul, and a
former director of Farmland Industries in Kansas City.

FRED C. FINNEY has been a Director of Nationwide since 1992. Mr. Finney is the
owner and operator of the Moreland Fruit Farm and operator of Melrose Orchard in
Wooster, OH. He is past president of the Ohio Farm Bureau Federation, the Ohio
Fruit Growers Society, Wayne County Farm Bureau, and the Westwood Ruritan Club.
He is a member of the American Berry Cooperative.

PHILIP C. GATH has been Senior Vice President - Chief Actuary - Nationwide
Financial since May 1998. Previously, Mr. Gath was Vice President - Product
Manager - Individual Variable Annuity from July 1997 to May 1998. Mr. Gath was
Vice President - Individual Life Actuary from August 1989 to July 1997. Prior to
that time, Mr. Gath held several positions within Nationwide. Mr. Gath has been
with Nationwide for 31 years.



                                       42
<PAGE>   46

PATRICIA R. HATLER has been Senior Vice President, General Counsel and Secretary
since April 2000. Previously, she was Senior Vice President and General Counsel
from July 1999 to April 2000. Prior to that time, she was General Counsel and
Corporate Secretary of Independence Blue Cross from 1983 to July 1999.

DAVID K. HOLLINGSWORTH has been Senior Vice President - Multi Channel and
Sponsor Relations since August 1999. Previously, he was Senior Vice President -
Marketing from June 1999 to August 1999. Prior to that time, has held numerous
positions within the Nationwide group of companies. Mr. Hollingsworth has been
with Nationwide for 25 years.

DAVID R. JAHN has been Senior Vice President - Commercial Insurance since March
1998. Previously, he was Vice President - Property/Casualty Operations and Vice
President - Resource Management from March 1996 to January 1998. Prior to that
time, Mr. Jahn has held numerous positions within the Nationwide group of
companies. Mr. Jahn has been with Nationwide for 28 years.

DONNA A. JAMES has been Senior Vice President - Chief Human Resources Officer
since May 1999. She was Senior Vice President - Human Resources from December
1997 to May 1999. Previously she was Vice President - Human Resources from July
1996 to December 1997. Prior to that time, Ms. James was Vice President -
Assistant to the CEO of Nationwide from March 1996 to July 1996. From May 1994
to March 1996 she was Associate Vice President - Assistant to the CEO for
Nationwide. Previously Ms. James held several positions within Nationwide. Ms.
James has been with Nationwide for 18 years.

RICHARD D. HEADLEY has been Executive Vice President - Chief Information
Technology Officer since May 1999. He was Senior Vice President - Chief
Information Technology Officer from October 1997 to May 1999. Previously, Mr.
Headley was Chairman and Chief Executive Officer of Banc One Services
Corporation from 1992 to October 1997. From January 1975 until 1992 Mr. Headley
held several positions with Banc One Corporation. Mr. Headly has been with
Nationwide for 2 years.

RICHARD A. KARAS has been Senior Vice President - Sales - Financial Services
since March 1993. Previously, he was Vice President - Sales - Financial Services
from February 1989 to March 1993. Prior to that time, Mr. Karas held several
positions within Nationwide. Mr. Karas has been with Nationwide for 35 years.

GREGORY S. LASHUTKA has been Senior Vice President - Corporate Relations since
January 2000. Previously, he was the Mayor of the City of Columbus (Ohio) from
January 1992 to December 1999. From January 1986 to December 1991, Mr. Lashutka
was a Partner with Squire, Sanders & Dempsey. From January 1978 to December
1985, he was City Attorney for the City of Columbus (Ohio).

EDWIN P. MCCAUSLAND, JR. has been Senior Vice President - Fixed Income
Securities since 1999. Mr. McCausland has 29 years of experience in insurance
investments beginning his career in 1970 with Connecticut Mutual Life Insurance
Company. He joined Phoenix Mutual Life Insurance Company in 1981 as second Vice
President of Bond Investments and rising to Vice President of Pension
Operations. He was Vice President and Managing Director of Mass Mutual Life
Insurance Company prior to joining Nationwide.

DAVID O. MILLER has been a Director of Nationwide since November 1996. Mr.
Miller has been Chairman of the Board since 1998. Mr. Miller is president of
Owen Potato Farm, Inc. and a partner of M&M Enterprises in Licking County, OH.
He is a director and board chairman of the National Cooperative Business
Association, director of Cooperative Business International and the
International Cooperative Alliance, and serves on the educational executive
committee of the National Council of Farmer Cooperatives. He was president of
the Ohio Farm Bureau Federation from 1981 to 1985 and was vice president for six
years. Mr. Miller served a two year term on the board of the American Farm
Bureau Association. He is past president of the Ohio Vegetable and Potato
Growers Association, and was a director of



                                       43
<PAGE>   47

Landmark, Inc., a farm supply cooperative which is now part of
Indianapolis-based Countrymark.

YVONNE L. MONTGOMERY has been a Director of Nationwide since April, 1998. Ms.
Montgomery is senior vice president/general manager - Public Sector
Worldwide/Document Solutions Group for Xerox Corporation. A resident of
Washington, DC, Ms. Montgomery is in charge of providing an integrated,
industry-focused portfolio of document solutions and services to the public
sector worldwide. Ms. Montgomery joined Xerox in 1976 as a sales representative
and progressed through management positions, including vice president-field
operations and executive assistant to the chairman and CEO.

ROBERT A. OAKLEY has been Executive Vice President - Chief Financial Officer
since April 1995. Previously, he was Senior Vice President - Chief Financial
Officer from October 1993 to April 1995. Prior to that time, Mr. Oakley held
several positions within Nationwide. Mr. Oakley has been with Nationwide for 24
years.

RALPH M. PAIGE has been a Director of Nationwide since April 1999. Mr. Paige has
been the Executive Director of the Federation of Southern Cooperatives/Land
Assistance Fund since 1969. Mr. Paige also served as the National Field
Director/Georgia State Director from 1981 to 1984.

JAMES F. PATTERSON has been a Director of Nationwide since April 1989. Mr.
Patterson is president of Patterson Farms, Inc. and has operated Patterson Fruit
Farm in Chesterland, OH since 1964. Mr. Patterson is on the boards of The Ohio
State University Hospitals Health System in Cleveland, Geauga Hospital, Inc. and
the National Cooperative Business Association. He is past president of the Ohio
Farm Bureau Federation and former member of Cleveland Foundation's Lake and
Geauga Advisory Committees.

MARK D. PHELAN has been Senior Vice President - Technology Services since 1998.
His previous management experience includes five years (1977-1982) with the data
processing division's sales group at IBM Corporation. From 1982 through 1990,
Mr. Phelan served as director of AT&T's Consumer Communications Services Group
and he was subsequently promoted to sales vice president for the Eastern Region
of the Business Communications Services Division. In 1992, he became executive
vice president-sales and marketing for the Electronic Commerce Division of
Checkfree Corporation, a position he held for five years. From 1997 until 1998,
he was in private consulting.

DOUGLAS C. ROBINETTE has been Senior Vice President - Claims and Financial
Services since 1999. Previously, he was Senior Vice President - Marketing and
Product Management from May 1998 to 1999. Previously, Mr. Robinette was
Executive Vice President, Customer Services of Employers Insurance of Wausau
(Wausau), a member of the Nationwide group until December 1998, from September
1996 to May 1998. Prior to that time he was Executive Vice President, Finance
and Insurance Services of Wausau from May 1995 to September 1996. From November
1994 to May 1995 Mr. Robinette was Senior Vice President, Finance and Insurance
Services of Wausau. From May 1993 to November 1994 he was Senior Vice President,
Finance of Wausau. Prior to that time, Mr. Robinette held several positions
within the Nationwide group. Mr. Robinette has been with the Nationwide group
for 13 years.

ARDEN L. SHISLER has been a Director of Nationwide since 1984. Mr. Shisler is
president and chief executive officer of K&B Transport, Inc., a trucking firm in
Dalton, OH. He is a director of the National Cooperative Business Association in
Washington, DC. He is a former board member and vice president of the Ohio Farm
Bureau Federation and past president of the Ohio Agricultural Marketing
Association, an Ohio Farm Bureau Federation subsidiary. He is a member of the
Ohio Trucking Association, the Ohio Trucking Safety Council, the Wayne County
Farm Bureau, Cornerstone Community Church, the Advisory Committee of The Ohio
State University Agriculture Technical Institute and a board member of the
Wilderness Center.



                                       44
<PAGE>   48

ROBERT L. STEWART has been a Director of Nationwide since 1989. Mr. Stewart is
the owner and operator of Sunnydale Farms and Mining in Jewett, OH. He served on
the board of the Ohio Farm Bureau Federation and as president of the Ohio
Holstein Association board. Mr. Stewart was a director of the Ohio Agricultural
Stabilization and Conservation Service board and Landmark, Inc. a farm supply
cooperative which is now part of Indianapolis-based Countrymark.

NANCY C. THOMAS has been a Director of Nationwide since 1986. Mrs. Thomas is a
board member of Farm Credit Services' 4th District and serves on the advisory
board of Walsh University in North Canton, OH. She is a past president and
former director of the Ohio Agricultural Marketing Association and served on the
boards of the Ohio Farm Bureau Federation and Landmark, Inc., a farm supply
cooperative which is now part of Indianapolis-based Countrymark, and as the
Midwest regional representative on the American Farm Bureau women's committee.

MARK R. THRESHER has been Senior Vice President - Finance - Nationwide Financial
since May 1999. He was Vice President - Controller from August 1996 to May 1999.
He was Vice President and Treasurer from November 1996 to February 1997.
Previously, he was Vice President and Treasurer from June 1996 to November 1996.
Prior to joining Nationwide, Mr. Thresher served as a partner with KPMG LLP from
July 1988 to June 1996.

RICHARD M. WAGGONER has been Senior Vice President - Operations since May 1999.
Previously, he was President of Nationwide Services from May 1997 to May 1999.
Prior to that time, Mr. Waggoner has held numerous positions within the
Nationwide group of companies. Mr. Waggoner has been with Nationwide for 23
years.

                                       45
<PAGE>   49




APPENDIX A:  OBJECTIVES FOR UNDERLYING MUTUAL FUNDS

The underlying mutual funds listed below are designed primarily as investment
vehicles for variable annuity contracts and variable life insurance policies
issued by insurance companies.

There is no guarantee that the investment objectives will be met.

AMERICAN CENTURY VARIABLE PORTFOLIOS, INC., A MEMBER OF THE AMERICAN
CENTURY(SM) FAMILY OF INVESTMENTS American Century Variable Portfolios, Inc.
(formerly "TCI Portfolios, Inc.") was organized as a Maryland corporation in
1987. It is a diversified, open-end management company, designed only to
provide investment vehicles for variable annuity and variable life insurance
products of insurance companies. A member of the American Century(SM) Family of
Investments, American Century Variable Portfolios, Inc. is managed by American
Century Investment Management, Inc.

     AMERICAN CENTURY VP BALANCED
     Investment Objective: Capital growth and current income. The Fund will seek
     to achieve its objective by maintaining approximately 60% of the assets of
     the Fund in common stocks (including securities convertible into common
     stocks and other equity equivalents) that are considered by management to
     have better-than-average prospects for appreciation and approximately 40%
     in fixed income securities.

     AMERICAN CENTURY VP INCOME & GROWTH
     Investment Objective: Dividend growth, current income and capital
     appreciation. The Fund seeks to achieve its investment objective by
     investing in common stocks. The investment manager constructs the portfolio
     to match the risk characteristics of the S & P 500 Stock Index and then
     optimizes each portfolio to achieve the desired balance of risk and return
     potential. This includes targeting a dividend yield that exceeds that of
     the S & P 500 Stock Index. Such a management technique known as "portfolio
     optimization" may cause the Fund to be more heavily invested in some
     industries than in others. However, the Fund may not invest more than 25%
     of its total assets in companies whose principal business activities are in
     the same industry.

     AMERICAN CENTURY VP INTERNATIONAL
     Investment Objective: To seek capital growth. The Fund will seek to achieve
     its investment objective by investing primarily in securities of foreign
     companies that meet certain fundamental and technical standards of
     selection and, in the opinion of the investment manager, have potential for
     appreciation. Under normal conditions, the Fund will invest at least 65% of
     its assets in common stocks or other equity securities of issuers from at
     least three countries outside the United States. Securities of United
     States issuers may be included in the portfolio from time to time. Although
     the primary investment of the Fund will be common stocks (defined to
     include depository receipts for common stocks), the Fund may also invest in
     other types of securities consistent with the Fund's objective. When the
     manager believes that the total return potential of other securities equals
     or exceeds the potential return of common stocks, the Fund may invest up to
     35% of its assets in such other securities.

     AMERICAN CENTURY VP VALUE
     Investment Objective: The investment objective of the Fund is long-term
     capital growth; income is a secondary objective. Under normal market
     conditions, the Fund expects to invest at least 80% of the value of its
     total asset in equity securities, including common and preferred stock,
     convertible preferred stock and convertible debt obligations. The equity
     securities in which the Fund will invest will be primarily securities of
     well-established companies with intermediate-to-large market
     capitalizations that are believed by



                                       46
<PAGE>   50

     management to be undervalued at the time of purchase.

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


DREYFUS INVESTMENT PORTFOLIOS
Dreyfus Investment Portfolios (the "Fund") is an open-end, management investment
company known as a mutual fund. Shares are offered only to variable annuity and
variable life insurance separate accounts established by insurance companies to
fund variable annuity contracts and variable life insurance policies and to
qualified pension and retirement plans. Individuals may not purchase shares
directly from the Fund. The Dreyfus Corporation serves as the Fund's investment
adviser.

     EUROPEAN EQUITY PORTFOLIO
     Investment Objective: The Portfolio seeks long-term capital growth. To
     pursue this goal, the Portfolio generally invests at least 80% of its total
     assets in stocks included within the universe of the 300 largest European
     companies. The Portfolio may invest up to 10% of its total assets in the
     stocks of non-European companies. The Portfolio's stock investments may
     include common stocks, preferred stocks and convertible securities.


THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND
The Dreyfus Socially Responsible Growth Fund is an open-end, diversified,
management investment company. It was incorporated under Maryland law on July
20, 1992, and commenced operations on October 7, 1993. The Dreyfus Corporation
("Dreyfus") serves as the Fund's investment advisor. NCM Capital Management
Group, Inc. serves as the Fund's sub-investment adviser and provides day-to-day
management of the Fund's portfolio. Investment Objective: The Fund's primary
goal is to provide capital growth through equity investment in companies that,
in the opinion of the Fund's management, not only meet traditional investment
standards, but which also show evidence that they conduct their business in a
manner that contributes to the enhancement of the quality of life in America.
Current income is secondary to the primary goal.

DREYFUS STOCK INDEX FUND, INC.
Dreyfus Stock Index Fund, Inc. is an open-end, non-diversified, management
investment company. It was incorporated under Maryland law on January 24, 1989,
and commenced operations on September 29, 1989. Mellon Equity Associates serves
as the Fund's index fund manager. As of May 1, 1994, Dreyfus Life and Annuity
Index Fund began doing business as Dreyfus Stock Index Fund.
Investment Objective: To provide investment results that correspond to the price
and yield performance of publicly traded common stocks in the aggregate, as
represented by the Standard & Poor's 500 Composite Stock Price Index. The Fund
is neither sponsored by nor affiliated with Standard & Poor's Corporation.

DREYFUS VARIABLE INVESTMENT FUND
Dreyfus Variable Investment Fund (the "Fund") is an open-end, management
investment company. It was organized as an unincorporated business trust under
the laws of the Commonwealth of Massachusetts on October 29,1986 and commenced
operations August 31, 1990. The Fund offers its shares only as investment
vehicles for variable annuity and variable life insurance products of insurance
companies. Dreyfus serves as the Fund's manager. Dreyfus is a wholly-owned
subsidiary of Mellon Bank, N.A., which is a wholly-owned subsidiary of Mellon
Bank Corporation.


     APPRECIATION PORTFOLIO (FORMERLY, CAPITAL APPRECIATION PORTFOLIO)
     Investment Objective: The Portfolio's primary investment objective is to
     provide long-term capital growth consistent with the preservation of
     capital; current income is a secondary investment objective. This Portfolio
     invests primarily in the common stocks of domestic and foreign issuers.


     GROWTH AND INCOME PORTFOLIO
     Investment Objective: To provide long-term capital growth, current income
     and growth



                                       47
<PAGE>   51

     of income, consistent with reasonable investment risk. The Portfolio
     invests in equity securities, debt securities and money market instruments
     of domestic and foreign issuers. The proportion of the Portfolio's assets
     invested in each type of security will vary from time to time in accordance
     with Dreyfus' assessment of economic conditions and investment
     opportunities. In purchasing equity securities, Dreyfus will invest in
     common stocks, preferred stocks and securities convertible into common
     stocks, particularly those which offer opportunities for capital
     appreciation and growth of earnings, while paying current dividends. The
     Portfolio will generally invest in investment-grade debt obligations,
     except that it may invest up to 35% of the value of its net assets in
     convertible debt securities rated not lower than Caa by Moody's Investor
     Service, Inc. or CCC by Standard & Poor's Ratings Group, Fitch Investors
     Service, L.P. or Duff & Phelps Credit Rating Co., or if unrated, deemed to
     be of comparable quality by Dreyfus. These securities are considered to
     have predominantly speculative characteristics with respect to capacity to
     pay interest and repay principal and are considered to be of poor standing.
     See "Investment Considerations and Risks-Lower Rated Securities" in the
     Portfolio's prospectuses.

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

     VIP EQUITY-INCOME PORTFOLIO
     Investment Objective: To seek reasonable income by investing primarily in
     income-producing equity securities. In choosing these securities FMR also
     will consider the potential for capital appreciation. The Portfolio's goal
     is to achieve a yield which exceeds the composite yield on the securities
     comprising the Standard & Poor's 500 Composite Stock Price Index.

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

     VIP HIGH INCOME PORTFOLIO
     Investment Objective: Seeks to obtain a high level of current income by
     investing primarily in high-risk, high-yielding, lower-rated, fixed-income
     securities, while also considering growth of capital. The portfolio's
     manager will seek high current income normally by investing the Portfolio's
     assets as follows:

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


                                       48
<PAGE>   52

     securities, and mortgage-backed and asset-backed securities.

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


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

     VIP OVERSEAS PORTFOLIO
     Investment Objective: To seek long term growth of capital primarily through
     investments in foreign securities. The Overseas Portfolio provides a means
     for investors to diversify their own portfolios by participating in
     companies and economies outside of the United States.

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

     VIP II ASSET MANAGER PORTFOLIO
     Investment Objective: To seek to obtain high total return with reduced risk
     over the long-term by allocating its assets among domestic and foreign
     stocks, bonds and short-term fixed income instruments.

     VIP II CONTRAFUND(R) PORTFOLIO
     Investment Objective: To seek capital appreciation by investing primarily
     in companies that the fund manager believes to be undervalued due to an
     overly pessimistic appraisal by the public. This strategy can lead to
     investments in domestic or foreign companies, small and large, many of
     which may not be well known. The fund primarily invests in common stock and
     securities convertible into common stock, but it has the flexibility to
     invest in any type of security that may produce capital appreciation.

FIDELITY VARIABLE INSURANCE PRODUCTS FUND III
VIP III is an open-end, diversified, management investment company organized as
a Massachusetts business trust on July 14, 1994. VIP III's name was changed from
Fidelity Advisor Annuity Fund to Variable Insurance Products Fund III on
December 30, 1996. VIP III shares are purchased by insurance companies to fund
benefits under variable life insurance and annuity contracts. Fidelity
Management & Research Company ("FMR") is the manager of VIP III.


     VIP III GROWTH OPPORTUNITIES PORTFOLIO
     Investment Objective: To provide capital growth by investing primarily in
     common stocks and securities convertible into common stocks. The Portfolio,
     under normal conditions, will invest at least 65% of its total assets in
     securities of companies that FMR believes have long-term growth potential.
     Although the Portfolio invests primarily in common stock and securities
     convertible into common stock, it has the ability to purchase other
     securities, such as preferred stock and bonds, that may produce capital
     growth. The Portfolio may invest in foreign securities without limitation.

JANUS ASPEN SERIES
The Janus Aspen Series is an open-end management investment company whose shares
are offered in connection with investment in and payments under variable annuity
contracts and variable life insurance policies, as well as certain



                                       49
<PAGE>   53

qualified retirement plans. Janus Capital Corporation serves as investment
adviser to each Portfolio.

     CAPITAL APPRECIATION PORTFOLIO: SERVICE SHARES
     Investment Objective: Seeks long-term growth of capital by investing
     primarily in common stocks selected for their growth potential. The
     Portfolio may invest in companies of any size, from larger,
     well-established companies to smaller, emerging growth companies.

     GLOBAL TECHNOLOGY PORTFOLIO: SERVICE SHARES
     Investment Objective: Seeks long-term growth of capital by investing
     primarily in equity securities of U.S. and foreign companies selected for
     their growth potential. Under normal circumstances, the portfolio invests
     at least 65% of its total assets in securities of companies that the
     portfolio manager believes will benefit significantly from advances or
     improvements in technology.

     INTERNATIONAL GROWTH PORTFOLIO: SERVICE SHARES
     Investment Objective: Seeks long-term growth of capital by investing at
     least 65% of its total assets in securities of issuers from at least five
     different countries, excluding the United States. Although the Portfolio
     intends to invest substantially all of its assets in issuers located
     outside the United States, it may invest in U.S. issuers and it may at
     times invest all of its assets in fewer than five countries, or even a
     single country.

NATIONWIDE SEPARATE ACCOUNT TRUST
Nationwide Separate Account Trust ("NSAT") is a diversified open-end management
investment company created under the laws of Massachusetts. NSAT offers shares
in the mutual funds listed below, each with its own investment objectives.
Shares of NSAT will be sold primarily to separate accounts to fund the benefits
under variable life insurance policies and variable annuity contracts issued by
life insurance companies. The assets of NSAT are managed by Villanova Mutual
Fund Capital Trust ("VMF"), and an indirect subsidiary of Nationwide Financial
Services, Inc.


     NSAT CAPITAL APPRECIATION FUND
     Investment Objective: The Capital Appreciation Fund seeks long-term capital
     appreciation.

     NSAT GOVERNMENT BOND FUND
     Investment Objective: To provide as high a level of income as is consistent
     with capital preservation through investing primarily in bonds and
     securities issued or backed by the U.S. Government, its agencies or
     instrumentalities.

     NSAT MONEY MARKET FUND
     Investment Objective: The Fund seeks as high a level of current income as
     is consistent with the preservation of capital and maintenance of
     liquidity.

     NSAT TOTAL RETURN FUND

     Investment Objective: The investment objective of the Fund is to obtain a
     reasonable, long-term total return on invested capital.

     SUBADVISED NATIONWIDE FUNDS



       NSAT NATIONWIDE MID CAP INDEX FUND
       Subadviser:  The Dreyfus Corporation
       Investment Objective: Capital appreciation. The Fund seeks to match the
       performance of the Standard & Poor's MidCap 400 Index. To pursue this
       goal, the Fund generally is fully invested in all 400 stocks included in
       this index in proportion to their weighting in the index, and in futures
       whose performance is tied to the index. The Fund is neither sponsored by
       nor affiliated with Standard & Poor's Corporation.

       NSAT NATIONWIDE MULTI SECTOR BOND  FUND
       Subadviser:  Miller, Anderson & Sherrerd, LLP
       Investment Objective: Primarily seeks a high level of current income.
       Capital appreciation is a secondary objective. The Fund seeks to achieve
       its objectives by investing in a globally diverse portfolio of
       fixed-income investments and by giving




                                       50
<PAGE>   54


       the subadviser broad discretion to deploy the Fund's assets among certain
       segments of the fixed-income market that the subadviser believes will
       best contribute to achievement of the Fund's investment objectives. The
       Fund reserves the right to invest predominantly in securities rated in
       medium or lower categories, or as determined by the subadviser to be of
       comparable quality, commonly referred to as "junk bonds." Although the
       subadviser has the ability to invest up to 100% of the Fund's assets in
       lower-rated securities, the subadviser does not anticipate investing in
       excess of 75% of the Fund's assets in such securities.

       NSAT NATIONWIDE SMALL CAP GROWTH FUND
       Subadvisers: Franklin Advisers, Inc., Miller Anderson & Sherrerd, LLP,
       Neuberger Berman, LLC. Investment Objective: Seeks capital growth by
       investing in a broadly diversified portfolio of equity securities issued
       by U.S. and foreign companies with market capitalizations in the range of
       companies represented by the Russell 2000, known has small cap companies.
       Under normal market conditions, the Fund will invest at least 65% of its
       total assets in the equity securities of small cap companies. The balance
       of the Fund's assets may be invested in equity securities of larger cap
       companies.


       NSAT NATIONWIDE SMALL CAP VALUE FUND
       Subadviser:The Dreyfus Corporation
       Investment Objective: Capital appreciation through investment in a
       diversified portfolio of equity securities of companies with a median
       market capitalization of approximately $1 billion. The Fund intends to
       pursue its investment objective by investing, under normal market
       conditions, at least 75% of the Fund's total assets in equity securities
       of companies whose equity market capitalizations at the time of
       investment are similar to the market capitalizations of companies in the
       Russell 2000 Small Stock Index. The Fund will invest in equity securities
       of domestic and foreign issuers characterized as "value" companies
       according to criteria established by The Dreyfus Corporation, the Fund's
       subadviser.


       NSAT NATIONWIDE SMALL COMPANY FUND
       (subadvisers: The Dreyfus Corporation, Neuberger Berman, LLC, Lazard
       Asset Management and Strong Capital Management, Inc.)
       Investment Objective: Under normal market conditions, the Fund will
       invest at least 65% of its total assets in equity securities of
       investment are similar to the market capitalizations of companies in the
       Russell 2000 Small Stock Index. The Fund's adviser, has contracted with a
       group of sub-advisers, each of which will manage a portion of the Fund's
       portfolio. These sub-advisers are Dreyfus, Neuberger Berman, LLC, Lazard
       Asset Management and Strong Capital Management, Inc. The sub-advisers
       were chosen because they utilize a number of different investment styles
       when investing in small company stocks. By utilizing a number of
       investment styles, The investment adviser hopes to increase prospects for
       investment return and to reduce market risk and volatility.

       NSAT NATIONWIDE STRATEGIC GROWTH FUND
       Subadviser:  Strong Capital Management Inc.
       Investment Objective: Capital growth by investing primarily in equity
       securities that the Fund's subadviser believes have above-average growth
       prospects. The Fund will generally invest in companies whose earnings are
       believed to be in a relatively strong growth trend, and to a lesser
       extent, in companies in which significant further growth is not
       anticipated but whose market value is thought to be undervalued. Under
       normal market conditions, the Fund will invest at least 65% of its total
       assets in equity securities, including common stocks,



                                       51
<PAGE>   55


       preferred stocks, and securities convertible into common or preferred
       stocks, such as warrants and convertible bonds. The Fund may invest up
       to 35% of its total assets in debt obligations, including intermediate-
       to long-term corporate or U.S. Government debt securities.


NEUBERGER  BERMAN ADVISERS MANAGEMENT TRUST
Neuberger Berman Advisers Management Trust is an open-end diversified management
investment company established as a Massachusetts business trust on December 14,
1983. Shares of the Trust are offered in connection with certain variable
annuity contracts and variable life insurance policies issued through life
insurance company separate accounts and are also offered directly to qualified
pension and retirement plans outside of the separate account context. The
investment adviser is Neuberger Berman Management Incorporated.

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

     AMT GUARDIAN PORTFOLIO
     Investment Objective: Capital appreciation and secondarily, current income.
     The Portfolio and its corresponding series seek to achieve these objectives
     by investing in common stocks of long-established, high-quality companies.
     Neuberger & Berman Management uses a value-oriented investment approach in
     selecting securities, looking for low price-to-earnings ratios, strong
     balance sheets, solid management, and consistent earnings.

     AMT LIMITED MATURITY BOND PORTFOLIO
     Investment Objective: To provide the high level of current income,
     consistent with low risk to principal and liquidity. As a secondary
     objective, it also seeks to enhance its total return through capital
     appreciation when market factors, such as falling interest rates and rising
     bond prices, indicate that capital appreciation may be available without
     significant risk to principal. It seeks to achieve its objectives through
     investments in a diversified portfolio of limited maturity debt securities.
     The Portfolio invests in securities which are at least investment grade and
     does not invest in junk bonds.

     AMT PARTNERS PORTFOLIO
     Investment Objective: To seek capital growth. This Portfolio will seek to
     achieve its objective by investing primarily in the common stock of
     established companies. Its investment program seeks securities believed to
     be undervalued based on fundamentals such as low price-to-earnings ratios,
     consistent cash flows, and support from asset values. The objective of the
     Partners Portfolio is not fundamental and can be changed by the Trustees of
     the Trust without shareholder approval. Shareholders will, however, receive
     at least 30 days prior notice thereof. There is no assurance the investment
     objective will be met.

OPPENHEIMER VARIABLE ACCOUNT FUNDS
The Oppenheimer Variable Account Funds is an open-ended, diversified management
investment company organized as a Massachusetts business trust in 1984. Shares
of the Funds are sold only to provide benefits under variable life insurance
policies and variable annuity contracts. OppenheimerFunds, Inc. is the Funds'
investment advisor.


     OPPENHEIMER AGGRESSIVE GROWTH FUND/VA
     Investment Objective: Capital appreciation by investing in "growth type"
     companies. Such companies are believed to have relatively favorable
     long-term prospects for increasing demand for their goods or services, or
     to be developing new products, services or markets and normally retain a
     relatively larger portion of their earnings for research, development and
     investment in capital assets. The Fund may also invest in




                                       52
<PAGE>   56

     cyclical industries in "special situations" that OppenheimerFunds, Inc.
     believes present opportunities for capital growth.


     OPPENHEIMER BOND FUND/VA
     Investment Objective: Seeks a high level of current income by investing at
     least 65% of its total assets in investment grade debt securities, U.S.
     government securities and money market instruments. Investment grade debt
     securities would include those rated in one of the four highest ranking
     categories by any nationally-recognized rating organization or if unrated
     or split-rated (rated investment grade and below investment grade by
     different rating organizations), determined by OppenheimerFunds, Inc. to be
     of comparable quality. The Fund may invest up to 35% of its total assets in
     debt securities rated less than investment grade when consistent with the
     Fund's investment objectives. The Fund seeks capital growth as a secondary
     objective when consistent with its primary objective.

     OPPENHEIMER GLOBAL SECURITIES FUND/VA
     Investment Objective: To seek long-term capital appreciation by investing a
     substantial portion of assets in securities of foreign issuers,
     "growth-type" companies, cyclical industries and special situations which
     are considered to have appreciation possibilities. Current income is not an
     objective. These securities may be considered to be speculative.


     OPPENHEIMER CAPITAL APPRECIATION FUND/VA (FORMERLY, OPPENHEIMER GROWTH
     FUND)
     Investment Objective: The Fund seeks to achieve capital appreciation by
     investing in securities of well-known established companies. In seeking its
     objective of capital appreciation, the Fund will emphasize investments in
     securities of well-known and established companies. Such securities
     generally have a history of earnings and dividends and are issued by
     seasoned companies (having an operating history of at least five years
     including predecessors). Current income is a secondary consideration in the
     selection of the Fund's portfolio securities.

     OPPENHEIMER MAIN STREET GROWTH & INCOME FUND/VA
     Investment Objective: High total return, which stocks, preferred stocks,
     convertible securities and warrants. Debt investments will include bonds,
     participation includes growth in the value of its shares as well as current
     income from quality and debt securities. In seeking its investment
     objectives, the Fund may invest in equity and debt securities. Equity
     investments will include common interests, asset-backed securities,
     private-label mortgage-backed securities and CMOs, zero coupon securities
     and U.S. debt obligations, and cash and cash equivalents. From time to
     time, the Fund may focus on small to medium capitalization issuers, the
     securities of which may be subject to greater price volatility than those
     of larger capitalized issuers.


     OPPENHEIMER MULTIPLE STRATEGIES FUND/VA
     Investment Objective: To seek a total investment return (which includes
     current income and capital appreciation in the value of its shares) from
     investments in common stocks and other equity securities, bonds and other
     debt securities, and "money market" securities.

STRONG OPPORTUNITY FUND II, INC. (FORMERLY, STRONG SPECIAL FUND II, INC.)
The Strong Opportunity Fund II, Inc. is a diversified, open-end management
company commonly called a Mutual Fund. The Strong Opportunity Fund II, Inc. was
incorporated in Wisconsin and may only be purchased by the separate accounts of
insurance companies for the purpose of funding variable annuity contracts and
variable life insurance policies. Strong Capital Management Inc. is the
investment advisor for the Fund.

Investment Objective: To seek capital appreciation through investments in a
diversified portfolio of equity securities.


                                       53
<PAGE>   57



THE UNIVERSAL INSTITUTIONAL FUNDS, INC. (FORMERLY, MORGAN STANLEY DEAN WITTER
UNIVERSAL FUNDS, INC.) The Universal Institutional Funds, Inc. (the "Fund") is a
mutual fund designed to provide investment vehicles for variable annuity
contracts and variable life insurance policies and for certain tax-qualified
investors. The Fund is an open-end management investment company, or mutual
fund. At present it offers 17 separate investment portfolios, each with a
distinct investment objective.


     EMERGING MARKETS DEBT PORTFOLIO
     Investment Objective: The Portfolio seeks high total return by investing
     primarily in dollar- and non-dollar denominated Fixed Income Securities of
     government and private-sector issuers located in emerging market countries,
     in order to provide a high level of current income, while at the same time
     holding the potential for capital appreciation if the perceived
     creditworthiness of the issuer improves due to improving economic,
     financial, political, social or other conditions in the country in which
     the issuer is located.

VAN ECK WORLDWIDE INSURANCE TRUST
Van Eck Worldwide Insurance Trust is an open-end management investment company
organized as a "business trust" under the laws of the Commonwealth of
Massachusetts on January 7, 1987. Shares of the Trust are offered only to
separate accounts of various insurance companies to fund benefits of variable
insurance and annuity policies. The assets of the Trust are managed by Van Eck
Associates Corporation.

     WORLDWIDE BOND FUND
     Investment Objective: To seek high total return through a flexible policy
     of investing globally, primarily in debt securities. The Fund does not
     invest in junk bonds.

     WORLDWIDE EMERGING MARKETS FUND
     Investment Objective: Seeks long-term capital appreciation by investing
     primarily in equity securities in emerging markets around the world. The
     Fund specifically emphasizes investment in countries that, compared to the
     world's major economies, exhibit relatively low gross national product per
     capita, as well as the potential for rapid economic growth.

     WORLDWIDE HARD ASSETS FUND
     Investment Objective: Long-term capital appreciation by investing globally,
     primarily in "Hard Assets Securities." Hard assets are tangible, finite
     assets, asuch as real estate, energy, timber, and industrial and precious
     metals. Income is a secondary consideration.

VAN KAMPEN LIFE INVESTMENT TRUST
The Van Kampen Life Investment Trust is an open-end diversified management
investment company organized as a Massachusetts business trust on June 3, 1985.
The Trust offers shares in separate funds which are sold only to insurance
companies to provide funding for variable life insurance policies and variable
annuity contracts. Van Kampen Asset Management, Inc. serves as the Fund's
investment adviser.

     MORGAN STANLEY REAL ESTATE SECURITIES PORTFOLIO
     Investment Objective: To seek long-term capital growth by investing in a
     portfolio of securities of companies operating in the real estate industry
     ("Real Estate Securities"). Current income is a secondary consideration.
     Real Estate Securities include equity securities, common stocks and
     convertible securities, as well as non-convertible preferred stocks and
     debt securities of real estate industry companies. A "real estate industry
     company" is a company that derives at least 50% of its assets (marked to
     market), gross income or net profits from the ownership, construction,
     management or sale of residential, commercial or industrial real estate.
     Under normal market conditions, at least 65% of the Fund's total assets
     will be invested in Real Estate Securities, primarily equity securities of
     real estate investment trusts. The Fund may invest up to 25% of its total
     assets in securities issued by foreign issuers, some or all of which may
     also be Real Estate Securities. There can be no assurance that the Fund
     will achieve its investment objective.



                                       54
<PAGE>   58


WARBURG PINCUS TRUST
The Warburg Pincus Trust ("Trust") is an open-end management investment company
organized in March 1995 as a business trust under the laws of The Commonwealth
of Massachusetts. The Trust offers its shares to insurance companies for
allocation to separate accounts for the purpose of funding variable annuity and
variable life contracts. Trust portfolios are managed by Credit Suisse Asset
Management, LLC. ("Credit Suisse").


     SMALL COMPANY GROWTH PORTFOLIO
     Investment Objective: To seek capital growth by investing in a portfolio of
     equity securities of small-sized domestic companies. The Portfolio
     ordinarily will invest at least 65% of its total assets in common stocks or
     warrants of small-sized companies (i.e., companies having stock market
     capitalizations of between $25 million and $1 billion at the time of
     purchase) that represent attractive opportunities for capital growth. The
     Portfolio intends to invest primarily in companies whose securities are
     traded on domestic stock exchanges or in the over-the-counter market. The
     Portfolio's investments will be made on the basis of their equity
     characteristics and securities ratings generally will not be a factor in
     the selection process.


THE FOLLOWING UNDERLYING MUTUAL FUNDS ARE NO LONGER AVAILABLE AS INVESTMENT
OPTIONS FOR POLICIES ISSUED ON OR AFTER SEPTEMBER 27, 1999:

AMERICAN CENTURY VARIABLE PORTFOLIOS, INC., MEMBER OF THE AMERICAN CENTURY(SM)
FAMILY OF INVESTMENTS.
American Century Variable Portfolios, Inc. was organized as a Maryland
corporation in 1987. It is a diversified, open-end investment management company
which offers its shares only as investment vehicles for variable annuity and
variable life insurance products of insurance companies. American Century
Variable Portfolios, Inc. is managed by American Century Investment Management,
Inc.

     AMERICAN CENTURY VP CAPITAL APPRECIATION
     Investment Objective: Capital growth. The Fund will seek to achieve its
     objective by investing in common stocks (including securities convertible
     into common stocks and other equity equivalents) that meet certain
     fundamental and technical standards of selection and have, in the opinion
     of the Fund's investment manager, better than average potential for
     appreciation. The Fund tries to stay fully invested in such securities,
     regardless of the movement of stock prices generally.

     The Fund may invest in cash and cash equivalents temporarily or when it is
     unable to find common stocks meeting its criteria of selection. It may
     purchase securities only of companies that have a record of at least three
     years continuous operation. There can be no assurance that the Fund will
     achieve its investment objective.

STRONG VARIABLE INSURANCE FUNDS, INC.
Strong Variable Insurance Funds, Inc. ("Corporation") is an open-end management
investment company commonly referred to as a mutual fund. Incorporated in the
State of Wisconsin, the Corporation has been authorized to issue shares of
common stock and series and classes of series of common stock. The International
Stock Fund II and The Strong Discovery Fund II, Inc. ("Funds") are offered by
the Corporation to insurance company separate accounts for the purpose of
funding variable life insurance policies and variable annuity contracts. Strong
Capital Management, Inc. is the investment advisor to the Funds.

     STRONG DISCOVERY FUND II, INC.
     Investment Objective: To seek maximum capital appreciation through
     investments in a diversified portfolio of securities. The Fund normally
     emphasizes investment in equity securities and may invest up to 100% of its
     total assets in equity securities including common stocks, preferred stocks
     and securities convertible into common or preferred stocks. Although the
     Fund normally emphasizes investment in equity securities, the Fund has the
     flexibility to


                                       55
<PAGE>   59


     invest in any type of security that the Advisor believes has the potential
     for capital appreciation including up to 100% of its total assets in debt
     obligations, including intermediate to long-term corporate or U.S.
     government debt securities.

     INTERNATIONAL STOCK FUND II
     Investment Objective:  To seek capital growth by investing primarily in the
     equity securities of issuers located outside the  United States.

WARBURG PINCUS TRUST
The Warburg Pincus Trust is an open-end management investment company organized
in March 1995 as a business trust under the laws of The Commonwealth of
Massachusetts. The Trust offers its shares to insurance companies for allocation
to separate accounts for the purpose of funding variable annuity and variable
life contracts. The Portfolios are managed by Credit Suisse Asset Management,
LLC.

     INTERNATIONAL EQUITY PORTFOLIO
     Investment Objective: Long-term capital appreciation by investing primarily
     in a broadly diversified portfolio of equity securities of companies,
     wherever organized, that in the judgment of Warburg have their principal
     business activities and interests outside the United States. The Portfolio
     will ordinarily invest substantially all of its assets, but no less than
     65% of its total assets, in common stocks, warrants and securities
     convertible into or exchangeable for common stocks. The Portfolio intends
     to invest principally in the securities of financially strong companies
     with opportunities for growth within growing international economies and
     markets through increased earning power and improved utilization or
     recognition of assets.

     GLOBAL POST-VENTURE CAPITAL PORTFOLIO (FORMERLY, WARBURG PINCUS
     POST-VENTURE CAPITAL PORTFOLIO) Investment Objective: Seeks long term
     growth of capital by investing primarily in equity securities of U.S. and
     foreign companies considered to be in their post-venture capital stage of
     development. The Portfolio will invest in at least three countries,
     including the United States.


                                       56
<PAGE>   60


APPENDIX B:  ILLUSTRATIONS OF CASH VALUES, CASH SURRENDER VALUES, AND DEATH
BENEFITS

The illustrations in this prospectus have been prepared to help show how values
under the polices change with investment performance. The illustrations
demonstrate how cash values, cash surrender values and death benefits under a
policy would vary over time if the hypothetical gross investment rates of return
were a uniform annual effective rate of either 0%, 6% or 12%. If the
hypothetical gross investment rate of return averages 0%, 6% or 12% over a
period of years, but fluctuates above or below those averages for individual
years, the cash values,, cash surrender values and death benefits may be
different. For hypothetical returns of 0% and 6%, the illustrations also
illustrate when the policies would go into default, at which time additional
premium payments would be required to continue the policy in force. The
illustrations also assume there is not policy indebtedness, no additional
premium payments are made, no cash values are allocated to the fixed account,
and there are no changes in the specified amount or death benefit option.


The amounts shown for the cash value, cash surrender value and death benefit as
of each policy anniversary reflect the fact that the net investment return on
the assets held in the variable account sub-accounts is lower than the gross
return. This is due to the deduction of underlying mutual fund investment
advisory fees and other expenses which are equivalent to an annual effective
rate of 0.90%. This effective rate is based on the average of the fund expenses,
after expense reimbursement, for the preceding year for all mutual fund options
available under the policy as of December 31, 1999. Some underlying mutual fund
options are subject to expense reimbursements and fee waivers. Absent expense
reimbursements and fee waivers, the annual effective rate would have been 0.95%.
Nationwide anticipates that the expense reimbursement and fee waiver
arrangements will continue past the current year. Should there be an increase or
decrease in the expense reimbursements and fee waivers of these underlying
mutual funds, such change will be reflected in the net asset value of the
corresponding underlying mutual fund.


Taking into account the underlying mutual fund expenses, gross annual rates of
return of 0%, 6% and 12% correspond to net investment experience at constant
annual rates of -0.90%, 5.10% and 11.10%, respectively.

The illustrations also reflect the fact that Nationwide makes monthly charges
for providing insurance protection. Current values reflect current cost of
insurance charges and guaranteed values reflect the maximum cost of insurance
charges guaranteed in the policy. The values shown are for policies which are
issued as standard. Policies issued on a substandard basis would result in lower
cash values and death benefits than those illustrated. Death benefit Option 1
has been assumed in all the illustrations.

The illustrations reflect that Nationwide deducts a sales load from each premium
payment. Charges for state premium and federal taxes are also deducted from each
premium payment. The illustrations reflect the fact that no charges for federal
or state income taxes are currently made against the variable account. If such a
charge is made in the future, it will require a higher gross investment return
than illustrated in order to produce the net after-tax returns shown in the
illustrations.

In addition, the illustrations reflect the fact that Nationwide deducts a
monthly administrative charge at the beginning of each policy month. The
illustrations also reflect that Nationwide deducts a monthly charge to assume
mortality and expense risks. This mortality and expense risk charge is assessed
at the beginning of each policy month and is calculated as a percentage of the
assets of the variable account only.

The cash surrender values shown in the illustrations reflect that Nationwide
will deduct a surrender charge from the policy's cash value for any policy
surrendered in the first fourteen years.

Upon request, Nationwide will furnish a comparable illustration based on the
proposed insured's age, sex, smoking classification, rating classification and
premium payment requested.

                                       57
<PAGE>   61



               $12,150 ANNUAL PREMIUM: $1,000,000 SPECIFIED AMOUNT
                   MALE: NON-TOBACCO: PREFERRED ISSUE: AGE 55
                  FEMALE: NON-TOBACCO: PREFERRED ISSUE: AGE 55
                             OPTION 1 CURRENT VALUES

<TABLE>
<CAPTION>
                               0% HYPOTHETICAL                     6% HYPOTHETICAL                     12% HYPOTHETICAL
                               GROSS INVESTMENT RETURN             GROSS INVESTMENT RETURN             GROSS INVESTMENT RETURN
              PREMIUMS
             PAID PLUS                   CASH                               CASH                                   CASH
   POLICY     INTEREST        CASH       SURR        DEATH       CASH       SURR        DEATH         CASH         SURR        DEATH
     YEAR        AT 5%       VALUE      VALUE      BENEFIT      VALUE      VALUE      BENEFIT        VALUE        VALUE      BENEFIT

<S>          <C>          <C>         <C>        <C>          <C>        <C>        <C>         <C>          <C>         <C>
        1       12,758      10,289        403    1,000,000     10,924      1,039    1,000,000       11,560        1,674    1,000,000
        2       26,153      20,302     10,416    1,000,000     22,203     12,317    1,000,000       24,180       14,294    1,000,000
        3       40,218      30,026     20,141    1,000,000     33,834     23,948    1,000,000       37,950       28,064    1,000,000
        4       54,986      39,450     30,058    1,000,000     45,815     36,424    1,000,000       52,970       43,579    1,000,000
        5       70,493      48,556     39,659    1,000,000     58,140     49,243    1,000,000       69,347       60,450    1,000,000
        6       86,775      57,328     48,925    1,000,000     70,803     62,401    1,000,000       87,199       78,796    1,000,000
        7      103,872      65,743     57,834    1,000,000     83,791     75,882    1,000,000      106,650       98,742    1,000,000
        8      121,823      73,766     66,352    1,000,000     97,079     89,665    1,000,000      127,830      120,416    1,000,000
        9      140,671      81,355     74,435    1,000,000    110,635    103,715    1,000,000      150,876      143,956    1,000,000
       10      160,462      88,466     82,040    1,000,000    124,425    117,999    1,000,000      175,942      169,516    1,000,000
       11      181,243      96,284     90,353    1,000,000    140,087    134,155    1,000,000      205,247      199,315    1,000,000
       12      203,063     103,776     99,328    1,000,000    156,110    151,661    1,000,000      237,361      232,913    1,000,000
       13      225,973     110,738    107,772    1,000,000    172,495    169,529    1,000,000      272,596      269,631    1,000,000
       14      250,030     117,145    115,662    1,000,000    189,243    187,761    1,000,000      311,306      309,823    1,000,000
       15      275,289     122,961    122,961    1,000,000    206,348    206,348    1,000,000      353,882      353,882    1,000,000
       16      301,810     128,376    128,376    1,000,000    224,016    224,016    1,000,000      400,951      400,951    1,000,000
       17      329,658     133,420    133,420    1,000,000    242,312    242,312    1,000,000      453,075      453,075    1,000,000
       18      358,899     138,133    138,133    1,000,000    261,313    261,313    1,000,000      510,886      510,886    1,000,000
       19      389,601     142,585    142,585    1,000,000    281,130    281,130    1,000,000      575,109      575,109    1,000,000
       20      421,839     146,898    146,898    1,000,000    301,915    301,915    1,000,000      646,564      646,564    1,000,000
       21      455,688     150,224    150,224    1,000,000    323,022    323,022    1,000,000      725,762      725,762    1,000,000
       22      491,230     152,425    152,425    1,000,000    344,394    344,394    1,000,000      813,738      813,738    1,000,000
       23      528,549     153,347    153,347    1,000,000    365,975    365,975    1,000,000      911,733      911,733    1,000,000
       24      567,734     152,804    152,804    1,000,000    387,703    387,703    1,000,000    1,020,969    1,020,969    1,072,017
       25      608,878     150,554    150,554    1,000,000    409,487    409,487    1,000,000    1,141,752    1,141,752    1,198,839
       26      652,080     146,272    146,272    1,000,000    431,201    431,201    1,000,000    1,275,174    1,275,174    1,338,933
       27      697,441     139,533    139,533    1,000,000    452,686    452,686    1,000,000    1,422,506    1,422,506    1,493,631
       28      745,071     129,799    129,799    1,000,000    473,744    473,744    1,000,000    1,585,128    1,585,128    1,664,385
       29      795,082     116,432    116,432    1,000,000    494,168    494,168    1,000,000    1,764,539    1,764,539    1,852,766
       30      847,594      98,703     98,703    1,000,000    513,756    513,756    1,000,000    1,962,368    1,962,368    2,060,486
</TABLE>

Assumptions:

(1)  no policy loans and no partial withdrawals have been made.

(2)  current values reflect current cost of insurance charges.

(3)  net investment returns are calculated as the hypothetical gross investment
     return less all charges and deductions shown in the prospectus appendix.

The hypothetical investment rates of return shown above and elsewhere in this
prospectus are illustrative only and should not be deemed a representation of
past or future investment rates of return. Actual rates of return may be more or
less than those shown and will depend on a number of factors, including the
investment allocations made by an owner, prevailing rates and rates of
inflation. The death benefit and cash value for a policy would be different from
those shown if the actual rates of return averaged 0%, 6%, and 12% over a period
of years but also fluctuated above or below those averages for individual policy
years. No representation can be made by Nationwide Life or the trust that these
hypothetical rates of return can be achieved for any one year or sustained over
any period of time.



                                       58
<PAGE>   62

               $12,150 ANNUAL PREMIUM: $1,000,000 SPECIFIED AMOUNT
                   MALE: NON-TOBACCO: PREFERRED ISSUE: AGE 55
                  FEMALE: NON-TOBACCO: PREFERRED ISSUE: AGE 55

                           OPTION 1 GUARANTEED VALUES

<TABLE>
<CAPTION>
                             0% HYPOTHETICAL                     6% HYPOTHETICAL                     12% HYPOTHETICAL
                             GROSS INVESTMENT RETURN             GROSS INVESTMENT RETURN             GROSS INVESTMENT RETURN
              PREMIUMS
             PAID PLUS                   CASH                               CASH                                   CASH
   POLICY     INTEREST        CASH       SURR        DEATH       CASH       SURR        DEATH         CASH         SURR        DEATH
     YEAR        AT 5%       VALUE      VALUE      BENEFIT      VALUE      VALUE      BENEFIT        VALUE        VALUE      BENEFIT

<S>          <C>          <C>        <C>         <C>         <C>        <C>         <C>          <C>          <C>          <C>
        1       12,758      10,284        398    1,000,000     10,919      1,034    1,000,000       11,555        1,669    1,000,000
        2       26,153      20,278     10,392    1,000,000     22,178     12,292    1,000,000       24,154       14,268    1,000,000
        3       40,218      29,962     20,077    1,000,000     33,766     23,881    1,000,000       37,879       27,993    1,000,000
        4       54,986      39,317     29,925    1,000,000     45,673     36,281    1,000,000       52,818       43,427    1,000,000
        5       70,493      48,314     39,417    1,000,000     57,878     48,981    1,000,000       69,063       60,166    1,000,000
        6       86,775      56,920     48,517    1,000,000     70,356     61,953    1,000,000       86,709       78,306    1,000,000
        7      103,872      65,088     57,180    1,000,000     83,067     75,159    1,000,000      105,852       97,943    1,000,000
        8      121,823      72,757     65,343    1,000,000     95,956     88,542    1,000,000      126,581      119,167    1,000,000
        9      140,671      79,845     72,925    1,000,000    108,945    102,026    1,000,000      148,986      142,066    1,000,000
       10      160,462      86,263     79,837    1,000,000    121,948    115,523    1,000,000      173,160      166,734    1,000,000
       11      181,243      92,614     86,683    1,000,000    136,001    130,069    1,000,000      200,692      194,760    1,000,000
       12      203,063      98,251     93,802    1,000,000    149,988    145,540    1,000,000      230,530      226,082    1,000,000
       13      225,973     102,967    100,001    1,000,000    163,807    160,841    1,000,000      262,873      259,908    1,000,000
       14      250,030     106,580    105,098    1,000,000    177,335    175,852    1,000,000      297,948      296,466    1,000,000
       15      275,289     108,916    108,916    1,000,000    190,411    190,411    1,000,000      336,002      336,002    1,000,000
       16      301,810     109,734    109,734    1,000,000    202,816    202,816    1,000,000      377,302      377,302    1,000,000
       17      329,658     108,714    108,714    1,000,000    214,254    214,254    1,000,000      422,143      422,143    1,000,000
       18      358,899     105,423    105,423    1,000,000    224,329    224,329    1,000,000      470,867      470,867    1,000,000
       19      389,601      99,334     99,334    1,000,000    232,562    232,562    1,000,000      523,915      523,915    1,000,000
       20      421,839      89,762     89,762    1,000,000    238,404    238,404    1,000,000      581,895      581,895    1,000,000
       21      455,688      76,021     76,021    1,000,000    241,240    241,240    1,000,000      645,657      645,657    1,000,000
       22      491,230      57,449     57,449    1,000,000    240,382    240,382    1,000,000      716,365      716,365    1,000,000
       23      528,549      33,189     33,189    1,000,000    235,025    235,025    1,000,000      795,593      795,593    1,000,000
       24      567,734       2,133      2,133    1,000,000    224,169    224,169    1,000,000      885,437      885,437    1,000,000
       25      608,878         (*)        (*)          (*)    206,467    206,467    1,000,000      988,427      988,427    1,037,848
       26      652,080         (*)        (*)          (*)    180,054    180,054    1,000,000    1,102,806    1,102,806    1,157,946
       27      697,441         (*)        (*)          (*)    142,355    142,355    1,000,000    1,228,431    1,228,431    1,289,853
       28      745,071         (*)        (*)          (*)     89,773     89,773    1,000,000    1,366,226    1,366,226    1,434,538
       29      795,082         (*)        (*)          (*)     17,359     17,359    1,000,000    1,517,152    1,517,152    1,593,009
       30      847,594         (*)        (*)          (*)        (*)        (*)          (*)    1,682,207    1,682,207    1,766,317
</TABLE>

Assumptions:

(1)  no policy loans and no partial withdrawals have been made.
(2)  guaranteed values reflect guaranteed cost of insurance charges.
(3)  net investment returns are calculated as the hypothetical gross investment
     return less all charges and deductions shown in the prospectus appendix.
(*)  unless additional premiums are paid, the policy will not stay in force.

The hypothetical investment rates of return shown above and elsewhere in this
prospectus are illustrative only and should not be deemed a representation of
past or future investment rates of return. Actual rates of return may be more or
less than those shown and will depend on a number of factors, including the
investment allocations made by an owner, prevailing rates and rates of
inflation. The death benefit and cash value for a policy would be different from
those shown if the actual rates of return averaged 0%, 6%, and 12% over a period
of years but also fluctuated above or below those averages for individual policy
years. No representation can be made by Nationwide Life or the trust that these
hypothetical rates of return can be achieved for any one year or sustained over
any period of time.

                                       59
<PAGE>   63




               $14,000 ANNUAL PREMIUM: $1,000,000 SPECIFIED AMOUNT
                   MALE: NON-TOBACCO: PREFERRED ISSUE: AGE 55
                  FEMALE: NON-TOBACCO: PREFERRED ISSUE: AGE 55

                             OPTION 2 CURRENT VALUES
<TABLE>
<CAPTION>
                            0% HYPOTHETICAL              6% HYPOTHETICAL                   12% HYPOTHETICAL
                            GROSS INVESTMENT RETURN      GROSS INVESTMENT RETURN            GROSS INVESTMENT RETURN
              PREMIUMS
             PAID PLUS                   CASH                               CASH                                   CASH
   POLICY     INTEREST        CASH       SURR        DEATH       CASH       SURR        DEATH         CASH         SURR        DEATH
     YEAR        AT 5%       VALUE      VALUE      BENEFIT      VALUE      VALUE      BENEFIT        VALUE        VALUE      BENEFIT
<S>          <C>          <C>        <C>         <C>         <C>        <C>         <C>         <C>           <C>          <C>
        1       14,700      11,953      1,628    1,011,953     12,688      2,363    1,012,688       13,423        3,098    1,013,423
        2       30,135      23,599     13,274    1,023,599     25,801     15,476    1,025,801       28,092       17,767    1,028,092
        3       46,342      34,923     24,598    1,034,923     39,339     29,014    1,039,339       44,111       33,786    1,044,111
        4       63,359      45,912     36,103    1,045,912     53,297     43,488    1,053,297       61,596       51,787    1,061,596
        5       81,227      56,544     47,251    1,056,544     67,666     58,374    1,067,666       80,667       71,375    1,080,667
        6       99,988      66,800     58,024    1,066,800     82,438     73,662    1,082,438      101,458       92,682    1,101,458
        7      119,688      76,651     68,391    1,076,651     97,593     89,333    1,097,593      124,105      115,845    1,124,105
        8      140,372      86,057     78,313    1,086,057    113,098    105,354    1,113,098      148,745      141,001    1,148,745
        9      162,090      94,966     87,739    1,094,966    128,909    121,681    1,128,909      175,519      168,292    1,175,519
       10      184,895     103,328     96,616    1,103,328    144,975    138,264    1,144,975      204,577      197,866    1,204,577
       11      208,840     112,668    106,473    1,112,668    163,127    156,932    1,163,127      238,397      232,202    1,238,397
       12      233,982     121,416    116,769    1,121,416    181,642    176,996    1,181,642      275,312      270,666    1,275,312
       13      260,381     129,537    126,439    1,129,537    200,496    197,398    1,200,496      315,609      312,512    1,315,609
       14      288,100     136,999    135,450    1,136,999    219,663    218,114    1,219,663      359,608      358,059    1,359,608
       15      317,205     143,754    143,754    1,143,754    239,099    239,099    1,239,099      407,642      407,642    1,407,642
       16      347,765     150,016    150,016    1,150,016    259,032    259,032    1,259,032      460,364      460,364    1,460,364
       17      379,853     155,819    155,819    1,155,819    279,512    279,512    1,279,512      518,299      518,299    1,518,299
       18      413,546     161,205    161,205    1,161,205    300,604    300,604    1,300,604      582,046      582,046    1,582,046
       19      448,923     166,256    166,256    1,166,256    322,415    322,415    1,322,415      652,306      652,306    1,652,306
       20      486,070     171,113    171,113    1,171,113    345,123    345,123    1,345,123      729,919      729,919    1,729,919
       21      525,073     174,778    174,778    1,174,778    367,736    367,736    1,367,736      814,606      814,606    1,814,606
       22      566,027     177,087    177,087    1,177,087    390,065    390,065    1,390,065      906,930      906,930    1,906,930
       23      609,028     177,861    177,861    1,177,861    411,898    411,898    1,411,898    1,007,502    1,007,502    2,007,502
       24      654,179     176,894    176,894    1,176,894    432,978    432,978    1,432,978    1,116,962    1,116,962    2,116,962
       25      701,588     173,921    173,921    1,173,921    452,975    452,975    1,452,975    1,235,953    1,235,953    2,235,953
       26      751,368     168,600    168,600    1,168,600    471,459    471,459    1,471,459    1,365,103    1,365,103    2,365,103
       27      803,636     160,497    160,497    1,160,497    487,883    487,883    1,487,883    1,505,007    1,505,007    2,505,007
       28      858,518     149,090    149,090    1,149,090    501,576    501,576    1,501,576    1,656,218    1,656,218    2,656,218
       29      916,144     133,805    133,805    1,133,805    511,775    511,775    1,511,775    1,819,293    1,819,293    2,819,293
       30      976,651     114,057    114,057    1,114,057    517,664    517,664    1,517,664    1,994,824    1,994,824    2,994,824
</TABLE>

Assumptions:
(1)  no policy loans and no partial withdrawals have been made.
(2)  current values reflect current cost of insurance charges.
(3)  net investment returns are calculated as the hypothetical gross investment
     return less all charges and deductions shown in the prospectus appendix.

The hypothetical investment rates of return shown above and elsewhere in this
prospectus are illustrative only and should not be deemed a representation of
past or future investment rates of return. Actual rates of return may be more or
less than those shown and will depend on a number of factors, including the
investment allocations made by an owner, prevailing rates and rates of
inflation. The death benefit and cash value for a policy would be different from
those shown if the actual rates of return averaged 0%, 6%, and 12% over a period
of years but also fluctuated above or below those averages for individual policy
years. No representation can be made by Nationwide Life or the trust that these
hypothetical rates of return can be achieved for any one year or sustained over
any period of time.

                                       60
<PAGE>   64



              $14,000 ANNUAL PREMIUM: $1,000,000 SPECIFIED AMOUNT
                   MALE: NON-TOBACCO: PREFERRED ISSUE: AGE 55
                  FEMALE: NON-TOBACCO: PREFERRED ISSUE: AGE 55

                           OPTION 2 GUARANTEED VALUES

<TABLE>
<CAPTION>
                      0% HYPOTHETICAL                   6% HYPOTHETICAL                      12% HYPOTHETICAL
                      GROSS INVESTMENT RETURN           GROSS INVESTMENT RETURN              GROSS INVESTMENT RETURN

          PREMIUMS
         PAID PLUS                CASH                              CASH                                   CASH
 POLICY   INTEREST     CASH       SURR        DEATH       CASH      SURR        DEATH          CASH        SURR        DEATH
   YEAR      AT 5%    VALUE      VALUE      BENEFIT      VALUE     VALUE      BENEFIT         VALUE       VALUE      BENEFIT

<S>      <C>         <C>       <C>         <C>          <C>      <C>          <C>          <C>         <C>          <C>
     1     14,700     11,948      1,623    1,011,948     12,683      2,358    1,012,683      13,418        3,093    1,013,418
     2     30,135     23,574     13,249    1,023,574     25,776     15,451    1,025,776      28,065       17,740    1,028,065
     3     46,342     34,858     24,533    1,034,858     39,269     28,944    1,039,269      44,038       33,713    1,044,038
     4     63,359     45,774     35,965    1,045,774     53,149     43,340    1,053,149      61,437       51,629    1,061,437
     5     81,227     56,292     46,999    1,056,292     67,392     58,099    1,067,392      80,368       71,076    1,080,368
     6     99,988     66,371     57,595    1,066,371     81,965     73,189    1,081,965     100,936       92,160    1,100,936
     7    119,688     75,958     67,698    1,075,958     96,820     88,560    1,096,820     123,242      114,982    1,123,242
     8    140,372     84,982     77,238    1,084,982    111,887    104,143    1,111,887     147,376      139,633    1,147,376
     9    162,090     93,349     86,121    1,093,349    127,067    119,839    1,127,067     173,415      166,187    1,173,415
    10    184,895    100,953     94,242    1,100,953    142,246    135,535    1,142,246     201,426      194,715    1,201,426
    11    208,840    108,714    102,519    1,108,714    158,604    152,409    1,158,604     233,188      226,993    1,233,188
    12    233,982    115,492    110,846    1,115,492    174,817    170,171    1,174,817     267,390      262,744    1,267,390
    13    260,381    121,152    118,055    1,121,152    190,729    187,631    1,190,729     304,138      301,040    1,304,138
    14    288,100    125,542    123,993    1,125,542    206,153    204,604    1,206,153     343,527      341,978    1,343,527
    15    317,205    128,463    128,463    1,128,463    220,846    220,846    1,220,846     385,611      385,611    1,385,611
    16    347,765    129,651    129,651    1,129,651    234,482    234,482    1,234,482     430,378      430,378    1,430,378
    17    379,853    128,757    128,757    1,128,757    246,631    246,631    1,246,631     477,722      477,722    1,477,722
    18    413,546    125,327    125,327    1,125,327    256,726    256,726    1,256,726     527,407      527,407    1,527,407
    19    448,923    118,827    118,827    1,118,827    264,090    264,090    1,264,090     579,086      579,086    1,579,086
    20    486,070    108,688    108,688    1,108,688    267,967    267,967    1,267,967     632,323      632,323    1,632,323
    21    525,073     94,292     94,292    1,094,292    267,543    267,543    1,267,543     686,618      686,618    1,686,618
    22    566,027     75,000     75,000    1,075,000    261,971    261,971    1,261,971     741,422      741,422    1,741,422
    23    609,028     50,330     50,330    1,050,330    250,357    250,357    1,250,357     796,117      796,117    1,796,117
    24    654,179     19,716     19,716    1,019,716    231,704    231,704    1,231,704     849,960      849,960    1,849,960
    25    701,588        (*)        (*)          (*)    204,806    204,806    1,204,806     901,962      901,962    1,901,962
    26    751,368        (*)        (*)          (*)    168,164    168,164    1,168,164     950,782      950,782    1,950,782
    27    803,636        (*)        (*)          (*)    119,956    119,956    1,119,956     994,682      994,682    1,994,682
    28    858,518        (*)        (*)          (*)     57,944     57,944    1,057,944   1,031,477    1,031,477    2,031,477
    29    916,144        (*)        (*)          (*)        (*)        (*)          (*)   1,058,683    1,058,683    2,058,683
    30    976,651        (*)        (*)          (*)        (*)        (*)          (*)   1,073,628    1,073,628    2,073,628
</TABLE>

Assumptions:

(1)  no policy loans and no partial withdrawals have been made.
(2)  guaranteed values reflect guaranteed cost of insurance charges.
(3)  net investment returns are calculated as the hypothetical gross investment
     return less all charges and deductions shown in the prospectus appendix.
(*)  unless additional premiums are paid, the policy will not stay in force.

The hypothetical investment rates of return shown above and elsewhere in this
prospectus are illustrative only and should not be deemed a representation of
past or future investment rates of return. Actual rates of return may be more or
less than those shown and will depend on a number of factors, including the
investment allocations made by an owner, prevailing rates and rates of
inflation. The death benefit and cash value for a policy would be different from
those shown if the actual rates of return averaged 0%, 6%, and 12% over a period
of years but also fluctuated above or below those averages for individual policy
years. No representation can be made by Nationwide Life or the trust that these
hypothetical rates of return can be achieved for any one year or sustained over
any period of time.



                                       61
<PAGE>   65

<PAGE>   1

                          Independent Auditors' Report


The Board of Directors of Nationwide Life Insurance Company and Contract Owners
   of Nationwide VLI Separate Account-2:

      We have audited the accompanying statement of assets, liabilities and
contract owners' equity of Nationwide VLI Separate Account-2 (comprised of the
sub-accounts listed in note 1(b)) (collectively, "the Account") as of December
31, 1999, and the related statements of operations and changes in contract
owners' equity for each of the years in the three year period then ended. These
financial statements are the responsibility of the Account's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

      We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. Our procedures included
confirmation of securities owned as of December 31, 1999, by correspondence with
the transfer agents of the underlying mutual funds. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

      In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of the Account as of December
31, 1999, and the results of its operations and its changes in contract owners'
equity for each of the years in the three year period then ended in conformity
with generally accepted accounting principles.

                                                                        KPMG LLP

Columbus, Ohio
February 18, 2000
<PAGE>   2

                       NATIONWIDE VLI SEPARATE ACCOUNT-2

          STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS' EQUITY

                                DECEMBER 31, 1999


<TABLE>
<CAPTION>
ASSETS:
   Investments at market value:
<S>                                                                                                           <C>
      American Century VP - American Century VP Balanced (ACVPBal)
         795,028 shares (cost $6,183,088).................................................................     $  6,193,268
      American Century VP - American Century VP Capital Appreciation (ACVPCapAp)
         1,310,237 shares (cost $14,199,026)..............................................................       19,443,915
      American Century VP - American Century VP Income & Growth (ACVPIncGr)
         602,907 shares (cost $4,444,143).................................................................        4,823,253
      American Century VP - American Century VP International (ACVPInt)
         1,980,383 shares (cost $17,427,212)..............................................................       24,754,794
      American Century VP - American Century VP Value (ACVPValue)
         494,054 shares (cost $3,183,580).................................................................        2,939,619
      The Dreyfus Socially Responsible Growth Fund, Inc. (DrySRGro)
         496,132 shares (cost $16,849,441)................................................................       19,383,887
      Dreyfus Stock Index Fund (DryStkIx)
         2,927,576 shares (cost $90,937,184)..............................................................      112,565,296
      Dreyfus VIF - Capital Appreciation Portfolio (DryCapAp)
         197,915 shares (cost $7,452,341).................................................................        7,890,857
      Dreyfus VIF - Growth and Income Portfolio (DryGrInc)
         111,700 shares (cost $2,578,826).................................................................        2,846,128
      Fidelity VIP - Equity-Income Portfolio (FidVIPEI)
         3,387,044 shares (cost $77,450,139)..............................................................       87,080,913
      Fidelity VIP - Growth Portfolio (FidVIPGr)
         3,224,217 shares (cost $141,002,558).............................................................      177,106,228
      Fidelity VIP - High Income Portfolio (FidVIPHI)
         2,300,605 shares (cost $25,431,881)..............................................................       26,019,837
      Fidelity VIP - Overseas Portfolio (FidVIPOv)
         1,124,389 shares (cost $24,103,083)..............................................................       30,853,234
      Fidelity VIP-II - Asset Manager Portfolio (FidVIPAM)
         1,773,556 shares (cost $28,218,185)..............................................................       33,112,294
      Fidelity VIP-II - Contrafund Portfolio (FidVIPCon)
         2,444,413 shares (cost $57,111,827)..............................................................       71,254,625
      Fidelity VIP-III - Growth Opportunities Portfolio (FidVIPGrOp)
         288,757 shares (cost $6,421,936).................................................................        6,684,726
      Morgan Stanley - Emerging Markets Debt Portfolio (MSEmMkt)
         101,527 shares (cost $703,568)...................................................................          701,555
      Nationwide SAT - Capital Appreciation Fund (NSATCapAp)
         1,679,347 shares (cost $42,896,304)..............................................................       43,176,002
      Nationwide SAT - Government Bond Fund (NSATGvtBd)
         1,238,554 shares (cost $13,874,328)..............................................................       13,363,999
      Nationwide SAT - Money Market Fund (NSATMyMkt)
         55,921,557 shares (cost $55,921,557).............................................................       55,921,557
      Nationwide SAT - Small Cap Value Fund (NSATSmCapV)
         311,019 shares (cost $3,169,694).................................................................        3,023,109

                                                                                                                (Continued)
</TABLE>
<PAGE>   3
                       NATIONWIDE VLI SEPARATE ACCOUNT-2
     STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS' EQUITY, CONTINUED

<TABLE>

<S>                                                                                                           <C>
      Nationwide SAT - Small Company Fund (NSATSmCo)
         1,192,188 shares (cost $19,570,277)...........................................................          26,371,195
      Nationwide SAT - Total Return Fund (NSATTotRe)
         5,531,257 shares (cost $88,844,610)...........................................................         104,042,949
      Neuberger &Berman AMT - Growth Portfolio (NBAMTGro)
         833,852 shares (cost $22,437,375).............................................................          31,077,667
      Neuberger & Berman AMT - Guardian Portfolio (NBAMTGuard)
         143,260 shares (cost $2,173,246)..............................................................           2,270,679
      Neuberger &Berman AMT - Limited Maturity Bond Portfolio (NBAMTLMat)
         372,342 shares (cost $5,060,841)..............................................................           4,929,804
      Neuberger &Berman AMT - Partners Portfolio (NBAMTPart)
         1,568,835 shares (cost $30,264,190)...........................................................          30,811,928
      Oppenheimer VAF - Bond Fund (OppBdFd)
         1,018,671 shares (cost $12,427,086)...........................................................          11,735,087
      Oppenheimer VAF - Global Securities Fund (OppGlSec)
         1,040,808 shares (cost $22,818,708)...........................................................          34,773,392
      Oppenheimer VAF - Growth Fund (OppGro)
         246,543 shares (cost $10,439,601).............................................................          12,287,705
      Oppenheimer VAF - Multiple Strategies Fund (OppMult)
         855,203 shares (cost $13,847,823).............................................................          14,931,853
      Strong Opportunity Fund II, Inc. (StOpp2)
         1,620,714 shares (cost $33,089,344)...........................................................          42,122,346
      Strong VIF - Strong Discovery Fund II (StDisc2)
         605,084 shares (cost $6,549,719)..............................................................           6,885,853
      Strong VIF - Strong International Stock Fund II (StIntStk2)
         456,221 shares (cost $6,079,530)..............................................................           7,468,345
      Van Eck WIT - Worldwide Bond Fund (VEWrldBd)
         254,593 shares (cost $2,789,543)..............................................................           2,721,595
      Van Eck WIT - Worldwide Emerging Markets Fund (VEWrldEMkt)
         711,484 shares (cost $8,097,955)..............................................................          10,145,756
      Van Eck WIT - Worldwide Hard Assets Fund (VEWrldHAs)
         391,871 shares (cost $4,137,692)..............................................................           4,294,901
      Van Kampen LIT - Morgan Stanley Real Estate Securities Portfolio (VKMSRESec)
         412,750 shares (cost $5,453,427)..............................................................           5,105,716
      Warburg Pincus Trust - International Equity Portfolio (WPIntEq)
         818,526 shares (cost $10,822,846).............................................................          13,669,390
      Warburg Pincus Trust - Post Venture Capital Portfolio (WPPVenCap)
         230,203 shares (cost $3,879,342)..............................................................           4,433,707
      Warburg Pincus Trust - Small Company Growth Portfolio (WPSmCoGr)
         974,376 shares (cost $17,318,114).............................................................          25,528,664
                                                                                                             --------------
            Total investments..........................................................................       1,144,747,628
   Accounts receivable                                                                                               -
                                                                                                             --------------
            Total assets...............................................................................       1,144,747,628
ACCOUNTS PAYABLE.......................................................................................             132,236
                                                                                                             --------------
CONTRACT OWNERS' EQUITY (NOTE 7).......................................................................     $ 1,144,615,392
                                                                                                             --------------
</TABLE>

See accompanying notes to financial statements.
<PAGE>   4

NATIONWIDE VLI SEPARATE ACCOUNT-2
STATEMENTS OF CHANGES IN
CONTRACT OWNERS' EQUITY

STATEMENTS OF OPERATIONS

YEARS ENDED DECEMBER 31, 1999, 1998 AND 1997

<TABLE>
<CAPTION>
                                                                  TOTAL                                           ACVPBal
                                             ---------------------------------------------    -------------------------------
                                                  1999            1998            1997             1999            1998
                                             -------------   -------------   -------------    -------------   -------------
<S>                                           <C>             <C>             <C>               <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ........            $    14,098,293     11,649,564        9,547,366        104,861           73,602
  Mortality and expense charges
    (note 3)...................                 (7,660,149)     (6,238,523)     (4,642,993)        (43,480)        (38,972)
                                            --------------  --------------  --------------  --------------   -------------
    Net investment activity....                  6,438,144       5,411,041       4,904,373          61,381          34,630
                                            --------------  --------------  --------------  --------------   -------------

  Proceeds from mutual fund
    shares sold................                955,670,735     760,513,313     443,749,426         971,140       1,247,480
  Cost of mutual funds sold....               (897,919,980)   (729,684,314)   (409,583,997)     (1,022,836)     (1,152,261)
                                            --------------  --------------  --------------  --------------   -------------
    Realized gain (loss) on
      investments..............                 57,750,755      30,828,999      34,165,429         (51,696)         95,219
  Change in unrealized gain (loss)
    on investments.............                 93,482,590      26,818,372      31,280,650        (209,153)         37,264
                                            --------------  --------------  --------------  --------------   -------------
    Net gain (loss) on investments             151,233,345      57,647,371      65,446,079        (260,849)        132,483
                                            --------------  --------------  --------------  --------------   -------------
  Reinvested capital gains.....                 39,898,769      43,742,310      19,594,720         723,542         456,397
                                            --------------  --------------  --------------  --------------   -------------
      Net change in contract owners'
         equity resulting from
         operations........                    197,570,258     106,800,722      89,945,172         524,074         623,510
                                            --------------  --------------  --------------  --------------   -------------
EQUITY TRANSACTIONS:
  Purchase payments received
    from contract owners.......                155,876,754     213,764,519     218,381,791         765,352         617,960
  Transfers between funds .....                          -               -               -         (71,304)      1,045,491
  Surrenders...................                (29,241,082)    (20,881,099)    (11,960,967)       (170,759)       (139,847)
  Death benefits (note 4)......                 (5,189,106)     (1,636,729)       (664,672)         (3,696)        (12,665)
  Policy loans (net of repayments)
    (note 5)...................                (16,840,767)    (15,272,227)     (9,898,715)       (109,266)        (97,880)
  Deductions for surrender charges
    (note 2d)..................                 (4,371,271)     (2,374,941)     (1,603,674)        (25,527)        (16,788)
  Redemptions to pay cost of insurance
    charges and administration
    charges (notes 2b and 2c)..                (46,509,797)    (44,274,845)    (34,553,252)       (273,361)       (164,907)
  Asset charges (note 3):
    MSP contracts .............                   (560,395)       (433,211)       (203,697)         (4,829)         (2,706)
    LSFP contracts ............                   (275,681)       (123,032)        (23,838)           (912)           (769)
                                            --------------  --------------  --------------  --------------   -------------
      Net equity transactions..                 52,888,655     128,768,435     159,472,976         105,698       1,227,889
                                            --------------  --------------  --------------  --------------   -------------

NET CHANGE IN CONTRACT OWNERS' EQUITY          250,458,913     235,569,157     249,418,148         629,772       1,851,399
CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD....................                894,156,479     658,587,322     409,169,174       5,562,859       3,711,460
                                            --------------  --------------  --------------  --------------   -------------
CONTRACT OWNERS' EQUITY END OF PERIOD      $ 1,144,615,392     894,156,479     658,587,322       6,192,631       5,562,859
                                            ==============  ==============  ==============  ==============   =============
</TABLE>

<TABLE>
<CAPTION>
                                                ACVPBal                       ACVPCapAp
                                             -------------   ---------------------------------------------
                                                  1997            1999            1998            1997
                                             -------------   -------------   -------------   -------------
<S>                                             <C>            <C>              <C>            <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ........                     32,123               -               -               -
  Mortality and expense charges
    (note 3)...................                    (27,654)       (108,580)        (82,384)       (104,781)
                                            --------------  --------------  --------------  --------------
    Net investment activity....                      4,469        (108,580)        (82,384)       (104,781)
                                            --------------  --------------  --------------  --------------

  Proceeds from mutual fund
    shares sold................                  2,604,070      22,591,735       5,476,348      32,724,781
  Cost of mutual funds sold....                 (2,212,633)    (21,828,544)     (6,203,432)    (32,719,977)
                                            --------------  --------------  --------------  --------------
    Realized gain (loss) on
      investments..............                    391,437         763,191        (727,084)          4,804
  Change in unrealized gain (loss)
    on investments.............                    (79,247)      6,761,369         (95,403)       (649,578)
                                            --------------  --------------  --------------  --------------
    Net gain (loss) on investments                 312,190       7,524,560        (822,487)       (644,774)
                                            --------------  --------------  --------------  --------------
  Reinvested capital gains.....                    126,772               -         626,545         235,181
                                            --------------  --------------  --------------  --------------
      Net change in contract owners'
         equity resulting from
         operations........                        443,431       7,415,980        (278,326)       (514,374)
                                            --------------  --------------  --------------  --------------
EQUITY TRANSACTIONS:
  Purchase payments received
    from contract owners.......                    560,697       1,955,940       2,567,119       2,396,050
  Transfers between funds .....                    402,250         261,755      (1,460,314)       (731,351)
  Surrenders...................                   (201,818)       (723,035)       (537,440)       (294,647)
  Death benefits (note 4)......                    (18,479)        (23,318)         (1,791)           (279)
  Policy loans (net of repayments)
    (note 5)...................                    (62,819)       (241,323)       (208,014)       (317,723)
  Deductions for surrender charges
    (note 2d)..................                    (27,058)       (108,087)        (63,643)        (39,505)
  Redemptions to pay cost of insurance
    charges and administration
    charges (notes 2b and 2c)..                    (31,708)       (687,205)       (533,669)       (354,495)
  Asset charges (note 3):
    MSP contracts .............                     (1,148)         (3,806)         (5,721)         (3,748)
    LSFP contracts ............                       (134)         (1,392)         (1,625)           (439)
                                            --------------  --------------  --------------  --------------
      Net equity transactions..                    619,783         429,529        (245,098)        653,863
                                            --------------  --------------  --------------  --------------

NET CHANGE IN CONTRACT OWNERS' EQUITY            1,063,214       7,845,509        (523,424)        139,489
CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD....................                  2,648,246      11,594,653      12,118,077      11,978,588
                                            --------------  --------------  --------------  --------------
CONTRACT OWNERS' EQUITY END OF PERIOD            3,711,460      19,440,162      11,594,653      12,118,077
                                            ==============  ==============  ==============  ==============
</TABLE>
<PAGE>   5

NATIONWIDE VLI SEPARATE ACCOUNT-2
STATEMENTS OF CHANGES IN
CONTRACT OWNERS' EQUITY, CONTINUED

STATEMENTS OF OPERATIONS, CONTINUED

YEARS ENDED DECEMBER 31, 1999, 1998 AND 1997

<TABLE>
<CAPTION>
                                                                   ACVPIncGr                                         ACVPInt
                                              ---------------------------------------------    -------------------------------
                                                    1999            1998            1997             1999            1998
                                              -------------   -------------   -------------    -------------   -------------
<S>                                        <C>                    <C>                   <C>      <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ........            $            655           7,293               -               -          48,574
  Mortality and expense charges
    (note 3)...................                     (27,101)         (7,590)              -        (123,973)       (100,304)
                                             --------------  --------------  --------------  --------------   -------------
    Net investment activity....                     (26,446)           (297)              -        (123,973)        (51,730)
                                             --------------  --------------  --------------  --------------   -------------

  Proceeds from mutual fund
    shares sold................                   4,520,179         579,403               -      25,003,227      26,953,998
  Cost of mutual funds sold....                  (4,059,023)       (585,659)              -     (22,517,439)    (26,717,868)
                                             --------------  --------------  --------------  --------------   -------------
    Realized gain (loss) on
      investments..............                     461,156          (6,256)              -       2,485,788         236,130
  Change in unrealized gain (loss)
    on investments.............                     247,602         131,508               -       6,850,984         538,699
                                             --------------  --------------  --------------  --------------   -------------
    Net gain (loss) on investments                  708,758         125,252               -       9,336,772         774,829
                                             --------------  --------------  --------------  --------------   -------------
  Reinvested capital gains.....                           -               -               -               -         498,647
                                             --------------  --------------  --------------  --------------   -------------
      Net change in contract
          owners' equity resulting
          from operations........                   682,312         124,955               -       9,212,799       1,221,746
                                             --------------  --------------  --------------  --------------   -------------
EQUITY TRANSACTIONS:
  Purchase payments received
     from contract owners.......                    482,154         115,227               -       1,793,620       1,075,296
  Transfers between funds .....                   2,244,545       1,333,797               -       1,521,029       5,394,451
  Surrenders...................                     (56,332)         (9,343)              -        (363,715)        (91,333)
  Death benefits (note 4)......                           -              (1)              -         (15,489)        (11,988)
  Policy loans (net of repayments)
    (note 5)...................                      49,802          (3,122)              -        (508,785)        (25,253)
  Deductions for surrender charges
    (note 2d)..................                      (8,421)           (970)              -         (54,372)         (7,357)
  Redemptions to pay cost of insurance
    charges and administration
    charges (notes 2b and 2c)..                    (109,013)        (14,226)              -        (578,192)       (371,602)
  Asset charges (note 3):
    MSP contracts .............                      (3,326)           (527)              -          (9,808)         (6,965)
    LSFP contracts ............                      (4,278)           (150)              -          (5,962)         (1,978)
                                             --------------  --------------  --------------  --------------   -------------
      Net equity transactions..                   2,595,131       1,420,685               -       1,778,326       5,953,271
                                             --------------  --------------  --------------  --------------   -------------

NET CHANGE IN CONTRACT OWNERS' EQUITY             3,277,443       1,545,640               -      10,991,125       7,175,017
CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD....................                   1,545,640               -               -      13,761,213       6,586,196
                                             --------------  --------------  --------------  --------------   -------------
CONTRACT OWNERS' EQUITY END OF PERIOD      $      4,823,083       1,545,640               -      24,752,338      13,761,213
                                             ==============  ==============  ==============  ==============   =============
</TABLE>


<TABLE>
<CAPTION>
                                              ACVPInt                           ACVPValue
                                           --------------   ---------------------------------------------
                                                  1997            1999            1998            1997
                                            -------------   -------------   -------------   -------------
<S>                                             <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ........                    39,611          26,285          14,238           1,245
  Mortality and expense charges
    (note 3)...................                   (43,589)        (20,993)        (19,998)         (7,498)
                                           --------------  --------------  --------------  --------------
    Net investment activity....                    (3,978)          5,292          (5,760)         (6,253)
                                           --------------  --------------  --------------  --------------

  Proceeds from mutual fund
    shares sold................                12,528,472      10,125,505       3,978,821       2,118,031
  Cost of mutual funds sold....               (11,671,277)    (10,140,086)     (4,072,379)     (1,966,550)
                                           --------------  --------------  --------------  --------------
    Realized gain (loss) on
      investments..............                   857,195         (14,581)        (93,558)        151,481
  Change in unrealized gain (loss)
    on investments.............                  (221,309)       (279,501)          7,367          28,166
                                           --------------  --------------  --------------  --------------
    Net gain (loss) on investments                635,886        (294,082)        (86,191)        179,647
                                           --------------  --------------  --------------  --------------
  Reinvested capital gains.....                    76,392         249,026         169,984           2,540
                                           --------------  --------------  --------------  --------------
      Net change in contract
          owners' equity resulting
          from operations........                 708,300         (39,764)         78,033         175,934
                                           --------------  --------------  --------------  --------------
EQUITY TRANSACTIONS:
  Purchase payments received
     from contract owners.......                  827,281         536,794         402,104         111,600
  Transfers between funds .....                 1,897,413         (10,220)        705,143       1,429,037
  Surrenders...................                   (37,650)        (44,773)        (64,948)         (4,196)
  Death benefits (note 4)......                         -         (18,972)             (2)              -
  Policy loans (net of repayments)
    (note 5)...................                  (123,364)        (46,175)        (39,222)         (2,706)
  Deductions for surrender charges
    (note 2d)..................                    (5,048)         (6,693)         (5,005)           (563)
  Redemptions to pay cost of insurance
    charges and administration
    charges (notes 2b and 2c)..                  (116,507)       (138,847)        (76,187)         (2,525)
  Asset charges (note 3):
    MSP contracts .............                    (2,038)         (3,246)         (1,389)           (531)
    LSFP contracts ............                      (238)         (1,972)           (394)            (62)
                                           --------------  --------------  --------------  --------------
      Net equity transactions..                 2,439,849         265,896         920,100       1,530,054
                                           --------------  --------------  --------------  --------------

NET CHANGE IN CONTRACT OWNERS' EQUITY           3,148,149         226,132         998,133       1,705,988
CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD....................                 3,438,047       2,713,250       1,715,117           9,129
                                           --------------  --------------  --------------  --------------
CONTRACT OWNERS' EQUITY END OF PERIOD           6,586,196       2,939,382       2,713,250       1,715,117
                                           ==============  ==============  ==============  ==============
</TABLE>
<PAGE>   6

NATIONWIDE VLI SEPARATE ACCOUNT-2
STATEMENTS OF CHANGES IN
CONTRACT OWNERS' EQUITY, CONTINUED

STATEMENTS OF OPERATIONS, CONTINUED

YEARS ENDED DECEMBER 31, 1999, 1998 AND 1997


<TABLE>
<CAPTION>
                                                             DrySRGro                                         DryStkix
                                             ----------------------------------------------   --------------------------------
                                                    1999            1998            1997             1999            1998
                                             --------------  --------------  --------------   --------------   -------------
<S>                                             <C>             <C>              <C>            <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ........ $                     2,403          18,491          24,764       1,066,045         840,788
  Mortality and expense charges
    (note 3)...................                    (114,846)        (76,955)        (44,201)       (719,164)       (508,329)
                                             --------------  --------------  --------------  --------------   -------------
    Net investment activity....                    (112,443)        (58,464)        (19,437)        346,881         332,459
                                             --------------  --------------  --------------  --------------   -------------

  Proceeds from mutual fund
    shares sold................                  17,180,969      30,530,607       6,036,906      20,339,759      34,044,658
  Cost of mutual funds sold....                 (15,391,528)    (29,068,944)     (5,411,329)    (15,264,747)    (26,882,152)
                                             --------------  --------------  --------------  --------------   -------------
    Realized gain (loss) on
      investments..............                   1,789,441       1,461,663         625,577       5,075,012       7,162,506
  Change in unrealized gain (loss)
    on investments.............                   1,688,692         619,023         301,151      11,113,462       6,892,116
                                             --------------  --------------  --------------  --------------   -------------
    Net gain (loss) on investments                3,478,133       2,080,686         926,728      16,188,474      14,054,622
                                             --------------  --------------  --------------  --------------   -------------
  Reinvested capital gains.....                     646,972         429,304         192,785         920,361         156,109
                                             --------------  --------------  --------------  --------------   -------------
      Net change in contract
          owners' equity resulting
          from operations........                 4,012,662       2,451,526       1,100,076      17,455,716      14,543,190
                                             --------------  --------------  --------------  --------------   -------------
EQUITY TRANSACTIONS:
  Purchase payments received
     from contract owners.......                  2,602,017       2,646,682       1,226,366      13,344,420       8,792,308
  Transfers between funds .....                   2,581,796       1,547,337       2,303,963      11,928,413      15,454,943
  Surrenders...................                    (387,508)       (808,738)       (145,994)     (2,827,148)       (489,388)
  Death benefits (note 4)......                     (31,507)         (3,645)         (6,412)       (157,295)       (395,851)
  Policy loans (net of repayments)
    (note 5)...................                    (488,829)       (431,011)       (107,480)     (1,610,756)       (500,204)
  Deductions for surrender charges
    (note 2d)..................                     (57,929)       (101,807)        (19,574)       (422,632)        (44,357)
  Redemptions to pay cost of insurance
    charges and administration
    charges (notes 2b and 2c)..                    (879,312)       (448,348)        (82,935)     (4,097,507)     (2,263,707)
  Asset charges (note 3):
    MSP contracts .............                      (7,129)         (5,343)         (2,232)        (54,699)        (35,299)
    LSFP contracts ............                      (5,332)         (1,518)           (261)        (48,577)        (10,025)
                                             --------------  --------------  --------------  --------------   -------------
      Net equity transactions..                   3,326,267       2,393,609       3,165,441      16,054,219      20,508,420
                                             --------------  --------------  --------------  --------------   -------------

NET CHANGE IN CONTRACT OWNERS' EQUITY             7,338,929       4,845,135       4,265,517      33,509,935      35,051,610
CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD....................                  12,060,375       7,215,240       2,949,723      79,041,506      43,989,896
                                             --------------  --------------  --------------  --------------   -------------
CONTRACT OWNERS' EQUITY END OF PERIOD      $     19,399,304      12,060,375       7,215,240     112,551,441      79,041,506
                                             ==============  ==============  ==============  ==============   =============
</TABLE>


<TABLE>
<CAPTION>

                                                DryStkix                          DryCapAp
                                            --------------   ---------------------------------------------
                                                   1997            1999            1998            1997
                                             -------------   -------------   -------------   -------------
<S>                                            <C>              <C>            <C>              <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ........            $       488,743          43,739          24,846           4,780
  Mortality and expense charges
    (note 3)...................                   (258,618)        (57,406)        (27,124)         (1,877)
                                            --------------  --------------  --------------  --------------
    Net investment activity....                    230,125         (13,667)         (2,278)          2,903
                                            --------------  --------------  --------------  --------------

  Proceeds from mutual fund
    shares sold................                 12,995,115       6,550,844      20,319,146       3,153,711
  Cost of mutual funds sold....                (10,012,154)     (6,135,399)    (19,666,415)     (3,172,025)
                                            --------------  --------------  --------------  --------------
    Realized gain (loss) on
      investments..............                  2,982,961         415,445         652,731         (18,314)
  Change in unrealized gain (loss)
    on investments.............                  2,734,985         269,060         173,020          (3,579)
                                            --------------  --------------  --------------  --------------
    Net gain (loss) on investments               5,717,946         684,505         825,751         (21,893)
                                            --------------  --------------  --------------  --------------
  Reinvested capital gains.....                  1,196,951          29,215           1,151             400
                                            --------------  --------------  --------------  --------------
      Net change in contract
          owners' equity resulting
          from operations........                7,145,022         700,053         824,624         (18,590)
                                            --------------  --------------  --------------  --------------
EQUITY TRANSACTIONS:
  Purchase payments received
     from contract owners.......                 6,007,824       1,147,358         502,552          26,933
  Transfers between funds .....                 16,661,441       2,166,937       3,058,005         425,397
  Surrenders...................                   (380,643)       (296,009)        (44,456)         (1,058)
  Death benefits (note 4)......                    (33,328)        (13,006)             (4)              -
  Policy loans (net of repayments)
    (note 5)...................                   (210,457)       (134,352)        (18,317)            (33)
  Deductions for surrender charges
    (note 2d)..................                    (51,035)        (44,251)         (5,020)           (142)
  Redemptions to pay cost of insurance
    charges and administration
    charges (notes 2b and 2c)..                   (618,664)       (299,558)        (77,478)           (762)
  Asset charges (note 3):
    MSP contracts .............                    (13,606)         (3,070)         (1,883)           (133)
    LSFP contracts ............                     (1,592)         (2,988)           (535)            (16)
                                            --------------  --------------  --------------  --------------
      Net equity transactions..                 21,359,940       2,521,061       3,412,864         450,186
                                            --------------  --------------  --------------  --------------

NET CHANGE IN CONTRACT OWNERS' EQUITY           28,504,962       3,221,114       4,237,488         431,596
CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD....................                 15,484,934       4,669,084         431,596               -
                                            --------------  --------------  --------------  --------------
CONTRACT OWNERS' EQUITY END OF PERIOD      $    43,989,896       7,890,198       4,669,084         431,596
                                            ==============  ==============  ==============  ==============
</TABLE>
<PAGE>   7

NATIONWIDE VLI SEPARATE ACCOUNT-2
STATEMENTS OF CHANGES IN
CONTRACT OWNERS' EQUITY, CONTINUED

STATEMENTS OF OPERATIONS, CONTINUED

YEARS ENDED DECEMBER 31, 1999, 1998 AND 1997

<TABLE>
<CAPTION>
                                                                  DryGrInc                                FidVIPEi
                                                ---------------------------------------------    ------------------------------
                                                    1999            1998            1997             1999            1998
                                                -------------   -------------   -------------    -------------   -------------
<S>                                               <C>             <C>             <C>            <C>              <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ........            $          16,508          17,968           8,082       1,233,625         997,915
  Mortality and expense charges
    (note 3)...................                      (15,950)        (15,042)         (5,230)       (714,035)       (614,949)
                                              --------------  --------------  --------------  --------------   -------------
    Net investment activity....                          558           2,926           2,852         519,590         382,966
                                              --------------  --------------  --------------  --------------   -------------

  Proceeds from mutual fund
    shares sold................                    1,753,038       2,469,056       2,254,831      21,969,547       6,996,930
  Cost of mutual funds sold....                   (1,678,061)     (2,437,658)     (2,197,145)    (15,562,997)     (4,750,633)
                                              --------------  --------------  --------------  --------------   -------------
    Realized gain (loss) on
      investments..............                       74,977          31,398          57,686       6,406,550       2,246,297
  Change in unrealized gain (loss)
    on investments.............                      230,049         115,375         (78,166)     (5,267,170)      1,497,328
                                              --------------  --------------  --------------  --------------   -------------
    Net gain (loss) on investments                   305,026         146,773         (20,480)      1,139,380       3,743,625
                                              --------------  --------------  --------------  --------------   -------------
  Reinvested capital gains.....                       87,323          29,897          70,270       2,726,961       3,551,403
                                              --------------  --------------  --------------  --------------   -------------
      Net change in contract
          owners' equity resulting
          from operations........                    392,907         179,596          52,642       4,385,931       7,677,994
                                              --------------  --------------  --------------  --------------   -------------
EQUITY TRANSACTIONS:
  Purchase payments received
          from contract owners.......                430,878       1,960,370         186,196      10,203,955      10,207,531
  Transfers between funds .....                       18,919         533,213         972,727      (3,247,107)      2,383,113
  Surrenders...................                      (34,300)       (701,730)         (2,948)     (2,431,139)       (904,020)
  Death benefits (note 4)......                      (18,064)             (2)              -        (137,938)        (80,375)
  Policy loans (net of repayments)
    (note 5)...................                      (18,736)       (801,908)         (3,749)     (1,117,875)       (597,978)
  Deductions for surrender charges
    (note 2d)..................                       (5,128)        (90,325)           (395)       (363,433)        (83,892)
  Redemptions to pay cost of insurance
    charges and administration
    charges (notes 2b and 2c)..                     (129,582)        (66,760)         (1,204)     (3,725,075)     (4,711,838)
  Asset charges (note 3):
    MSP contracts .............                       (3,346)         (1,044)           (372)        (46,610)        (42,703)
    LSFP contracts ............                       (1,645)           (297)            (44)        (17,059)        (12,127)
                                              --------------  --------------  --------------  --------------   -------------
      Net equity transactions..                      238,996         831,517       1,150,211        (882,281)      6,157,711
                                              --------------  --------------  --------------  --------------   -------------

NET CHANGE IN CONTRACT OWNERS' EQUITY                631,903       1,011,113       1,202,853       3,503,650      13,835,705
CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD....................                    2,213,966       1,202,853               -      83,564,278      69,728,573
                                              --------------  --------------  --------------  --------------   -------------
CONTRACT OWNERS' EQUITY END OF PERIOD      $       2,845,869       2,213,966       1,202,853      87,067,928      83,564,278
                                              ==============  ==============  ==============  ==============   =============
</TABLE>



<TABLE>
<CAPTION>
                                                FidVIPEi                         FidVIPGr
                                              -------------   ---------------------------------------------
                                                   1997            1999            1998            1997
                                              -------------   -------------   -------------   -------------
<S>                                              <C>            <C>             <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ........            $        783,723         215,538         398,089         370,457
  Mortality and expense charges
    (note 3)...................                    (498,094)     (1,145,435)       (759,610)       (560,322)
                                             --------------  --------------  --------------  --------------
    Net investment activity....                     285,629        (929,897)       (361,521)       (189,865)
                                             --------------  --------------  --------------  --------------

  Proceeds from mutual fund
    shares sold................                   6,293,311      91,394,903      85,473,779      46,683,280
  Cost of mutual funds sold....                  (4,356,281)    (75,684,409)    (75,903,979)    (40,913,295)
                                             --------------  --------------  --------------  --------------
    Realized gain (loss) on
      investments..............                   1,937,030      15,710,494       9,569,800       5,769,985
  Change in unrealized gain (loss)
    on investments.............                   7,168,421      17,198,414      10,952,975       5,352,235
                                             --------------  --------------  --------------  --------------
    Net gain (loss) on investments                9,105,451      32,908,908      20,522,775      11,122,220
                                             --------------  --------------  --------------  --------------
  Reinvested capital gains.....                   3,940,387      13,551,946      10,413,177       1,658,235
                                             --------------  --------------  --------------  --------------
      Net change in contract
          owners' equity resulting
          from operations........                13,331,467      45,530,957      30,574,431      12,590,590
                                             --------------  --------------  --------------  --------------
EQUITY TRANSACTIONS:
  Purchase payments received
          from contract owners.......            11,073,470      15,418,413      11,800,595      12,214,633
  Transfers between funds .....                   7,046,924      13,284,488       6,611,922       1,631,518
  Surrenders...................                  (1,110,322)     (3,962,266)     (1,541,170)     (1,311,193)
  Death benefits (note 4)......                     (73,247)       (299,356)        (54,733)        (86,298)
  Policy loans (net of repayments)
    (note 5)...................                    (781,383)     (3,173,351)       (593,726)       (970,109)
  Deductions for surrender charges
    (note 2d)..................                    (148,867)       (592,322)       (161,482)       (175,799)
  Redemptions to pay cost of insurance
    charges and administration
    charges (notes 2b and 2c)..                  (4,404,162)     (6,220,078)     (4,387,847)     (2,800,521)
  Asset charges (note 3):
    MSP contracts .............                     (21,566)        (50,059)        (52,749)        (23,186)
    LSFP contracts ............                      (2,524)        (23,234)        (14,980)         (2,713)
                                             --------------  --------------  --------------  --------------
      Net equity transactions..                  11,578,323      14,382,235      11,605,830       8,476,332
                                             --------------  --------------  --------------  --------------

NET CHANGE IN CONTRACT OWNERS' EQUITY            24,909,790      59,913,192      42,180,261      21,066,922
CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD....................                  44,818,783     117,142,759      74,962,498      53,895,576
                                             --------------  --------------  --------------  --------------
CONTRACT OWNERS' EQUITY END OF PERIOD      $     69,728,573     177,055,951     117,142,759      74,962,498
                                             ==============  ==============  ==============  ==============
</TABLE>
<PAGE>   8

NATIONWIDE VLI SEPARATE ACCOUNT-2
STATEMENTS OF CHANGES IN
CONTRACT OWNERS' EQUITY, CONTINUED

STATEMENTS OF OPERATIONS, CONTINUED

YEARS ENDED DECEMBER 31, 1999, 1998 AND 1997

<TABLE>
<CAPTION>
                                                             FidVIPHi                                         FidVIPOv
                                             ---------------------------------------------    --------------------------------
                                                   1999            1998            1997             1999            1998
                                             -------------   -------------   -------------    -------------   -------------
<S>                                           <C>                <C>              <C>             <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ........          $        2,570,090       1,930,736       1,246,428         332,184         372,727
  Mortality and expense charges
    (note 3)...................                    (197,828)       (211,621)       (183,573)       (199,894)       (167,806)
                                             --------------  --------------  --------------  --------------   -------------
    Net investment activity....                   2,372,262       1,719,115       1,062,855         132,290         204,921
                                             --------------  --------------  --------------  --------------   -------------

  Proceeds from mutual fund
    shares sold................                  29,571,691      16,168,581      10,300,446      34,092,869      23,614,905
  Cost of mutual funds sold....                 (32,450,313)    (16,734,695)     (9,520,272)    (31,976,653)    (22,518,443)
                                             --------------  --------------  --------------  --------------   -------------
    Realized gain (loss) on
      investments..............                  (2,878,622)       (566,114)        780,174       2,116,216       1,096,462
  Change in unrealized gain (loss)
    on investments.............                   2,437,032      (3,958,695)      1,203,652       6,394,423           2,343
                                             --------------  --------------  --------------  --------------   -------------
    Net gain (loss) on investments                 (441,590)     (4,524,809)      1,983,826       8,510,639       1,098,805
                                             --------------  --------------  --------------  --------------   -------------
  Reinvested capital gains.....                      96,078       1,226,822         154,053         535,780       1,098,564
                                             --------------  --------------  --------------  --------------   -------------
      Net change in contract
        owners' equity resulting
        from operations........                   2,026,750      (1,578,872)      3,200,734       9,178,709       2,402,290
                                             --------------  --------------  --------------  --------------   -------------
EQUITY TRANSACTIONS:
  Purchase payments received
      from contract owners.....                   3,767,754       5,333,328       6,155,268       2,603,811       3,170,855
  Transfers between funds .....                  (4,726,508)      1,830,834       2,316,320      (1,140,865)       (323,986)
  Surrenders...................                    (711,931)       (481,342)       (255,542)       (511,027)       (367,369)
  Death benefits (note 4)......                     (83,542)         (9,509)        (22,399)        (42,803)        (33,198)
  Policy loans (net of repayments)
    (note 5)...................                    (257,597)       (379,699)       (282,232)       (436,230)       (393,533)
  Deductions for surrender charges
    (note 2d)..................                    (106,427)        (54,547)        (34,262)        (76,394)        (41,687)
  Redemptions to pay cost of insurance
    charges and administration
    charges (notes 2b and 2c)..                  (1,219,918)     (2,449,174)     (2,961,119)       (936,056)     (1,268,155)
  Asset charges (note 3):
    MSP contracts .............                     (29,175)        (14,696)         (7,782)         (9,310)        (11,653)
    LSFP contracts ............                      (7,937)         (4,173)           (911)         (4,398)         (3,309)
                                             --------------  --------------  --------------  --------------   -------------
      Net equity transactions..                  (3,375,281)      3,771,022       4,907,341        (553,272)        727,965
                                             --------------  --------------  --------------  --------------   -------------

NET CHANGE IN CONTRACT OWNERS' EQUITY            (1,348,531)      2,192,150       8,108,075       8,625,437       3,130,255
CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD....................                  27,354,464      25,162,314      17,054,239      22,223,409      19,093,154
                                             --------------  --------------  --------------  --------------   -------------
CONTRACT OWNERS' EQUITY END OF PERIOD      $     26,005,933      27,354,464      25,162,314      30,848,846      22,223,409
                                             ==============  ==============  ==============  ==============   =============
</TABLE>

<TABLE>
<CAPTION>
                                               FidVIPOv                        FidVIPAM
                                             ------------   ---------------------------------------------
                                                  1997            1999            1998            1997
                                             ------------   -------------   -------------   -------------
<S>                                              <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ........            $       285,975       1,040,155         894,977         787,310
  Mortality and expense charges
    (note 3)...................                   (153,477)       (270,444)       (239,207)       (219,940)
                                             -------------  --------------  --------------  --------------
    Net investment activity....                    132,498         769,711         655,770         567,370
                                             -------------  --------------  --------------  --------------

  Proceeds from mutual fund
    shares sold................                 13,404,627       4,829,331       3,554,904       2,514,749
  Cost of mutual funds sold....                (11,354,404)     (3,813,802)     (2,948,897)     (2,201,452)
                                             -------------  --------------  --------------  --------------
    Realized gain (loss) on
      investments..............                  2,050,223       1,015,529         606,007         313,297
  Change in unrealized gain (loss)
    on investments.............                 (1,243,832)         26,818          28,492       1,651,903
                                             -------------  --------------  --------------  --------------
    Net gain (loss) on investments                 806,391       1,042,347         634,499       1,965,200
                                             -------------  --------------  --------------  --------------
  Reinvested capital gains.....                  1,135,234       1,317,530       2,684,931       1,974,948
                                             -------------  --------------  --------------  --------------
      Net change in contract
        owners' equity resulting
        from operations........                  2,074,123       3,129,588       3,975,200       4,507,518
                                             -------------  --------------  --------------  --------------
EQUITY TRANSACTIONS:
  Purchase payments received
      from contract owners.....                  3,466,918       2,909,351       2,483,246       2,672,468
  Transfers between funds .....                   (393,971)     (2,311,042)        115,769         284,292
  Surrenders...................                   (496,949)       (832,733)     (1,327,378)       (659,510)
  Death benefits (note 4)......                    (56,932)        (42,640)        (17,947)        (43,658)
  Policy loans (net of repayments)
    (note 5)...................                   (309,770)       (659,859)       (195,419)       (323,969)
  Deductions for surrender charges
    (note 2d)..................                    (66,629)       (124,486)       (149,118)        (88,424)
  Redemptions to pay cost of insurance
    charges and administration
    charges (notes 2b and 2c)..                 (1,319,172)     (1,199,744)       (874,287)       (389,701)
  Asset charges (note 3):
    MSP contracts .............                     (5,905)        (11,668)        (16,611)         (8,742)
    LSFP contracts ............                       (691)         (2,332)         (4,717)         (1,023)
                                             -------------  --------------  --------------  --------------
      Net equity transactions..                    816,899      (2,275,153)         13,538       1,441,733
                                             -------------  --------------  --------------  --------------

NET CHANGE IN CONTRACT OWNERS' EQUITY            2,891,022         854,435       3,988,738       5,949,251
CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD....................                 16,202,132      32,253,287      28,264,549      22,315,298
                                             -------------  --------------  --------------  --------------
CONTRACT OWNERS' EQUITY END OF PERIOD           19,093,154      33,107,722      32,253,287      28,264,549
                                             =============  ==============  ==============  ==============
</TABLE>
<PAGE>   9

NATIONWIDE VLI SEPARATE ACCOUNT-2
STATEMENTS OF CHANGES IN
CONTRACT OWNERS' EQUITY, CONTINUED

STATEMENTS OF OPERATIONS, CONTINUED

YEARS ENDED DECEMBER 31, 1999, 1998 AND 1997

<TABLE>
<CAPTION>
                                                                 FidVIPCon                                       FidVIPGrOp
                                               ----------------------------------------------        ---------------------------
                                                     1999            1998            1997             1999            1998
                                               --------------   -------------   -------------    -------------   -------------
<S>                                                  <C>             <C>             <C>              <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ........            $          261,343         208,958         131,312          58,964          20,203
  Mortality and expense charges
    (note 3)...................                      (460,248)       (316,241)       (184,659)        (47,088)        (35,749)
                                               --------------  --------------  --------------  --------------   -------------
    Net investment activity....                      (198,905)       (107,283)        (53,347)         11,876         (15,546)
                                               --------------  --------------  --------------  --------------   -------------

  Proceeds from mutual fund
    shares sold................                    25,340,625       5,270,262       2,972,056       3,165,507       6,596,939
  Cost of mutual funds sold....                   (16,733,032)     (3,518,595)     (2,266,444)     (2,711,647)     (6,370,749)
                                               --------------  --------------  --------------  --------------   -------------
    Realized gain (loss) on
      investments..............                     8,607,593       1,751,667         705,612         453,860         226,190
  Change in unrealized gain (loss)
    on investments.............                     2,632,252       6,821,820       3,432,249        (343,328)        577,416
                                               --------------  --------------  --------------  --------------   -------------
    Net gain (loss) on investments                 11,239,845       8,573,487       4,137,861         110,532         803,606
                                               --------------  --------------  --------------  --------------   -------------
  Reinvested capital gains.....                     1,916,516       1,537,336         347,039         110,237          70,230
                                               --------------  --------------  --------------  --------------   -------------
      Net change in contract
          owners' equity resulting
          from operations........                  12,957,456      10,003,540       4,431,553         232,645         858,290
                                               --------------  --------------  --------------  --------------   -------------
EQUITY TRANSACTIONS:
  Purchase payments received
     from contract owners.......                    8,483,644       7,814,633       4,330,090       1,132,717       3,299,608
  Transfers between funds .....                     5,291,011       7,442,220       7,341,211          12,561       3,732,648
  Surrenders...................                    (1,395,137)     (1,418,496)       (274,806)       (135,968)     (1,598,688)
  Death benefits (note 4)......                      (199,019)       (122,001)        (39,015)        (53,293)         (9,225)
  Policy loans (net of repayments)
    (note 5)...................                      (834,500)     (1,095,851)       (292,640)        (44,200)     (1,157,827)
  Deductions for surrender charges
    (note 2d)..................                      (208,560)       (175,050)        (36,845)        (20,326)       (205,666)
  Redemptions to pay cost of insurance
    charges and administration
    charges (notes 2b and 2c)..                    (2,643,787)     (1,378,370)       (300,404)       (320,411)       (136,692)
  Asset charges (note 3):
    MSP contracts .............                       (36,244)        (21,960)         (8,910)         (5,191)         (2,482)
    LSFP contracts ............                       (18,084)         (6,237)         (1,043)         (2,905)           (705)
                                               --------------  --------------  --------------  --------------   -------------
      Net equity transactions..                     8,439,324      11,038,888      10,717,638         562,984       3,920,971
                                               --------------  --------------  --------------  --------------   -------------

NET CHANGE IN CONTRACT OWNERS' EQUITY              21,396,780      21,042,428      15,149,191         795,629       4,779,261
CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD....................                    49,850,235      28,807,807      13,658,616       5,888,280       1,109,019
                                               --------------  --------------  --------------  --------------   -------------
CONTRACT OWNERS' EQUITY END OF PERIOD      $       71,247,015      49,850,235      28,807,807       6,683,909       5,888,280
                                               ==============  ==============  ==============  ==============   =============
</TABLE>

<TABLE>
<CAPTION>
                                                 FidVIPGrOp                              MSEmMkt
                                               ---------------       -----------------------------------------
<S>                                                   <C>             <C>             <C>             <C>
                                                      1997            1999            1998            1997
                                                 -------------   -------------   -------------   -------------
INVESTMENT ACTIVITY:
  Reinvested dividends ........            $                 -          84,322          37,885          11,378
  Mortality and expense charges
    (note 3)...................                         (4,822)         (3,195)         (2,400)         (1,095)
                                                --------------  --------------  --------------  --------------
    Net investment activity....                         (4,822)         81,127          35,485          10,283
                                                --------------  --------------  --------------  --------------

  Proceeds from mutual fund
    shares sold................                      1,418,908       1,067,995       2,208,004       1,348,011
  Cost of mutual funds sold....                     (1,383,237)     (1,041,803)     (2,302,818)     (1,367,276)
                                                --------------  --------------  --------------  --------------
    Realized gain (loss) on
      investments..............                         35,671          26,192         (94,814)        (19,265)
  Change in unrealized gain (loss)
    on investments.............                         28,661          29,379         (33,784)          2,383
                                                --------------  --------------  --------------  --------------
    Net gain (loss) on investments                      64,332          55,571        (128,598)        (16,882)
                                                --------------  --------------  --------------  --------------
  Reinvested capital gains.....                              -               -               -           4,938
                                                --------------  --------------  --------------  --------------
      Net change in contract
          owners' equity resulting
          from operations........                       59,510         136,698         (93,113)         (1,661)
                                                --------------  --------------  --------------  --------------
EQUITY TRANSACTIONS:
  Purchase payments received
     from contract owners.......                        43,645         106,804         398,199          10,188
  Transfers between funds .....                      1,013,974         158,219         133,381         247,359
  Surrenders...................                         (2,852)         (6,693)       (214,691)           (617)
  Death benefits (note 4)......                              -               -              (9)              -
  Policy loans (net of repayments)
    (note 5)...................                         (2,231)         (7,238)        (92,787)         (2,742)
  Deductions for surrender charges
    (note 2d)..................                           (382)         (1,001)        (27,689)            (83)
  Redemptions to pay cost of insurance
    charges and administration
    charges (notes 2b and 2c)..                         (2,262)        (24,247)        (14,797)           (471)
  Asset charges (note 3):
    MSP contracts .............                           (343)           (425)           (167)            (78)
    LSFP contracts ............                            (40)           (885)            (47)             (9)
                                                --------------  --------------  --------------  --------------
      Net equity transactions..                      1,049,509         224,534         181,393         253,547
                                                --------------  --------------  --------------  --------------

NET CHANGE IN CONTRACT OWNERS' EQUITY                1,109,019         361,232          88,280         251,886
CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD....................                              -         340,166         251,886               -
                                                --------------  --------------  --------------  --------------
CONTRACT OWNERS' EQUITY END OF PERIOD      $         1,109,019         701,398         340,166         251,886
                                                ==============  ==============  ==============  ==============
</TABLE>
<PAGE>   10

NATIONWIDE VLI SEPARATE ACCOUNT-2
STATEMENTS OF CHANGES IN
CONTRACT OWNERS' EQUITY, CONTINUED

STATEMENTS OF OPERATIONS, CONTINUED

YEARS ENDED DECEMBER 31, 1999, 1998 AND 1997

<TABLE>
<CAPTION>
                                                                 NSATCapAp                                        NSATGvtBd
                                              ---------------------------------------------    -----------------------------
                                                   1999            1998            1997             1999            1998
                                              -------------   -------------   -------------    -------------   -------------
<S>                                           <C>              <C>            <C>              <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ........               $      277,922         246,198         157,773         787,049         635,908
  Mortality and expense charges
    (note 3)...................                     (323,069)       (258,178)       (130,365)       (121,678)       (111,282)
                                              --------------  --------------  --------------  --------------   -------------
    Net investment activity....                      (45,147)        (11,980)         27,408         665,371         524,626
                                              --------------  --------------  --------------  --------------   -------------

  Proceeds from mutual fund
    shares sold................                   14,859,491      41,145,976      22,800,149      29,946,083      43,945,372
  Cost of mutual funds sold....                  (13,314,168)    (37,562,739)    (19,539,881)    (30,797,415)    (43,540,184)
                                              --------------  --------------  --------------  --------------   -------------
    Realized gain (loss) on
      investments..............                    1,545,323       3,583,237       3,260,268        (851,332)        405,188
  Change in unrealized gain (loss)
    on investments.............                   (2,937,651)      2,897,785          41,944        (301,600)       (159,490)
                                              --------------  --------------  --------------  --------------   -------------
    Net gain (loss) on investments                (1,392,328)      6,481,022       3,302,212      (1,152,932)        245,698
                                              --------------  --------------  --------------  --------------   -------------
  Reinvested capital gains.....                    2,820,485       1,139,693         463,551          25,753          67,018
                                              --------------  --------------  --------------  --------------   -------------
      Net change in contract
          owners' equity resulting
          from operations........                  1,383,010       7,608,735       3,793,171        (461,808)        837,342
                                              --------------  --------------  --------------  --------------   -------------
EQUITY TRANSACTIONS:
  Purchase payments received
     from contract owners.......                   6,414,922       4,921,929       2,643,340         755,607       1,866,413
  Transfers between funds .....                     (902,464)      9,212,515       8,096,052         381,498       3,757,206
  Surrenders...................                   (1,464,698)       (339,981)       (225,077)       (310,304)       (140,551)
  Death benefits (note 4)......                      (26,646)        (12,217)         (5,534)         (3,017)        (50,211)
  Policy loans (net of repayments)
    (note 5)...................                     (839,186)       (247,383)       (353,707)       (495,291)       (220,482)
  Deductions for surrender charges
    (note 2d)..................                     (218,959)        (30,979)        (30,177)        (46,387)        (15,200)
  Redemptions to pay cost of insurance
    charges and administration
    charges (notes 2b and 2c)..                   (2,416,248)     (1,558,711)       (385,883)       (500,735)       (989,812)
  Asset charges (note 3):
    MSP contracts .............                      (26,238)        (17,928)         (6,728)        (13,045)         (7,727)
    LSFP contracts ............                      (15,764)         (5,092)           (787)         (2,382)         (2,195)
                                              --------------  --------------  --------------  --------------   -------------
      Net equity transactions..                      504,719      11,922,153       9,731,499        (234,056)      4,197,441
                                              --------------  --------------  --------------  --------------   -------------

NET CHANGE IN CONTRACT OWNERS' EQUITY              1,887,729      19,530,888      13,524,670        (695,864)      5,034,783
CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD....................                   41,283,344      21,752,456       8,227,786      14,057,773       9,022,990
                                              --------------  --------------  --------------  --------------   -------------
CONTRACT OWNERS' EQUITY END OF PERIOD         $   43,171,073      41,283,344      21,752,456      13,361,909      14,057,773
                                              ==============  ==============  ==============  ==============   =============
</TABLE>

<TABLE>
<CAPTION>
                                                NSATGvtBd                     NSATMyMkt
                                             -------------   ---------------------------------------------
                                                  1997            1999            1998            1997
                                             -------------   -------------   -------------   -------------
<S>                                          <C>             <C>              <C>            <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ........              $      492,781       2,607,883       2,517,296       2,001,810
  Mortality and expense charges
    (note 3)...................                     (68,282)       (415,133)       (414,977)       (359,665)
                                             --------------  --------------  --------------  --------------
    Net investment activity....                     424,499       2,192,750       2,102,319       1,642,145
                                             --------------  --------------  --------------  --------------

  Proceeds from mutual fund
    shares sold................                  10,818,170     257,299,024     213,040,345     122,915,553
  Cost of mutual funds sold....                 (10,417,945)   (257,299,024)   (213,040,345)   (122,915,553)
                                             --------------  --------------  --------------  --------------
    Realized gain (loss) on
      investments..............                     400,225               -               -               -
  Change in unrealized gain (loss)
    on investments.............                    (140,391)              -               -               -
                                             --------------  --------------  --------------  --------------
    Net gain (loss) on investments                  259,834               -               -               -
                                             --------------  --------------  --------------  --------------
  Reinvested capital gains.....                           -               -               -               -
                                             --------------  --------------  --------------  --------------
      Net change in contract
          owners' equity resulting
          from operations........                   684,333       2,192,750       2,102,319       1,642,145
                                             --------------  --------------  --------------  --------------
EQUITY TRANSACTIONS:
  Purchase payments received
     from contract owners.......                  1,870,588      33,970,462      87,844,599     117,478,803
  Transfers between funds .....                   1,527,412     (20,060,327)    (81,357,019)   (103,571,498)
  Surrenders...................                    (132,876)     (2,949,962)     (1,151,432)     (2,413,548)
  Death benefits (note 4)......                      (6,196)     (1,748,315)         (5,841)        (37,820)
  Policy loans (net of repayments)
    (note 5)...................                    (245,452)        257,119        (233,125)     (1,758,491)
  Deductions for surrender charges
    (note 2d)..................                     (17,815)       (440,992)       (117,086)       (323,598)
  Redemptions to pay cost of insurance
    charges and administration
    charges (notes 2b and 2c)..                  (1,333,897)     (2,710,844)     (3,968,229)     (4,837,509)
  Asset charges (note 3):
    MSP contracts .............                      (2,790)        (55,122)        (28,816)        (13,745)
    LSFP contracts ............                        (327)        (32,642)         (8,184)         (1,608)
                                             --------------  --------------  --------------  --------------
      Net equity transactions..                   1,658,647       6,229,377         974,867       4,520,986
                                             --------------  --------------  --------------  --------------

NET CHANGE IN CONTRACT OWNERS' EQUITY             2,342,980       8,422,127       3,077,186       6,163,131
CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD....................                   6,680,010      47,514,985      44,437,799      38,274,668
                                             --------------  --------------  --------------  --------------
CONTRACT OWNERS' EQUITY END OF PERIOD      $      9,022,990      55,937,112      47,514,985      44,437,799
                                             ==============  ==============  ==============  ==============
</TABLE>
<PAGE>   11

NATIONWIDE VLI SEPARATE ACCOUNT-2
STATEMENTS OF CHANGES IN
CONTRACT OWNERS' EQUITY, CONTINUED

STATEMENTS OF OPERATIONS, CONTINUED

YEARS ENDED DECEMBER 31, 1999, 1998 AND 1997

<TABLE>
<CAPTION>
                                                                 NSATSmCapV                                        NSATSmCo
                                              ---------------------------------------------    -----------------------------
                                                    1999            1998            1997             1999            1998
                                              -------------   -------------   -------------    -------------   -------------
<S>                                           <C>             <C>             <C>               <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ........               $            -               -               -               -               -
  Mortality and expense charges
    (note 3)...................                      (12,857)         (3,508)              -        (133,984)       (115,584)
                                              --------------  --------------  --------------  --------------   -------------
    Net investment activity....                      (12,857)         (3,508)              -        (133,984)       (115,584)
                                              --------------  --------------  --------------  --------------   -------------

  Proceeds from mutual fund
    shares sold................                   38,165,993       1,549,129               -      12,258,303      12,262,712
  Cost of mutual funds sold....                  (37,730,603)     (1,489,413)              -     (11,935,965)    (13,098,101)
                                              --------------  --------------  --------------  --------------   -------------
    Realized gain (loss) on
      investments..............                      435,390          59,716               -         322,338        (835,389)
  Change in unrealized gain (loss)
    on investments.............                     (178,227)         31,642               -       6,521,648       1,062,670
                                              --------------  --------------  --------------  --------------   -------------
    Net gain (loss) on investments                   257,163          91,358               -       6,843,986         227,281
                                              --------------  --------------  --------------  --------------   -------------
  Reinvested capital gains.....                      463,979               -               -       1,017,362               -
                                              --------------  --------------  --------------  --------------   -------------
      Net change in contract
          owners' equity resulting
          from operations........                    708,285          87,850               -       7,727,364         111,697
                                              --------------  --------------  --------------  --------------   -------------
EQUITY TRANSACTIONS:
  Purchase payments received
     from contract owners.......                     205,584         495,836               -       3,047,229       2,534,601
  Transfers between funds .....                    1,364,159         742,114               -         108,189       2,008,259
  Surrenders...................                       (9,301)       (342,834)              -        (506,958)       (175,480)
  Death benefits (note 4)......                            -              (1)              -         (58,447)        (24,329)
  Policy loans (net of repayments)
    (note 5)...................                      (17,764)        (92,219)              -        (304,105)       (112,094)
  Deductions for surrender charges
    (note 2d)..................                       (1,390)        (44,169)              -         (75,786)        (19,078)
  Redemptions to pay cost of insurance
    charges and administration
    charges (notes 2b and 2c)..                      (60,914)         (5,642)              -      (1,042,927)       (497,764)
  Asset charges (note 3):
    MSP contracts .............                       (3,844)           (244)              -         (14,377)         (8,027)
    LSFP contracts ............                       (2,270)            (69)              -          (6,706)         (2,279)
                                              --------------  --------------  --------------  --------------   -------------
      Net equity transactions..                    1,474,260         752,772               -       1,146,112       3,703,809
                                              --------------  --------------  --------------  --------------   -------------

NET CHANGE IN CONTRACT OWNERS' EQUITY              2,182,545         840,622               -       8,873,476       3,815,506
CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD....................                      840,622               -               -      17,495,277      13,679,771
                                              --------------  --------------  --------------  --------------   -------------
CONTRACT OWNERS' EQUITY END OF PERIOD         $    3,023,167         840,622               -      26,368,753      17,495,277
                                              ==============  ==============  ==============  ==============   =============
</TABLE>

<TABLE>
<CAPTION>
                                                  NSATSmCo                       NSATTotRe
                                              -------------   ----------------------------------------------
                                                    1997            1999            1998            1997
                                              -------------   -------------   -------------   --------------
<S>                                           <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ........               $            -         663,979         923,892         906,286
  Mortality and expense charges
    (note 3)...................                     (251,559)       (774,887)       (673,496)       (342,466)
                                              --------------  --------------  --------------  --------------
    Net investment activity....                     (251,559)       (110,908)        250,396         563,820
                                              --------------  --------------  --------------  --------------

  Proceeds from mutual fund
    shares sold................                   16,417,304       7,683,042      17,758,523       7,806,204
  Cost of mutual funds sold....                  (14,437,205)     (4,796,181)    (10,907,631)     (5,268,505)
                                              --------------  --------------  --------------  --------------
    Realized gain (loss) on
      investments..............                    1,980,099       2,886,861       6,850,892       2,537,699
  Change in unrealized gain (loss)
    on investments.............                     (943,075)       (615,625)      2,647,189       8,597,412
                                              --------------  --------------  --------------  --------------
    Net gain (loss) on investments                 1,037,024       2,271,236       9,498,081      11,135,111
                                              --------------  --------------  --------------  --------------
  Reinvested capital gains.....                      371,914       3,857,973       3,859,922       2,381,668
                                              --------------  --------------  --------------  --------------
      Net change in contract
          owners' equity resulting
          from operations........                  1,157,379       6,018,301      13,608,399      14,080,599
                                              --------------  --------------  --------------  --------------
EQUITY TRANSACTIONS:
  Purchase payments received
     from contract owners.......                   2,031,832      14,477,695      18,994,728      21,089,542
  Transfers between funds .....                    5,027,832      (3,544,992)      6,079,393      12,507,830
  Surrenders...................                     (161,763)     (2,714,451)     (1,330,528)       (993,966)
  Death benefits (note 4)......                      (40,234)       (233,861)       (120,757)        (73,080)
  Policy loans (net of repayments)
    (note 5)...................                     (171,323)     (2,351,544)       (809,785)     (1,397,247)
  Deductions for surrender charges
    (note 2d)..................                      (21,689)       (405,785)       (122,860)       (133,267)
  Redemptions to pay cost of insurance
    charges and administration
    charges (notes 2b and 2c)..                      (47,754)     (6,266,041)    (11,763,303)    (12,793,173)
  Asset charges (note 3):
    MSP contracts .............                       (4,231)        (46,751)        (46,769)        (23,085)
    LSFP contracts ............                         (495)        (17,691)        (13,282)         (2,702)
                                              --------------  --------------  --------------  --------------
      Net equity transactions..                    6,612,175      (1,103,421)     10,866,837      18,180,852
                                              --------------  --------------  --------------  --------------

NET CHANGE IN CONTRACT OWNERS' EQUITY              7,769,554       4,914,880      24,475,236      32,261,451
CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD....................                    5,910,217      99,115,362      74,640,126      42,378,675
                                              --------------  --------------  --------------  --------------
CONTRACT OWNERS' EQUITY END OF PERIOD         $   13,679,771     104,030,242      99,115,362      74,640,126
                                              ==============  ==============  ==============  ==============
</TABLE>
<PAGE>   12

NATIONWIDE VLI SEPARATE ACCOUNT-2
STATEMENTS OF CHANGES IN
CONTRACT OWNERS' EQUITY, CONTINUED

STATEMENTS OF OPERATIONS, CONTINUED

YEARS ENDED DECEMBER 31, 1999, 1998 AND 1997

<TABLE>
<CAPTION>
                                                                  NBAMTGro                                        NBAMTGuard
                                               ---------------------------------------------    -----------------------------
                                                    1999            1998            1997             1999            1998
                                               -------------   -------------   -------------    -------------   -------------
<S>                                            <C>             <C>             <C>              <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ........                $           -               -               -           4,569               -
  Mortality and expense charges
    (note 3)...................                     (183,268)       (153,887)       (131,622)        (12,787)         (4,780)
                                               -------------  --------------  --------------  --------------   -------------
    Net investment activity....                     (183,268)       (153,887)       (131,622)         (8,218)         (4,780)
                                               -------------  --------------  --------------  --------------   -------------

  Proceeds from mutual fund
    shares sold................                   90,781,328      28,296,554      11,391,328       8,197,327       1,186,919
  Cost of mutual funds sold....                  (88,544,143)    (30,054,251)    (10,218,717)     (8,110,096)     (1,243,303)
                                               -------------  --------------  --------------  --------------   -------------
    Realized gain (loss) on
      investments..............                    2,237,185      (1,757,697)      1,172,611          87,231         (56,384)
  Change in unrealized gain (loss)
    on investments.............                    7,073,105         273,491       1,144,227          43,771          53,662
                                               -------------  --------------  --------------  --------------   -------------
    Net gain (loss) on investments                 9,310,290      (1,484,206)      2,316,838         131,002          (2,722)
                                               -------------  --------------  --------------  --------------   -------------
  Reinvested capital gains.....                    1,124,154       4,778,935       1,172,597               -               -
                                               -------------  --------------  --------------  --------------   -------------
      Net change in contract
          owners' equity resulting
          from operations........                 10,251,176       3,140,842       3,357,813         122,784          (7,502)
                                               -------------  --------------  --------------  --------------   -------------
EQUITY TRANSACTIONS:
  Purchase payments received
     from contract owners.......                   2,741,841       3,124,257       2,009,831         241,772         149,649
  Transfers between funds .....                   (2,585,171)      3,739,437         498,211       1,149,560         831,617
  Surrenders...................                     (733,093)     (1,015,843)       (419,539)        (18,129)        (64,538)
  Death benefits (note 4)......                   (1,410,172)        (13,565)         (7,880)           (281)             (1)
  Policy loans (net of repayments)
    (note 5)...................                     (530,684)     (1,132,396)       (305,567)        (19,356)        (25,325)
  Deductions for surrender charges
    (note 2d)..................                     (109,591)       (120,721)        (56,250)         (2,710)         (8,207)
  Redemptions to pay cost of insurance
    charges and administration
    charges (notes 2b and 2c)..                   (1,049,294)       (741,732)       (249,631)        (59,481)        (17,066)
  Asset charges (note 3):
    MSP contracts .............                       (9,624)        (10,686)         (5,427)         (1,168)           (332)
    LSFP contracts ............                       (4,427)         (3,035)           (635)           (701)            (94)
                                               -------------  --------------  --------------  --------------   -------------
      Net equity transactions..                   (3,690,215)      3,825,716       1,463,113       1,289,506         865,703
                                               -------------  --------------  --------------  --------------   -------------

NET CHANGE IN CONTRACT OWNERS' EQUITY              6,560,961       6,966,558       4,820,926       1,412,290         858,201
CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD....................                   24,511,722      17,545,164      12,724,238         858,201               -
                                               -------------  --------------  --------------  --------------   -------------
CONTRACT OWNERS' EQUITY END OF PERIOD          $  31,072,683      24,511,722      17,545,164       2,270,491         858,201
                                               =============  ==============  ==============  ==============   =============
</TABLE>

<TABLE>
<CAPTION>
                                                  NBAMTGuard                     NBAMTLMat
                                               --------------   ---------------------------------------------
                                                     1997            1999            1998            1997
                                               --------------   -------------   -------------   -------------
<S>                                            <C>              <C>             <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ........                $            -         277,113         365,591         166,562
  Mortality and expense charges
    (note 3)...................                             -         (35,738)        (42,729)        (37,669)
                                               --------------  --------------  --------------  --------------
    Net investment activity....                             -         241,375         322,862         128,893
                                               --------------  --------------  --------------  --------------

  Proceeds from mutual fund
    shares sold................                             -       1,296,663       3,525,682       1,060,839
  Cost of mutual funds sold....                             -      (1,370,958)     (3,557,763)     (1,087,427)
                                               --------------  --------------  --------------  --------------
    Realized gain (loss) on
      investments..............                             -         (74,295)        (32,081)        (26,588)
  Change in unrealized gain (loss)
    on investments.............                             -        (128,665)        (88,989)         99,993
                                               --------------  --------------  --------------  --------------
    Net gain (loss) on investments                          -        (202,960)       (121,070)         73,405
                                               --------------  --------------  --------------  --------------
  Reinvested capital gains.....                             -               -               -               -
                                               --------------  --------------  --------------  --------------
      Net change in contract
          owners' equity resulting
          from operations........                           -          38,415         201,792         202,298
                                               --------------  --------------  --------------  --------------
EQUITY TRANSACTIONS:
  Purchase payments received
     from contract owners.......                            -         418,414       1,227,568         568,335
  Transfers between funds .....                             -        (166,249)     (1,104,263)      2,560,467
  Surrenders...................                             -         (82,093)       (340,366)        (49,744)
  Death benefits (note 4)......                             -         (50,646)       (168,478)         (6,820)
  Policy loans (net of repayments)
    (note 5)...................                             -         (66,552)       (490,348)        (50,416)
  Deductions for surrender charges
    (note 2d)..................                             -         (12,272)        (43,208)         (6,669)
  Redemptions to pay cost of insurance
    charges and administration
    charges (notes 2b and 2c)..                             -        (161,822)       (151,014)        (95,419)
  Asset charges (note 3):
    MSP contracts .............                             -          (7,656)         (2,967)         (1,822)
    LSFP contracts ............                             -            (487)           (843)           (213)
                                               --------------  --------------  --------------  --------------
      Net equity transactions..                             -        (129,363)     (1,073,919)      2,917,699
                                               --------------  --------------  --------------  --------------

NET CHANGE IN CONTRACT OWNERS' EQUITY                       -         (90,948)       (872,127)      3,119,997
CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD....................                             -       5,019,328       5,891,455       2,771,458
                                               --------------  --------------  --------------  --------------
CONTRACT OWNERS' EQUITY END OF PERIOD          $            -       4,928,380       5,019,328       5,891,455
                                               ==============  ==============  ==============  ==============
</TABLE>
<PAGE>   13

NATIONWIDE VLI SEPARATE ACCOUNT-2
STATEMENTS OF CHANGES IN
CONTRACT OWNERS' EQUITY, CONTINUED

STATEMENTS OF OPERATIONS, CONTINUED

YEARS ENDED DECEMBER 31, 1999, 1998 AND 1997

<TABLE>
<CAPTION>
                                                                 NBAMTPart                                         OppBdFd
                                               ---------------------------------------------    -----------------------------
                                                    1999            1998            1997             1999            1998
                                               -------------   -------------   -------------    -------------   -------------
<S>                                            <C>             <C>             <C>              <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ........                $      395,343         123,869          38,636         563,814         177,251
  Mortality and expense charges
    (note 3)...................                      (234,549)       (254,428)       (171,233)        (91,553)        (91,564)
                                               --------------  --------------  --------------  --------------   -------------
    Net investment activity....                       160,794        (130,559)       (132,597)        472,261          85,687
                                               --------------  --------------  --------------  --------------   -------------

  Proceeds from mutual fund
    shares sold................                    10,213,406      16,262,946      14,044,895       3,691,017      25,959,216
  Cost of mutual funds sold....                   (10,762,285)    (15,129,583)    (11,426,520)     (3,697,719)    (25,616,936)
                                               --------------  --------------  --------------  --------------   -------------
    Realized gain (loss) on
      investments..............                      (548,879)      1,133,363       2,618,375          (6,702)        342,280
  Change in unrealized gain (loss)
    on investments.............                     1,854,882      (3,917,798)      1,495,768        (794,086)         13,809
                                               --------------  --------------  --------------  --------------   -------------
    Net gain (loss) on investments                  1,306,003      (2,784,435)      4,114,143        (800,788)        356,089
                                               --------------  --------------  --------------  --------------   -------------
  Reinvested capital gains.....                       687,554       3,901,869         594,994          54,146         160,413
                                               --------------  --------------  --------------  --------------   -------------
      Net change in contract
          owners' equity resulting
          from operations........                   2,154,351         986,875       4,576,540        (274,381)        602,189
                                               --------------  --------------  --------------  --------------   -------------
EQUITY TRANSACTIONS:
  Purchase payments received
     from contract owners.......                    5,441,082       5,722,483       3,058,953       1,530,602       1,446,313
  Transfers between funds .....                    (8,211,478)      2,646,725      11,362,270        (747,631)      2,081,829
  Surrenders...................                      (949,302)       (676,703)       (291,383)       (352,928)       (168,318)
  Death benefits (note 4)......                       (94,956)        (11,051)              -          (9,225)        (24,489)
  Policy loans (net of repayments)
    (note 5)...................                      (473,894)     (1,178,884)       (215,128)       (214,389)        (23,153)
  Deductions for surrender charges
    (note 2d)..................                      (141,912)        (78,170)        (39,067)        (52,759)        (19,765)
  Redemptions to pay cost of insurance
    charges and administration
    charges (notes 2b and 2c)..                    (1,823,914)     (1,174,585)       (364,291)       (496,721)       (348,809)
  Asset charges (note 3):
    MSP contracts .............                       (23,724)        (17,668)         (8,885)         (9,861)         (6,358)
    LSFP contracts ............                       (10,391)         (5,018)         (1,040)         (1,060)         (1,806)
                                               --------------  --------------  --------------  --------------   -------------
      Net equity transactions..                    (6,288,489)      5,227,129      13,501,429        (353,972)      2,935,444
                                               --------------  --------------  --------------  --------------   -------------

NET CHANGE IN CONTRACT OWNERS' EQUITY              (4,134,138)      6,214,004      18,077,969        (628,353)      3,537,633
CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD....................                    34,942,331      28,728,327      10,650,358      12,362,107       8,824,474
                                               --------------  --------------  --------------  --------------   -------------
CONTRACT OWNERS' EQUITY END OF PERIOD          $   30,808,193      34,942,331      28,728,327      11,733,754      12,362,107
                                               ==============  ==============  ==============  ==============   =============
</TABLE>

<TABLE>
<CAPTION>
                                                   OppBdFd                          OppGlSec
                                               -------------   ---------------------------------------------
                                                    1997            1999            1998            1997
                                               -------------   -------------   -------------   -------------
<S>                                            <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ........                $      444,589         255,944         389,267         139,580
  Mortality and expense charges
    (note 3)...................                       (64,328)       (190,529)       (147,592)       (115,087)
                                               --------------  --------------  --------------  --------------
    Net investment activity....                       380,261          65,415         241,675          24,493
                                               --------------  --------------  --------------  --------------

  Proceeds from mutual fund
    shares sold................                     6,493,858       6,535,136       4,690,056       2,123,253
  Cost of mutual funds sold....                    (6,309,717)     (4,397,501)     (3,335,880)     (1,585,760)
                                               --------------  --------------  --------------  --------------
    Realized gain (loss) on
      investments..............                       184,141       2,137,635       1,354,176         537,493
  Change in unrealized gain (loss)
    on investments.............                         7,331       9,595,322        (702,629)      1,880,371
                                               --------------  --------------  --------------  --------------
    Net gain (loss) on investments                    191,472      11,732,957         651,547       2,417,864
                                               --------------  --------------  --------------  --------------
  Reinvested capital gains.....                        20,983         717,222       1,465,275               -
                                               --------------  --------------  --------------  --------------
      Net change in contract
          owners' equity resulting
          from operations........                     592,716      12,515,594       2,358,497       2,442,357
                                               --------------  --------------  --------------  --------------
EQUITY TRANSACTIONS:
  Purchase payments received
     from contract owners.......                    1,185,778       3,377,203       2,591,457       2,244,408
  Transfers between funds .....                     1,429,093         127,319       1,052,407       2,806,084
  Surrenders...................                      (151,014)       (755,080)       (390,303)       (332,828)
  Death benefits (note 4)......                        (6,177)        (44,903)        (12,688)         (1,951)
  Policy loans (net of repayments)
    (note 5)...................                       (97,629)       (343,214)       (265,465)       (260,746)
  Deductions for surrender charges
    (note 2d)..................                       (20,247)       (112,877)        (46,476)        (44,624)
  Redemptions to pay cost of insurance
    charges and administration
    charges (notes 2b and 2c)..                       (74,240)     (1,110,398)       (696,092)       (209,063)
  Asset charges (note 3):
    MSP contracts .............                        (2,730)         (9,874)        (10,249)         (5,120)
    LSFP contracts ............                          (319)         (4,111)         (2,911)           (599)
                                               --------------  --------------  --------------  --------------
      Net equity transactions..                     2,262,515       1,124,065       2,219,680       4,195,561
                                               --------------  --------------  --------------  --------------

NET CHANGE IN CONTRACT OWNERS' EQUITY               2,855,231      13,639,659       4,578,177       6,637,918
CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD....................                     5,969,243      21,130,542      16,552,365       9,914,447
                                               --------------  --------------  --------------  --------------
CONTRACT OWNERS' EQUITY END OF PERIOD          $    8,824,474      34,770,201      21,130,542      16,552,365
                                               ==============  ==============  ==============  ==============
</TABLE>
<PAGE>   14

NATIONWIDE VLI SEPARATE ACCOUNT-2
STATEMENTS OF CHANGES IN
CONTRACT OWNERS' EQUITY, CONTINUED

STATEMENTS OF OPERATIONS, CONTINUED

YEARS ENDED DECEMBER 31, 1999, 1998 AND 1997

<TABLE>
<CAPTION>
                                                                   OppGro                                           OppMult
                                              ---------------------------------------------    -----------------------------
                                                    1999            1998            1997             1999            1998
                                              -------------   -------------   -------------    -------------   -------------
<S>                                           <C>             <C>             <C>              <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ........               $       16,006           9,433               -         480,400         116,421
  Mortality and expense charges
    (note 3)...................                      (48,619)        (26,246)         (2,691)       (115,579)       (104,971)
                                              --------------  --------------  --------------  --------------   -------------
    Net investment activity....                      (32,613)        (16,813)         (2,691)        364,821          11,450
                                              --------------  --------------  --------------  --------------   -------------

  Proceeds from mutual fund
    shares sold................                   25,212,861       5,173,603         346,058       2,796,637       1,906,489
  Cost of mutual funds sold....                  (24,502,814)     (4,835,421)       (340,426)     (2,391,468)     (1,502,365)
                                              --------------  --------------  --------------  --------------   -------------
    Realized gain (loss) on
      investments..............                      710,047         338,182           5,632         405,169         404,124
  Change in unrealized gain (loss)
    on investments.............                    1,735,399         109,336           3,346          10,270        (366,305)
                                              --------------  --------------  --------------  --------------   -------------
    Net gain (loss) on investments                 2,445,446         447,518           8,978         415,439          37,819
                                              --------------  --------------  --------------  --------------   -------------
  Reinvested capital gains.....                      175,824         113,813               -         694,901         675,242
                                              --------------  --------------  --------------  --------------   -------------
      Net change in contract
          owners' equity resulting
          from operations........                  2,588,657         544,518           6,287       1,475,161         724,511
                                              --------------  --------------  --------------  --------------   -------------
EQUITY TRANSACTIONS:
  Purchase payments received
     from contract owners.......                   1,214,511       1,452,830          32,403       1,717,678       3,243,119
  Transfers between funds .....                    3,004,317       4,492,087         586,430      (1,101,933)        706,703
  Surrenders...................                      (60,102)       (576,151)         (2,135)       (382,853)     (1,061,880)
  Death benefits (note 4)......                       (6,703)             (5)              -         (36,757)       (182,084)
  Policy loans (net of repayments)
    (note 5)...................                     (111,846)       (312,911)         (3,203)       (234,710)     (1,005,743)
  Deductions for surrender charges
    (note 2d)..................                       (8,985)        (73,520)           (286)        (57,233)       (126,681)
  Redemptions to pay cost of insurance
    charges and administration
    charges (notes 2b and 2c)..                     (351,903)       (116,339)           (433)       (646,532)       (435,809)
  Asset charges (note 3):
    MSP contracts .............                       (4,217)         (1,822)           (192)         (8,700)         (7,289)
    LSFP contracts ............                       (3,718)           (518)            (22)         (1,730)         (2,070)
                                              --------------  --------------  --------------  --------------   -------------
      Net equity transactions..                    3,671,354       4,863,651         612,562        (752,770)      1,128,266
                                              --------------  --------------  --------------  --------------   -------------

NET CHANGE IN CONTRACT OWNERS' EQUITY              6,260,011       5,408,169         618,849         722,391       1,852,777
CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD....................                    6,027,018         618,849               -      14,207,759      12,354,982
                                              --------------  --------------  --------------  --------------   -------------
CONTRACT OWNERS' EQUITY END OF PERIOD         $   12,287,029       6,027,018         618,849      14,930,150      14,207,759
                                              ==============  ==============  ==============  ==============   =============
</TABLE>

<TABLE>
<CAPTION>
                                                  OppMult                          StOpp2
                                              -------------   ---------------------------------------------
                                                    1997            1999            1998            1997
                                              -------------   -------------   -------------   -------------
<S>                                           <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ........               $      401,123               -          71,635          79,875
  Mortality and expense charges
    (note 3)...................                      (88,369)       (283,101)       (220,760)       (185,205)
                                              --------------  --------------  --------------  --------------
    Net investment activity....                      312,754        (283,101)       (149,125)       (105,330)
                                              --------------  --------------  --------------  --------------

  Proceeds from mutual fund
    shares sold................                    1,256,650       6,031,119       3,215,306       3,417,734
  Cost of mutual funds sold....                   (1,026,967)     (4,291,744)     (2,191,788)     (2,305,866)
                                              --------------  --------------  --------------  --------------
    Realized gain (loss) on
      investments..............                      229,683       1,739,375       1,023,518       1,111,868
  Change in unrealized gain (loss)
    on investments.............                      697,954       5,430,662      (1,078,872)      1,866,652
                                              --------------  --------------  --------------  --------------
    Net gain (loss) on investments                   927,637       7,170,037         (55,354)      2,978,520
                                              --------------  --------------  --------------  --------------
  Reinvested capital gains.....                      329,608       3,541,869       3,488,003       1,736,733
                                              --------------  --------------  --------------  --------------
      Net change in contract
          owners' equity resulting
          from operations........                  1,569,999      10,428,805       3,283,524       4,609,923
                                              --------------  --------------  --------------  --------------
EQUITY TRANSACTIONS:
  Purchase payments received
     from contract owners.......                   1,361,025       4,448,212       5,452,015       3,291,881
  Transfers between funds .....                    1,935,508         (12,621)        470,365       1,720,221
  Surrenders...................                     (189,727)     (1,148,838)     (1,037,130)       (584,361)
  Death benefits (note 4)......                      (18,581)       (104,927)       (143,979)        (46,618)
  Policy loans (net of repayments)
    (note 5)...................                     (138,576)       (753,805)     (1,307,454)       (446,793)
  Deductions for surrender charges
    (note 2d)..................                      (25,438)       (171,741)       (121,009)        (78,349)
  Redemptions to pay cost of insurance
    charges and administration
    charges (notes 2b and 2c)..                     (102,354)     (1,589,094)       (946,709)       (237,366)
  Asset charges (note 3):
    MSP contracts .............                       (3,822)         (9,653)        (15,330)         (7,857)
    LSFP contracts ............                         (447)         (4,177)         (4,354)           (920)
                                              --------------  --------------  --------------  --------------
      Net equity transactions..                    2,817,588         653,356       2,346,415       3,609,838
                                              --------------  --------------  --------------  --------------

NET CHANGE IN CONTRACT OWNERS' EQUITY              4,387,587      11,082,161       5,629,939       8,219,761
CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD....................                    7,967,395      31,035,784      25,405,845      17,186,084
                                              --------------  --------------  --------------  --------------
CONTRACT OWNERS' EQUITY END OF PERIOD         $   12,354,982      42,117,945      31,035,784      25,405,845
                                              ==============  ==============  ==============  ==============


                                                                                                 (Continued)
</TABLE>
<PAGE>   15

NATIONWIDE VLI SEPARATE ACCOUNT-2
STATEMENTS OF CHANGES IN
CONTRACT OWNERS' EQUITY, CONTINUED

STATEMENTS OF OPERATIONS, CONTINUED

YEARS ENDED DECEMBER 31, 1999, 1998 AND 1997

<TABLE>
<CAPTION>
                                                                 StDisc2                                         StintStk2
                                              ---------------------------------------------    -----------------------------
                                                   1999            1998            1997             1999            1998
                                              -------------   -------------   -------------    -------------   -------------
<S>                                           <C>             <C>             <C>              <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ........               $            -               -               -           7,958          22,725
  Mortality and expense charges
    (note 3)...................                      (53,820)        (58,150)        (62,162)        (22,468)        (15,028)
                                              --------------  --------------  --------------  --------------   -------------
    Net investment activity....                      (53,820)        (58,150)        (62,162)        (14,510)          7,697
                                              --------------  --------------  --------------  --------------   -------------

  Proceeds from mutual fund
    shares sold................                    8,370,593       4,234,899       6,947,379      12,615,085       4,328,033
  Cost of mutual funds sold....                   (9,362,894)     (3,682,201)     (7,014,226)    (11,285,141)     (4,573,810)
                                              --------------  --------------  --------------  --------------   -------------
    Realized gain (loss) on
      investments..............                     (992,301)        552,698         (66,847)      1,329,944        (245,777)
  Change in unrealized gain (loss)
    on investments.............                      125,370        (128,321)        897,855       1,572,604         138,162
                                              --------------  --------------  --------------  --------------   -------------
    Net gain (loss) on investments                  (866,931)        424,377         831,008       2,902,548        (107,615)
                                              --------------  --------------  --------------  --------------   -------------
  Reinvested capital gains.....                    1,035,670         120,028               -               -               -
                                              --------------  --------------  --------------  --------------   -------------
      Net change in contract
          owners' equity resulting
          from operations........                    114,919         486,255         768,846       2,888,038         (99,918)
                                              --------------  --------------  --------------  --------------   -------------
EQUITY TRANSACTIONS:
  Purchase payments received
     from contract owners.......                   1,126,745         686,440       1,157,860         428,882       1,319,108
  Transfers between funds .....                   (2,017,437)        154,482        (800,200)      2,309,650        (186,236)
  Surrenders...................                     (201,408)       (128,257)       (159,830)        (56,239)       (444,664)
  Death benefits (note 4)......                       (1,033)        (23,649)        (17,470)         (4,048)         (5,993)
  Policy loans (net of repayments)
    (note 5)...................                     (115,906)       (104,497)        (79,472)         52,892        (462,567)
  Deductions for surrender charges
    (note 2d)..................                      (30,109)        (15,109)        (21,429)         (8,407)        (56,530)
  Redemptions to pay cost of insurance
    charges and administration
    charges (notes 2b and 2c)..                     (340,295)       (244,196)        (50,118)       (125,810)        (61,036)
  Asset charges (note 3):
    MSP contracts .............                       (1,300)         (4,038)         (2,334)         (2,085)         (1,044)
    LSFP contracts ............                         (513)         (1,147)           (273)         (1,753)           (296)
                                              --------------  --------------  --------------  --------------   -------------
      Net equity transactions..                   (1,581,256)        320,029          26,734       2,593,082         100,742
                                              --------------  --------------  --------------  --------------   -------------

NET CHANGE IN CONTRACT OWNERS' EQUITY             (1,466,337)        806,284         795,580       5,481,120             824
CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD....................                    8,351,832       7,545,548       6,749,968       1,986,996       1,986,172
                                              --------------  --------------  --------------  --------------   -------------
CONTRACT OWNERS' EQUITY END OF PERIOD         $    6,885,495       8,351,832       7,545,548       7,468,116       1,986,996
                                              ==============  ==============  ==============  ==============   =============

</TABLE>

<TABLE>
<CAPTION>
                                                StintStk2                       VEWrldBd
                                              -------------   ---------------------------------------------
                                                   1997            1999            1998            1997
                                              -------------   -------------   -------------   -------------
<S>                                           <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ........               $       35,008         135,225          24,030          73,945
  Mortality and expense charges
    (note 3)...................                      (16,592)        (25,601)        (26,599)        (20,793)
                                              --------------  --------------  --------------  --------------
    Net investment activity....                       18,416         109,624          (2,569)         53,152
                                              --------------  --------------  --------------  --------------

  Proceeds from mutual fund
    shares sold................                    1,180,714       4,442,114       7,510,962       1,289,613
  Cost of mutual funds sold....                   (1,254,173)     (4,822,035)     (7,101,791)     (1,326,687)
                                              --------------  --------------  --------------  --------------
    Realized gain (loss) on
      investments..............                      (73,459)       (379,921)        409,171         (37,074)
  Change in unrealized gain (loss)
    on investments.............                     (320,243)        (74,747)        (35,624)         23,130
                                              --------------  --------------  --------------  --------------
    Net gain (loss) on investments                  (393,702)       (454,668)        373,547         (13,944)
                                              --------------  --------------  --------------  --------------
  Reinvested capital gains.....                       54,007          60,420               -               -
                                              --------------  --------------  --------------  --------------
      Net change in contract
          owners' equity resulting
          from operations........                   (321,279)       (284,624)        370,978          39,208
                                              --------------  --------------  --------------  --------------
EQUITY TRANSACTIONS:
  Purchase payments received
     from contract owners.......                     396,577         232,837         173,889         303,361
  Transfers between funds .....                      159,418        (449,720)        663,078          89,247
  Surrenders...................                      (39,345)        (98,243)        (47,678)       (109,226)
  Death benefits (note 4)......                            -         (25,665)        (35,715)              -
  Policy loans (net of repayments)
    (note 5)...................                      (28,189)        (70,184)        (21,466)        (20,191)
  Deductions for surrender charges
    (note 2d)..................                       (5,275)        (14,686)         (5,615)        (14,645)
  Redemptions to pay cost of insurance
    charges and administration
    charges (notes 2b and 2c)..                       (4,583)       (113,947)        (77,084)        (10,312)
  Asset charges (note 3):
    MSP contracts .............                         (614)         (1,809)         (1,847)           (782)
    LSFP contracts ............                          (72)           (145)           (525)            (92)
                                              --------------  --------------  --------------  --------------
      Net equity transactions..                      477,917        (541,562)        647,037         237,360
                                              --------------  --------------  --------------  --------------

NET CHANGE IN CONTRACT OWNERS' EQUITY                156,638        (826,186)      1,018,015         276,568
CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD....................                    1,829,534       3,547,221       2,529,206       2,252,638
                                              --------------  --------------  --------------  --------------
CONTRACT OWNERS' EQUITY END OF PERIOD         $    1,986,172       2,721,035       3,547,221       2,529,206
                                              ==============  ==============  ==============  ==============
</TABLE>
<PAGE>   16

NATIONWIDE VLI SEPARATE ACCOUNT-2
STATEMENTS OF CHANGES IN
CONTRACT OWNERS' EQUITY, CONTINUED

STATEMENTS OF OPERATIONS, CONTINUED

YEARS ENDED DECEMBER 31, 1999, 1998 AND 1997

<TABLE>
<CAPTION>
                                                                 VEWrldEMkt                                        VEWrldHAs
                                              ---------------------------------------------    --------------------------------
                                                   1999            1998            1997             1999            1998
                                              -------------   -------------   -------------    -------------   -------------
<S>                                           <C>             <C>             <C>              <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ........               $            -          20,182           1,791          61,762          35,945
  Mortality and expense charges
    (note 3)...................                      (32,044)        (14,186)        (10,449)        (36,567)        (38,345)
                                              --------------  --------------  --------------  --------------   -------------
    Net investment activity....                      (32,044)          5,996          (8,658)         25,195          (2,400)
                                              --------------  --------------  --------------  --------------   -------------

  Proceeds from mutual fund
    shares sold................                   26,145,515       4,758,410       3,744,118      19,298,812      13,571,199
  Cost of mutual funds sold....                  (24,002,878)     (6,579,731)     (3,668,967)    (18,689,697)    (17,132,731)
                                              --------------  --------------  --------------  --------------   -------------
    Realized gain (loss) on
      investments..............                    2,142,637      (1,821,321)         75,151         609,115      (3,561,532)
  Change in unrealized gain (loss)
    on investments.............                    1,939,640         923,464        (815,392)        199,401         644,209
                                              --------------  --------------  --------------  --------------   -------------
    Net gain (loss) on investments                 4,082,277        (897,857)       (740,241)        808,516      (2,917,323)
                                              --------------  --------------  --------------  --------------   -------------
  Reinvested capital gains.....                            -          17,939               -               -         882,647
                                              --------------  --------------  --------------  --------------   -------------
      Net change in contract
          owners' equity resulting
          from operations........                  4,050,233        (873,922)       (748,899)        833,711      (2,037,076)
                                              --------------  --------------  --------------  --------------   -------------
EQUITY TRANSACTIONS:
  Purchase payments received
     from contract owners.......                     580,564         701,612         585,373         602,994       1,602,107
  Transfers between funds .....                    4,022,991        (173,962)      2,650,105        (822,875)     (1,198,538)
  Surrenders...................                     (107,435)        (41,678)         (8,373)       (289,205)       (132,778)
  Death benefits (note 4)......                            -          (4,922)              -          (1,818)         (3,026)
  Policy loans (net of repayments)
    (note 5)...................                      (70,361)        (80,091)        (71,376)         77,240        (200,964)
  Deductions for surrender charges
    (note 2d)..................                      (16,061)         (5,094)         (1,123)        (43,233)        (13,168)
  Redemptions to pay cost of insurance
    charges and administration
    charges (notes 2b and 2c)..                     (157,046)        (68,777)         (8,419)       (189,825)       (199,756)
  Asset charges (note 3):
    MSP contracts .............                       (3,494)           (985)           (742)         (1,809)         (2,663)
    LSFP contracts ............                       (1,983)           (280)            (87)           (322)           (756)
                                              --------------  --------------  --------------  --------------   -------------
      Net equity transactions..                    4,247,175         325,823       3,145,358        (668,853)       (149,542)
                                              --------------  --------------  --------------  --------------   -------------

NET CHANGE IN CONTRACT OWNERS' EQUITY              8,297,408        (548,099)      2,396,459         164,858      (2,186,618)
CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD....................                    1,851,575       2,399,674           3,215       4,129,585       6,316,203
                                              --------------  --------------  --------------  --------------   -------------
CONTRACT OWNERS' EQUITY END OF PERIOD         $   10,148,983       1,851,575       2,399,674       4,294,443       4,129,585
                                              ==============  ==============  ==============  ==============   =============
</TABLE>

<TABLE>
<CAPTION>
                                                VEWrldHAs                       VKMSRESec
                                              -------------   ---------------------------------------------
                                                   1997            1999            1998            1997
                                              -------------   -------------   -------------   -------------
<S>                                           <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ........               $      118,188         400,217          12,298         193,749
  Mortality and expense charges
    (note 3)...................                      (54,934)        (44,010)        (52,029)        (47,059)
                                              --------------  --------------  --------------  --------------
    Net investment activity....                       63,254         356,207         (39,731)        146,690
                                              --------------  --------------  --------------  --------------

  Proceeds from mutual fund
    shares sold................                   19,348,273       6,089,310       4,635,925       8,117,619
  Cost of mutual funds sold....                  (18,769,875)     (7,139,977)     (5,200,298)     (7,257,679)
                                              --------------  --------------  --------------  --------------
    Realized gain (loss) on
      investments..............                      578,398      (1,050,667)       (564,373)        859,940
  Change in unrealized gain (loss)
    on investments.............                     (898,401)        478,383        (513,939)       (625,237)
                                              --------------  --------------  --------------  --------------
    Net gain (loss) on investments                  (320,003)       (572,284)     (1,078,312)        234,703
                                              --------------  --------------  --------------  --------------
  Reinvested capital gains.....                      160,126               -         121,016         641,054
                                              --------------  --------------  --------------  --------------
      Net change in contract
          owners' equity resulting
          from operations........                    (96,623)       (216,077)       (997,027)      1,022,447
                                              --------------  --------------  --------------  --------------
EQUITY TRANSACTIONS:
  Purchase payments received
     from contract owners.......                     840,495       1,006,759       1,337,143         827,543
  Transfers between funds .....                     (282,076)     (1,435,388)       (908,402)      2,852,464
  Surrenders...................                     (171,081)       (187,346)       (163,286)       (100,507)
  Death benefits (note 4)......                          (99)         (2,653)        (22,389)              -
  Policy loans (net of repayments)
    (note 5)...................                     (124,185)       (131,155)        (78,704)        (85,370)
  Deductions for surrender charges
    (note 2d)..................                      (22,938)        (28,007)        (19,126)        (13,476)
  Redemptions to pay cost of insurance
    charges and administration
    charges (notes 2b and 2c)..                     (142,112)       (432,919)       (232,710)        (65,828)
  Asset charges (note 3):
    MSP contracts .............                       (1,953)         (4,975)         (3,613)         (2,360)
    LSFP contracts ............                         (229)         (2,459)         (1,026)           (276)
                                              --------------  --------------  --------------  --------------
      Net equity transactions..                       95,822      (1,218,143)        (92,113)      3,412,190
                                              --------------  --------------  --------------  --------------

NET CHANGE IN CONTRACT OWNERS' EQUITY                   (801)     (1,434,220)     (1,089,140)      4,434,637
CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD....................                    6,317,004       6,539,291       7,628,431       3,193,794
                                              --------------  --------------  --------------  --------------
CONTRACT OWNERS' EQUITY END OF PERIOD         $    6,316,203       5,105,071       6,539,291       7,628,431
                                              ==============  ==============  ==============  ==============
</TABLE>
<PAGE>   17

NATIONWIDE VLI SEPARATE ACCOUNT-2
STATEMENTS OF CHANGES IN
CONTRACT OWNERS' EQUITY, CONTINUED

STATEMENTS OF OPERATIONS, CONTINUED

YEARS ENDED DECEMBER 31, 1999, 1998 AND 1997

<TABLE>
<CAPTION>
                                                                WPIntEq                                         WPPVenCap
                                              -----------------------------------------        -----------------------------
                                                  1999            1998            1997             1999            1998
                                              -------------   -------------   -------------    -------------   -------------
<S>                                           <C>             <C>             <C>              <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ........               $      106,392          50,333          79,669               -               -
  Mortality and expense charges
    (note 3)...................                      (70,225)        (72,995)        (79,873)        (13,686)         (6,193)
                                              --------------  --------------  --------------  --------------   -------------
    Net investment activity....                       36,167         (22,662)           (204)        (13,686)         (6,193)
                                              --------------  --------------  --------------  --------------   -------------

  Proceeds from mutual fund
    shares sold................                   19,261,615       9,538,799       7,769,039      11,451,361       4,879,898
  Cost of mutual funds sold....                  (18,047,381)     (9,941,358)     (7,238,368)    (10,619,693)     (4,873,755)
                                              --------------  --------------  --------------  --------------   -------------
    Realized gain (loss) on
      investments..............                    1,214,234        (402,559)        530,671         831,668           6,143
  Change in unrealized gain (loss)
    on investments.............                    3,271,039         929,287      (1,377,503)        489,466          66,492
                                              --------------  --------------  --------------  --------------   -------------
    Net gain (loss) on investments                 4,485,273         526,728        (846,832)      1,321,134          72,635
                                              --------------  --------------  --------------  --------------   -------------
  Reinvested capital gains.....                            -               -         551,360               -               -
                                              --------------  --------------  --------------  --------------   -------------
      Net change in contract
          owners' equity resulting
          from operations........                  4,521,440         504,066        (295,676)      1,307,448          66,442
                                              --------------  --------------  --------------  --------------   -------------
EQUITY TRANSACTIONS:
  Purchase payments received
     from contract owners.......                   1,411,984       1,111,024       1,506,986         139,661         105,973
  Transfers between funds .....                     (167,066)     (1,578,624)        674,324       2,043,854         180,265
  Surrenders...................                     (642,724)       (168,491)       (113,178)        (28,894)         (1,367)
  Death benefits (note 4)......                     (124,597)         (7,848)        (16,165)              -              (1)
  Policy loans (net of repayments)
    (note 5)...................                      (83,407)       (259,475)        (84,201)        (72,651)          4,787
  Deductions for surrender charges
    (note 2d)..................                      (96,081)        (18,111)        (15,174)         (4,319)             (7)
  Redemptions to pay cost of insurance
    charges and administration
    charges (notes 2b and 2c)..                     (427,942)       (265,303)        (65,212)        (50,521)        (21,553)
  Asset charges (note 3):
    MSP contracts .............                       (8,596)         (5,069)         (3,086)           (847)           (430)
    LSFP contracts ............                       (3,905)         (1,439)           (361)           (855)           (122)
                                              --------------  --------------  --------------  --------------   -------------
      Net equity transactions..                     (142,334)     (1,193,336)      1,883,933       2,025,428         267,545
                                              --------------  --------------  --------------  --------------   -------------

NET CHANGE IN CONTRACT OWNERS' EQUITY              4,379,106        (689,270)      1,588,257       3,332,876         333,987
CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD....................                    9,289,108       9,978,378       8,390,121       1,100,662         766,675
                                              --------------  --------------  --------------  --------------   -------------
CONTRACT OWNERS' EQUITY END OF PERIOD         $   13,668,214       9,289,108       9,978,378       4,433,538       1,100,662
                                              ==============  ==============  ==============  ==============   =============
</TABLE>


<TABLE>
<CAPTION>
                                                 WPPVenCap                      WPSmCoGr
                                              -------------   ---------------------------------------------
                                                  1997            1999            1998            1997
                                              -------------   -------------   -------------   -------------
<S>                                           <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ........               $           70               -               -               -
  Mortality and expense charges
    (note 3)...................                       (3,334)       (114,737)       (106,735)        (99,826)
                                              --------------  --------------  --------------  --------------
    Net investment activity....                       (3,264)       (114,737)       (106,735)        (99,826)
                                              --------------  --------------  --------------  --------------

  Proceeds from mutual fund
    shares sold................                    1,898,871      12,560,036      11,652,539      13,210,500
  Cost of mutual funds sold....                   (1,856,944)    (11,995,881)    (11,657,359)    (11,590,838)
                                              --------------  --------------  --------------  --------------
    Realized gain (loss) on
      investments..............                       41,927         564,155          (4,820)      1,619,662
  Change in unrealized gain (loss)
    on investments.............                       (1,622)      8,391,845        (287,723)         18,436
                                              --------------  --------------  --------------  --------------
    Net gain (loss) on investments                    40,305       8,956,000        (292,543)      1,638,098
                                              --------------  --------------  --------------  --------------
  Reinvested capital gains.....                            -         709,970               -               -
                                              --------------  --------------  --------------  --------------
      Net change in contract
          owners' equity resulting
          from operations........                     37,041       9,551,233        (399,278)      1,538,272
                                              --------------  --------------  --------------  --------------
EQUITY TRANSACTIONS:
  Purchase payments received
     from contract owners.......                      70,984       2,658,532       2,471,813       2,516,266
  Transfers between funds .....                      668,066        (248,812)     (1,849,405)      4,654,236
  Surrenders...................                       (2,034)       (301,023)       (200,485)       (128,687)
  Death benefits (note 4)......                            -         (60,498)        (10,544)              -
  Policy loans (net of repayments)
    (note 5)...................                       (5,947)       (288,744)         19,268        (162,099)
  Deductions for surrender charges
    (note 2d)..................                         (273)        (45,000)        (20,649)        (17,254)
  Redemptions to pay cost of insurance
    charges and administration
    charges (notes 2b and 2c)..                         (897)       (902,731)       (454,770)        (88,146)
  Asset charges (note 3):
    MSP contracts .............                         (237)         (9,685)         (7,412)         (4,835)
    LSFP contracts ............                          (28)         (5,597)         (2,105)           (566)
                                              --------------  --------------  --------------  --------------
      Net equity transactions..                      729,634         796,442         (54,289)      6,768,915
                                              --------------  --------------  --------------  --------------

NET CHANGE IN CONTRACT OWNERS' EQUITY                766,675      10,347,675        (453,567)      8,307,187
CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD....................                            -      15,178,630      15,632,197       7,325,010
                                              --------------  --------------  --------------  --------------
CONTRACT OWNERS' EQUITY END OF PERIOD         $      766,675      25,526,305      15,178,630      15,632,197
                                              ==============  ==============  ==============  ==============
</TABLE>

See accompanying notes to financial statements.
<PAGE>   18

                       NATIONWIDE VLI SEPARATE ACCOUNT-2

                          NOTES TO FINANCIAL STATEMENTS

                        DECEMBER 31, 1999, 1998 AND 1997


(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     (a) Organization and Nature of Operations

         The Nationwide VLISeparate Account-2 (the Account) was established
         pursuant to a resolution of the Board of Directors of Nationwide Life
         Insurance Company (the Company) on May 7, 1987. The Account has been
         registered as a unit investment trust under the Investment Company Act
         of 1940.

         The Company offers Single Premium, Modified Single Premium, Flexible
         Premium and Last Survivor Flexible Premium Variable Life Insurance
         Policies through the Account. The primary distribution for the
         contracts is through the brokerage community; however, other
         distributors may be utilized.

     (b) The Contracts

         Prior to December 31, 1990, only contracts without a front-end sales
         charge, but with a contingent deferred sales charge and certain other
         fees, were offered for purchase. Beginning December 31, 1990, contracts
         with a front-end sales charge, a contingent deferred sales charge and
         certain other fees, are offered for purchase. See note 2 for a
         discussion of policy charges, and note 3 for asset charges.

         Contract owners may invest in the following:

              Portfolios of the American Century Variable Portfolios, Inc.
                (American Century VP);
                American Century VP - American Century VP Balanced (ACVPBal)
                American Century VP - American Century VP Capital Appreciation
                  (ACVPCapAp)
                American Century VP - American Century VP Income & Growth
                  (ACVPIncGr)
                American Century VP - American Century VP International
                  (ACVPInt)
                American Century VP - American Century VP Value (ACVPValue)

              The Dreyfus Socially Responsible Growth Fund, Inc. (DrySRGro)

              Dreyfus Stock Index Fund (DryStkIx)

              Portfolios of the Dreyfus Variable Investment Fund (Dreyfus VIF);
                Dreyfus VIF - Capital Appreciation Portfolio (DryCapAp)
                Dreyfus VIF - Growth and Income Portfolio (DryGrInc)

              Portfolios of the Fidelity Variable Insurance Products Fund
              (Fidelity VIP);
                Fidelity VIP - Equity-Income Portfolio (FidVIPEI)
                Fidelity VIP - Growth Portfolio (FidVIPGr)
                Fidelity VIP - High Income Portfolio (FidVIPHI)
                Fidelity VIP - Overseas Portfolio (FidVIPOv)

              Portfolios of the Fidelity Variable Insurance Products Fund II
              (Fidelity VIP-II);
                Fidelity VIP-II - Asset Manager Portfolio (FidVIPAM)
                Fidelity VIP-II - Contrafund Portfolio (FidVIPCon)

              Portfolio of the Fidelity Variable Insurance Products Fund III
              (Fidelity VIP-III);
                Fidelity VIP-III - Growth Opportunities Portfolio (FidVIPGrOp)

              Portfolio of the Morgan Stanley Universal Funds, Inc. (Morgan
              Stanley);
                Morgan Stanley - Emerging Markets Debt Portfolio (MSEmMkt)
<PAGE>   19
                       NATIONWIDE VLI SEPARATE ACCOUNT-2

                    NOTES TO FINANCIAL STATEMENTS, CONTINUED

              Funds of the Nationwide Separate Account Trust (Nationwide SAT)
              (managed for a fee by an affiliated investment advisor);
                Nationwide SAT - Capital Appreciation Fund (NSATCapAp)
                Nationwide SAT - Government Bond Fund (NSATGvtBd)
                Nationwide SAT - Money Market Fund (NSATMyMkt)
                Nationwide SAT - Small Cap Value Fund (NSATSmCapV)
                Nationwide SAT - Small Company Fund (NSATSmCo)
                Nationwide SAT - Total Return Fund (NSATTotRe)

              Portfolios of the Neuberger & Berman Advisers Management Trust
              (Neuberger & Berman AMT);
                Neuberger & Berman AMT - Growth Portfolio (NBAMTGro)
                Neuberger & Berman AMT - Guardian Portfolio (NBAMTGuard)
                Neuberger & Berman AMT - Limited Maturity Bond Portfolio
                  (NBAMTLMat)
                Neuberger & Berman AMT - Partners Portfolio (NBAMTPart)

              Funds of the Oppenheimer Variable Account Funds (Oppenheimer VAF);
                Oppenheimer VAF - Bond Fund (OppBdFd)
                Oppenheimer VAF - Global Securities Fund (OppGlSec)
                Oppenheimer VAF - Growth Fund (OppGro)
                Oppenheimer VAF - Multiple Strategies Fund (OppMult)

              Strong Opportunity Fund II, Inc. (StOpp2)

              Funds of the Strong Variable Insurance Funds, Inc. (Strong VIF);
                Strong VIF - Strong Discovery Fund II (StDisc2)
                Strong VIF - Strong International Stock Fund II (StIntStk2)

              Funds of the Van Eck Worldwide Insurance Trust (Van Eck WIT);
                Van Eck WIT - Worldwide Bond Fund (VEWrldBd)
                Van Eck WIT - Worldwide Emerging Markets Fund (VEWrldEMkt)
                Van Eck WIT - Worldwide Hard Assets Fund (VEWrldHAs)

              Portfolio of the Van Kampen Life Investment Trust (Van Kampen
              LIT);
                Van Kampen LIT - Morgan Stanley Real Estate Securities Portfolio
                (VKMSRESec)

              Portfolios of the Warburg Pincus Trust;
                Warburg Pincus Trust - International Equity Portfolio (WPIntEq)
                Warburg Pincus Trust - Post Venture Capital Portfolio
                (WPPVenCap)
                Warburg Pincus Trust - Small Company Growth Portfolio (WPSmCoGr)

         At December 31, 1999, contract owners have invested in all of the above
         funds. The contract owners' equity is affected by the investment
         results of each fund, equity transactions by contract owners and
         certain contract expenses (see notes 2 and 3). The accompanying
         financial statements include only contract owners' purchase payments
         pertaining to the variable portions of their contracts and exclude any
         purchase payments for fixed dollar benefits, the latter being included
         in the accounts of the Company.

         A contract owner may choose from among a number of different underlying
         mutual fund options. The underlying mutual fund options are not
         available to the general public directly. The underlying mutual funds
         are available as investment options in variable life insurance policies
         or variable annuity contracts issued by life insurance companies or, in
         some cases, through participation in certain qualified pension or
         retirement plans.

         Some of the underlying mutual funds have been established by investment
         advisers which manage publicly traded mutual funds having similar names
         and investment objectives. While some of the underlying mutual funds
         may be similar to, and may in fact be modeled after, publicly traded
         mutual funds, the underlying mutual funds are not otherwise directly
         related to any publicly traded mutual fund. Consequently, the
         investment performance of publicly traded mutual funds and any
         corresponding underlying mutual funds may differ substantially.
<PAGE>   20

     (c) Security Valuation, Transactions and Related Investment Income

         The market value of the underlying mutual funds is based on the closing
         net asset value per share at December 31, 1999. Fund purchases and
         sales are accounted for on the trade date (date the order to buy or
         sell is executed). The cost of investments sold is determined on a
         specific identification basis, and dividends (which include capital
         gain distributions) are accrued as of the ex-dividend date.

     (d) Federal Income Taxes

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

         The Company does not provide for income taxes within the Account. Taxes
         are the responsibility of the contract owner upon termination or
         withdrawal.

     (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.

     (f) Reclassifications

         Certain prior year amounts have been reclassified to conform with the
current year presentation.

(2)  POLICY CHARGES

     (a) Deductions from Premiums

         For single premium contracts, no deduction is made from any premium at
         the time of payment. On multiple payment contracts and flexible premium
         contracts, the Company deducts a charge for state premium taxes equal
         to 2.5% of all premiums received to cover the payment of these premium
         taxes. The Company also deducts a sales load from each premium payment
         received not to exceed 3.5% of each premium payment.

         On last survivor flexible premium contracts, the Company deducts a
         charge for state premium taxes equal to 3.5% of all premiums received
         to cover the payment of these premium taxes. The Company also deducts a
         sales load from each premium payment received not to exceed 5% of each
         premium payment during the first ten years and 1.5% of each premium
         payment thereafter.

         The Company may at its sole discretion reduce this sales loading.

     (b) Cost of Insurance

         A cost of insurance charge is assessed monthly against each contract by
         liquidating units. The amount of the charge is based upon age, sex,
         rate class and net amount at risk (death benefit less total contract
         value).

         For last survivor flexible premium contracts, the monthly cost of
         insurance is determined in a manner that reflects the anticipated
         mortality of the two insureds and the fact that the death benefit is
         not payable until the death of the second insured policyholder.

     (c) Administrative Charges

         An administrative charge is assessed against each contract to recover
         policy maintenance, accounting, record keeping and other administrative
         expenses and is assessed against each contract by liquidating units.


                                                                     (Continued)
<PAGE>   21

                       NATIONWIDE VLI SEPARATE ACCOUNT-2

                    NOTES TO FINANCIAL STATEMENTS, CONTINUED

         For single premium contracts, the Company deducts an annual
         administrative charge which is determined as follows:

              Contracts issued prior to April 16, 1990: Purchase payments
                totalling less than $25,000 - $10/month Purchase payments
                totalling $25,000 or more - none

              Contracts issued on or after April 16, 1990:
                Purchase payments totalling less than $25,000 - $90/year
                ($65/year in New York) Purchase payments totalling $25,000 or
                more - $50/year

         For multiple payment contracts, the Company currently deducts a monthly
         administrative charge of $5 (may deduct up to $7.50, maximum).

         For flexible premium contracts, the Company currently deducts a monthly
         administrative charge of $12.50 during the first policy year and $5 per
         month thereafter (may deduct up to $7.50, maximum). Additionally, the
         Company deducts an increase charge of $2.04 per year per $1,000 applied
         to any increase in the specified amount during the first 12 months
         after the increase becomes effective.

         For modified single premium contracts, the monthly charge is equal to
         an annual rate of .30% multiplied by the policy's cash value. For
         policy years 11 and later, this monthly charge is reduced to an annual
         rate of 0.15% of the policy's cash value. The monthly charge is subject
         to a $10 minimum.

         For last survivor flexible premium contracts, the Company deducts a
         monthly administrative charge equal to the sum of the policy charge and
         the basic coverage charge. For policy years one through ten the policy
         charge is $10. Additionally, there is a $0.04 per $1000 basic coverage
         charge (not less than $20 or more than $80 per policy). For policy
         years eleven and after, the policy charge is $5. Additionally, there is
         a $0.02 per $1000 basic coverage charge (not less than $10 or more than
         $40 per policy). Additionally, the Company deducts a monthly increase
         charge of $2.40 per $1000 applied to any increase in the specified
         amount during the first 12 months after the increase becomes effective.
         The charge may be raised to $3.60 per $1000 of increase per year at the
         Company's discretion.

     (d) Surrender Charges

         Policy surrenders result in a redemption of the contract value from the
         Account and payment of the surrender proceeds to the contract owner or
         designee. The surrender proceeds consist of the contract value, less
         any outstanding policy loans, and less a surrender charge, if
         applicable. The charge is determined according to contract type.

         For single premium contracts, the charge is determined based upon a
         specified percentage of the original purchase payment. For single
         premium contracts issued prior to April 16, 1990, the charge is 8% in
         the first year and declines to 0% after the ninth year. For single
         premium contracts issued on or after April 16, 1990, the charge is 8.5%
         in the first year, and declines to 0% after the ninth year.

         For multiple payment contracts and flexible premium contracts, the
         amount charged is based upon a specified percentage of the initial
         surrender charge, which varies by issue age, sex and rate class. The
         charge is 100% of the initial surrender charge in the first year,
         declining to 0% after the ninth year.

         For modified single premium contracts, the amount charged is based on
         the original purchase payment. The charge is 10% in the first year,
         declining to 0% in the ninth year.

         For last survivor flexible premium contracts, the charge is 100% of the
         initial surrender charge, declining to 0% in the fourteenth year if the
         average issue age is 74 or less. The charge is 100% of the initial
         surrender charge, declining to 0% in the ninth year if the average
         issue age is 75 or greater. For last survivor flexible payment
         contracts, the initial surrender charge is comprised of two components,
         an underwriting surrender charge and a sales surrender charge.

         The Company may waive the surrender charge for certain contracts in
         which the sales expenses normally associated with the distribution of a
         contract are not incurred.
<PAGE>   22
(3)  ASSET CHARGES

     For single premium contracts, the Company deducts a charge from the
     contract to cover mortality and expense risk charges related to operations,
     and to recover policy maintenance and premium tax charges. For contracts
     issued prior to April 16, 1990, the charge is equal to an annual rate of
     .95% during the first ten policy years, and .50% thereafter. A reduction of
     charges on these contracts is possible in policy years six through ten for
     those contracts achieving certain investment performance criteria. For
     single premium contracts issued on or after April 16, 1990, the charge is
     equal to an annual rate of 1.30% during the first ten policy years, and
     1.00% thereafter.

     For multiple payment contracts and flexible premium contracts, the Company
     deducts a charge equal to an annual rate of .80%, with certain exceptions,
     to cover mortality and expense risk charges related to operations. The
     above charges are assessed through the daily unit value calculation and are
     reflected in the table below.

     For modified single premium contracts (MSP), the Company deducts an annual
     rate of .90% charged against the cash value of the contracts. This charge
     is assessed monthly against each contract by liquidating units.

     For last survivor flexible premium contracts (LSFP), the Company deducts an
     annual rate of .80% in policy years one through ten. This charge is
     assessed monthly by liquidating units. In policy years eleven and greater,
     the Company deducts an annual rate of .80% if the cash value of the
     contract is less than $100,000. If the cash value is greater than or equal
     to $100,000, the Company reduces the annual asset fee rate to .30%. This
     charge is assessed monthly against each contract by liquidating units.

     The following table provides mortality and expense risk charges for all
     single premium contracts and multiple payment and flexible payment
     contracts for the year ended December 31, 1999:

<TABLE>
<CAPTION>
                                                TOTAL           ACVPBal         ACVCapAp         ACVPincGr          ACVPint
                                         ------------      ------------     ------------      ------------     ------------
<S>                                    <C>                       <C>             <C>                <C>             <C>
     Single Premium contracts Issued
       prior to April 16, 1990.......  $       22,217               126              315                79              360
     Single Premium contracts issued
       on or after April 16, 1990....       1,597,906             9,070           22,650             5,653           25,861
     Multiple Payment and Flexible
       Premium contracts.............       6,040,026            34,284           85,615            21,369           97,752
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................  $    7,660,149            43,480          108,580            27,101          123,973
                                         ============      ============     ============      ============     ============

                                            ACVPValue          DrySRGro         DryStkix          DryCapAp         DryGrinc
                                         ------------      ------------     ------------      ------------     ------------
     Single Premium contracts Issued
       prior to April 16, 1990.......  $           61               333            2,086               166               46
     Single Premium contracts issued
       on or after April 16, 1990....           4,379            23,957          150,018            11,975            3,327
     Multiple Payment and Flexible
       Premium contracts.............          16,553            90,556          567,060            45,265           12,577
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................  $       20,993           114,846          719,164            57,406           15,950
                                         ============      ============     ============      ============     ============


                                             FidVIPEI          FidVIPGr         FidVIPHI          FidVIPOv         FidVIPAM
                                         ------------      ------------     ------------      ------------     ------------
     Single Premium contracts Issued
       prior to April 16, 1990.......  $        2,071             3,322              574               580              784
     Single Premium contracts issued
       on or after April 16, 1990....         148,948           238,938           41,267            41,698           56,415
     Multiple Payment and Flexible
       Premium contracts.............         563,016           903,175          155,987           157,616          213,245
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................  $      714,035         1,145,435          197,828           199,894          270,444
                                         ============      ============     ============      ============     ============

                                                                                                                      (Continued)

</TABLE>
<PAGE>   23

                       NATIONWIDE VLI SEPARATE ACCOUNT-2

                    NOTES TO FINANCIAL STATEMENTS, CONTINUED

<TABLE>
<CAPTION>
                                            FidVIPCon        FidVIPGrOp          MSEmMkt         NSATCapAp        NSATGvtBd
                                         ------------      ------------     ------------      ------------     ------------
<S>                                    <C>                       <C>               <C>             <C>              <C>
     Single Premium contracts Issued
       prior to April 16, 1990.......  $        1,335               137                9               937              352
     Single Premium contracts issued
       on or after April 16, 1990....          96,008             9,823              666            67,386           25,386
     Multiple Payment and Flexible
       Premium contracts.............         362,905            37,128            2,520           254,746           95,940
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................  $      460,248            47,088            3,195           323,069          121,678
                                         ============      ============     ============      ============     ============

                                            NSATMyMkt        NSATSmCapV         NSATSmCo         NSATTotRe         NBAMTGro
                                         ------------      ------------     ------------      ------------     ------------
     Single Premium contracts Issued
       prior to April 16, 1990.......  $        1,204                37              389             2,247              531
     Single Premium contracts issued
       on or after April 16, 1990....          86,597             2,682           27,949           161,641           38,230
     Multiple Payment and Flexible
       Premium contracts.............         327,332            10,138          105,646           610,999          144,507
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................  $      415,133            12,857          133,984           774,887          183,268
                                         ============      ============     ============      ============     ============

                                           NBAMTGuard         NBAMTLMat        NBAMTPart           OppBdFd         OppGlSec
                                         ------------      ------------     ------------      ------------     ------------
     Single Premium contracts Issued
       prior to April 16, 1990.......  $           37               104              680               266              553
     Single Premium contracts issued
       on or after April 16, 1990....           2,667             7,455           48,927            19,098           39,744
     Multiple Payment and Flexible
       Premium contracts.............          10,083            28,179          184,942            72,189          150,232
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................  $       12,787            35,738          234,549            91,553          190,529
                                         ============      ============     ============      ============     ============

                                               OppGro           OppMult           StOpp2           StDisc2        StintStk2
                                         ------------      ------------     ------------      ------------     ------------
     Single Premium contracts Issued
       prior to April 16, 1990.......  $          141               335              821               156               65
     Single Premium contracts issued
       on or after April 16, 1990....          10,142            24,110           59,055            11,227            4,687
     Multiple Payment and Flexible
       Premium contracts.............          38,336            91,134          223,225            42,437           17,716
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................  $       48,619           115,579          283,101            53,820           22,468
                                         ============      ============     ============      ============     ============

                                             VEWrldBd        VEWrldEMkt        VEWrldHAs         VKMSRESec          WPintEq
                                         ------------      ------------     ------------      ------------     ------------
     Single Premium contracts Issued
       prior to April 16, 1990.......  $           74                93              106               128              204
     Single Premium contracts issued
       on or after April 16, 1990....           5,340             6,684            7,628             9,180           14,649
     Multiple Payment and Flexible
       Premium contracts.............          20,187            25,267           28,833            34,702           55,372
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................  $       25,601            32,044           36,567            44,010           70,225
                                         ============      ============     ============      ============     ============

                                            WPPVenCap          WPSMCoGr
                                         ------------      ------------
     Single Premium contracts Issued
       prior to April 16, 1990.......  $           40               333
     Single Premium contracts issued
       on or after April 16, 1990....           2,855            23,934
     Multiple Payment and Flexible
       Premium contracts.............          10,791            90,470
                                         ------------      ------------
         Total.......................  $       13,686           114,737
                                         ============      ============
</TABLE>
<PAGE>   24

     The following table provides mortality and expense risk charges for all
     single premium contracts and multiple payment and flexible payment
     contracts for the year ended December 31, 1998:

<TABLE>
<CAPTION>
                                                TOTAL           ACVPBal         ACVCapAp         ACVPincGr          ACVPint
                                         ------------      ------------     ------------      ------------     ------------
<S>                                    <C>                       <C>               <C>             <C>              <C>
     Single Premium contracts Issued
       prior to April 16, 1990.......  $       19,963                 -            1,274                 -                -
     Single Premium contracts issued
       on or after April 16, 1990....       1,519,080            10,112           21,146             2,536           34,065
     Multiple Payment and Flexible
       Premium contracts.............       4,699,480            28,860           59,964             5,054           66,239
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................  $    6,238,523            38,972           82,384             7,590          100,304
                                         ============      ============     ============      ============     ============

                                            ACVPValue          DrySRGro         DryStkix          DryCapAp         DryGrinc
                                         ------------      ------------     ------------      ------------     ------------
     Single Premium contracts Issued
       prior to April 16, 1990.......  $            -                 -            3,655               102                -
     Single Premium contracts issued
       on or after April 16, 1990....           4,104             9,572          112,048            10,336            2,255
     Multiple Payment and Flexible
       Premium contracts.............          15,894            67,383          392,626            16,686           12,787
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................  $       19,998            76,955          508,329            27,124           15,042
                                         ============      ============     ============      ============     ============

                                             FidVIPEI          FidVIPGr         FidVIPHI          FidVIPOv         FidVIPAM
                                         ------------      ------------     ------------      ------------     ------------
     Single Premium contracts Issued
       prior to April 16, 1990.......  $        2,438             2,343              842             1,068              296
     Single Premium contracts issued
       on or after April 16, 1990....         194,440           188,365           49,966            53,993           86,061
     Multiple Payment and Flexible
       Premium contracts.............         418,071           568,902          160,813           112,745          152,850
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................  $      614,949           759,610          211,621           167,806          239,207
                                         ============      ============     ============      ============     ============

                                            FidVIPCon        FidVIPGrOp          MSEmMkt         NSATCapAp        NSATGvtBd
                                         ------------      ------------     ------------      ------------     ------------
     Single Premium contracts Issued
       prior to April 16, 1990.......  $          128                 -                -               654              305
     Single Premium contracts issued
       on or after April 16, 1990....          71,967            10,876              635            43,608           65,744
     Multiple Payment and Flexible
       Premium contracts.............         244,146            24,873            1,765           213,916           45,233
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................  $      316,241            35,749            2,400           258,178          111,282
                                         ============      ============     ============      ============     ============

                                            NSATMyMkt        NSATSmCapV         NSATSmCo         NSATTotRe         NBAMTGro
                                         ------------      ------------     ------------      ------------     ------------
     Single Premium contracts Issued
       prior to April 16, 1990.......  $        1,358                 -                -             1,584            1,581
     Single Premium contracts issued
       on or after April 16, 1990....         137,439             3,094           13,672            58,566           43,543
     Multiple Payment and Flexible
       Premium contracts.............         276,180               414          101,912           613,346          108,763
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................  $      414,977             3,508          115,584           673,496          153,887
                                         ============      ============     ============      ============     ============

                                           NBAMTGuard         NBAMTLMat        NBAMTPart           OppBdFd         OppGlSec
                                         ------------      ------------     ------------      ------------     ------------
     Single Premium contracts Issued
       prior to April 16, 1990.......  $            -               930                -                 -                -
     Single Premium contracts issued
       on or after April 16, 1990....             553            14,562           50,988            20,073           20,102
     Multiple Payment and Flexible
       Premium contracts.............           4,227            27,237          203,440            71,491          127,490
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................  $        4,780            42,729          254,428            91,564          147,592
                                         ============      ============     ============      ============     ============

                                                                                                                      (Continued)

</TABLE>
<PAGE>   25

                       NATIONWIDE VLI SEPARATE ACCOUNT-2

                    NOTES TO FINANCIAL STATEMENTS, CONTINUED



<TABLE>
<CAPTION>
                                               OppGro           OppMult           StOpp2           StDisc2        StintStk2
                                         ------------      ------------     ------------      ------------     ------------
<S>                                    <C>                       <C>               <C>             <C>              <C>
     Single Premium contracts Issued
       prior to April 16, 1990.......  $            -                 -              120                 -                -
     Single Premium contracts issued
       on or after April 16, 1990....           4,182            31,490           41,028            13,873            4,013
     Multiple Payment and Flexible
       Premium contracts.............          22,064            73,481          179,612            44,277           11,015
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................  $       26,246           104,971          220,760            58,150           15,028
                                         ============      ============     ============      ============     ============

                                             VEWrldBd        VEWrldEMkt        VEWrldHAs         VKMSRESec          WPintEq
                                         ------------      ------------     ------------      ------------     ------------
     Single Premium contracts Issued
       prior to April 16, 1990.......  $           39                 -              486               575              185
     Single Premium contracts issued
       on or after April 16, 1990....          11,374             1,792           17,613            13,117           13,450
     Multiple Payment and Flexible
       Premium contracts.............          15,186            12,394           20,246            38,337           59,360
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................  $       26,599            14,186           38,345            52,029           72,995
                                         ============      ============     ============      ============     ============

                                            WPPVenCap          WPSMCoGr
                                         ------------      ------------
     Single Premium contracts Issued
       prior to April 16, 1990.......  $            -                 -
     Single Premium contracts issued
       on or after April 16, 1990....           3,460            29,267
     Multiple Payment and Flexible
       Premium contracts.............           2,733            77,468
                                         ------------      ------------
         Total.......................  $        6,193           106,735
                                         ============      ============

     The following table provides mortality and expense risk charges for all
     single premium contracts and multiple payment and flexible payment
     contracts for the year ended December 31, 1997:
                                                TOTAL           ACVPBal         ACVCapAp           ACVPint        ACVPValue
                                         ------------      ------------     ------------      ------------     ------------
     Single Premium contracts Issued
       prior to April 16, 1990.......  $       17,545               105              396               165               28
     Single Premium contracts issued
       on or after April 16, 1990....       1,003,388             5,976           22,644             9,420            1,620
     Multiple Payment and Flexible
       Premium contracts.............       3,622,060            21,573           81,741            34,004            5,850
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................  $    4,642,993            27,654          104,781            43,589            7,498
                                         ============      ============     ============      ============     ============

                                             DryCapAp          DrySRGro         DryStkix          DryGrinc         FidVIPEI
                                         ------------      ------------     ------------      ------------     ------------
     Single Premium contracts Issued
       prior to April 16, 1990.......  $            7               167              977                20            1,882
     Single Premium contracts issued
       on or after April 16, 1990....             406             9,552           55,889             1,130          107,642
     Multiple Payment and Flexible
       Premium contracts.............           1,464            34,482          201,752             4,080          388,570
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................  $        1,877            44,201          258,618             5,230          498,094
                                         ============      ============     ============      ============     ============
</TABLE>
<PAGE>   26

<TABLE>
<CAPTION>
                                             FidVIPGr          FidVIPHI         FidVIPOv          FidVIPAM        FidVIPCon
                                         ------------      ------------     ------------      ------------     ------------
<S>                                    <C>                       <C>               <C>             <C>              <C>
     Single Premium contracts Issued
       prior to April 16, 1990.......  $        2,117               694              580               831              698
     Single Premium contracts issued
       on or after April 16, 1990....         121,090            39,672           33,168            47,531           39,906
     Multiple Payment and Flexible
       Premium contracts.............         437,115           143,207          119,729           171,578          144,055
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................  $      560,322           183,573          153,477           219,940          184,659
                                         ============      ============     ============      ============     ============


                                           FidVIPGrOp           MSEmMkt        NSATCapAp         NSATGvtBd        NSATMyMkt
                                         ------------      ------------     ------------      ------------     ------------
     Single Premium contracts Issued
       prior to April 16, 1990.......  $           18                 4              493               258            1,358
     Single Premium contracts issued
       on or after April 16, 1990....           1,042               237           28,173            14,750           77,730
     Multiple Payment and Flexible
       Premium contracts.............           3,762               854          101,699            53,274          280,577
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................  $        4,822             1,095          130,365            68,282          359,665
                                         ============      ============     ============      ============     ============


                                             NSATSmCo         NSATTotRe         NBAMTGro         NBAMTLMat        NBAMTPart
                                         ------------      ------------     ------------      ------------     ------------
     Single Premium contracts Issued
       prior to April 16, 1990.......  $          951             1,294              497               142              647
     Single Premium contracts issued
       on or after April 16, 1990....          54,364            74,010           28,445             8,141           37,005
     Multiple Payment and Flexible
       Premium contracts.............         196,244           267,162          102,680            29,386          133,581
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................  $      251,559           342,466          131,622            37,669          171,233
                                         ============      ============     ============      ============     ============


                                              OppBdFd          OppGlSec           OppGro           OppMult           StOpp2
                                         ------------      ------------     ------------      ------------     ------------
     Single Premium contracts Issued
       prior to April 16, 1990.......  $          243               435               10               334              700
     Single Premium contracts issued
       on or after April 16, 1990....          13,902            24,871              582            19,097           40,024
     Multiple Payment and Flexible
       Premium contracts.............          50,183            89,781            2,099            68,938          144,481
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................  $       64,328           115,087            2,691            88,369          185,205
                                         ============      ============     ============      ============     ============

                                              StDisc2         StintStk2         VEWrldBd        VEWrldEMkt        VEWrldHAs
                                         ------------      ------------     ------------      ------------     ------------
     Single Premium contracts Issued
       prior to April 16, 1990.......  $          235                63               79                39              208
     Single Premium contracts issued
       on or after April 16, 1990....          13,434             3,586            4,494             2,258           11,872
     Multiple Payment and Flexible
       Premium contracts.............          48,493            12,943           16,220             8,152           42,854
                                         ------------      ------------     ------------      ------------     ------------
         Total.......................  $       62,162            16,592           20,793            10,449           54,934
                                         ============      ============     ============      ============     ============

                                            VKMSRESec           WPintEq        WPPVenCap          WPSMCoGr
                                         ------------      ------------     ------------      ------------
     Single Premium contracts Issued
       prior to April 16, 1990.......  $          178               302               13               377
     Single Premium contracts issued
       on or after April 16, 1990....          10,170            17,261              721            21,573
     Multiple Payment and Flexible
       Premium contracts.............          36,711            62,310            2,600            77,876
                                         ------------      ------------     ------------      ------------
         Total.......................  $       47,059            79,873            3,334            99,826
                                         ============      ============     ============      ============

                                                                                                                      (Continued)
</TABLE>
<PAGE>   27

                       NATIONWIDE VLI SEPARATE ACCOUNT-2

                    NOTES TO FINANCIAL STATEMENTS, CONTINUED

(4)  DEATH BENEFITS

     Death benefit proceeds result in a redemption of the contract value from
     the Account and payment of those proceeds, less any outstanding policy
     loans (and policy charges), to the legal beneficiary. For last survivor
     flexible premium contracts, the proceeds are payable on the death of the
     last surviving insured. In the event that the guaranteed death benefit
     exceeds the contract value on the date of death, the excess is paid by the
     Company's general account.

(5)  POLICY LOANS (NET OF REPAYMENTS)

     Contract provisions allow contract owners to borrow up to 90% (50% during
     first year of single and modified single premium contracts) of a policy's
     cash surrender value. For single premium contracts issued prior to April
     16, 1990, 6.5% interest is due and payable annually in advance. For single
     premium contracts issued on or after April 16, 1990, multiple payment,
     flexible premium, modified single and last survivor flexible premium
     contracts, 6% interest is due and payable in advance on the policy
     anniversary when there is a loan outstanding on the policy.

     At the time the loan is granted, the amount of the loan is transferred from
     the Account to the Company's general account as collateral for the
     outstanding loan. Collateral amounts in the general account are credited
     with the stated rate of interest in effect at the time the loan is made,
     subject to a guaranteed minimum rate. Loan repayments result in a transfer
     of collateral, including interest, back to the Account.

(6)  RELATED PARTY TRANSACTIONS

     The Company performs various services on behalf of the Mutual Fund
     Companies in which the Account invests and may receive fees for the
     services performed. These services include, among other things, shareholder
     communications, preparation, postage, fund transfer agency and various
     other record keeping and customer service functions. These fees are paid to
     an affiliate of the Company.
<PAGE>   28

(7) Components of contract owners' equity

    The following is a summary of contract owners' equity at December 31, 1999,
    for each product in the accumulation phase.

    Contract owners' equity represented by:

<TABLE>
<CAPTION>
                                                                                                                      ANNUAL
                                                                       UNITS           UNIT VALUE                     RETURN*
                                                                     ---------         -----------                    ---------
<S>                                                                  <C>               <C>              <C>           <C>
     Single Premium contracts issued prior to April 16, 1990:
         American Century VP - American Century
            VP Capital Appreciation                                    6,108           $ 36.406768      $   222,373      63%
         American Century VP -
            American Century VP International                          2,459             26.614141           65,444      62%
         The Dreyfus Socially Responsible
            Growth Fund, Inc.                                          1,699             36.209915           61,521      29%
         Dreyfus Stock Index Fund                                     16,208             33.296352          539,667      19%
         Dreyfus VIF -
            Capital Appreciation Portfolio                               868             14.538186           12,619      10%
         Fidelity VIP - Equity-Income Portfolio                        5,082             44.120448          224,220       5%
         Fidelity VIP - Growth Portfolio                               3,009             79.099308          238,010      36%
         Fidelity VIP - High Income Portfolio                          2,115             28.983767           61,301       7%
         Fidelity VIP - Overseas Portfolio                             4,084             34.268141          139,951      41%
         Fidelity VIP-II - Asset Manager Portfolio                     1,185             30.762893           36,454      10%
         Fidelity VIP-II - Contrafund Portfolio                          677             25.968332           17,581      23%
         Fidelity VIP-III -
            Growth Opportunities Portfolio                             1,477             13.960952           20,620       3%
         Morgan Stanley -
            Emerging Markets Debt Portfolio                            1,518              8.934183           13,562      28%
         Nationwide SAT -
            Capital Appreciation Fund                                  1,979             32.388538           64,097       3%
         Nationwide SAT -
            Government Bond Fund                                       1,747             22.492327           39,294      (3)%
         Nationwide SAT - Money Market Fund                           16,350             16.794246          274,586       4%
         Nationwide SAT - Small Cap Value Fund                         2,201             10.825871           23,828      27%
         Nationwide SAT - Small Company Fund                             913             23.047417           21,042      43%
         Nationwide SAT - Total Return Fund                            4,738             42.439374          201,078       6%
         Neuberger & Berman AMT -
            Growth Portfolio                                           3,041             54.109841          164,548      49%
         Neuberger & Berman AMT -
            Guardian Portfolio                                           561             10.593122            5,943      14%
         Neuberger & Berman AMT -
            Limited Maturity Bond Portfolio                            5,986             18.060558          108,111       1%
         Strong Opportunity Fund II, Inc.                                450             40.018322           18,008      34%
         Van Eck WIT - Worldwide Bond Fund                             1,325             15.185599           20,121      (9)%
         Van Eck WIT -
            Worldwide Emerging Markets Fund                            6,267             11.423096           71,589      98%
         Van Eck WIT -
            Worldwide Hard Assets Fund                                    10             11.984540              120      20%

                                                                                                                        (Continued)
</TABLE>
<PAGE>   29

                       NATIONWIDE VLI SEPARATE ACCOUNT-2

                    NOTES TO FINANCIAL STATEMENTS, CONTINUED

<TABLE>
<CAPTION>
                                                                                                                          ANNUAL
                                                                      UNITS             UNIT VALUE                        RETURN*
                                                                    ----------          -----------                      ----------

<S>                                                                  <C>                <C>               <C>            <C>
      Single Premium contracts issued on or after April 16, 1990:
         American Century VP -
            American Century VP Balanced                                36,043            20.298769          731,629         9%
         American Century VP - American Century
            VP Capital Appreciation                                    134,822            24.209204        3,263,933        62%
         American Century VP - American Century
            VP Income & Growth                                          53,220            12.612413          671,233        16%
         American Century VP -
            American Century VP International                          162,982            26.114709        4,256,228        62%
         American Century VP -
            American Century VP Value                                   26,781            12.781220          342,294        (2)%
         The Dreyfus Socially Responsible
            Growth Fund, Inc.                                           31,488            35.428815        1,115,583        28%
         Dreyfus Stock Index Fund                                      315,343            32.576553       10,272,788        19%
         Dreyfus VIF -
            Capital Appreciation Portfolio                              81,279            14.413356        1,171,503        10%
         Dreyfus VIF -
            Growth and Income Portfolio                                  9,941            14.588194          145,021        15%
         Fidelity VIP - Equity-Income Portfolio                        395,355            35.712129       14,118,969         5%
         Fidelity VIP - Growth Portfolio                               355,884            54.130524       19,264,187        36%
         Fidelity VIP - High Income Portfolio                          105,520            29.506936        3,113,572         7%
         Fidelity VIP - Overseas Portfolio                             213,601            24.423718        5,216,931        41%
         Fidelity VIP-II - Asset Manager Portfolio                     211,956            29.730624        6,301,584        10%
         Fidelity VIP-II - Contrafund Portfolio                        290,335            25.563198        7,421,891        23%
         Fidelity VIP-III -
            Growth Opportunities Portfolio                              21,868            13.841079          302,677         3%
         Morgan Stanley -
            Emerging Markets Debt Portfolio                              6,540             8.857388           57,927        28%
         Nationwide SAT -
            Capital Appreciation Fund                                   62,075            31.526314        1,956,996         3%
         Nationwide SAT -
            Government Bond Fund                                       240,383            18.452016        4,435,551        (4)%
         Nationwide SAT - Money Market Fund                          1,082,615            13.940225       15,091,897         3%
         Nationwide SAT - Small Cap Value Fund                          23,585            10.762831          253,841        26%
         Nationwide SAT - Small Company Fund                            66,890            22.712185        1,519,218        42%
         Nationwide SAT - Total Return Fund                            115,322            36.208762        4,175,667         6%
         Neuberger &Berman AMT -
            Growth Portfolio                                            97,552            37.771042        3,684,641        48%
         Neuberger & Berman AMT -
            Guardian Portfolio                                           2,945            10.531438           31,015        13%
         Neuberger &Berman AMT -
            Limited Maturity Bond Portfolio                             58,827            15.321478          901,317         0%
</TABLE>
<PAGE>   30

<TABLE>
<CAPTION>
                                                                                                                        ANNUAL
                                                                     UNITS              UNIT VALUE                      RETURN*
                                                                   ---------            -----------                     --------
<S>                                                                <C>                  <C>               <C>           <C>
         Neuberger & Berman AMT -
            Partners Portfolio                                      69,118                24.377639        1,684,934       6%
         Oppenheimer VAF - Bond Fund                                70,351                18.355321        1,291,315      (3)%
         Oppenheimer VAF -
            Global Securities Fund                                  99,036                28.256521        2,798,413      56%
         Oppenheimer VAF - Growth Fund                              60,384                17.847892        1,077,727      40%
         Oppenheimer VAF -
            Multiple Strategies Fund                               106,259                25.139330        2,671,280      10%
         Strong Opportunity Fund II, Inc.                          102,073                38.955700        3,976,325      33%
         Strong VIF - Strong Discovery Fund II                      32,996                19.481837          642,823       4%
         Strong VIF -
            Strong International Stock Fund II                     142,490                16.519505        2,353,864      85%
         Van Eck WIT - Worldwide Bond Fund                          34,273                14.675886          502,987      (9)%
         Van Eck WIT -
            Worldwide Emerging Markets Fund                        123,914                11.302972        1,400,596      98%
         Van Eck WIT -
            Worldwide Hard Assets Fund                              71,735                13.098076          939,590      19%
         Van Kampen LIT - Morgan Stanley
            Real Estate Securities Portfolio                        39,678                14.898574          591,146      (5)%
         Warburg Pincus Trust -
            International Equity Portfolio                          81,838                17.586224        1,439,221      51%
         Warburg Pincus Trust -
            Post Venture Capital Portfolio                          88,739                19.293144        1,712,054      61%
         Warburg Pincus Trust -
            Small Company Growth Portfolio                         114,996                25.533360        2,936,234      67%

      Multiple Payment contracts and
      Flexible Premium contracts:
         American Century VP -
            American Century VP Balanced                           222,611                21.094348        4,695,834       9%
         American Century VP - American Century
            VP Capital Appreciation                                643,372                23.303640       14,992,909      63%
         American Century VP - American Century
            VP Income & Growth                                     235,223                12.717991        2,991,564      17%
         American Century VP -
            American Century VP International                      649,836                26.831062       17,435,790      63%
         American Century VP -
            American Century VP Value                              156,791                12.975752        2,034,481      (2)%
         The Dreyfus Socially Responsible
            Growth Fund, Inc.                                      450,901                36.549891       16,480,382      29%
         Dreyfus Stock Index Fund                                2,592,791                33.609618       87,142,715      20%
         Dreyfus VIF -
            Capital Appreciation Portfolio                         404,377                14.591996        5,900,668      11%
         Dreyfus VIF -
            Growth and Income Portfolio                            138,815                14.810164        2,055,873      16%
</TABLE>
<PAGE>   31

                       NATIONWIDE VLI SEPARATE ACCOUNT-2

                    NOTES TO FINANCIAL STATEMENTS, CONTINUED

<TABLE>
<CAPTION>
                                                                                                                         ANNUAL
                                                                       UNITS             UNIT VALUE                      RETURN*
                                                                     ---------          -----------                     ----------

<S>                                                                  <C>                <C>              <C>             <C>
         Fidelity VIP - Equity-Income Portfolio                      1,750,754           37.388084       65,457,338         5%
         Fidelity VIP - Growth Portfolio                             2,613,902           55.899014      146,114,544        36%
         Fidelity VIP - High Income Portfolio                          672,537           28.039263       18,857,442         7%
         Fidelity VIP - Overseas Portfolio                             863,446           26.840170       23,175,037        41%
         Fidelity VIP-II - Asset Manager Portfolio                     917,098           27.355020       25,087,234        10%
         Fidelity VIP-II - Contrafund Portfolio                      2,151,780           26.143948       56,256,024        23%
         Fidelity VIP-III -
            Growth Opportunities Portfolio                             385,372           14.012663        5,400,088         3%
         Morgan Stanley -
            Emerging Markets Debt Portfolio                             43,728            8.967304          392,122        28%
         Nationwide SAT -
            Capital Appreciation Fund                                1,104,444           32.761545       36,183,292         3%
         Nationwide SAT -
            Government Bond Fund                                       402,906           17.516435        7,057,477        (3)%
         Nationwide SAT - Money Market Fund                          2,312,418           13.853330       32,034,690         4%
         Nationwide SAT - Small Cap Value Fund                         165,130           10.852975        1,792,152        27%
         Nationwide SAT - Small Company Fund                           907,754           23.192622       21,053,195        43%
         Nationwide SAT - Total Return Fund                          2,622,351           35.085217       92,005,754         6%
         Neuberger & Berman AMT -
            Growth Portfolio                                           660,524           37.818375       24,979,944        49%
         Neuberger & Berman AMT -
            Guardian Portfolio                                         181,217           10.619652        1,924,461        14%
         Neuberger & Berman AMT -
            Limited Maturity Bond Portfolio                            203,409           14.959827        3,042,963         1%
         Neuberger & Berman AMT -
            Partners Portfolio                                       1,008,241           25.046437       25,252,845         7%
         Oppenheimer VAF - Bond Fund                                   520,266           17.686402        9,201,634        (2)%
         Oppenheimer VAF -
            Global Securities Fund                                   1,018,848           29.152831       29,702,304        57%
         Oppenheimer VAF - Growth Fund                                 535,283           18.069110        9,672,087        41%
         Oppenheimer VAF -
            Multiple Strategies Fund                                   437,927           25.171538       11,023,296        11%
         Strong Opportunity Fund II, Inc.                              898,106           40.478200       36,353,714        34%
         Strong VIF - Strong Discovery Fund II                         296,260           20.243703        5,997,399         4%
         Strong VIF -
            Strong International Stock Fund II                         219,407           16.868902        3,701,155        86%
         Van Eck WIT - Worldwide Bond Fund                             143,676           14.003753        2,012,003        (9)%
         Van Eck WIT -
            Worldwide Emerging Markets Fund                            576,742           11.474995        6,618,112        99%
         Van Eck WIT -
            Worldwide Hard Assets Fund                                 206,979           14.660562        3,034,428        20%
</TABLE>
<PAGE>   32

<TABLE>
<CAPTION>
                                                                                                                      ANNUAL
                                                                    UNITS             UNIT VALUE                      RETURN*
                                                                  ---------          -----------                     ----------
<S>                                                               <C>                <C>                <C>          <C>
         Van Kampen LIT - Morgan Stanley
            Real Estate Securities Portfolio                       246,788             15.237208        3,760,360       (4)%
         Warburg Pincus Trust -
            International Equity Portfolio                         555,966             17.985801        9,999,494       52%
         Warburg Pincus Trust -
            Post Venture Capital Portfolio                         123,907             19.586645        2,426,922       62%
         Warburg Pincus Trust -
            Small Company Growth Portfolio                         754,487             26.113570       19,702,349       68%

      Modified Single Premium contracts and
      Last Survivor Flexible Premium contracts:
         American Century VP -
            American Century VP Balanced                            47,439             16.129489          765,167       10%
         American Century VP - American Century
            VP Capital Appreciation                                 67,671             14.200282          960,947       65%
         American Century VP - American Century
            VP Income & Growth                                      90,023             12.888778        1,160,286       18%
         American Century VP -
            American Century VP International                      120,278             24.899615        2,994,876       64%
         American Century VP -
            American Century VP Value                               42,323             13.293167          562,607       (1)%
         The Dreyfus Socially Responsible
            Growth Fund, Inc.                                       72,077             24.166067        1,741,818       30%
         Dreyfus Stock Index Fund                                  619,532             23.560156       14,596,271       21%
         Dreyfus VIF -
            Capital Appreciation Portfolio                          54,118             14.882433          805,408       11%
         Dreyfus VIF -
            Growth and Income Portfolio                             42,510             15.172345          644,976       17%
         Fidelity VIP - Equity-Income Portfolio                    442,948             16.406894        7,267,401        6%
         Fidelity VIP - Growth Portfolio                           462,592             24.728511       11,439,211       37%
         Fidelity VIP - High Income Portfolio                      301,341             13.186454        3,973,619        8%
         Fidelity VIP - Overseas Portfolio                         121,065             19.137888        2,316,928       43%
         Fidelity VIP-II - Asset Manager Portfolio                  98,987             16.996678        1,682,450       11%
         Fidelity VIP-II - Contrafund Portfolio                    334,798             22.555449        7,551,519       24%
         Fidelity VIP-III -
            Growth Opportunities Portfolio                          67,209             14.291602          960,524        4%
         Morgan Stanley -
            Emerging Markets Debt Portfolio                         25,999              9.146001          237,787       29%
         Nationwide SAT -
            Capital Appreciation Fund                              234,699             21.161942        4,966,687        4%
         Nationwide SAT -
            Government Bond Fund                                   146,891             12.455412        1,829,588       (2)%
         Nationwide SAT - Money Market Fund                        710,620             12.011954        8,535,935        5%
         Nationwide SAT - Small Cap Value Fund                      86,677             10.998838          953,346       28%

                                                                                                                       (Continued)

</TABLE>
<PAGE>   33

                       NATIONWIDE VLI SEPARATE ACCOUNT-2

                    NOTES TO FINANCIAL STATEMENTS, CONTINUED

<TABLE>
<CAPTION>
                                                                                                                    ANNUAL
                                                                    UNITS            UNIT VALUE                     RETURN*
                                                                  ---------         -----------                     -------
<S>                                                                <C>                <C>         <C>               <C>
         Nationwide SAT - Small Company Fund                       210,131           17.966399        3,775,297       44%
         Nationwide SAT - Total Return Fund                        408,867           18.704720        7,647,743        7%
         Neuberger & Berman AMT -
            Growth Portfolio                                       101,415           22.122463        2,243,550       50%
         Neuberger & Berman AMT -
            Guardian Portfolio                                      28,718           10.762335          309,073       15%
         Neuberger & Berman AMT -
            Limited Maturity Bond Portfolio                         73,941           11.847132          875,989        1%
         Neuberger & Berman AMT -
            Partners Portfolio                                     229,651           16.853460        3,870,414        7%
         Oppenheimer VAF - Bond Fund                               101,438           12.232154        1,240,805       (2)%
         Oppenheimer VAF -
            Global Securities Fund                                  94,622           23.984739        2,269,484       58%
         Oppenheimer VAF - Growth Fund                              83,414           18.428739        1,537,215       42%
         Oppenheimer VAF -
            Multiple Strategies Fund                                80,822           15.287602        1,235,575       12%
         Strong Opportunity Fund II, Inc.                           85,543           20.690172        1,769,899       35%
         Strong VIF - Strong Discovery Fund II.                     19,763           12.410693          245,273        5%
         Strong VIF -
            Strong International Stock Fund II                      91,170           15.499580        1,413,097       87%
         Van Eck WIT - Worldwide Bond Fund                          16,613           11.191476          185,924       (8)%
         Van Eck WIT -
            Worldwide Emerging Markets Fund                        175,122           11.755719        2,058,685      100%
         Van Eck WIT -
            Worldwide Hard Assets Fund                              38,783            8.258894          320,305       21%
         Van Kampen LIT - Morgan Stanley
            Real Estate Securities Portfolio                        53,125           14.184757          753,565       (3)%
         Warburg Pincus Trust -
            International Equity Portfolio                         142,042           15.696053        2,229,499       53%
         Warburg Pincus Trust -
            Post Venture Capital Portfolio                          14,680           20.065541          294,562       63%
         Warburg Pincus Trust -
            Small Company Growth Portfolio                         154,684           18.668523        2,887,722       69%
                                                                   =======           =========   --------------
                                                                                                 $1,144,615,392
                                                                                                 ==============
</TABLE>

*    The annual return does not include contract charges satisfied by
     surrendering units.

<PAGE>   66

<PAGE>   1
                          INDEPENDENT AUDITORS' REPORT


The Board of Directors
Nationwide Life Insurance Company:


We have audited the accompanying consolidated balance sheets of Nationwide Life
Insurance Company and subsidiaries (collectively the Company), a wholly owned
subsidiary of Nationwide Financial Services, Inc., as of December 31, 1999 and
1998, and the related consolidated statements of income, shareholder's equity
and cash flows for each of the years in the three-year period ended December 31,
1999. These consolidated financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
consolidated financial statements based on our audits.

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

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, 1999 and 1998, and the
results of their operations and their cash flows for each of the years in the
three-year period ended December 31, 1999, in conformity with generally accepted
accounting principles.






Columbus, Ohio
January 28, 2000
<PAGE>   2
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

                           Consolidated Balance Sheets

                     (in millions, except per share amounts)

<TABLE>
<CAPTION>

                                                                                  December 31,
                                                                         -----------------------------
                                     Assets                                1999                1998
                                     ------                              ---------           ---------
<S>                                                                      <C>                 <C>
Investments:
  Securities available-for-sale, at fair value:
    Fixed maturity securities                                            $15,294.0           $14,245.1
    Equity securities                                                         92.9               127.2
  Mortgage loans on real estate, net                                       5,786.3             5,328.4
  Real estate, net                                                           254.8               243.6
  Policy loans                                                               519.6               464.3
  Other long-term investments                                                 73.8                44.0
  Short-term investments                                                     416.0               289.1
                                                                         ---------           ---------
                                                                          22,437.4            20,741.7
                                                                         ---------           ---------

Cash                                                                           4.8                 3.4
Accrued investment income                                                    238.6               218.7
Deferred policy acquisition costs                                          2,554.1             2,022.2
Other assets                                                                 305.9               420.3
Assets held in separate accounts                                          67,135.1            50,935.8
                                                                         ---------           ---------
                                                                         $92,675.9           $74,342.1
                                                                         =========           =========

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

Future policy benefits and claims                                        $21,861.6           $19,767.1
Other liabilities                                                            914.2               866.1
Liabilities related to separate accounts                                  67,135.1            50,935.8
                                                                         ---------           ---------
                                                                          89,910.9            71,569.0
                                                                         ---------           ---------

Commitments and contingencies (notes 8 and 13)

Shareholder's equity:
  Common stock, $1 par value.  Authorized 5.0 million shares;
    3.8 million shares issued and outstanding                                  3.8                 3.8
  Additional paid-in capital                                                 766.1               914.7
  Retained earnings                                                        2,011.0             1,579.0
  Accumulated other comprehensive income                                     (15.9)              275.6
                                                                         ---------           ---------
                                                                           2,765.0             2,773.1
                                                                         ---------           ---------
                                                                         $92,675.9           $74,342.1
                                                                         =========           =========
</TABLE>

See accompanying notes to consolidated financial statements.
<PAGE>   3
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

                        Consolidated Statements of Income

                                  (in millions)

<TABLE>
<CAPTION>

                                                                            Years ended December 31,
                                                                ---------------------------------------------
                                                                  1999               1998              1997
                                                                --------           --------          --------

<S>                                                             <C>                <C>               <C>
Revenues:
  Policy charges                                                $  895.5           $  698.9          $  545.2
  Life insurance premiums                                          220.8              200.0             205.4
  Net investment income                                          1,520.8            1,481.6           1,409.2
  Realized (losses) gains on investments                           (11.6)              28.4              11.1
  Other                                                             66.1               66.8              46.5
                                                                --------           --------          --------
                                                                 2,691.6            2,475.7           2,217.4
                                                                --------           --------          --------
Benefits and expenses:
  Interest credited to policyholder account balances             1,096.3            1,069.0           1,016.6
  Other benefits and claims                                        210.4              175.8             178.2
  Policyholder dividends on participating policies                  42.4               39.6              40.6
  Amortization of deferred policy acquisition costs                272.6              214.5             167.2
  Other operating expenses                                         463.4              419.7             384.9
                                                                --------           --------          --------
                                                                 2,085.1            1,918.6           1,787.5
                                                                --------           --------          --------

    Income before federal income tax expense                       606.5              557.1             429.9

Federal income tax expense                                         201.4              190.4             150.2
                                                                --------           --------          --------

    Net income                                                  $  405.1           $  366.7          $  279.7
                                                                ========           ========          ========

</TABLE>

See accompanying notes to consolidated financial statements.
<PAGE>   4
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

                 Consolidated Statements of Shareholder's Equity

                  Years ended December 31, 1999, 1998 and 1997
                                  (in millions)

<TABLE>
<CAPTION>

                                                                                                  Accumulated
                                                                Additional                           other              Total
                                                  Common         paid-in           Retained       comprehensive      shareholder's
                                                  stock          capital           earnings          income             equity
                                                 --------        --------         ----------         --------         ----------
<S>                                              <C>             <C>              <C>                <C>              <C>
December 31, 1996                                  $  3.8        $  527.9           $1,432.6           $173.6           $2,137.9

Comprehensive income:
    Net income                                         --              --              279.7               --              279.7
    Net unrealized gains on securities
      available-for-sale arising during
      the year                                         --              --                 --             73.5               73.5
                                                                                                                        --------
  Total comprehensive income                                                                                               353.2
                                                                                                                        --------
Capital contribution                                   --           836.8                 --               --              836.8
                                                                                                                        --------
Dividend to shareholder                                --          (450.0)            (400.0)              --             (850.0)
                                                   ------        --------           --------           ------           --------
December 31, 1997                                     3.8           914.7            1,312.3            247.1            2,477.9

Comprehensive income:
    Net income                                         --              --              366.7               --              366.7
    Net unrealized gains on securities
      available-for-sale arising during
      the year                                         --              --                 --             28.5               28.5
                                                                                                                        --------
  Total comprehensive income                                                                                               395.2
                                                                                                                        --------
Dividend to shareholder                                --              --             (100.0)              --             (100.0)
                                                   ------        --------           --------           ------           --------
December 31, 1998                                     3.8           914.7            1,579.0            275.6            2,773.1

Comprehensive income:
    Net income                                         --              --              405.1               --              405.1
    Net unrealized losses on securities
      available-for-sale arising during
      the year                                         --              --                 --           (315.0)            (315.0)
                                                                                                                        --------
  Total comprehensive income                                                                                                90.1
                                                                                                                        --------
Capital contribution                                   --            26.4               87.9             23.5              137.8
                                                                                                                        --------
Dividends to shareholder                               --          (175.0)             (61.0)              --             (236.0)
                                                   ------        --------           --------           ------           --------
December 31, 1999                                  $  3.8        $  766.1           $2,011.0           $(15.9)          $2,765.0
                                                   ======        ========           ========           ======           ========

</TABLE>

See accompanying notes to consolidated financial statements.
<PAGE>   5
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

                      Consolidated Statements of Cash Flows

                                  (in millions)

<TABLE>
<CAPTION>

                                                                                              Years ended December 31,
                                                                                       -------------------------------------
                                                                                         1999          1998          1997
                                                                                       ---------     ---------     ---------
<S>                                                                                   <C>            <C>           <C>
Cash flows from operating activities:
  Net income                                                                          $    405.1     $   366.7     $   279.7
  Adjustments to reconcile net income to net cash provided by operating
    activities:
      Interest credited to policyholder account balances                                 1,096.3       1,069.0       1,016.6
      Capitalization of deferred policy acquisition costs                                 (637.0)       (584.2)       (487.9)
      Amortization of deferred policy acquisition costs                                    272.6         214.5         167.2
      Amortization and depreciation                                                          2.4          (8.5)         (2.0)
      Realized (gains) losses on invested assets, net                                       11.6         (28.4)        (11.1)
      Increase in accrued investment income                                                 (7.9)         (8.2)         (0.3)
      Decrease (increase) in other assets                                                  122.9          16.4         (12.7)
      Decrease in policy liabilities                                                       (20.9)         (8.3)        (23.1)
      Increase (decrease) in other liabilities                                             149.7         (34.8)        230.6
      Other, net                                                                            (8.6)        (11.3)        (10.9)
                                                                                       ---------     ---------     ---------
        Net cash provided by operating activities                                        1,386.2         982.9       1,146.1
                                                                                       ---------     ---------     ---------

Cash flows from investing activities:
  Proceeds from maturity of securities available-for-sale                                2,307.9       1,557.0         993.4
  Proceeds from sale of securities available-for-sale                                      513.1         610.5         574.5
  Proceeds from repayments of mortgage loans on real estate                                696.7         678.2         437.3
  Proceeds from sale of real estate                                                          5.7         103.8          34.8
  Proceeds from repayments of policy loans and sale of other invested assets                40.9          23.6          22.7
  Cost of securities available-for-sale acquired                                        (3,724.9)     (3,182.8)     (2,828.1)
  Cost of mortgage loans on real estate acquired                                          (971.4)       (829.1)       (752.2)
  Cost of real estate acquired                                                             (14.2)         (0.8)        (24.9)
  Short-term investments, net                                                              (27.5)         69.3        (354.8)
  Other, net                                                                              (110.9)        (88.4)        (62.5)
                                                                                       ---------     ---------     ---------
        Net cash used in investing activities                                           (1,284.6)     (1,058.7)     (1,959.8)
                                                                                       ---------     ---------     ---------

Cash flows from financing activities:
  Proceeds from capital contributions                                                         --            --         836.8
  Cash dividends paid                                                                     (188.5)       (100.0)           --
  Increase in investment product and universal life insurance
    product account balances                                                             3,799.4       2,682.1       2,488.5
  Decrease in investment product and universal life insurance
    product account balances                                                            (3,711.1)     (2,678.5)     (2,379.8)
                                                                                       ---------     ---------     ---------
        Net cash used in financing activities                                             (100.2)        (96.4)        945.5
                                                                                       ---------     ---------     ---------
Net increase (decrease) in cash                                                              1.4        (172.2)        131.8

Cash, beginning of year                                                                      3.4         175.6          43.8
                                                                                       ---------     ---------     ---------
Cash, end of year                                                                      $     4.8     $     3.4     $   175.6
                                                                                       =========     =========     =========

</TABLE>

See accompanying notes to consolidated financial statements.
<PAGE>   6
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

                   Notes to Consolidated Financial Statements

                        December 31, 1999, 1998 and 1997


(1)      Organization and Description of Business

         Nationwide Life Insurance Company (NLIC) is a leading provider of
         long-term savings and retirement products in the United States and is a
         wholly owned subsidiary of Nationwide Financial Services, Inc. (NFS).
         The Company develops and sells a diverse range of products including
         variable annuities, fixed annuities and life insurance as well as
         investment management and administrative services. NLIC markets its
         products through a broad network of distribution channels, including
         independent broker/dealers, national and regional brokerage firms,
         financial institutions, pension plan administrators, life insurance
         specialists, Nationwide Retirement Solutions sales representatives, and
         Nationwide agents.

         Wholly owned subsidiaries of NLIC include Nationwide Life and Annuity
         Insurance Company (NLAIC), Nationwide Advisory Services, Inc., and
         Nationwide Investment Services Corporation. NLIC and its subsidiaries
         are collectively referred to as "the Company."


(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, which differ
         from statutory accounting practices prescribed or permitted by
         regulatory authorities. Annual Statements for NLIC and NLAIC, filed
         with the Department of Insurance of the State of Ohio (the Department),
         are prepared on the basis of accounting practices prescribed or
         permitted by the Department. 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.

         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 consolidated financial statements include the accounts of NLIC
              and its wholly owned subsidiaries. All significant intercompany
              balances and transactions have been eliminated.
<PAGE>   7
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         (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 accumulated other comprehensive income in
              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, 1999 or 1998.

              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 is 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. Impairment
              losses are 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.

              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.

         (c)  Revenues and Benefits

              Investment Products and Universal Life Insurance Products:
              Investment products consist primarily of individual and group
              variable and fixed deferred annuities. Universal life insurance
              products include universal life insurance, variable universal life
              insurance, corporate owned life insurance and other
              interest-sensitive life insurance policies. Revenues for
              investment products and universal life insurance products consist
              of net investment income, 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 interest
              credited to policy account balances and benefits and claims
              incurred in the period in excess of related policy account
              balances.

              Traditional Life Insurance Products: Traditional life insurance
              products include those products with fixed and guaranteed premiums
              and benefits and consist primarily of whole life insurance,
              limited-payment life insurance, term life insurance 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.
<PAGE>   8
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         (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 sales expenses have been deferred. For
              investment products and universal life insurance 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). For traditional life 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.

         (e)  Separate Accounts

              Separate account assets and liabilities represent contractholders'
              funds which have been segregated into accounts with specific
              investment objectives. For all but $915.4 million of separate
              account assets, 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.

         (f)  Future Policy Benefits

              Future policy benefits for investment products in the accumulation
              phase, universal life insurance and variable universal life
              insurance policies have been calculated based on participants'
              contributions plus interest credited less applicable contract
              charges. The average interest rate credited on investment product
              policy reserves was 5.6%, 6.0% and 6.1% for the years ended
              December 31, 1999, 1998 and 1997, respectively.

              Future policy benefits for traditional life insurance policies
              have been calculated by the net level premium method using
              interest rates varying from 6.0% to 10.5% and 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.
<PAGE>   9
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         (g)  Participating Business

              Participating business represents approximately 29% in 1999 (40%
              in 1998 and 50% in 1997) of the Company's life insurance in force,
              69% in 1999 (74% in 1998 and 77% in 1997) of the number of life
              insurance policies in force, and 13% in 1999 (14% in 1998 and 27%
              in 1997) of life insurance statutory premiums. The provision for
              policyholder dividends is based on current dividend scales and is
              included in "Future policy benefits and claims" in the
              accompanying consolidated balance sheets.

         (h)  Federal Income Tax

              The Company files a consolidated federal income tax return with
              Nationwide Mutual Insurance Company (NMIC), the majority
              shareholder of Nationwide Corp. The members of the consolidated
              tax return group have a tax sharing arrangement which provides, in
              effect, for each member to bear essentially the same federal
              income tax liability as if separate tax returns were filed.

              The Company utilizes the asset and liability method of accounting
              for income tax. Under this 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.

         (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)  Recently Issued Accounting Pronouncements

              In March 1998, The American Institute of Certified Public
              Accountant's Accounting Standards Executive Committee issued
              Statement of Position (SOP) 98-1, "Accounting for the Costs of
              Computer Software Developed or Obtained for Internal Use." The
              SOP, which has been adopted prospectively as of January 1, 1999,
              requires the capitalization of certain costs incurred in
              connection with developing or obtaining internal use software.
              Prior to the adoption of SOP 98-1, the Company expensed internal
              use software related costs as incurred. The effect of adopting the
              SOP was to increase net income for 1999 by $8.3 million.

              In June 1998, the Financial Accounting Standards Board (FASB)
              issued Statement No. 133, "Accounting for Derivative Instruments
              and Hedging Activities" (FAS 133). FAS 133 establishes accounting
              and reporting standards for derivative instruments and for hedging
              activities. Contracts that contain embedded derivatives, such as
              certain investment and insurance contracts, are also addressed by
              the Statement. FAS 133 requires that an entity recognize all
              derivatives as either assets or liabilities in the statement of
              financial position and measure those instruments at fair value. In
              July 1999 the FASB issued Statement No. 137 which delayed the
              effective date of FAS 133 to fiscal years beginning after June 15,
              2000. The Company plans to adopt this Statement in first quarter
              2001 and is currently evaluating the impact on results of
              operations and financial condition.

         (k)  Reclassification

              Certain items in the 1998 and 1997 consolidated financial
              statements have been reclassified to conform to the 1999
              presentation.
<PAGE>   10
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


(3)      Investments

         The amortized cost, gross unrealized gains and losses and estimated
         fair value of securities available-for-sale as of December 31, 1999 and
         1998 were:
<TABLE>
<CAPTION>

                                                                                     Gross        Gross
                                                                     Amortized    unrealized    unrealized      Estimated
             (in millions)                                             cost          gains        losses        fair value
                                                                     ---------       ------       -------        ---------
<S>                                                                  <C>             <C>          <C>            <C>
             December 31, 1999:
               Fixed maturity securities:
                 U.S. Treasury securities and obligations of U.S.
                   government corporations and agencies              $   428.4       $ 23.4       $  (2.4)       $   449.4
                 Obligations of states and political subdivisions          0.8           --            --              0.8
                 Debt securities issued by foreign governments           110.6          0.6          (0.8)           110.4
                 Corporate securities                                 11,414.7        118.9        (218.6)        11,315.0
                 Mortgage-backed securities                            3,422.8         25.8         (30.2)         3,418.4
                                                                     ---------       ------       -------        ---------
                     Total fixed maturity securities                  15,377.3        168.7        (252.0)        15,294.0
               Equity securities                                          84.9         12.4          (4.4)            92.9
                                                                     ---------       ------       -------        ---------
                                                                     $15,462.2       $181.1       $(256.4)       $15,386.9
                                                                     =========       ======       =======        =========

             December 31, 1998:
               Fixed maturity securities:
                 U.S. Treasury securities and obligations of U.S.
                   government corporations and agencies              $   255.9       $ 13.0       $    --        $   268.9
                 Obligations of states and political subdivisions          1.6           --            --              1.6
                 Debt securities issued by foreign governments           106.5          4.5            --            111.0
                 Corporate securities                                  9,899.6        423.2         (18.7)        10,304.1
                 Mortgage-backed securities                            3,457.7        104.2          (2.4)         3,559.5
                                                                     ---------       ------       -------        ---------
                     Total fixed maturity securities                  13,721.3        544.9         (21.1)        14,245.1
               Equity securities                                         110.4         18.3          (1.5)           127.2
                                                                     ---------       ------       -------        ---------
                                                                     $13,831.7       $563.2       $ (22.6)       $14,372.3
                                                                     =========       ======       =======        =========
</TABLE>

         The amortized cost and estimated fair value of fixed maturity
         securities available-for-sale as of December 31, 1999, by expected
         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
             (in millions)                                                            cost          fair value
                                                                                    ---------        ---------
<S>                                                                                 <C>              <C>
             Fixed maturity securities available for sale:
               Due in one year or less                                              $   847.0        $   847.0
               Due after one year through five years                                  5,240.5          5,205.7
               Due after five years through ten years                                 5,046.9          5,005.2
               Due after ten years                                                    4,242.9          4,236.1
                                                                                    ---------        ---------
                                                                                    $15,377.3        $15,294.0
                                                                                    =========        =========

</TABLE>
<PAGE>   11
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



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

<TABLE>
<CAPTION>

             (in millions)                                                           1999         1998
                                                                                    ------       -------
<S>                                                                                 <C>          <C>
             Gross unrealized (losses) gains                                        $(75.3)      $ 540.6
             Adjustment to deferred policy acquisition costs                          50.9        (116.6)
             Deferred federal income tax                                               8.5        (148.4)
                                                                                    ------       -------
                                                                                    $(15.9)      $ 275.6
                                                                                    ======       =======
</TABLE>

         An analysis of the change in gross unrealized (losses) gains on
         securities available-for-sale for the years ended December 31:
<TABLE>
<CAPTION>

             (in millions)                                                   1999          1998          1997
                                                                            -------        -----        ------

<S>                                                                         <C>            <C>          <C>
             Securities available-for-sale:
               Fixed maturity securities                                    $(607.1)       $52.6        $137.5
               Equity securities                                               (8.8)         4.2          (2.7)
                                                                            -------        -----        ------
                                                                            $(615.9)       $56.8        $134.8
                                                                            =======        =====        ======
</TABLE>

         Proceeds from the sale of securities available-for-sale during 1999,
         1998 and 1997 were $513.1 million, $610.5 million and $574.5 million,
         respectively. During 1999, gross gains of $10.4 million ($9.0 million
         and $9.9 million in 1998 and 1997, respectively) and gross losses of
         $28.0 million ($7.6 million and $18.0 million in 1998 and 1997,
         respectively) were realized on those sales. In addition, gross gains of
         $15.1 million and gross losses of $0.7 million were realized in 1997
         when the Company paid a dividend to NFS, which then made an equivalent
         dividend to Nationwide Corp., consisting of securities having an
         aggregate fair value of $850.0 million.

         The Company had $15.6 million of real estate investments at December
         31, 1999 that were non-income producing the preceding twelve months.
         During 1998 the Company had investments of $42.4 million that were
         non-income producing, which consisted of $32.7 million of securities
         available-for-sale and $9.7 million of real estate.

         Real estate is presented at cost less accumulated depreciation of $24.8
         million as of December 31, 1999 ($21.5 million as of December 31, 1998)
         and valuation allowances of $5.5 million as of December 31, 1999 ($5.4
         million as of December 31, 1998).

         The recorded investment of mortgage loans on real estate considered to
         be impaired was $3.7 million as of both December 31, 1999 and 1998. No
         valuation allowance has been recorded for these loans as of December
         31, 1999 or 1998. During 1999, the average recorded investment in
         impaired mortgage loans on real estate was approximately $3.7 million
         ($9.1 million in 1998) and there was no interest income recognized on
         those loans. Interest income recognized on impaired loans was $0.3
         million in 1998 which is equal to interest income recognized using a
         cash-basis method of income recognition.
<PAGE>   12
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



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

<TABLE>
<CAPTION>
             (in millions)                                             1999     1998     1997
                                                                       -----    -----    -----

<S>                                                                    <C>      <C>      <C>
             Allowance, beginning of year                              $42.4    $42.5    $51.0
               Additions (reductions) charged to operations              0.7     (0.1)    (1.2)
               Direct write-downs charged against the allowance           --       --     (7.3)
               Allowance on acquired mortgage loans                      1.3       --       --
                                                                       -----    -----    -----
             Allowance, end of year                                    $44.4    $42.4    $42.5
                                                                       =====    =====    =====
</TABLE>

         An analysis of investment income by investment type follows for the
         years ended December 31:
<TABLE>
<CAPTION>

             (in millions)                                                  1999       1998       1997
                                                                          --------   --------   --------

<S>                                                                       <C>        <C>        <C>
             Gross investment income:
               Securities available-for-sale:
                 Fixed maturity securities                                $1,031.3   $  982.5   $  911.6
                 Equity securities                                             2.5        0.8        0.8
               Mortgage loans on real estate                                 460.4      458.9      457.7
               Real estate                                                    28.8       40.4       42.9
               Short-term investments                                         18.6       17.8       22.7
               Other                                                          26.5       30.7       21.0
                                                                          --------   --------   --------
                   Total investment income                                 1,568.1    1,531.1    1,456.7
             Less investment expenses                                         47.3       49.5       47.5
                                                                          --------   --------   --------
                   Net investment income                                  $1,520.8   $1,481.6   $1,409.2
                                                                          ========   ========   ========
</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>

             (in millions)                                                 1999     1998    1997
                                                                          -------   -----   -----

<S>                                                                       <C>      <C>     <C>
             Securities available-for-sale:
               Fixed maturity securities                                  $(25.0)  $(0.7)  $ 3.6
               Equity securities                                             7.4     2.1     2.7
             Mortgage loans on real estate                                  (0.6)    3.9     1.6
             Real estate and other                                           6.6    23.1     3.2
                                                                          ------   -----   -----
                                                                          $(11.6)  $28.4   $11.1
                                                                          ======   =====   =====
</TABLE>

         Fixed maturity securities with an amortized cost of $9.1 million as of
         December 31, 1999 and $6.5 million as of December 31, 1998 were on
         deposit with various regulatory agencies as required by law.

(4)      Derivative Financial Instruments

         The Company uses derivative financial instruments, principally interest
         rate swaps, interest rate futures contracts and foreign currency swaps,
         to manage market risk exposures associated with changes in interest
         rates and foreign currency exchange rates. Provided they meet specific
         criteria, interest rate swaps and futures are considered hedges and are
         accounted for under the accrual method and deferral method,
         respectively. The Company has no significant derivative positions that
         are not considered hedges.
<PAGE>   13
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



         Interest rate swaps are primarily used to convert specific investment
         securities and interest bearing policy liabilities from a fixed-rate to
         a floating-rate basis. Amounts receivable or payable under these
         agreements are recognized as an adjustment to net investment income or
         interest credited to policyholder account balances consistent with the
         nature of the hedged item. The changes in fair value of the interest
         rate swap agreements are not recognized on the balance sheet, except
         for interest rate swaps designated as hedges of fixed maturity
         securities available-for-sale, for which changes in fair values are
         reported in accumulated other comprehensive income.

         Interest rate futures contracts are primarily used to hedge the risk of
         adverse interest rate changes related to the Company's mortgage loan
         commitments and anticipated purchases of fixed rate investments. Gains
         and losses are deferred and, at the time of closing, reflected as an
         adjustment to the carrying value of the related mortgage loans or
         investments. The carrying value adjustments are amortized into net
         investment income over the life of the related mortgage loans or
         investments.

         Foreign currency swaps are used to convert cash flows from specific
         policy liabilities and investments denominated in foreign currencies
         into U.S. dollars at specified exchange rates. Gains and losses on
         foreign currency swaps are recorded in earnings based on the related
         spot foreign exchange rate at the end of the reporting period. Gains
         and losses on these contracts offset those recorded as a result of
         translating the hedged foreign currency denominated liabilities and
         investments to U.S. dollars.

         The following table summarizes the notional amount of derivative
         financial instruments classified as hedges outstanding as of December
         31, 1999. Prior to 1999 the Company's activities in derivatives were
         not significant.

<TABLE>
<CAPTION>
                                                                               (in millions)
                                                                               -------------
<S>                                                                               <C>
            Interest rate swaps
               Pay fixed/receive variable rate swaps hedging investments          $362.7
               Pay variable/receive fixed rate swaps hedging investments          $ 28.5
               Other contracts hedging investments                                $ 19.1
               Pay variable/receive fixed rate swaps hedging liabilities          $577.2

            Foreign currency swaps
               Hedging foreign currency denominated investments                   $ 14.8
               Hedging foreign currency denominated liabilities                   $577.2

            Interest rate futures contracts                                       $781.6

</TABLE>
<PAGE>   14
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



(5)      Federal Income Tax

         The tax effects of temporary differences that give rise to significant
         components of the net deferred tax liability as of December 31, 1999
         and 1998 are as follows:

<TABLE>
<CAPTION>
             (in millions)                                                   1999            1998
                                                                             ----            ----
<S>                                                                         <C>             <C>
             Deferred tax assets:
               Fixed maturity securities                                    $  5.3          $   --
               Future policy benefits                                        149.5           207.7
               Liabilities in separate accounts                              373.6           319.9
               Mortgage loans on real estate and real estate                  18.5            17.5
               Other assets and other liabilities                             51.1            58.9
                                                                             -----          ------
                 Total gross deferred tax assets                             598.0           604.0
                 Less valuation allowance                                     (7.0)           (7.0)
                                                                             -----          ------
                 Net deferred tax assets                                     591.0           597.0
                                                                             -----          ------

             Deferred tax liabilities:
               Deferred policy acquisition costs                             724.4           568.7
               Fixed maturity securities                                        --           212.2
               Deferred tax on realized investment gains                      34.7            34.8
               Equity securities and other long-term investments              10.8             9.6
               Other                                                          26.5            21.6
                                                                            ------          ------
                 Total gross deferred tax liabilities                        796.4           846.9
                                                                            ------          ------
                 Net deferred tax liability                                 $205.4          $249.9
                                                                            ======          ======
</TABLE>

         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. Nearly all future
         deductible amounts can be offset by future taxable amounts or recovery
         of federal income tax paid within the statutory carryback period. There
         has been no change in the valuation allowance for the years ended
         December 31, 1999, 1998 and 1997.

         The Company's current federal income tax liability was $104.7 million
         and $72.8 million as of December 31, 1999 and 1998, respectively.

         Federal income tax expense for the years ended December 31 was as
         follows:

           (in millions)                    1999      1998      1997
                                           ------    ------    ------

           Currently payable               $ 53.6    $186.1    $121.7
           Deferred tax expense             147.8       4.3      28.5
                                           ------    ------    ------
                                           $201.4    $190.4    $150.2
                                           ======    ======    ======
<PAGE>   15
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



         Total federal income tax expense for the years ended December 31, 1999,
         1998 and 1997 differs from the amount computed by applying the U.S.
         federal income tax rate to income before tax as follows:

<TABLE>
<CAPTION>
                                                             1999                     1998                     1997
                                                       ----------------         ----------------         ----------------
         (in millions)                                 Amount       %           Amount        %          Amount        %
                                                       ------      ----         ------      ----         ------      ----

<S>                                                    <C>         <C>          <C>         <C>          <C>         <C>
         Computed (expected) tax expense               $212.3      35.0         $195.0      35.0         $150.5      35.0
         Tax exempt interest and dividends
           received deduction                            (7.3)     (1.2)          (4.9)     (0.9)            --        --
         Income tax credits                              (4.3)     (0.7)            --        --             --        --
         Other, net                                       0.7       0.1            0.3       0.1           (0.3)     (0.1)
                                                       ------      ----         ------      ----         ------      ----
             Total (effective rate of each year)       $201.4      33.2         $190.4      34.2         $150.2      34.9
                                                       ======      ====         ======      ====         ======      ====
</TABLE>

         Total federal income tax paid was $29.8 million, $173.4 million and
         $91.8 million during the years ended December 31, 1999, 1998 and 1997,
         respectively.

(6)      Comprehensive Income

         Comprehensive Income includes net income as well as certain items that
         are reported directly within separate components of shareholder's
         equity that bypass net income. Currently, the Company's only component
         of Other Comprehensive Income is unrealized gains (losses) on
         securities available-for-sale. The related before and after federal tax
         amounts are as follows:
<TABLE>
<CAPTION>

             (in millions)                                                 1999       1998       1997
                                                                          -------    ------     ------
<S>                                                                       <C>        <C>        <C>
             Unrealized gains (losses) on securities available-for-sale
                arising during the period:
                Gross                                                     $(665.3)   $ 58.2     $141.1
                Adjustment to deferred policy acquisition costs             167.5     (12.9)     (21.8)
                Related federal income tax (expense) benefit                171.4     (15.9)     (41.7)
                                                                          -------    ------     ------
                   Net                                                     (326.4)     29.4       77.6
                                                                          -------    ------     ------

             Reclassification adjustment for net (gains) losses on
                securities available-for-sale realized during the
                period:
                Gross                                                        17.6      (1.4)      (6.3)
                Related federal income tax expense (benefit)                 (6.2)      0.5        2.2
                                                                          -------    ------     ------
                   Net                                                       11.4      (0.9)      (4.1)
                                                                          -------    ------     ------
             Total Other Comprehensive Income                             $(315.0)   $ 28.5     $ 73.5
                                                                          =======    ======     ======
</TABLE>

(7)      Fair Value of Financial Instruments

         The following disclosures summarize the carrying amount and estimated
         fair value of the Company's financial instruments. Certain assets and
         liabilities are specifically excluded from the disclosure requirements
         of financial instruments. Accordingly, the aggregate fair value amounts
         presented do not represent the underlying value of the Company.
<PAGE>   16
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



         The fair value of a financial instrument is defined 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 to be based on estimates using
         present value or other valuation techniques. Many of the Company's
         assets and liabilities subject to the disclosure requirements are not
         actively traded, requiring fair values to be estimated by management
         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.

         Although insurance contracts, other than policies such as annuities
         that are classified as investment contracts, are specifically exempted
         from the disclosure requirements, estimated fair value of policy
         reserves on life insurance contracts is 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:

              Fixed maturity and equity securities: The 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. The carrying amount and fair value for fixed
              maturity and equity securities exclude the fair value of
              derivatives contracts designated as hedges of fixed maturity and
              equity securities.

              Mortgage loans on real estate, net: 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 mortgage loans in default is the estimated fair
              value of the underlying collateral.

              Policy loans, short-term investments and cash: The carrying amount
              reported in the consolidated balance sheets for these instruments
              approximates their fair value.

              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, which is net of certain surrender
              charges.

              Investment contracts: The 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.
<PAGE>   17
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



              Policy reserves on life insurance contracts: Included are
              disclosures for individual life insurance, universal life
              insurance 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.

              Commitments to extend credit: Commitments to extend credit have
              nominal fair value because of the short-term nature of such
              commitments. See note 8.

              Futures contracts: The fair value for futures contracts is based
              on quoted market prices.

              Interest rate and foreign currency swaps: The fair value for
              interest rate and foreign currency swaps are calculated with
              pricing models using current rate assumptions.

           Carrying amount and estimated fair value of financial instruments
           subject to disclosure requirements and policy reserves on life
           insurance contracts were as follows as of December 31:

<TABLE>
<CAPTION>
                                                                         1999                              1998
                                                                ------------------------         -------------------------
                                                                Carrying       Estimated         Carrying       Estimated
               (in millions)                                     amount        fair value         amount        fair value
                                                                ---------      ---------         ---------      ----------
<S>                                                             <C>            <C>               <C>             <C>
               Assets:
                 Investments:
                   Securities available-for-sale:
                     Fixed maturity securities                  $15,294.0      $15,294.0         $14,245.1       $14,245.1
                     Equity securities                               92.9           92.9             128.5           128.5
                   Mortgage loans on real estate, net             5,786.3        5,745.5           5,328.4         5,527.6
                   Policy loans                                     519.6          519.6             464.3           464.3
                   Short-term investments                           416.0          416.0             289.1           289.1
                 Cash                                                 4.8            4.8               3.4             3.4
                 Assets held in separate accounts                67,135.1       67,135.1          50,935.8        50,935.8

               Liabilities:
                 Investment contracts                           (16,977.7)     (16,428.6)        (15,468.7)      (15,158.6)
                 Policy reserves on life insurance contracts     (4,883.9)      (4,607.9)         (3,914.0)       (3,768.9)
                 Liabilities related to separate accounts       (67,135.1)     (66,318.7)        (50,935.8)      (49,926.5)

               Derivative financial instruments:
                 Interest rate swaps hedging assets                   4.3            4.3               -               -
                 Interest rate swaps hedging liabilities              -            (24.2)              -               -
                 Foreign currency swaps                             (11.8)         (11.8)              -               -
                 Futures contracts                                    1.3            1.3              (1.3)           (1.3)
</TABLE>

(8)      Risk Disclosures

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

         Credit Risk: 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
         reinsurance and credit and collection policies and by providing for any
         amounts deemed uncollectible.
<PAGE>   18
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         Interest Rate Risk: 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.

         Legal/Regulatory Risk: The risk that changes in the legal or regulatory
         environment in which an insurer operates will result in increased
         competition, reduced demand for a company's products, or create
         additional expenses not anticipated by the insurer in pricing its
         products. 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.

         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 and derivative financial instruments. 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 75% 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 $216.2 million
         extending into 2000 were outstanding as of December 31, 1999. The
         Company also had $28.0 million of commitments to purchase fixed
         maturity securities outstanding as of December 31, 1999.

         Notional amounts of derivative financial instruments, primarily
         interest rate swaps, interest rate futures contracts and foreign
         currency swaps, significantly exceed the credit risk associated with
         these instruments and represent contractual balances on which
         calculations of amounts to be exchanged are based. Credit exposure is
         limited to the sum of the aggregate fair value of positions that have
         become favorable to NLIC, including accrued interest receivable due
         from counterparties. Potential credit losses are minimized through
         careful evaluation of counterparty credit standing, selection of
         counterparties from a limited group of high quality institutions,
         collateral agreements and other contract provisions. At December 31,
         1999, NLIC's credit risk from these derivative financial instruments
         was $6.1 million.

         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 23% (22% in 1998) in any geographic area and no more than 2% (2%
         in 1998) with any one borrower as of December 31, 1999. As of December
         31, 1999, 39% (42% in 1998) of the remaining principal balance of the
         Company's commercial mortgage loan portfolio financed retail
         properties.
<PAGE>   19
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



         Reinsurance: The Company has entered into a reinsurance contract to
         cede a portion of its general account individual annuity business to
         The Franklin Life Insurance Company (Franklin). Total recoveries due
         from Franklin were $143.6 million and $187.9 million as of December 31,
         1999 and 1998, respectively. The contract is immaterial to the
         Company's results of operations. The ceding of risk does not discharge
         the original insurer from its primary obligation to the policyholder.
         Under the terms of the contract, Franklin has established a trust as
         collateral for the recoveries. The trust assets are invested in
         investment grade securities, the market value of which must at all
         times be greater than or equal to 102% of the reinsured reserves.

(9)      Pension Plan and Postretirement Benefits Other Than Pensions

         The Company is a participant, together with other affiliated companies,
         in a pension plan covering all employees who have completed at least
         one year 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. Assets of the
         Retirement Plan are invested in group annuity contracts of NLIC.

         Pension cost (benefit) charged to operations by the Company during the
         years ended December 31, 1999, 1998 and 1997 were $(8.3) million, $2.0
         million and $7.5 million, respectively. The Company has recorded a
         prepaid pension asset of $13.3 million and $5.0 million as of December
         31, 1999 and 1998, respectively.

         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.

         The Company elected to immediately recognize its estimated accumulated
         postretirement benefit obligation (APBO), however, 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,
         1999 and 1998 was $49.6 million and $40.1 million, respectively, and
         the net periodic postretirement benefit cost (NPPBC) for 1999, 1998 and
         1997 was $4.9 million, $4.1 million and $3.0 million, respectively.
<PAGE>   20
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         Information regarding the funded status of the pension plan as a whole
         and the postretirement life and health care benefit plan as a whole as
         of December 31, 1999 and 1998 follows:

<TABLE>
<CAPTION>
                                                                         Pension Benefits        Postretirement Benefits
                                                                        ------------------       -----------------------
              (in millions)                                               1999       1998         1999            1998
              --------------------------------------------------------- --------   --------      -------         -------
<S>                                                                     <C>        <C>           <C>             <C>
              Change in benefit obligation:
              Benefit obligation at beginning of year                   $2,185.0   $2,033.8      $ 270.1         $ 237.9
              Service cost                                                  80.0       87.6         14.2             9.8
              Interest cost                                                109.9      123.4         17.6            15.4
              Actuarial (gain) loss                                        (95.0)     123.2        (64.4)           15.6
              Plan settlement in 1999/curtailment in 1998                 (396.1)    (107.2)          --              --
              Benefits paid                                                (72.4)     (75.8)       (11.0)           (8.6)
              Acquired companies                                              --         --         13.3              --
                                                                        --------   --------      -------         -------
              Benefit obligation at end of year                          1,811.4    2,185.0        239.8           270.1
                                                                        --------   --------      -------         -------
              Change in plan assets:
              Fair value of plan assets at beginning of year             2,541.9    2,212.9         77.9            69.2
              Actual return on plan assets                                 161.8      300.7          3.5             5.0
              Employer contribution                                         12.4      104.1         20.9            12.1
              Plan settlement                                             (396.1)        --           --              --
              Benefits paid                                                (72.4)     (75.8)       (11.0)           (8.4)
                                                                        --------   --------      -------         -------
              Fair value of plan assets at end of year                   2,247.6    2,541.9         91.3            77.9
                                                                        --------   --------      -------         -------

              Funded status                                                436.2      356.9       (148.5)         (192.2)
              Unrecognized prior service cost                               28.2       31.5           --              --
              Unrecognized net (gains) losses                             (402.0)    (345.7)       (46.7)           16.0
              Unrecognized net (asset) obligation at transition             (7.7)     (11.0)         1.1             1.3
                                                                        --------   --------      -------         -------
              Prepaid (accrued) benefit cost                            $   54.7   $   31.7      $(194.1)        $(174.9)
                                                                        ========   ========      =======         =======
</TABLE>
<PAGE>   21
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



         Basis for measurements, funded status of the pension plan and
         postretirement life and health care benefit plan:

<TABLE>
<CAPTION>
                                                                    Pension Benefits        Postretirement Benefits
                                                                    ----------------        -----------------------
                                                                    1999        1998         1999             1998
                                                                    ----        ----        -------          ------

<S>                                                                 <C>         <C>
              Weighted average discount rate                        7.00%       5.50%        7.80%            6.65%
              Rate of increase in future compensation levels        5.25%       3.75%          --               --
              Assumed health care cost trend rate:
                    Initial rate                                      --          --        15.00%           15.00%
                    Ultimate rate                                     --          --         5.50%            8.00%
                    Uniform declining period                          --          --        5 Years         15 Years
</TABLE>

         The net periodic pension cost for the pension plan as a whole for the
         years ended December 31, 1999, 1998 and 1997 follows:
<TABLE>
<CAPTION>

              (in millions)                                                              1999       1998          1997
              --------------------------------------------------------------------------------   -----------   ------------
<S>                                                                                    <C>          <C>          <C>
              Service cost (benefits earned during the period)                         $  80.0      $  87.6      $   77.3
              Interest cost on projected benefit obligation                              109.9        123.4         118.6
              Expected return on plan assets                                            (160.3)      (159.0)       (139.0)
              Recognized gains                                                            (9.1)        (3.8)           --
              Amortization of prior service cost                                           3.2          3.2           3.2
              Amortization of unrecognized transition obligation (asset)                  (1.4)         4.2           4.2
                                                                                       -------      -------      --------
                                                                                       $  22.3      $  55.6      $   64.3
                                                                                       =======      =======      ========
</TABLE>

         Effective December 31, 1998, Wausau Service Corporation (WSC) ended its
         affiliation with Nationwide Insurance and employees of WSC ended
         participation in the plan. A curtailment gain of $67.1 million resulted
         (consisting of a $107.2 million reduction in the projected benefit
         obligation, net of the write-off of the $40.1 million remaining
         unamortized transition obligation related to WSC). During 1999, the
         plan transferred assets to settle its obligation related to WSC
         employees . A settlement gain of $32.9 million was recognized.

         Basis for measurements, net periodic pension cost for the pension plan:
<TABLE>
<CAPTION>

                                                                           1999          1998          1997
                                                                          ------        -----         -----
<S>                                                                       <C>           <C>           <C>
             Weighted average discount rate                               6.08%         6.00%         6.50%
             Rate of increase in future compensation levels               4.33%         4.25%         4.75%
             Expected long-term rate of return on plan assets             7.33%         7.25%         7.25%
</TABLE>
<PAGE>   22
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



         The amount of NPPBC for the postretirement benefit plan as a whole for
         the years ended December 31, 1999, 1998 and 1997 was as follows:

<TABLE>
<CAPTION>
             (in millions)                                                              1999          1998          1997
                                                                                         -------   -----------   -----------
<S>                                                                                      <C>           <C>          <C>
             Service cost (benefits attributed to employee service during the year)      $14.2         $ 9.8         $ 7.0
             Interest cost on accumulated postretirement benefit obligation               17.6          15.4          14.0
             Actual return on plan assets                                                 (3.5)         (5.0)         (3.6)
             Amortization of unrecognized transition obligation of affiliates              0.6           0.2           0.2
             Net amortization and deferral                                                (1.8)          1.2          (0.5)
                                                                                         -----         -----         -----
                                                                                         $27.1         $21.6         $17.1
                                                                                         =====         =====         =====
</TABLE>

         Actuarial assumptions used for the measurement of the NPPBC for the
         postretirement benefit plan for 1999, 1998 and 1997 were as follows:

<TABLE>
<CAPTION>

                                                               1999      1998       1997
                                                             -------    ------     ------

<S>                                                          <C>        <C>       <C>
               Discount rate                                 6.65%      6.70%      7.25%
               Long term rate of return on plan
                   assets, net of tax                        7.15%      5.83%      5.89%
               Assumed health care cost trend rate:
                   Initial rate                             15.00%     12.00%     11.00%
                   Ultimate rate                             5.50%      6.00%      6.00%
                   Uniform declining period                 5 Years   12 Years   12 Years

</TABLE>

         For the postretirement benefit plan as a whole, a one percentage point
         increase or decrease in the assumed health care cost trend rate would
         have no impact on the APBO as of December 31, 1999 and have no impact
         on the NPPBC for the year ended December 31, 1999.

(10)     Shareholder's Equity, Regulatory Risk-Based Capital, Retained Earnings
         and Dividend Restrictions

         Ohio, NLIC's and NLAIC'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 NLAIC each exceed
         the minimum risk-based capital requirements.

         The statutory capital and surplus of NLIC as of December 31, 1999, 1998
         and 1997 was $1.35 billion, $1.32 billion and $1.13 billion,
         respectively. The statutory net income of NLIC for the years ended
         December 31, 1999, 1998 and 1997 was $276.2 million, $171.0 million and
         $111.7 million, respectively.

         The Company is limited in the amount of shareholder dividends it may
         pay without prior approval by the Department. As of December 31, 1999
         $40.2 million of dividends could be paid by NLIC without prior
         approval.
<PAGE>   23
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



         In addition, the payment of dividends by NLIC may also be subject to
         restrictions set forth in the insurance laws of New York that limit the
         amount of statutory profits on NLIC's participating policies (measured
         before dividends to policyholders) that can inure to the benefit of the
         Company and its shareholder.

         The Company currently does not expect such regulatory requirements to
         impair its ability to pay operating expenses and shareholder dividends
         in the future.

(11)     Transactions With Affiliates

         During second quarter 1999 the Company entered into a modified
         coinsurance arrangement to reinsure the 1999 operating results of an
         affiliated company, Employers Life Insurance Company of Wausau (ELOW)
         retroactive to January 1, 1999. In September 1999, NFS acquired ELOW
         for $120.8 million and immediately merged ELOW into NLIC terminating
         the modified coinsurance arrangement. Because ELOW was an affiliate,
         the Company accounted for the merger similar to poolings-of-interests;
         however, prior period financial statements were not restated due to
         immateriality. The reinsurance and merger combined contributed $1.46
         million to year to date net income.

         The Company has a reinsurance agreement with NMIC whereby all of the
         Company's accident and health business is ceded to NMIC on a modified
         coinsurance basis. The agreement covers individual accident and health
         business for all periods presented and group and franchise accident and
         health business since July 1, 1999. Either party may terminate the
         agreement on January 1 of any year with prior notice. Prior to July 1,
         1999 group and franchise accident and health business and a block of
         group life insurance policies were ceded to ELOW under a modified
         coinsurance agreement. Under a modified coinsurance agreement, invested
         assets are retained by the ceding company and investment earnings are
         paid to the reinsurer. Under the terms of the Company's agreements, the
         investment risk associated with changes in interest rates is borne by
         the reinsurer. Risk of asset default is retained by the Company,
         although a fee is paid to the Company for the retention of such risk.
         The ceding of risk does not discharge the original insurer from its
         primary obligation to the policyholder. The Company believes that the
         terms of the modified coinsurance agreements are consistent in all
         material respects with what the Company could have obtained with
         unaffiliated parties. Revenues ceded to NMIC and ELOW for the years
         ended December 31, 1999, 1998 and 1997 were $193.0 million, $216.9
         million, and $315.3 million, respectively, while benefits, claims and
         expenses ceded were $216.9 million, $259.3 million, and $326.6 million,
         respectively.

         Pursuant to a cost sharing agreement among NMIC and certain of its
         direct and indirect subsidiaries, including the Company, NMIC provides
         certain operational and administrative services, such as sales support,
         advertising, personnel and general management services, to those
         subsidiaries. Expenses covered by such agreement are subject to
         allocation among NMIC and such subsidiaries. Measures used to allocate
         expenses among companies include individual employee estimates of time
         spent, special cost studies, salary expense, commission expense and
         other methods agreed to by the participating companies that are within
         industry guidelines and practices. In addition, beginning in 1999
         Nationwide Services Company, a subsidiary of NMIC, provides computer,
         telephone, mail, employee benefits administration, and other services
         to NMIC and certain of its direct and indirect subsidiaries, including
         the Company, based on specified rates for units of service consumed.
         For the years ended December 31, 1999, 1998 and 1997, the Company made
         payments to NMIC and Nationwide Services Company totaling $124.1
         million, $95.0 million, and $85.8 million, respectively. In addition,
         the Company does not believe that expenses recognized under these
         agreements are materially different than expenses that would have been
         recognized had the Company operated on a stand-alone basis.

         The Company leases office space from NMIC and certain of its
         subsidiaries. For the years ended December 31, 1999, 1998 and 1997, the
         Company made lease payments to NMIC and its subsidiaries of $9.9
         million, $8.0 million and $8.4 million, respectively.
<PAGE>   24
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         The Company also 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 1999 and
         1998 were not material. The Company believes that the terms of the
         repurchase agreements are materially consistent with what the Company
         could have obtained with unaffiliated parties.

         The Company and various affiliates entered into agreements with
         Nationwide Cash Management Company (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.
         Amounts on deposit with NCMC were $411.7 million and $248.4 million as
         of December 31, 1999 and 1998, respectively, and are included in
         short-term investments on the accompanying consolidated balance sheets.

         As part of certain restructuring activities that occurred prior to the
         March 1997 IPO, the Company paid a dividend valued at $485.7 million to
         Nationwide Corp. on January 1, 1997 consisting of the outstanding
         shares of common stock of ELOW, National Casualty Company (NCC) and
         West Coast Life Insurance Company (WCLIC). Also, on February 24, 1997,
         the Company paid a dividend to NFS, and NFS paid an equivalent dividend
         to Nationwide Corp., consisting of securities having an aggregate fair
         value of $850.0 million. The Company recognized a gain of $14.4 million
         on the transfer of securities.

         Certain annuity products are sold through three affiliated companies,
         which are also subsidiaries of NFS. Total commissions and fees paid to
         these affiliates for the three years ended December 31, 1999 were $56.0
         million, $60.0 million and $66.1 million, respectively.

(12)     Bank Lines of Credit

         NFS, NLIC and NMIC are parties to a $600.0 million revolving credit
         facility which provides for a $600.0 million loan over a five year term
         on a fully revolving basis with a group of national financial
         institutions. The credit facility provides for several and not joint
         liability with respect to any amount drawn by any party. NFS, NLIC and
         NMIC pay facility and usage fees to the financial institutions to
         maintain the revolving credit facility. As of December 31, 1999 the
         Company had no amounts outstanding under the agreement.

(13)     Contingencies

         On October 29, 1998, the Company was named in a lawsuit filed in Ohio
         state court related to the sale of deferred annuity products for use as
         investments in tax-deferred contributory retirement plans (Mercedes
         Castillo v. Nationwide Financial Services, Inc., Nationwide Life
         Insurance Company and Nationwide Life and Annuity Insurance Company).
         On May 3, 1999, the complaint was amended to, among other things, add
         Marcus Shore as a second plaintiff. The amended complaint is brought as
         a class action on behalf of all persons who purchased individual
         deferred annuity contracts or participated in group annuity contracts
         sold by the Company and the other named Company affiliates which were
         used to fund certain tax-deferred retirement plans. The amended
         complaint seeks unspecified compensatory and punitive damages. No class
         has been certified. On June 11, 1999, the Company and the other named
         defendants filed a motion to dismiss the amended complaint. On March 8,
         2000, the court denied the motion to dismiss the amended complaint
         filed by the Company and other named defendants. The Company intends to
         defend this lawsuit vigorously.

(14)     Segment Information

         The Company uses differences in products as the basis for defining its
         reportable segments. The Company reports three product segments:
         Variable Annuities, Fixed Annuities and Life Insurance.
<PAGE>   25
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



         The Variable Annuities segment consists of annuity contracts that
         provide the customer with access to a wide range of investment options,
         tax-deferred accumulation of savings, asset protection in the event of
         an untimely death, and flexible payout options including a lump sum,
         systematic withdrawal or a stream of payments for life. The Company's
         variable annuity products consist almost entirely of flexible premium
         deferred variable annuity contracts.

         The Fixed Annuities segment consists of annuity contracts that generate
         a return for the customer at a specified interest rate fixed for a
         prescribed period, tax-deferred accumulation of savings, and flexible
         payout options including a lump sum, systematic withdrawal or a stream
         of payments for life. Such contracts consist of single premium deferred
         annuities, flexible premium deferred annuities and single premium
         immediate annuities. The Fixed Annuities segment includes the fixed
         option under variable annuity contracts.

         The Life Insurance segment consists of insurance products, including
         variable universal life insurance and corporate-owned life insurance
         products, that provide a death benefit and may also allow the customer
         to build cash value on a tax-deferred basis.

         In addition to the product segments, the Company reports corporate
         revenue and expenses, investments and related investment income
         supporting capital not specifically allocated to its product segments,
         revenues and expenses of its investment advisor subsidiary, revenues
         and expenses related to group annuity contracts sold to Nationwide
         Insurance employee and agent benefit plans and all realized gains and
         losses on investments in a Corporate and Other segment.

         During 1999 the Company revised the allocation of net investment income
         among its Life Insurance and Corporate and Other segments. Also,
         certain amounts previously reported as other income were reclassified
         to operating expense. Amounts reported for prior periods have been
         restated to reflect these changes.

         The following table summarizes the financial results of the Company's
         business segments for the years ended December 31, 1999, 1998 and 1997.

<TABLE>
<CAPTION>
                                                  Variable      Fixed        Life      Corporate
         (in millions)                            Annuities    Annuities   Insurance   and Other      Total
         ------------------------------------     ---------    ---------   ---------   ---------    ---------
<S>                            <C>                <C>          <C>          <C>         <C>         <C>
         1999:
         Net investment income (1)                $   (41.5)   $ 1,134.5    $  253.1    $  174.7    $ 1,520.8
         Other operating revenue                      668.2         43.4       393.0        77.8      1,182.4
                                                  ---------    ---------    --------    --------    ---------
            Total operating revenue (2)               626.7      1,177.9       646.1       252.5      2,703.2
                                                  ---------    ---------    --------    --------    ---------
         Interest credited to policyholder
            account balances                             --        837.5       130.5       128.3      1,096.3
         Amortization of deferred policy
            acquisition costs                         162.8         49.7        60.1          --        272.6
         Other benefits and expenses                  173.6        113.5       334.7        94.4        716.2
                                                  ---------    ---------    --------    --------    ---------
            Total expenses                            336.4      1,000.7       525.3       222.7      2,085.1
                                                  ---------    ---------    --------    --------    ---------
         Operating income before
            federal income tax                        290.3        177.2       120.8        29.8        618.1
         Realized losses on investments                  --           --          --       (11.6)       (11.6)
                                                  ---------    ---------    --------    --------    ---------
         Consolidated income before
            federal tax expense                   $   290.3    $   177.2    $  120.8    $   18.2    $   606.5
                                                  =========    =========    ========    ========    =========
         Assets as of year end                    $62,599.7    $17,134.8    $6,616.7    $6,324.7    $92,675.9
                                                  =========    =========    ========    ========    =========
</TABLE>
<PAGE>   26
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued

<TABLE>
<CAPTION>

                                                    Variable           Fixed            Life         Corporate
         (in millions)                              Annuities         Annuities       Insurance       and Other         Total
         ------------------------------------       ---------         ---------       ---------       ---------       ---------
<S>                                                 <C>               <C>              <C>             <C>             <C>
         1998:
         Net investment income (1)                  $   (31.3)        $ 1,116.6        $  225.6        $  170.7        $ 1,481.6
         Other operating revenue                        532.9              35.7           318.5            78.6            965.7
                                                    ---------         ---------        --------        --------        ---------
            Total operating revenue (2)                 501.6           1,152.3           544.1           249.3          2,447.3
                                                    ---------         ---------        --------        --------        ---------
         Interest credited to policyholder
            account balances                               --             828.6           115.4           125.0          1,069.0
         Amortization of deferred policy
            acquisition costs                           123.9              44.2            46.4              --            214.5
         Other benefits and expenses                    159.3             104.2           293.5            78.1            635.1
                                                    ---------         ---------        --------        --------        ---------
            Total expenses                              283.2             977.0           455.3           203.1          1,918.6
                                                    ---------         ---------        --------        --------        ---------
         Operating income before federal
             income tax                                 218.4             175.3            88.8            46.2            528.7
         Realized gains on investments                     --                --              --            28.4             28.4
                                                    ---------         ---------        --------        --------        ---------
         Consolidated income before
            federal tax expense                     $   218.4         $   175.3        $   88.8        $   74.6        $   557.1
                                                    =========         =========        ========        ========        =========
         Assets as of year end                      $47,668.7         $15,215.7        $5,187.6        $6,270.1        $74,342.1
                                                    =========         =========        ========        ========        =========

         1997:
         Net investment income (1)                  $   (26.8)        $ 1,098.2        $  184.9        $  152.9        $ 1,409.2
         Other operating revenue                        413.9              43.2           283.4            56.6            797.1
                                                    ---------         ---------        --------        --------        ---------
            Total operating revenue (2)                 387.1           1,141.4           468.3           209.5          2,206.3
                                                    ---------         ---------        --------        --------        ---------
         Interest credited to policyholder
            account balances                               --             823.4            78.5           114.7          1,016.6
         Amortization of deferred policy
            acquisition costs                            87.8              39.8            39.6              --            167.2
         Benefits and expenses                          148.4             108.7           283.5            63.1            603.7
                                                    ---------         ---------        --------        --------        ---------
            Total expenses                              236.2             971.9           401.6           177.8          1,787.5
                                                    ---------         ---------        --------        --------        ---------
         Operating income before federal
             income tax                                 150.9             169.5            66.7            31.7            418.8
         Realized gains on investments                     --              --                --            11.1             11.1
                                                    ---------         ---------        --------        --------        ---------
         Consolidated income before
            federal tax expense                     $   150.9         $   169.5        $   66.7        $   42.8        $   429.9
                                                    =========         =========        ========        ========        =========
         Assets as of year end                      $35,278.7         $14,436.3        $3,901.4        $6,174.3        $59,790.7
                                                    =========         =========        ========        ========        =========
</TABLE>

- ----------
        (1)  The Company's method of allocating net investment income results in
             a charge (negative net investment income) to the Variable Annuities
             segment which is recognized in the Corporate and Other segment. The
             charge relates to non-invested assets which support this segment on
             a statutory basis.
        (2)  Excludes realized gains and losses on investments.

         The Company has no significant revenue from customers located outside
         of the United States nor does the Company have any significant
         long-lived assets located outside the United States.

<PAGE>   67

                           PART II - OTHER INFORMATION

                       CONTENTS OF REGISTRATION STATEMENT

This Post-Effective Amendment to Form S-6 Registration Statement comprises the
following papers and documents:

The facing sheet.

Cross-reference to items required by Form N-8B-2.

The prospectus consisting of 120 pages.

Representations and Undertakings.

Signatures.

Independent Auditors' Consent

The following exhibits required by Forms N-8B-2 and S-6:

<TABLE>
<S>                                                            <C>

1.     Power of Attorney dated April 5, 2000                   Attached hereto.


2.     Resolution of the Depositor's Board of Directors        Included with the Registration Statement on Form N-8B-2 for
       authorizing the establishment of the Registrant,        the Nationwide VLI Separate  Account-2 (File No. 811-5311),
       adopted                                                 and hereby incorporated herein by reference.

3.     Distribution Contracts                                  Attached hereto.

4.     Form of Security                                        Filed  previously with initial registration (File No.
                                                               33-63179) and is hereby incorporated by reference.

5.     Articles of Incorporation of Depositor                  Included with the Registration Statement on Form N-8B-2 for
                                                               the Nationwide VLI Separate Account-2 (File No. 811-5311),
                                                               and hereby incorporated herein by reference.

6.     Application form of Security                            Filed  previously with initial registration (File No.
                                                               33-63179) and is hereby incorporated by reference.

7.     Opinion of Counsel                                      Filed previously with initial registration (File No.
                                                               33-63179) and is hereby incorporated by reference.
</TABLE>


<PAGE>   68


REPRESENTATIONS AND UNDERTAKINGS

The Registrant and Nationwide hereby make the following representations and
undertakings:

(a)    This filing is made pursuant to Rules 6c-3 and 6e-3(T) under the
       Investment Company Act of 1940 (the "Act"). The Registrant and Nationwide
       elect to be governed by Rule 6e-3(T)(b)(13)(i)(A) under the Act with
       respect to the policies described in the prospectus. The policies have
       been designed in a way as to qualify for the exemptive relief from
       various provisions of the Act afforded by Rule 6e-3(T).

(b)    Paragraph (b) (13) (iii) (F) of Rule 6e-3(T) is being relied on for the
       deduction of the mortality and expense risk charges ("risk charges")
       assumed by Nationwide under the policies. Nationwide represents that the
       risk charges are within the range of industry practice for comparable
       policies and reasonable in relation to all of the risks assumed by the
       issuer under the policies. Actuarial memoranda demonstrating the
       reasonableness of these charges are maintained by Nationwide, and will be
       made available to the Securities and Exchange Commission ("SEC") on
       request.

(c)    Nationwide has concluded that there is a reasonable likelihood that the
       distribution financing arrangement of the separate account will benefit
       the separate account and the contractholders and will keep and make
       available to the SEC on request a memorandum setting forth the basis for
       this representation.

(d)    Nationwide represents that the separate account will invest only in
       management investment companies which have undertaken to have a board of
       directors, a majority of whom are not interested persons of the company,
       formulate and approve any plan under Rule 12b-1 to finance distribution
       expenses.

(e)    Subject to the terms and conditions of Section 15(d) of the Securities
       Exchange Act of 1934, the Registrant hereby undertakes to file with the
       SEC such supplementary and periodic information, documents, and reports
       as may be prescribed by any rule or regulation of the SEC heretofore or
       hereafter duly adopted pursuant to authority conferred in that section.

(f)    The fees and charges deducted under the policy in the aggregate are
       reasonable in relation to the services rendered, the expenses expected to
       be incurred, and the risks assumed by Nationwide.


<PAGE>   69


                          INDEPENDENT AUDITORS' CONSENT


The Board of Directors of Nationwide Life Insurance Company and
Contract Owners of Nationwide VLI Separate Account-2:



We consent to the use of our reports included herein and to the reference to our
firm under the heading "Experts" in the prospectus.



                                                                        KPMG LLP

Columbus, Ohio


April 28, 2000





<PAGE>   70


                                   SIGNATURES
Pursuant to the requirements of the Securities Act of 1933, the Registrant,
NATIONWIDE VLI SEPARATE ACCOUNT-2, certifies that it meets the requirements of
Securities Act Rule 485 for effectiveness of this Post-Effective Amendment-8 and
has duly caused this Post-Effective Amendment to be signed on its behalf by the
undersigned thereunto duly authorized, and its seal to be hereunto affixed and
attested, all in the City of Columbus, and State of Ohio, on this 28th day of
April, 2000.


<TABLE>
<CAPTION>
<S>                                                  <C>                        <C>
                                                                       NATIONWIDE VLI SEPARATE ACCOUNT-2
                                                     ----------------------------------------------------------------
                                                                               (Registrant)
(Seal)                                                                  NATIONWIDE LIFE INSURANCE COMPANY
                                                     ----------------------------------------------------------------
Attest:                                                                      (Depositor)


By:          /s/ GLENN W. SODEN                      By:                     /s/ STEVEN SAVINI, ESQ.
- ----------------------------------------------       ----------------------------------------------------------------
                  Glenn W. Soden                                              Steven Savini, Esq.
                Assistant Secretary


Pursuant to the requirements of the Securities Act of 1933, this Post-Effective Amendment has been signed
below by the following persons in the capacities indicated on the 28th day of April, 2000.

               SIGNATURE                                 TITLE
LEWIS J. ALPHIN                                        Director
- ----------------------------------------
Lewis J. Alphin
A. I. BELL                                             Director
- ----------------------------------------
A. I. Bell
KENNETH D. DAVIS                                       Director
- ----------------------------------------
Kenneth D. Davis
KEITH W. ECKEL                                         Director
- ----------------------------------------
Keith W. Eckel
WILLARD J. ENGEL                                       Director
- ----------------------------------------
Willard J. Engel
FRED C. FINNEY                                         Director
- ----------------------------------------
Fred C. Finney
JOSEPH J. GASPER                             President and Chief Operating
- ----------------------------------------
Joseph J. Gasper                                 Officer and Director
DIMON R. MCFERSON                            Chairman and Chief Executive
- ----------------------------------------
Dimon R. McFerson                                Officer and Director
DAVID O. MILLER                                Chairman of the Board and
- ----------------------------------------
David O. Miller                                        Director
YVONNE L. MONTGOMERY                                   Director
- ----------------------------------------
Yvonne L. Montgomery
ROBERT A. OAKLEY                          Executive Vice President and Chief
- ----------------------------------------
Robert A. Oakley                                   Financial Officer
RALPH M. PAIGE                                         Director
- ----------------------------------------
Ralph M. Paige
JAMES F. PATTERSON                                     Director
- ----------------------------------------
James F. Patterson
ARDEN L. SHISLER                                       Director                      By /s/ STEVEN SAVINI, ESQ.
- ----------------------------------------                                        --------------------------------------
Arden L. Shisler                                                                         Steven Savini, Esq.
ROBERT L. STEWART                                      Director                           Attorney-in-Fact
- ----------------------------------------
Robert L. Stewart
NANCY C. THOMAS                                        Director
- ----------------------------------------
Nancy C. Thomas
</TABLE>



<PAGE>   1
                               POWER OF ATTORNEY

     KNOWN ALL MEN BY THESE PRESENT, that each of the undersigned as directors
and/or officers of NATIONWIDE LIFE INSURANCE COMPANY and NATIONWIDE LIFE AND
ANNUITY INSURANCE COMPANY, both Ohio corporations, which have filed or will file
with the U.S. Securities and Exchange Commission under the provisions of the
Securities Act of 1933, as amended, and if applicable, the Investment Company
Act of 1940, as amended, various Registration Statements and amendments thereto
for the registration under said Act(s) of Immediate or Deferred Variable Annuity
contracts in connection with MFS Variable Account, Nationwide Multi-Flex
Variable Account, Nationwide Variable Account, Nationwide Variable Account-11,
Nationwide Variable Account-3, Nationwide Variable Account-4, Nationwide
Variable Account-5, Nationwide Variable Account-6, Nationwide Fidelity Advisor
Variable Account, Nationwide Variable Account-8, Nationwide Variable Account-9,
Nationwide Variable Account-10, Nationwide Variable Account-11, Nationwide VA
Separate Account-A, Nationwide VA Separate Account-B, and Nationwide VA Separate
Account-C; 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 Nationwide Multiple
Maturity Separate Account and Nationwide Multiple Maturity Separate Account-A;
and the registration of Group Flexible Fund Retirement Contracts in connection
with Nationwide DC Variable Account, Nationwide DCVA-II, and 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 Nationwide VLI Separate Account,
Nationwide VLI Separate Account-2, Nationwide VLI Separate Account-3, Nationwide
VLI Separate Account-4, Nationwide VLI Separate Account-5, Nationwide VL
Separate Account-A, Nationwide VL Separate Account-B, Nationwide VL Separate
Account-C and Nationwide VL Separate Account-D, as well as any future separate
accounts established by said corporation for the purpose of registering variable
annuities, variable life insurance policies or market value adjustment products
with the U.S. Securities and Exchange Commission, hereby constitute and appoint
Dimon Richard McFerson, Joseph J. Gasper, Robert J. Woodward, Jr., Philip C.
Gath, Richard A. Karas, Edwin P. McCausland, Jr., Douglas C. Robinette, Susan A.
Wolken, Mark B. Koogler, Steven R. Savini and Mark R. Thresher, 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 U.S.
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 5th day of April, 2000.

/s/ Lewis J. Alphin                        /s/ David O. Miller
- -------------------------------------      -------------------------------------
Lewis J. Alphin, Director                  David O. Miller, Chairman of the
                                           Board, Director

/s/ A. I. Bell                             /s/ Yvonne L. Montgomery
- -------------------------------------      -------------------------------------
A. I. Bell, Director                       Yvonne L. Montgomery, Director

/s/ Kenneth D. Davis                       /s/ Robert A. Oakley
- -------------------------------------      -------------------------------------
Kenneth D. Davis, Director                 Robert A. Oakley, Executive Vice
                                           President Chief Financial Officer

/s/ Keith W. Eckel                         /s/ Ralph M. Paige
- -------------------------------------      -------------------------------------
Keith W. Eckel, Director                   Ralph M. Paige, Director

/s/ Willard J. Engel                       /s/ James F. Patterson
- -------------------------------------      -------------------------------------
Willard J. Engel, Director                 James F. Patterson, Director

/s/ Fred C. Finney                         /s/ Arden L. Shisler
- -------------------------------------      -------------------------------------
Fred C. Finney, Director                   Arden L. Shisler, Director

/s/ Joseph J. Gasper                       /s/ Robert L. Stewart
- -------------------------------------      -------------------------------------
Joseph J. Gasper, President and            Robert L. Stewart, Director
Chief Operating Officer and Director

/s/ Dimon R. McFerson                      /s/ Nancy C. Thomas
- -------------------------------------      -------------------------------------
Dimon R. McFerson, Chairman and Chief      Nancy C. Thomas, Director
Executive Officer and Director

<PAGE>   1
                           MARKETING COORDINATION AND
                        ADMINISTRATIVE SERVICES AGREEMENT


This Agreement entered into this 1st day of May, 2000, between Nationwide Life
Insurance Company ("Nationwide"), and Nationwide Investment Services Corporation
("NISC").

Nationwide proposes to develop, issue and administer, and NISC proposes to
provide the exclusive national distribution services for certain annuity and
life products (the "Products"). The parties hereby agree as follows:

A.       ADMINISTRATION OF PRODUCTS

         1.       Appointment of Product Administration

                  Nationwide is hereby appointed Product Administrator for the
                  Products.

         2.       Duties of Nationwide

                  Nationwide will perform in a proper and timely manner, those
                  functions enumerated in the column marked "Nationwide" in the
                  "Analysis of Administrative Functions," attached hereto as
                  EXHIBIT A, and incorporated herein by reference.

         3.       Duties of NISC

                  NISC will perform in a proper and timely manner, those
                  functions enumerated in the column marked "NISC" in the
                  "Analysis of Administrative Functions," attached hereto as
                  EXHIBIT A, and incorporated herein by reference.

B.       MARKETING COORDINATION AND SALES ADMINISTRATION

         1.       Distribution of Products

                  The Products will be distributed through registered
                  representatives of NASD broker-dealer firms, appointed by
                  Nationwide, who shall be duly qualified and licensed as agents
                  (the "Agents"), in accordance with applicable state insurance
                  authority.

         2.       NISC shall be the exclusive National Distributor of the
                  Products.

<PAGE>   2
         3.       Appointment and Termination of Agents

                  Appointment and termination of Agents shall be processed and
                  executed by Nationwide. NISC reserves the right to require
                  Nationwide to consult with it regarding licensing decisions.

         4.       Advertising

                  NISC shall not print, publish or distribute any advertisement,
                  circular or document relating to the Products or relating to
                  Nationwide unless such advertisement, circular or document has
                  been approved in writing by Nationwide. Such approval shall
                  not be unreasonably withheld, and shall be given promptly,
                  normally within five (5) business days. Neither Nationwide nor
                  any of its affiliates shall print, publish or distribute any
                  advertisement, circular or document relating to the Products
                  or relating to NISC unless such advertisement, circular or
                  document has been approved in writing by NISC. Such approval
                  shall not be unreasonably withheld, and shall be given
                  promptly, normally within five (5) business days. However,
                  nothing herein shall prohibit any person from advertising the
                  Products on a generic basis.

         5.       Marketing Conduct

                  The parties will jointly develop standards, practices and
                  procedures respecting the marketing of the Products. Such
                  standards, practices and procedures are intended to help
                  Nationwide meet its obligations as an issuer under the
                  securities laws, to assure compliance with state insurance
                  laws, and to help NISC meet its obligations under the
                  securities laws as National Distributor. These standards,
                  practices and procedures are subject to continuing review and
                  neither Nationwide nor NISC will object unreasonably to
                  changes to such standards, practices and procedures
                  recommended by the other to comply with the intent of this
                  provision.

         6.       Sales Material and Other Documents

                  a.       Sales Material

                           1)       Nationwide shall develop and prepare all
                                    promotional material to be used in the
                                    distribution of the Products, in
                                    consultation with NISC.

                           2)       Nationwide is responsible for the printing
                                    and the expense of providing such
                                    promotional material.

                           3)       Nationwide is responsible for approval of
                                    such promotional material by state insurance
                                    regulators, where required.
<PAGE>   3

                           4)       NISC and Nationwide agree to abide by the
                                    Advertising and Sales Promotion Material
                                    Guidelines, attached hereto as EXHIBIT B,
                                    and incorporated herein by reference.

                  b.       Prospectuses

                           1)       Nationwide is responsible for the
                                    preparation and regulatory clearance of any
                                    required registration statements and
                                    prospectuses for the Products.

                           2)       Nationwide is responsible for the printing
                                    of Product prospectuses in such quantities
                                    as the parties agree are necessary to assure
                                    sufficient supplies.

                           3)       Nationwide is responsible for supplying
                                    Agents with sufficient quantities of Product
                                    prospectuses.

                  c.       Contracts, Applications and Related Forms

                           1)       Nationwide, in consultation with NISC, is
                                    responsible for the design and printing of
                                    adequate supplies of Product applications,
                                    contracts, related forms, and such service
                                    forms as the parties agree are necessary.

                           2)       Nationwide is responsible for supplying
                                    adequate quantities of all such forms to the
                                    Agents.

         7.       Appointment of Agents

                  a.       NISC will assist Nationwide in facilitating the
                           appointment of Agents by Nationwide.

                  b.       Nationwide will forward all appointment forms and
                           applications to the appropriate states and maintain
                           all contacts with the states.

                  c.       Nationwide will maintain appointment files on Agents,
                           and NISC will have access to such files as needed.

         8.       Licensing and Appointment Guide

                  Nationwide shall provide to NISC a Licensing and Appointment
                  Guide (as well periodic updates thereto), setting forth the
                  requirements for licensing and appointment, in such quantities
                  as NISC may reasonably require.
<PAGE>   4
         9.       Other

                  a.       Product Training

                           Nationwide is responsible for any Product training
                           for the Agents.

                  b.       Field Sales Material

                           1)       Nationwide, in consultation with NISC, is
                                    responsible for the development, printing
                                    and distribution of non-public field sales
                                    material to be used by Agents.

                           2)       NISC shall have the right to review all
                                    field sales materials and to require any
                                    modification mandated by regulatory
                                    requirements.

                  c.       Production Reports

                           Nationwide will deliver to NISC the items listed in
                           Production Reports to be Provided, attached hereto as
                           EXHIBIT C, and incorporated herein by reference.

                  d.       Customer Service

                           Each party will notify the other of all material
                           pertinent inquiries and complaints it receives, from
                           whatever source and to whomever directed, and will
                           consult with the other in responding to such
                           inquiries and complaints.

                  e.       Records and Books

                           All books and records maintained by Nationwide in
                           connection with the offer and sale of variable
                           annuity interests funded by a Separate Account are
                           maintained and preserved in conformity with the
                           requirements of Rule 17a-3 and 17a-4 under the 1934
                           Exchange Act, to the extent such requirements are
                           applicable to the variable annuity operations.

                           All such books and records are maintained and held by
                           Nationwide on behalf of and as agent for NISC, whose
                           property they are and shall remain. Such books and
                           records are at all times subject to inspection by the
                           Securities and Exchange Commission and the National
                           Association of Securities Dealers, Inc.

<PAGE>   5
C.       GENERAL PROVISIONS

         1.       Waiver

                  The forbearance or neglect of either party to insist upon
                  strict compliance by the other with any of the provisions of
                  this Agreement, whether continuing or not, or to declare a
                  forfeiture of termination against the other, shall not be
                  construed as a waiver of any rights or privileges of the
                  forbearing party in the event of a further default or failure
                  of performance.

         2.       Limitations

                  Neither party shall have authority on behalf of the other to:
                  make, alter or discharge any contractual terms of the
                  Products; waive any forfeiture; extend the time of making any
                  contributions to the products; guarantee dividends; alter the
                  forms which either may prescribe; nor substitute other forms
                  in place of those prescribed by the other.

         3.       Binding Effect

                  This Agreement shall be binding on and shall inure to the
                  benefit of the parties to it and their respective successors
                  and assigns, provided that neither party shall assign or
                  sub-contract this Agreement or any rights or obligations
                  hereunder without prior written consent of the other.

         4.       Indemnification

                  Each party ("Indemnifying Party") hereby agrees to release,
                  indemnify and hold harmless the other party, its officers,
                  directors, employers, agents, servants, predecessors or
                  successors from any claims or liability arising out of the
                  acts or omissions of the Indemnifying Party not authorized by
                  this Agreement, including the violation of any federal or
                  state law or regulation.

         5.       Notices

                  All notices, requests, demands and other communication under
                  this Agreement shall be in writing and shall be deemed to have
                  been given on the date of service if served personally on the
                  party to whom notice is to be given, or on the date of mailing
                  if sent postage prepaid by First Class Mail, Registered or
                  Certified mail, by overnight mail, properly addressed as
                  follows:

                  TO NATIONWIDE:
                  Nationwide Life Insurance Company
                  Michael C. Butler, Vice President-Sales
                  Three Nationwide Plaza
                  Columbus, Ohio  43215

<PAGE>   6
                  TO NISC:
                  Nationwide Investment Services Corporation.
                  Barbara Shane, Vice President-Compliance Officer
                  Two Nationwide Plaza
                  Columbus, Ohio 43215

         6.       Governing Law

                  This Agreement shall be construed in accordance with and
                  governed by the laws of the State of Ohio.

         7.       Arbitration

                  The parties agree that misunderstandings or disputes arising
                  from this Agreement shall be decided by arbitration, conducted
                  upon request of either party before three arbitrators (unless
                  the parties agree on a single arbitrator) designated by the
                  American Arbitration Association, and in accordance with the
                  rules of such Association. The expenses of the arbitration
                  proceedings conducted hereunder shall be borne equally by both
                  parties.

         8.       Confidentiality

                  Any information, documents and materials, whether printed or
                  oral, furnished by either party or its agents or employees to
                  the other shall be held in confidence. No such information
                  shall be given to any third party, other than to such
                  sub-contractors of NISC as may be permitted herein, or under
                  requirements of a lawful authority, without the express
                  written consent of the other party.

D.       TERM OF AGREEMENT

         This Agreement, including the Exhibits attached hereto, shall remain in
         full force and effect until terminated, and may be amended only by
         mutual agreement of the parties in writing. Any decision by either
         party to cease issuance or distribution of any specific Product shall
         not effect a termination of the Agreement unless such termination is
         mutually agreed upon, or unless notice is given pursuant to Section
         E.2. hereof.


E.       TERMINATION

         1.       Either party may terminate this Agreement for cause at any
                  time, upon written notice to the other, if the other knowingly
                  and willfully: (a) fails to comply with the laws or
                  regulations of any state or governmental agency or body having
                  jurisdiction over the sale of insurance or securities; (b)
                  misappropriates any money or property belonging to the other;
                  (c) subjects the other to any actual or potential liability
                  due to misfeasance, malfeasance, or nonfeasance; (d) commits
                  any fraud upon the other; (e) has an assignment for the
                  benefit of creditors; (f) incurs bankruptcy; or (g) commits a
                  material breach of this Agreement.
<PAGE>   7
         2.       Either party may terminate this Agreement, without regard to
                  cause, upon six months prior written notice to the other.

         3.       In the event of termination of this Agreement, the following
                  conditions shall apply:

                  a)       The parties irrevocably acknowledge the continuing
                           right to use any Product trademark that might then be
                           associated with any Products, but only with respect
                           to all business in force at the time of termination.

                  b)       In the event this Agreement is terminated the parties
                           will use their best efforts to preserve in force the
                           business issued pursuant to this Agreement.

         IN WITNESS WHEREOF, the parties hereto have executed this Agreement to
be effective as of the date first above written.

                                      NATIONWIDE LIFE INSURANCE
                                      COMPANY

                                      By:  __________________________
                                             Michael C. Butler
                                      Title: Vice President - Sales


                                      NATIONWIDE INVESTMENT SERVICES
                                      CORPORATION

                                      By:  ________________________
                                             Barbara Shane
                                      Title: Vice President - Compliance Officer


<PAGE>   8



                                    EXHIBIT A

                      ANALYSIS OF ADMINISTRATIVE FUNCTIONS

A.       PRODUCT UNDERWRITING/ISSUE


NATIONWIDE                                NISC

- - Establishes underwriting criteria for   - Consults with regard to new business
application processing and rejections.     procedures and processing.

- - Reviews the completed application.
Applies underwriting/issue criteria to
application.

- - Notifies Agent and/or customer of
any error or missing data necessary to
underwrite application and establish
records for owner of Product ("Contract
Owner").

- - Prepares policy data page for
approved business and mails with policy
to Contract Owner.

- - Establishes and maintains all records
required for each Contract Owner, as
applicable.

- - Prepares and mails confirmation and
other statements to Contract Owners and
Agents, as required.

- - Prints, provides all forms ancillary
to issue of contract/policy forms for
Products.

- - Maintains supply of approved specimen
policy forms and all ancillary forms,
distributes same to Agents.



<PAGE>   9

B.       BILLING AND COLLECTION

NATIONWIDE

- - Receives premium/purchase
  payments and reconciles amount
  received with remittance media.

- - Updates Contract Owner records to
  reflect receipt of premium/purchase
  payment and performs accounting/
  investment allocation of each
  payment received.

- - Deposits all cash received under the
  Products in accordance with the
  terms of the Products.


C.       BANKING

NATIONWIDE

- - Balances, edits, endorses and prepares daily deposit.

- - Places deposits in depository account.

- - Prepares daily cash journal summary reports and
  maintains same for review by NISC.


<PAGE>   10



D.       PRICING/VALUATION/ACCOUNTING/TRADING

NATIONWIDE                             NISC

- - Maintains and makes available, as    - Cooperates in annual audit of separate
reasonably requested, records used in  account financials conducted for purposes
determining "Net Amount Available for  of financial statement certification and
Investment."                           publication.


- - Collects information needed in       - Will clear and settle Mutual Fund
determining Variable Account unit      trades on behalf of the separate accounts
values from the Funds including        using the National Securities Clearing
daily net asset value, capital         Corporation FUND/Serv System.
gains or dividend distributions,
and the number of Fund Shares
acquired or sold during the
immediately preceding valuation
period.

- - Performs daily unit valuation
calculation.




<PAGE>   11



E.       CONTRACT OWNER SERVICE/
         RECORD MAINTENANCE

NATIONWIDE                             NISC

- - Receives and processes all           - Accommodates customer service function
Contract Owner service requests,       by providing any supporting information
including but not limited to           or documentation which may be in the
informational requests, beneficiary    control of NISC.
changes, and transfers of Contract
Value among eligible investment
options.

- - Maintains daily records of all
changes made to Contract Owner
accounts.

- - Researches and responds to all
Contract Owner/Agent inquiries.

- - Keeps all required Contract Owner
records.

- - Maintains adequate number of toll
free lines to service Contract Owner/
Agent inquiries.


F.       DISBURSEMENTS (SURRENDERS,
         DEATH CLAIMS, LOANS)

NATIONWIDE                             NISC

- - Receives and processes surrenders,
loans, and death claims in accordance
with established guidelines.

- - Prepares checks for surrenders,
loans, and death claims, and forwards
to Contract Owner or Beneficiary.
Prepares and mails confirmation
statement of disbursement to Contract
Owner/Beneficiary with copy to Agent.



<PAGE>   12



G.       COMMISSIONS

NATIONWIDE                             NISC

- - Ascertains, on receipt of            - Receives and performs record keeping
applications, whether writing Agent    for investment company payments made
is appropriately licensed.             under a 12b-1 Plan.

- - Pays commissions and other fees
in accordance with agreements
relating to same.

H.       PROXY PROCESSING

NATIONWIDE                             NISC

- - Receives record date information
from Funds Receives proxy
solicitation materials from Funds.

- - Prepares Voting Instruction cards
and mails solicitation, if necessary.

- - Tabulates and votes all Fund Shares
in accordance with SEC requirements.


I.       PERIODIC REPORTS TO CONTRACT OWNERS

NATIONWIDE                             NISC

- - Prepares and mails quarterly and
annual Statements of Account to
Contract Owners.

- - Prepares and mails all semi-annual
and annual reports of Variable
Account(s) to Contract Owners.



<PAGE>   13




J.       REGULATORY/STATEMENT REPORTS

NATIONWIDE                             NISC

- - Prepares and files Separate Account  - Prepares and files periodic FOCUS
Annual Statements.                     Reports with the NASDR and SEC, as
                                       applicable.

- - Prepares and mails the appropriate,  - Prepares and files annual audited
required IRS reports at the Contract   financial statements with required
Owner level. Files same with required  regulatory agencies.
regulatory agencies.

- - Prepares and files form N-SAR for
the Separate Account.

K.       PREMIUM TAXES

NATIONWIDE                             NISC

- - Collects, pays and accounts for
premium taxes as appropriate.

- - Prepares and maintains all premium
tax records by state.

- - Maintains liabilities in General
Account ledger for accrual of premium
tax collected.

- - Integrates all company premium taxes
due and performs related accounting.


L.       FINANCIAL AND MANAGEMENT REPORTS

NATIONWIDE                             NISC

- - Provides periodic reports in         - Provides periodic reports in accordance
accordance with the Schedule of        with the Schedule of Reports to be
Reports to be prepared jointly by      prepared jointly by Nationwide and NISC.
Nationwide and NISC. (See EXHIBIT C)   (See EXHIBIT C)


<PAGE>   14

M.       AGENT LICENSE RECORDKEEPING

NATIONWIDE                             NISC

- - Receives, establishes, processes,    - Maintains securities registrations and
and maintains Agent appointment        assumes supervisory responsibility for
records.                               representatives of affiliated sales and
                                       marketing companies involved in the
                                       wholesale distribution of Nationwide
                                       variable contract products.

                                       - Maintains training, supervisory, and
                                       other required records for and on behalf
                                       of registered representatives of NISC.




<PAGE>   15

                                    EXHIBIT B

               ADVERTISING AND SALES PROMOTION MATERIAL GUIDELINES
                       FOR APPROVAL BY NATIONWIDE AND NISC

In order to assure compliance with state and federal regulatory requirements and
to maintain control over the distribution of promotional materials dealing with
the Products, Nationwide and NISC require that all variable contract promotional
materials be reviewed and approved by both Nationwide and NISC prior to their
use. These guidelines are intended to provide appropriate regulatory and
distribution controls.

1.       Sufficient lead time must be allowed in the submission of all
         promotional material. Nationwide and NISC shall approve in writing all
         promotional material. Such approval shall not be unreasonably withheld,
         and shall be given promptly, normally within five (5) days.

2.       All promotional material will be submitted in "draft" form to permit
         any changes or corrections to be made prior to the printing.

3.       Nationwide and NISC will provide each other with details as to each and
         every use of all promotional material submitted. Approval for one use
         will not constitute approval for any other use. Different standards of
         review may apply when the same advertising material is intended for
         different uses. The following information will be provided for each
         item of promotional material:

         a.       In what jurisdiction(s) the material will be used.
         b.       Whether distribution will be to broker/dealer, entity,
                  participant, etc.
         c.       How the material will be used (e.g., brochure, mailing, web
                  site, etc.)
         d.       The projected date of initial use.

4.       Each party will advise the other of the date it discontinues the use of
         any material.

5.       Any changes to previously approved promotional material must be
         resubmitted, following these procedures. When approved material is to
         be put to a different use, request for approval of the material for the
         new use must be submitted.

6.       Nationwide will assign a form number to each item of advertising and
         sales promotional material. This number will appear on each piece of
         advertising and sales promotional material. It will be used to aid in
         necessary filings, and to maintain appropriate controls.

7.       Nationwide and NISC will provide written approval for all material to
         be used.

8.       Nationwide will be responsible to effect necessary state filings.

9        NISC will coordinate SEC/NASD filings of sales and promotional
         material.

10.      All telephone communication and written correspondence regarding
         promotional materials should be directed to Office of Product and
         Market Compliance, Nationwide Life Insurance Company, One Nationwide
         Plaza, Columbus, Ohio 43215



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