NATIONWIDE VARIABLE ACCOUNT 3
485BPOS, 1995-06-26
Previous: NATIONWIDE VARIABLE ACCOUNT 3, 485BPOS, 1995-06-26
Next: DELL COMPUTER CORP, POS AM, 1995-06-26



<PAGE>   1

             As filed with the Securities and Exchange Commission.
                                                       Registration No. 33-24434
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                            Washington, D. C. 20549

                                    FORM N-4

                  REGISTRATION STATEMENT UNDER THE SECURITIES
                                  ACT OF 1933

                      Post-Effective Amendment No. 9  /x/


                         NATIONWIDE VARIABLE ACCOUNT-3
                           (Exact Name of Registrant)

                       NATIONWIDE LIFE INSURANCE COMPANY
                              (Name of Depositor)

                ONE NATIONWIDE PLAZA, COLUMBUS, OHIO 43216-6609
        (Address of Depositor's Principal Executive Offices) (Zip Code)

       Depositor's Telephone Number, including Area Code:  (614) 249-7111

GORDON E. MCCUTCHAN, SECRETARY, ONE NATIONWIDE PLAZA, COLUMBUS, OHIO 43216-6609
                    (Name and Address of Agent for Service)

   This Post-Effective Amendment amends the Registration Statement in respect of
the Prospectus, the Statement of Additional Information, and the Financial
Statements.

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

/   /    immediately upon filing pursuant to paragraph (b) of Rule 485         
/ X /    on July 1, 1995 pursuant to paragraph (b) of Rule 485 
/   /    60 days after filing pursuant to paragraph (a)(i) of Rule 485         
/   /    on (date) pursuant to paragraph (a)(i) of Rule (485)                  
/   /    this post-effective amendment designates a new effective date for     
         a previously filed post-effective amendment.                          
             
   The Registrant has registered an indefinite number of securities by a prior
registration statement in accordance with Rule 24f-2 under the Investment
Company Act of 1940. Pursuant to Paragraph (a)(3) thereof, a non-refundable fee
in the amount of $500 has been paid to the Commission. Registrant filed its
Rule 24f-2 Notice for the fiscal year ended December 31, 1994, on February 22,
1995.
================================================================================

                                   1 of 87


<PAGE>   2

                         NATIONWIDE VARIABLE ACCOUNT-3
                    REFERENCE TO ITEMS REQUIRED BY FORM N-4

<TABLE>
<CAPTION>
N-4 ITEM                                                                                                 PAGE
<S>           <C>                                                                                        <C>
Part A        INFORMATION REQUIRED IN A PROSPECTUS
        Item   1.    Cover page   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     3
        Item   2.    Definitions  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     4
        Item   3.    Synopsis or Highlights   . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    10
        Item   4.    Condensed Financial Information  . . . . . . . . . . . . . . . . . . . . . . . . .    11
        Item   5.    General Description of Registrant, Depositor, and Portfolio Companies  . . . . . .    13
        Item   6.    Deductions and Expenses  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    15
        Item   7.    General Description of Variable Annuity Contracts  . . . . . . . . . . . . . . . .    17
        Item   8.    Annuity Period   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    21
        Item   9.    Death Benefit and Distributions  . . . . . . . . . . . . . . . . . . . . . . . . .    22
        Item   10.   Purchases and Contract Value   . . . . . . . . . . . . . . . . . . . . . . . . . .    26
        Item   11.   Redemptions  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    28
        Item   12.   Taxes  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    29
        Item   13.   Legal Proceedings  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    32
        Item   14.   Table of Contents of the Statement of Additional Information   . . . . . . . . . .    32

Part B         INFORMATION REQUIRED IN A STATEMENT OF ADDITIONAL INFORMATION
        Item   15.   Cover Page   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    35
        Item   16.   Table of Contents  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    35
        Item   17.   General Information and History  . . . . . . . . . . . . . . . . . . . . . . . . .    35
        Item   18.   Services   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    35
        Item   19.   Purchase of Securities Being Offered   . . . . . . . . . . . . . . . . . . . . . .    35
        Item   20.   Underwriters   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    36
        Item   21.   Calculation of Performance   . . . . . . . . . . . . . . . . . . . . . . . . . . .    36
        Item   22.   Annuity Payments   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    37
        Item   23.   Financial Statements   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    38

Part C         OTHER INFORMATION
        Item   24    Financial Statements and Exhibits  . . . . . . . . . . . . . . . . . . . . . . . .    68
        Item   25.   Directors and Officers of the Depositor  . . . . . . . . . . . . . . . . . . . . .    70
        Item   26.   Persons Controlled by or Under Common Control with the Depositor or Registrant   .    72
        Item   27.   Number of Contract Owners  . . . . . . . . . . . . . . . . . . . . . . . . . . . .    83
        Item   28.   Indemnification  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    83
        Item   29.   Principal Underwriter  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    83
        Item   30.   Location of Accounts and Records   . . . . . . . . . . . . . . . . . . . . . . . .    85
        Item   31.   Management Services  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    85
        Item   32.   Undertakings   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    85
</TABLE>





                                    2 of 87

<PAGE>   3

                       NATIONWIDE LIFE INSURANCE COMPANY

                                  HOME OFFICE
                                P.O. BOX 182030
         COLUMBUS, OHIO 43218-2030, 1-800-826-3167, TDD 1-800-238-3035

                 INDIVIDUAL DEFERRED VARIABLE ANNUITY CONTRACTS
                  ISSUED BY THE NATIONWIDE VARIABLE ACCOUNT-3
                      OF NATIONWIDE LIFE INSURANCE COMPANY

   The Individual Deferred Variable Annuity Contracts described in this
Prospectus are flexible purchase payment contracts (collectively referred to as
the "Contracts").  References throughout the prospectus to Individual Deferred
Variable Annuity Contracts shall also mean certificates issued under Group
Flexible Fund Retirement Contracts. The Contracts are sold to individuals for
use in retirement plans which may qualify for special federal tax treatment
under the Internal Revenue Code. Annuity payments under the Contracts are
deferred until a selected later date.

   Purchase payments are allocated to the Nationwide Variable Account-3
("Variable Account"), a separate account of Nationwide Life Insurance Company
(the "Company"). The Variable Account uses its assets to purchase shares at net
asset value in one or more of the following series of the underlying Mutual
Fund options:

                    AMERICAN CAPITAL LIFE INVESTMENT TRUST:

                    -American Capital Common Stock Portfolio
             -American Capital Domestic Strategic Income Portfolio
   
                  -American Capital Emerging Growth Portfolio
                   -American Capital Global Equity Portfolio
       
                  -American Capital Government Portfolio
                    -American Capital Money Market Portfolio
                 -American Capital Multiple Strategy Portfolio
       
           -American Capital Real Estate Securities Portfolio
    

   
   This Prospectus provides you with the basic information you should know
about the Individual Deferred Variable Annuity Contracts issued by the
Nationwide Variable Account-3 before investing. You should read it and keep it
for future reference. A Statement of Additional Information dated July 1, 1995,
containing further information about the Contracts and the Nationwide Variable
Account-3 has been filed with the Securities and Exchange Commission. You can
obtain a copy without charge from Nationwide Life Insurance Company by calling
the number listed above, or writing P. O. Box 182030, Columbus, Ohio
43218-2030.
    

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

   
THE STATEMENT OF ADDITIONAL INFORMATION, DATED JULY 1, 1995, IS INCORPORATED
HEREIN BY REFERENCE. THE TABLE OF CONTENTS FOR THE STATEMENT OF ADDITIONAL
INFORMATION APPEARS ON PAGE 30 OF THE PROSPECTUS.
    

                  THE DATE OF THIS PROSPECTUS IS JULY 1, 1995.





                                       1


                                    3 of 87
<PAGE>   4
                           GLOSSARY OF SPECIAL TERMS

ACCUMULATION UNIT-An accounting unit of measure used to calculate the Variable
Account Contract Value prior to the Annuity Commencement Date.

ANNUITANT-The person on whose life this Contract is issued and who will receive
annuity payments.  The Annuitant is named on the Data Page of the Contract,
unless changed.

ANNUITY COMMENCEMENT DATE-The date on which annuity payments are to commence,
as shown on the Contract Data Page of the Contract, unless changed by the
Owner.

ANNUITY PAYMENT OPTION-The method for making annuity payments. Several options
are available under the Contract.

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

BENEFICIARY-The Beneficiary is the person who may be the recipient of certain
benefits under the Contract upon the death of the Designated Annuitant. The
Beneficiary can be changed by the Contract Owner as set forth in the Contract.

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

CONTINGENT BENEFICIARY-The Contingent Beneficiary is the person who may be the
recipient of certain benefits under the Contract if the named Beneficiary is
not living at the time of the death of the Designated Annuitant.

CONTINGENT DESIGNATED ANNUITANT-The Contingent Designated Annuitant may be the
recipient of certain rights or benefits under this Contract when the Designated
Annuitant dies before the Annuity Commencement Date. If a Contingent Designated
Annuitant is named in the application, all provisions of the Contract which are
based on the death of the Designated Annuitant will be based on the death of
the last survivor of the Designated Annuitant and the Contingent Designated
Annuitant. The Owner's right to name a Contingent Designated Annuitant may be
restricted under the provisions of any retirement or deferred compensation plan
for which this Contract is issued. A Contingent Designated Annuitant may be
named only if the Owner and Designated Annuitant are different people or if the
Owner is a non-natural person.

CONTRACT ANNIVERSARY-An anniversary of the Date of Issue of the Contract as
shown on the Data Page of the Contract.

CONTRACT OWNER (OWNER)-The Contract Owner is the person who possesses all
rights under the Contract, including the right to designate and change any
designations of the Owner's Beneficiary, Designated Annuitant, Contingent
Designated Annuitant, Beneficiary, Contingent Beneficiary, Annuity Payment
Option, and the Annuity Commencement Date.

CONTRACT VALUE-The sum of the Variable Account Contract Value and the Fixed
Account Contract Value.

CONTRACT YEAR-Each year commencing either with the Date of Issue, or the
Contract Anniversary thereafter shall be a Contract Year.

DATE OF ISSUE-The date shown as the Date of Issue on the Contract Data Page of
the Contract.

DEATH BENEFIT-The benefit payable upon the death of the Designated Annuitant.
This benefit does not apply upon the death of the Contract Owner when the Owner
and Designated Annuitant are not the same person.  If the Annuitant dies after
the Annuitization Date, any benefit that may be payable shall be as specified
in the Annuity Payment Option elected.

DESIGNATED ANNUITANT-The person designated prior to the Annuity Commencement
Date to receive annuity payments. The Designated Annuitant is named on the Data
Page, unless changed. The Company reserves the right to reject any change of
the Designated Annuitant which has been made without the prior consent of the
Company. The Designated Annuitant is the person upon whose continuation of life
any annuity payments involving life contingencies depends.  This person must be
age 78 or younger at the time of contract issuance.

FIXED ACCOUNT-The Fixed Account is made up of all assets of the Company other
than those in any segregated asset account.

FIXED ANNUITY-An annuity providing for payments which are guaranteed by the
Company as to dollar amount during the annuity payment period.





                                       2


                                    4 of 87

<PAGE>   5

HOME OFFICE-The Home Office is the main office of the Company located in
Columbus, Ohio.

INDIVIDUAL RETIREMENT ANNUITY-An annuity which qualifies for treatment under
Section 408 of the Internal Revenue Code.

INTEREST RATE GUARANTEE PERIOD-An interest rate declared for the Fixed Account
is guaranteed not to change for the duration of the Interest Rate Guarantee
Period. The interest rate declared will expire on the final day of a calendar
quarter during which the one year anniversary of the deposit or transfer into
the Fixed Account occurs; therefore, the initial Interest Rate Guarantee Period
for deposits or transfers to the Fixed Account may continue for up to three
months after a one year period has expired.  Subsequent guarantee periods will
be for twelve months.

MUTUAL FUND-The registered management investment companies in which the assets
of the sub-accounts of the Variable Account will be invested.

NON-QUALIFIED CONTRACTS-Contracts other than Qualified Contracts, Tax Sheltered
Annuity Plans, or Individual Retirement Annuities.

NON-QUALIFIED PLANS-Retirement Plans which do not receive favorable tax
treatment under the provisions of the Internal Revenue Code.

OWNER'S BENEFICIARY-The Owner's Beneficiary is named in the application and is
subject to change by the Owner. If the Owner wishes to name an Owner's
Beneficiary, he must do so in the application. The Owner's Beneficiary may be
the recipient of certain rights or benefits under this Contract when the Owner
dies before the Annuity Commencement Date. The Owner's right to name an Owner's
Beneficiary may be restricted under the provisions of the retirement or
deferred compensation plan for which this Contract is issued.

PLAN PARTICIPANT-The Plan Participant is the person for whom contributions are
being made to a Qualified Plan or Tax Sheltered Annuity either through employer
contributions or employee salary reduction contributions.

QUALIFIED CONTRACTS-Contracts issued under Qualified Plans.

QUALIFIED PLANS-Retirement Plans which receive favorable tax treatment under
the provisions of the Internal Revenue Code, including those described in
Section 401 and 403(a) of the Internal Revenue Code.

TAX SHELTERED ANNUITY-An annuity which qualifies for treatment under Section
403(b) of the Internal Revenue Code of 1986, as amended.

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

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

VARIABLE ACCOUNT-A separate investment account of the Company into which
Variable Account purchase payments are allocated.

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





                                       3


                                    5 of 87

<PAGE>   6
   
                               TABLE OF CONTENTS
<TABLE>
<S>                                                                                                  <C>
GLOSSARY OF SPECIAL TERMS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     2
SUMMARY OF CONTRACT EXPENSES  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     5
SYNOPSIS  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     8
CONDENSED FINANCIAL INFORMATION . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     9
NATIONWIDE LIFE INSURANCE COMPANY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    11
THE VARIABLE ACCOUNT  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    11
     Underlying Mutual Fund Options   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    11
     Voting Rights  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    12
VARIABLE ACCOUNT CHARGES, PURCHASE PAYMENTS, AND OTHER DEDUCTIONS . . . . . . . . . . . . . . . .    13
     Mortality Risk Charge  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    13
     Expense Risk Charge  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    13
     Contingent Deferred Sales Charge   . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    13
     Elimination of Contingent Deferred Sales Charge  . . . . . . . . . . . . . . . . . . . . . .    14
     Contract Maintenance Charge and Administration Charge  . . . . . . . . . . . . . . . . . . .    14
     Premium Taxes  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    15
     Expenses of the Variable Account   . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    15
     Investments of the Variable Account  . . . . . . . . . . . . . . . . . . . . . . . . . . . .    15
     Right to Revoke  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    15
     Transfers  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    16
     Assignment   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    16
     Loan Privilege   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    17
     Beneficiary Provisions   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    18
     Ownership Provisions   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    18
     Substitution of Securities   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    18
     Contract Owner Inquiries   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    19
ANNUITY PAYMENT PERIOD-VARIABLE ACCOUNT . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    19
     Value of an Annuity Unit   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    19
     Assumed Investment Rate  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    19
     Frequency and Amount of Annuity Payments   . . . . . . . . . . . . . . . . . . . . . . . . .    19
     Annuity Commencement Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    19
     Change in Annuity Commencement Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . .    19
     Annuity Payment Options  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    20
     Death of Contract Owner  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    20
     Death Benefit at Death of Designated Annuitant Prior to the Annuity
         Commencement Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    21
     Death Benefit After the Annuity Commencement Date  . . . . . . . . . . . . . . . . . . . . .    21
     Required Distribution for Qualified Plans or Tax Sheltered Annuities   . . . . . . . . . . .    21
     Required Distributions for Individual Retirement Annuities   . . . . . . . . . . . . . . . .    22
     Generation-Skipping Transfers  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    23
GENERAL INFORMATION . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    23
     Contract Owner Services  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    23
     Statements and Reports   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    24
     Allocation of Purchase Payments and Contract Value   . . . . . . . . . . . . . . . . . . . .    24
     Value of a Variable Account Accumulation Unit  . . . . . . . . . . . . . . . . . . . . . . .    25
     Net Investment Factor  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    25
     Valuation of Assets  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    25
     Determining the Contract Value   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    25
     Surrender (Redemption)   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    26
     Surrenders Under a Qualified Plan or Tax Sheltered Annuity Contract  . . . . . . . . . . . .    26
     Taxes  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    27
     Non-Qualified Contracts  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    27
     Diversification  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    28
     Charge for Tax Provisions  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    28
     Qualified Plans, Individual Retirement Annuities, Individual Retirement Accounts
         and Tax Sheltered Annuities  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    29
     Advertising  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    29
LEGAL PROCEEDINGS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    30
TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION  . . . . . . . . . . . . . . . . . . . .    30
APPENDIX  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    31
</TABLE>
    




                                       4


                                    6 of 87

<PAGE>   7

                          SUMMARY OF CONTRACT EXPENSES

CONTRACT OWNER TRANSACTION EXPENSES
<TABLE>
   <S>                                                                                              <C>
   Maximum Deferred Sales Charge(1)...........................................................       7%
</TABLE>

              RANGE OF CONTINGENT DEFERRED SALES CHARGE OVER TIME

<TABLE>
<CAPTION>
              Number of Completed Years from Date       Contingent Deferred Sales
                     of Purchase Payment                   Charge Percentage
                              <S>                                <C>
                               0                                  7%
                               1                                  6%
                               2                                  5%
                               3                                  4%
                               4                                  3%
                               5                                  2%
                               6                                  1%
                               7                                  0%
</TABLE>


<TABLE>
<S>                                                                        <C>
MAXIMUM ANNUAL CONTRACT MAINTENANCE CHARGE(2)...........................   $ 30
                                                                           ----
VARIABLE ACCOUNT ANNUAL EXPENSES
    Mortality and Expense Risk Charge...................................   1.25%
                                                                           ----
    Administration Charge...............................................   0.05%
                                                                           ----
      Total Variable Account Annual Expenses............................   1.30%
                                                                           ----
</TABLE>

(1) Starting with the second year after a purchase payment has been made, 10% of
the Contract Value may be withdrawn without imposition of a Contingent Deferred
Sales Charge. This free withdrawal privilege is non-cumulative and must be used
in the year available. Withdrawals may be restricted for Contracts issued
pursuant to the terms of a Tax Sheltered Annuity or other Qualified Plan. The
Contingent Deferred Sales Charge is imposed only against purchase payments (see
"Contingent Deferred Sales Charge").

(2) The annual Contract Maintenance Charge is deducted on each Contract
Anniversary and in any year in which the entire Contract Value is surrendered on
the date of Surrender.  The Company waives or reduces the Contract Maintenance
fee for certain Qualified Plans (see "Contract Maintenance Charge and
Administration Charge").





                                       5


                                    7 of 87

<PAGE>   8

UNDERLYING MUTUAL FUND ANNUAL EXPENSES (After Expense Reimbursements)(3)

<TABLE>
<S>                                                                        <C>
       Common Stock Portfolio
              Management Fees.................................             0.42%
                                                                           ----
              Other Expenses..................................             0.18%
                                                                           ----
                     Total Mutual Fund Expenses...............             0.60%
                                                                           ----
       Domestic Strategic Income Portfolio
              Management Fees.................................             0.15%
                                                                           ----
              Other Expenses..................................             0.45%
                                                                           ----
                     Total Mutual Fund Expenses...............             0.60%
                                                                           ----
   
       Emerging Growth Portfolio
              Management Fees.................................             0.70%
                                                                           ----
              Other Expenses..................................             0.00%
                                                                           ----
                     Total Mutual Fund Expenses...............             0.70%
                                                                           ----
       Global Equity Portfolio

              Management Fees.................................             1.00% 
                                                                           ----
              Other Expenses..................................             0.00%
                                                                           ----
                     Total Mutual Fund Expenses...............             1.00%
       
                                                                        ----
       Government Portfolio                                                
              Management Fees.................................             0.40%
                                                                           ----
              Other Expenses..................................             0.20%
                                                                           ----
                     Total Mutual Fund Expenses...............             0.60%            
                                                                           ----
       Money Market Portfolio
              Management Fees.................................             0.23%
                                                                           ----
              Other Expenses..................................             0.37%
                                                                           ----
                     Total Mutual Fund Expenses...............             0.60%
                                                                           ----
       Multiple Strategy Portfolio
              Management Fees.................................             0.38%
                                                                           ----
              Other Expenses..................................             0.22%
                                                                           ----
                     Total Mutual Fund Expenses...............             0.60%
                                                                           ----
       
   Real Estate Securities Portfolio
              Management Fees.................................             1.00%
                                                                           ----
              Other Expenses..................................             0.00%
                                                                           ----
                     Total Mutual Fund Expenses...............             1.00%
                                                                           ----
</TABLE>
    

(3) The Mutual Fund expenses shown above are assessed at the underlying Mutual
Fund level and are not direct charges against separate account assets or
reductions from Contract Values. These underlying Mutual Fund expenses are taken
into consideration in computing each underlying Mutual Fund's net asset value,
which is the share price used to calculate the unit values of the Variable
Account.  Absent reimbursement, management fees and total underlying Mutual Fund
annual expenses would be, respectively:  .50% and .87% for the Money Market
Portfolio;  .50% and .68% for the Common Stock Portfolio, .50% and .72% for the
Multiple Strategy Portfolio; and .50% and .70% for the Government Portfolio. For
the Domestic Strategic Income Portfolio, after reimbursement, the management
fee, other expenses, and total underlying Mutual Fund annual expenses would be
 .50%, .45%, and .95%, respectively.





                                       6


                                    8 of 87
<PAGE>   9
                                    EXAMPLE

The following chart depicts the dollar amount of expenses that would be
incurred under this Contract assuming a $1000 initial purchase payment and 5%
annual return. These dollar figures are illustrative only and should not be
considered a representation of past or future expenses. Actual expenses may be
greater or lesser than those shown below. The expense amounts presented are
derived from a formula which allows the $30 Contract Maintenance Charge to be
expressed as a percentage of the average Contract account size for existing
Contracts. Since the average Contract account size for Contracts issued under
this prospectus is greater than $1000, the expense effect of the Contract
Maintenance Charge is reduced accordingly.

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
                            If you surrender your               If you do not surrender your           If you annuitize your
                          Contract at the end of the             Contract at the end of the          Contract at the end of the
                            applicable time period                 applicable time period              applicable time period
- ----------------------------------------------------------------------------------------------------------------------------------
                       1 Yr.   3 Yrs.   5 Yrs.   10 Yrs.   1 Yr.   3 Yrs.   5 Yrs.   10 Yrs.   1 Yr.   3 Yrs.   5 Yrs.   10 Yrs.
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                    <C>     <C>       <C>     <C>       <C>     <C>      <C>      <C>       <C>     <C>      <C>      <C>
Common Stock            91      110      139      241        21     65       112      241        *       65     112       241
Portfolio
- ----------------------------------------------------------------------------------------------------------------------------------
Domestic                91      110      139      241        21     65       112      241        *       65     112       241
Strategic Income
Portfolio
- ----------------------------------------------------------------------------------------------------------------------------------
   
Emerging Growth         92      114      145      254        22     69       118      254        *       69     118       254
Portfolio
- ----------------------------------------------------------------------------------------------------------------------------------
Global Equity           96      123      161      285        26     78       134      285        *       78     134       285
Portfolio
- ----------------------------------------------------------------------------------------------------------------------------------
    
Government              91      110      139      241        21     65       112      241        *       65     112       241
Portfolio
- ----------------------------------------------------------------------------------------------------------------------------------
Money Market            91      110      139      241        21     65       112      241        *       65     112       241
Portfolio
- ----------------------------------------------------------------------------------------------------------------------------------
Multiple Strategy       91      110      139      241        21     65       112      241        *       65     112       241
Portfolio
- ----------------------------------------------------------------------------------------------------------------------------------
   
Real Estate             96      123      161      285        26     78       134      285        *       78     134       285
Securities Portfolio
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
    

*The Contracts sold under this Prospectus do not permit annuitizations during
the first two Contract Years.

The purpose of the Summary of Contract Expenses and Example are to assist the
Contract Owner in understanding the various costs and expenses that a Contract
Owner will bear directly or indirectly. The expenses of the Nationwide Variable
Account-3 as well as those of the underlying Mutual Fund options are reflected
in the table. For more and complete descriptions of the expenses of the Variable
Account, see "Variable Account Charges, Purchase Payments, and Other
Deductions". For more and complete information regarding expenses paid out of
the assets of a particular underlying Mutual Fund option, see the underlying
Mutual Fund's prospectus.  Deductions for premium taxes may also apply but are
not reflected in the Example shown above (see "Premium Taxes").





                                       7


                                    9 of 87

<PAGE>   10

                                    SYNOPSIS

   The Company does not deduct a sales charge from purchase payments made for
these Contracts. However, if any part of the Contract Value of such Contracts is
surrendered, the Company will, with certain exceptions, deduct from the Contract
Owner's Contract Value a Contingent Deferred Sales Charge not to exceed 7% of
the lesser of the total of all purchase payments made, within 84 months prior to
the date of the request to surrender, or the amount surrendered. This charge,
when applicable, is imposed to permit the Company to recover sales expenses
which have been advanced by the Company (see "Contingent Deferred Sales
Charge").

   In addition, on each Contract Anniversary the Company will deduct an annual
Contract Maintenance Charge of $30 from the Contract Value of the Contracts. The
Company will also assess an Administration Charge equal to an annual rate of
0.05% of the daily net asset value of the Variable Account. These charges are to
reimburse the Company for administrative expenses related to the issue and
maintenance of the Contracts. The Company does not expect to recover from these
charges an amount in excess of accumulated administrative expenses (see
"Contract Maintenance Charge and Administration Charge").

   The Company deducts a Mortality Risk Charge equal to an annual rate of 0.80%
of the daily net asset value of the Variable Account for mortality risk assumed
by the Company (see "Mortality Risk Charge").

   The Company deducts an Expense Risk Charge equal to an annual rate of 0.45%
of the daily net asset value of the Variable Account as compensation for the
Company's risk by undertaking not to increase administrative charges on the
Contracts regardless of the actual administrative costs (see "Expense Risk
Charge").

   The initial first year purchase payment must be at least $1,500 for
Non-Qualified Contracts. However, if periodic payments are expected by the
Company, this initial first year minimum may be satisfied by purchase payments
made on an annualized basis. The cumulative total of all purchase payments under
a Contract may not exceed $1,000,000 without the prior consent of the Company
(see "Allocation of Purchase Payments and Contract Value").

   If the Contract Value at the Annuity Commencement Date is less than $500, the
Contract Value may be distributed in one lump sum in lieu of annuity payments.
If any annuity payment would be less than $20, the Company shall have the right
to change the frequency of payments to such intervals as will result in payments
of at least $20 (see "Frequency and Amount of Annuity Payments").

   Premium taxes payable to any governmental entity will be charged against the
Contracts.  If any such premium taxes are payable at the time purchase payments
are made, the premium tax deduction will be made from the Contract prior to
allocation to any underlying mutual fund option (see "Premium Taxes").

   To be sure that the Contract Owner is satisfied with the Contract, the
Contract Owner has a ten day free look. Within ten days of the day the Contract
is received, it may be returned to the Home Office of the Company, at the
address shown on page 1 of this Prospectus. When the Contract is received by the
Company, the Company will void the Contract and refund the Contract Value in
full unless otherwise required by state and/or federal law. All Individual
Retirement Annuities will be a return of purchase payments (see "Right to
Revoke").





                                       8


                                    10 of 87

<PAGE>   11

CONDENSED FINANCIAL INFORMATION

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

<TABLE>
<CAPTION>
                                                               NUMBER OF UNITS
                         BEGINNING             ENDING            AT THE END
       FUND             UNIT VALUE           UNIT VALUE         OF THE PERIOD            YEAR
- -------------------------------------------------------------------------------------------------
<S>                     <C>                  <C>               <C>                       <C>
American Capital        12.879003            13.183559               277,679             1994
Money Market            12.709641            12.879003               280,849             1993
Portfolio-Q             12.458190            12.709641               264,988             1992
                        11.950917            12.458190               209,280             1991
                        11.217660            11.950917               207,210             1990
                        10.412806            11.217660               120,394             1989
                        10.000000            10.412806                 1,976             1988
- -------------------------------------------------------------------------------------------------
American Capital        12.879003            13.183559               532,988             1994
Money Market            12.709641            12.879003               583,001             1993
Portfolio-NQ            12.458190            12.709641               374,887             1992
                        11.950917            12.458190               415,122             1991
                        11.217660            11.950917               370,884             1990
                        10.412806            11.217660               188,561             1989
                        10.000000            10.412806                57,764             1988
- -------------------------------------------------------------------------------------------------
American Capital        19.993094            19.065611               549,470             1994
Common Stock            18.587100            19.993094               530,005             1993
Portfolio-Q             17.522020            18.587100               495,092             1992
                        13.014276            17.522020               398,318             1991
                        14.154142            13.014276               218,497             1990
                        10.682887            14.154142               104,326             1989
                        10.000000            10.682887                 3,717             1988
- -------------------------------------------------------------------------------------------------
American Capital        19.993094            19.065611             1,141,284             1994
Common Stock            18.587100            19.993094             1,146,227             1993
Portfolio-NQ            17.522020            18.587100               926,595             1992
                        13.014276            17.522020               687,711             1991
                        14.154142            13.014276               286,980             1990
                        10.682887            14.154142               141,530             1989
                        10.000000            10.682887                24,248             1988
- -------------------------------------------------------------------------------------------------
American Capital        17.253369            16.406732               749,168             1994
Multiple Strategy       16.230095            17.253369               841,559             1993
Portfolio-Q             15.327503            16.230095               812,793             1992
                        12.222570            15.327503               704,818             1991
                        12.154424            12.222570               577,104             1990
                        10.451221            12.154424               405,746             1989
                        10.000000            10.451221               157,320             1988
- -------------------------------------------------------------------------------------------------
</TABLE>





                                       9


                                    11 of 87
<PAGE>   12


CONDENSED FINANCIAL INFORMATION (CONTINUED)

<TABLE>
<CAPTION>
                                                               NUMBER OF UNITS
                         BEGINNING             ENDING            AT THE END
       FUND             UNIT VALUE           UNIT VALUE         OF THE PERIOD            YEAR
- -------------------------------------------------------------------------------------------------
<S>                     <C>                  <C>                   <C>                   <C>
American Capital        17.253369            16.406732             1,250,980             1994
Multiple Strategy       16.230095            17.253369             1,367,736             1993
Portfolio-NQ            15.327503            16.230095             1,273,695             1992
                        12.222570            15.327503             1,058,861             1991
                        12.154424            12.222570               876,452             1990
                        10.451221            12.154424               672,660             1989
                        10.000000            10.451221               295,223             1988
- ---------------------------------------------------------------------------------------------
American Capital        14.016253            13.235145               304,564             1994
Domestic Strategic      12.208185            14.016253               363,127             1993
Income Portfolio-Q      10.995055            12.208185               247,610             1992
                         9.189127            10.995055               175,620             1991
                        10.036383             9.189127                85,930             1990
                        10.753229            10.036383                87,598             1989
                        10.000000            10.753229                21,293             1988
- ---------------------------------------------------------------------------------------------
American Capital        14.016253            13.235145               574,730             1994
Domestic Strategic      12.208185            14.016253               705,552             1993
Income Portfolio-NQ     10.995055            12.208185               707,076             1992
                         9.189127            10.995055               587,343             1991
                        10.036383             9.189127               324,341             1990
                        10.753229            10.036383               311,252             1989
                        10.000000            10.753229                71,538             1988
- ---------------------------------------------------------------------------------------------
American Capital        13.620968            12.821877               227,201             1994
Government              12.794291            13.620968               293,305             1993
Portfolio-Q             12.260048            12.794291               171,646             1992
                        10.689640            12.260048                92,681             1991
                        10.000000            10.689640                34,202             1990
- ---------------------------------------------------------------------------------------------
American Capital        13.620968            12.821877               501,364             1994
Government              12.794291            13.620968               720,049             1993
Portfolio-NQ            12.260048            12.794291               452,081             1992
                        10.689640            12.260048               257,611             1991
                        10.000000            10.689640               119,020             1990
</TABLE>





                                       10


                                    12 of 87
<PAGE>   13
                       NATIONWIDE LIFE INSURANCE COMPANY

   The Company is a stock life insurance company organized under the laws of
the State of Ohio in March, 1929. The Company is a member of the Nationwide
Insurance Enterprise, with its Home Office at One Nationwide Plaza, Columbus,
Ohio 43216.  The Company offers a complete line of life insurance, including
annuities and accident and health insurance. It is admitted to do business in
the District of Columbia, Puerto Rico, and in all states.

                              THE VARIABLE ACCOUNT

   The Variable Account was established by the Company on October 7, 1987,
pursuant to the provisions of Ohio law, as the "Nationwide Variable Account-3."
The Company has caused the Variable Account to be registered with the
Securities and Exchange Commission as a Unit Investment Trust pursuant to the
provisions of the Investment Company Act of 1940. Such registration does not
involve supervision of the management of the Variable Account or the Company by
the Securities and Exchange Commission.

   The Variable Account is a separate investment account of the Company and, as
such, is not chargeable with liabilities arising out of any other business the
Company may conduct. The Company does not guarantee the investment performance
of the Variable Account.  Obligations under the Contracts, however, are
obligations of the Company. Income, gains and losses, whether or not realized,
from the assets of the Variable Account are, in accordance with the Contracts,
credited to or charged against the Variable Account without regard to other
income, gains, or losses of the Company.

   Purchase payments are allocated within the Variable Account among one or
more sub-accounts made up of shares in the underlying Mutual Fund(s) designated
by the Contract Owner. There are two sub-accounts within the Variable Account
for each of the underlying Mutual Fund options which may be designated by the
Contract Owner. One such sub-account contains the underlying Mutual Fund shares
attributable to Accumulation Units under Qualified Contracts and one such
sub-account contains the underlying Mutual Fund shares attributable to
Accumulation Units under Non-Qualified Contracts.

UNDERLYING MUTUAL FUND OPTIONS

   Contract Owners may choose from among the following underlying Mutual Fund
options under the Contracts.

   A summary of investment objectives is contained in the descriptions of each
underlying Mutual Fund option below. More detailed information may be found in
the current prospectus for each underlying Mutual Fund option offered. Such a
prospectus for the underlying Mutual Fund option(s) being considered must
accompany this Prospectus and should be read in conjunction herewith. A copy of
each prospectus may be obtained without charge from Nationwide Life Insurance
Company by calling 1-800-826-3167, TDD 1-800-238- 3035, or writing P. O. Box
182030, Columbus, Ohio 43218-2030.

   The underlying Mutual Fund options may also be available to registered
separate accounts offering variable annuity and variable life products of other
participating insurance companies, as well as to the Variable Account and other
separate accounts of the Company.  Although the Company does not anticipate any
disadvantages to this, there is a possibility that a material conflict may
arise between the interest of the Variable Account and one or more of the other
separate accounts participating in the underlying Mutual Funds.  A conflict may
occur due to a change in law affecting the operations of variable life and
variable annuity separate accounts, differences in the voting instructions of
the Contract Owners and those of other companies, or some other reason.  In the
event of a conflict, the Company will take any steps necessary to protect the
Contract Owners and variable annuity payees, including withdrawal of the
Variable Account from participation in the underlying Mutual Fund or Mutual
Funds which are involved in the conflict.

   
AMERICAN CAPITAL LIFE INVESTMENT TRUST

   The American Capital 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 portfolios which are sold
only to insurance companies to provide funding for variable life insurance
policies and variable annuity contracts.  Van Kampen American Capital Asset
Management, Inc. serves as the Portfolio's investment adviser.
    

   AMERICAN CAPITAL COMMON STOCK PORTFOLIO (the "Common Stock Portfolio") seeks
   capital appreciation by investing in a portfolio of securities consisting
   principally of common stocks.





                                       11


                                    13 of 87
<PAGE>   14

   AMERICAN CAPITAL DOMESTIC STRATEGIC INCOME PORTFOLIO (the "Domestic
   Strategic Income Portfolio") seeks current income as its primary objective.
   Capital appreciation is a secondary objective.  The Portfolio attempts to
   achieve these objectives through investment primarily in a diversified
   portfolio of fixed-income securities.  The Portfolio may invest in
   investment grade securities and lower rated and nonrated securities.  Lower
   rated securities are regarded by the rating agencies as predominantly
   speculative with respect to the issuer's continuing ability to meet principal
   and interest payments.

   
   AMERICAN CAPITAL EMERGING GROWTH PORTFOLIO (the "Emerging Growth Portfolio")
   seeks capital appreciation by investing in a portfolio of securities
   consisting principally of common stocks of small and medium sized companies
   considered by Van Kampen American Capital Asset Management, Inc. ("the
   Adviser"), to be emerging growth companies.  Under normal market conditions,
   at least 65% of the Portfolio's total assets will be invested in common
   stocks of small and medium sized companies (less than $2 billion of market
   capitalization), both domestic and foreign.  The Portfolio may invest up to
   20% of its total assets in securities of foreign issuers.  Additionally, the
   Portfolio may invest up to 15% of the value of its assets in restricted
   securities (i.e., securities which may not be sold without registration
   under the Securities Act of 1933) and in other securities not having readily
   available market quotations.

   AMERICAN CAPITAL GLOBAL EQUITY PORTFOLIO (the "Global Equity Portfolio")
   seeks long term capital growth through investments in an internationally
   diversified portfolio of equity securities of companies of any nation
   including the United States.  The Portfolio intends to be invested in equity
   securities of companies of at least three countries including the United
   States.  Under normal market conditions, at least 65% of the Portfolio's
   total assets are so invested.  Equity securities include common stocks,
   preferred stocks and warrants or options to acquire such securities.
    

   AMERICAN CAPITAL GOVERNMENT PORTFOLIO (the "Government Portfolio") seeks to
   provide investors with a high current return consistent with preservation of
   capital.  The Government Portfolio invests primarily in debt securities
   issued or guaranteed by the U.S. Government, its agencies or
   instrumentalities.  In order to hedge against changes in interest rates, the
   Government Portfolio may also purchase or sell options and engage in
   transactions involving interest rate futures contracts and options on such
   contracts.

   AMERICAN CAPITAL MONEY MARKET PORTFOLIO (the "Money Market Portfolio") seeks
   protection of capital and high current income by investing in short-term
   money market instruments.

   AMERICAN CAPITAL MULTIPLE STRATEGY PORTFOLIO (the "Multiple Strategy
   Portfolio") seeks a high total investment return consistent with prudent
   risk through a fully managed investment policy utilizing equity securities,
   primarily common stocks of large capitalization companies, as well as
   investment grade intermediate and long-term debt securities and money market
   securities.

   
   AMERICAN CAPITAL REAL ESTATE SECURITIES PORTFOLIO (the "Real Estate
   Securities Portfolio") seeks 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, including 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.
    

VOTING RIGHTS

   Voting rights under the Contracts apply ONLY with respect to purchase
payments or accumulated amounts allocated to the Variable Account.

   In accordance with its view of present applicable law, the Company will vote
the shares of the underlying Mutual Funds held in the Variable Account at
regular and special meetings of the shareholders of the underlying Mutual Funds
in accordance with instructions received from persons whose Contract Value is
measured by units in the Variable Account. However, if the Investment Company
Act of 1940 or any regulation thereunder should be amended or if the present
interpretation thereof should change, and as a result the Company determines
that it is permitted to vote the shares of the underlying Mutual Funds in its
own right, it may elect to do so.





                                       12


                                    14 of 87
<PAGE>   15

   The person having the voting interest under a Contract shall be the Contract
Owner. The number of shares held in the Variable Account which is attributable
to each Contract Owner is determined by dividing the Contract Owner's interest
in the Variable Account by the net asset value of the applicable share of the
underlying Mutual Funds.

   The number of shares which a person has the right to vote will be determined
as of the date to be chosen by the Company not more than 90 days prior to the
meeting of the underlying Mutual Fund and voting instructions will be solicited
by written communication at least 21 days prior to such meeting.

   Underlying Mutual Fund shares held in the Variable Account as to which no
timely instructions are received will be voted by the Company in the same
proportion as the voting instructions which are received with respect to all
Contracts participating in the Variable Account.

   Each person having the voting interest in the Variable Account will receive
periodic reports relating to the underlying Mutual Fund, proxy material and a
form with which to give such voting instructions with respect to the proportion
of the underlying Mutual Fund shares held in the Variable Account corresponding
to his or her interest in the Variable Account.

       VARIABLE ACCOUNT CHARGES, PURCHASE PAYMENTS, AND OTHER DEDUCTIONS

MORTALITY RISK CHARGE

   The Company assumes a "mortality risk" that variable annuity payments will
not be affected by the death rates of persons receiving such payments or of the
general population by virtue of annuity rates incorporated in the Contract
which cannot be changed.

   For assuming this mortality risk, the Company deducts a Mortality Risk
Charge from the Variable Account.  This amount is computed on a daily basis,
and is equal to an annual rate of 0.80% of the daily net asset value of the
Variable Account. The Company expects to generate a profit through assessing
this charge.

EXPENSE RISK CHARGE

   The Company will not increase charges for administration of the Contracts
regardless of its actual expenses. For assuming this expense risk, the Company
deducts an Expense Risk Charge from the Variable Account.  This amount is
computed on a daily basis, and is equal to an annual rate of 0.45% of the daily
net asset value of the Variable Account. The Company expects to generate a
profit through assessing this charge.

CONTINGENT DEFERRED SALES CHARGE

   No deduction for a sales charge is made from the purchase payments for these
Contracts. However, the Contingent Deferred Sales Charge, referred to below,
when it is applicable, will be used to cover expenses relating to the sale of
the Contracts, including commissions paid to sales personnel, the costs of
preparation of sales literature and other promotional activity. The Company
attempts to recover its distribution costs relating to the sale of the
Contracts from the Contingent Deferred Sales Charge. Any shortfall will be made
up from the General Account of the Company, which may indirectly include
portions of the Mortality and Expense Risk Charges, since the Company expects
to generate a profit from these charges. Gross Distribution Allowances which
may be paid on the sale of these Contracts are not more than 6.00% of purchase
payments.

   If part or all of the Contract Value is surrendered, a Contingent Deferred
Sales Charge will be made by the Company. For purposes of the Contingent
Deferred Sales Charge, surrenders under a Contract come first from the purchase
payments which have been on deposit under the Contract for the longest time
period. (For tax purposes, a surrender is treated as a withdrawal of earnings
first.) This charge will apply in the amounts set forth below to purchase
payments withdrawn within the time periods set forth. In no event will any
Contingent Deferred Sales Charge be made against any values which have been
held under the Contract for at least 84 months, or to commencement of an
annuity payout under Contracts which have been in effect for at least two years
or upon the death of the Designated Annuitant.





                                       13


                                    15 of 87
<PAGE>   16
The Contingent Deferred Sales Charge applies to the withdrawal of purchase
payments as follows:
<TABLE>
<CAPTION>

                 NUMBER OF COMPLETED                 CONTINGENT DEFERRED
                 YEARS FROM DATE OF                     SALES CHARGE
                  PURCHASE PAYMENT                       PERCENTAGE
                          <S>                                <C>
                          0                                  7%
                          1                                  6%
                          2                                  5%
                          3                                  4%
                          4                                  3%
                          5                                  2%
                          6                                  1%
                          7                                  0%
</TABLE>

   Starting with the second year after a purchase payment has been made under
the Contract, 10% of that purchase payment may be withdrawn each year without
imposition of the Contingent Deferred Sales Charge. This free withdrawal
privilege is non-cumulative and must be used in the year available. Withdrawals
may be restricted for Contracts issued pursuant to the terms of a Tax Sheltered
Annuity or other Qualified Plan.  No sales charges are deducted on redemption
proceeds that are transferred to the Fixed Account option of this annuity.

ELIMINATION OF CONTINGENT DEFERRED SALES CHARGE

   For Tax Sheltered Annuities purchased on or after May 1, 1992 and Qualified
Contracts sold in conjunction with 401 cases on or after May 1, 1992 the Company
will waive the Contingent Deferred Sales Charge when:

   A.   the Plan Participant experiences a case of hardship (as provided in
        Code Section 403(b) and as defined for purposes of Code Section
        401(k));

   B.   the Plan Participant becomes disabled (within the meaning of Code
        Section 72(m)(7) );

   C.   the Plan Participant attains age 59-1/2 and has participated in the
        Contract for at least 5 years, as determined from the Contract
        Anniversary date;

   D.   the Plan Participant has participated in the Contract for at least 15
        years as determined from the Contract Anniversary date;

   E.   the Plan Participant dies; or

   F.   the Contract is annuitized after 2 years from the inception of the
        Contract.

   For Non-Qualified Contracts and Individual Retirement Annuities the Company
will waive the Contingent Deferred Sales Charge when:

   A.   the Designated Annuitant dies; or

   B.   the Contract Owner annuitizes after 2 years in the Contract.

   When a Contract described in this Prospectus is exchanged for another
Contract issued by the Company, of the type and class which the Company
determined is eligible for such exchange, the Company will waive the Contingent
Deferred Sales Charge on the first Contract.

   Sales without commissions or other standard distribution expenses can
result in the elimination of sales charges.

   In no event will the elimination of Contingent Deferred Sales Charges be
permitted where such elimination will be unfairly discriminatory to any person,
or where it is prohibited by state law.

CONTRACT MAINTENANCE CHARGE AND ADMINISTRATION CHARGE

   Each year on the Contract Anniversary, the Company deducts an annual
Contract Maintenance Charge from the Contract Value to reimburse it for
administrative expenses relating to the issuance and maintenance of the
Contract.  For Tax Sheltered Annuities issued on or after May 1, 1992 the
Contract Maintenance Charges are $12 for Tax Sheltered Annuities and $30 for
Non-Qualified Plans and Individual Retirement Annuities.  However, the $12
Contract Maintenance Charge may be lowered to reflect the Company's savings in





                                       14


                                    16 of 87
<PAGE>   17

administration of the plan.  If additional contracts are issued pursuant to a
401 plan funded by the Contracts described in this prospectus, prior to May 1,
1992, such additional contracts shall have a Contract Maintenance Charge of $30.
For contracts issued pursuant to 401 plans sold on or after May 1, 1992 or
SEP-IRA Contracts sold on or after May 1, 1992 the Contract Maintenance Charge
varies from $30 to $0. Variances are based on internal underwriting guidelines
which can result in reductions of charges in incremental amounts of $5.
Underwriting considerations include the size of the group, the average
participant account balance transferred to the Company, if any, and
administrative savings.  The Contract Maintenance Charge will be allocated
between the Fixed Account and Variable Account in the same percentages as the
purchase payment investment allocations are to the Fixed Account and Variable
Account.  The Company also assesses an Administration Charge equal on an annual
basis to 0.05% of the daily net asset value of the Variable Account.  The
deduction of the Administration Charge is made from each sub-account in the same
proportion that the Contract Value in each sub-account bears to the total
Contract Value in the Variable Account.  These charges are designed only to
reimburse the Company for administrative expenses and the Company will monitor
these charges to ensure that they do not exceed annual administration expenses.
In any Contract Year when a Contract is surrendered for its full value on other
than the Contract Anniversary, the Contract Maintenance Charge will be deducted
at the time of such surrender.  The amount of the Contract Maintenance Charge
may not be increased by the Company.  In no event will reduction or elimination
of the Contract Maintenance Charge be permitted where such reduction or
elimination will be unfairly discriminatory to any person, or where it is
prohibited by state law.

PREMIUM TAXES

   The Company will charge against the Contract Value the amount of any
premium taxes levied by a state or any other governmental entity upon purchase
payments received by the Company.  To the best of the Company's present
knowledge, premium taxes currently imposed by certain jurisdictions range from
0% to 3.5%.  This range is subject to change.  The method used to recoup premium
tax expense will be determined by the Company at its sole discretion and in
compliance with applicable state law.  The Company is currently deducts such
charges from a Contract Owner's Contract Value either:  (1) at the time the
Contract is surrendered, (2) at annuitization, or (3) in those states which
require, at the time purchase payments are made to the Contract.

EXPENSES OF THE VARIABLE ACCOUNT

   Deductions from and expenses paid out of the assets of the underlying
Mutual Funds are described in each of the underlying Mutual Fund prospectuses.
The Company deducts from the assets of the Variable Account the types of
expenses covered by the charges described in the "Variable Account Charges,
Purchase Payments, and Other Deductions" provision. These total expenses for the
fiscal year ended December 31, 1994, were 1.76% of average net assets.

INVESTMENTS OF THE VARIABLE ACCOUNT

   At the time of purchase each Contract Owner elects to have purchase
payments attributable to his participation in the Variable Account allocated
among one or more of the sub-accounts which consist of shares in the underlying
Mutual Fund. Shares of the respective underlying Mutual Funds specified by the
Contract Owner are purchased at net asset value for the respective sub-
account(s) and converted into Accumulation Units. At the time of application,
the Contract Owner designates the underlying Mutual Funds to which he desires to
have purchase payments allocated. Such election is subject to any minimum
purchase payment limitations which may be imposed by the underlying Mutual Funds
designated. The election as to allocation of purchase payments or as to
transfers of the Contract Value from one sub-account to another may be changed
by the Contract Owner pursuant to such terms and conditions applicable to such
transactions as may be imposed by each of the underlying Mutual Funds, in
addition to those set forth in the Contracts.

RIGHT TO REVOKE

   The Contract Owner may revoke the Contract at any time between the date of
application and the date 10 days after receipt of the Contract and receive a
refund of the Contract Value unless otherwise required by state and/or federal
law. All Individual Retirement Annuity refunds will be a return of purchase
payments.

   In order to revoke the Contract, it must be mailed or delivered to the Home
Office of the Company at the mailing address shown on page 1 of this Prospectus.
Mailing or delivery must occur on or before 10 days after receipt of the
Contract for revocation to be effective. In order to revoke the Contract, if it
has not been





                                       15


                                    17 of 87
<PAGE>   18
received, written notice must be mailed or delivered to the Home Office of the
Company at the mailing address shown on page 1 of this Prospectus.

   The liability of the Variable Account under this provision is limited to
the Contract Value in each sub-account on the date of revocation. Any additional
amounts refunded to the Contract Owner will be paid by the Company.

TRANSFERS

   The Owner may request a transfer of up to 100% of the Contract Value from
the Variable Account to the Fixed Account without penalty or adjustment.  Any
such transfer must remain on deposit in the Fixed Account until the expiration
of the current Interest Rate Guarantee Period.  The Interest Rate Guarantee
Period expires on the final day of a calendar quarter; therefore the Interest
Rate Guarantee Period for deposits or transfers to the Fixed Account may
continue for up to three months after a one year period has expired.  The
Owner's Value in each sub-account will be determined as of the date the transfer
request is received in the Home Office in good order.  The Company reserves the
right to restrict transfers to 25% of the Contract Value for any 12 month
period.

   The Owner may at the maturity of an Interest Rate Guarantee Period, transfer
a portion of the value of the Fixed Account to the Variable Account. The maximum
percentage that may be transferred from the Fixed Account to the Variable
Account will be determined by the Company, at its sole discretion, but will not
be less than 10% of the total value of the portion of the Fixed Account that is
maturing and will be declared upon the expiration date of the then current
Interest Rate Guarantee Period.  Should the Company exercise this right, the
specific percentage will be declared upon the expiration date of the Interest
Rate Guarantee Period.  Transfers from the Fixed Account must be made within 45
days after the expiration date of the then current Interest Rate Guarantee
Period.  Owners who have entered into a Dollar Cost Averaging agreement with the
Company (see "Dollar Cost Averaging") may transfer from the Fixed Account to the
Variable Account under the terms of that agreement. Transfers from the Fixed
Account may not be made prior to the first Contract Anniversary. Transfers must
also be made prior to the Annuity Commencement Date.

   Transfers among the sub-accounts may be made either in writing or, in states
allowing such transfers, by telephone.  This telephone exchange privilege is
made available to Contract Owners automatically without their having to elect
the privilege.  The Company will employ procedures reasonably designed to
confirm that instructions communicated by telephone are genuine. Such procedures
may include any or all of the following, or such other procedures as the Company
may, from time to time, deem reasonable:  requesting identifying information,
such as name, contract number, Social Security number, and/or personal
identification number; tape recording all telephone transactions; and providing
written confirmation thereof to both the Contract Owner and any agent of record,
at the last address of record.  Although failure to follow such procedures may
result in the Company's liability for any losses due to unauthorized or
fraudulent telephone transfers, the Company will not be liable for following
instructions communicated by telephone which it reasonably believes to be
genuine.  Any losses incurred pursuant to actions taken by the Company in
reliance on telephone instructions reasonably believed to be genuine shall be
borne by the Contract Owner.  The Company may withdraw the telephone exchange
privilege upon 30 days' written notice to Contract Owners.

ASSIGNMENT

   Where permitted, the Contract Owner may assign the Contract at any time
during the lifetime of the Designated Annuitant. Any assignment will take effect
upon receipt by the Company of a written notice thereof executed by the Contract
Owner. The Company assumes no responsibility for the validity or sufficiency of
any assignment. The Company shall not be liable as to any payment or other
settlement made by the Company before receipt of the assignment. Qualified
Contracts may not be assigned, pledged or otherwise transferred except under
such conditions as may be allowed by applicable law.

   If this Contract is a Non-Qualified Contract, any portion of Contract Value
attributable to purchase payments made after August 13, 1982, which is pledged
or assigned shall be treated as a distribution and shall be included in gross
income to the extent that the cash value exceeds the investment in the Contract,
for the taxable year in which assigned or pledged. In addition, any Contract
Values assigned may, under certain conditions, be subject to a tax penalty equal
to 10% of the assigned amount which is included in gross income.  Individual
Retirement Annuities and Tax Sheltered Annuities are not eligible for
assignment.





                                       16


                                    18 of 87
<PAGE>   19

LOAN PRIVILEGE

   Prior to the Annuitization Date, the Owner of a Qualified Contract or Tax
Sheltered Annuity may receive a loan from their Contract Value, subject to the
terms of the Contract, the plan, and Section 72 of the Internal Revenue Code
("Code"), which impose restrictions on loans.

   Loans from Qualified Contracts or Tax Sheltered Annuities are available
beginning 30 days after the Date of Issue. The Contract Owner may borrow a
minimum of $1,000. In non-ERISA plans, for Contract Values up to $20,000, the
maximum loan balance which may be outstanding at any time is 80% of the Contract
Value, but not more than $10,000. If the Contract Value is $20,000 or more, the
maximum loan balance which may be outstanding at any time is 50% of the Contract
Value, but not more than $50,000. For ERISA plans, the maximum loan balance
which may be outstanding at any time is 50% of the Contract Value, but not more
than $50,000. The $50,000 limit will be reduced by the highest loan balances
owed during the prior one-year period. Additional loans are subject to the
Contract minimum amount. The aggregate of all loans may not exceed the Contract
Value limitations stated above.

   For salary reduction Tax Sheltered Annuities, loans may only be secured by
the Contract Value. For loans from Qualified Contracts and other Tax Sheltered
Annuities, the Company reserves the right to limit a loan to 50% of the Contract
Value subject to the acceptance by the Contract Owner of the Company's loan
agreement. Where permitted, the Company may require other named collateral where
the loan from a Contract exceeds 50% of the Contract Value.

   All loans are made from a collateral fixed account. An amount equal to the
principal amount of the loan will be transferred to the collateral fixed
account. Unless instructed to the contrary by the Contract Owner, the Company
will first transfer to the collateral fixed account the Variable Account units
from the Contract Owner's investment options in proportion to the assets in each
option until the required balance is reached or all such variable units are
exhausted. The remaining required collateral will next be transferred from the
Fixed Account. No withdrawal charges are deducted at the time of the loan, or on
the transfer from the Variable Account to the collateral fixed account.

   Until the loan has been repaid in full, that portion of the collateral
fixed account equal to the outstanding loan balance shall be credited with
interest at a rate 2.25% less than the loan interest rate fixed by the Company
for the term of the loan. However, the interest rate credited to the collateral
fixed account will never be less than 3.0%.  Specific loan terms are disclosed
at the time of loan application or loan issuance.

   Loans must be repaid in substantially level payments, not less frequently
than quarterly, within five years.  Loans used to purchase the principal
residence of the Contract Owner must be repaid within 15 years.  During the loan
term, the outstanding balance of the loan will continue to earn interest at an
annual rate as specified in the loan agreement. Loan repayments will consist of
principal and interest in amounts set forth in the loan agreement. Loan
repayments will be allocated between the Fixed and Variable Accounts in the same
proportion as when the loan was made.

   If the Contract is surrendered while the loan is outstanding, the surrender
value will be reduced by the amount of the loan outstanding plus accrued
interest. If the Contract Owner/Annuitant dies while the loan is outstanding,
the death benefit will be reduced by the amount of the loan outstanding plus
accrued interest.  If a Contract Owner who is not the Annuitant dies prior to
the Annuitization Date and while the loan is outstanding, the distribution will
be reduced by the amount of the loan outstanding plus accrued interest. If
annuity payments start while the loan is outstanding, the Contract Value will be
reduced by the amount of the outstanding loan plus accrued interest. Until the
loan is repaid, the Company reserves the right to restrict any transfer of the
Contract which would otherwise qualify as a transfer as permitted in the
Internal Revenue Code.

   If a loan payment is not made when due, interest will continue to accrue.
The defaulted payment plus accrued interest will be deducted from any future
distribution under the Contract and paid to the Company. Any loan payment which
is not made when due, plus interest will be treated as a distribution, as
permitted by law, may be taxable to the borrower, and may be subject to the
early withdrawal tax penalty.

   Loans may also be limited or controlled by the provisions of the employer's
plan.

   Loan repayments must be identified as such or else they will be treated as
purchase payments, and will not be used to reduce the outstanding loan principal
or interest due. The Company reserves the right to modify the term or procedures
of the loan in the event of a change in the laws or regulations relating to the
treatment of loans. The Company also reserves the right to assess a loan
processing fee.  Individual Retirement Annuities, SEP-IRA accounts and
Non-Qualified Contracts are not eligible for loans.


                                       17


                                    19 of 87
<PAGE>   20
BENEFICIARY PROVISIONS

   Subject to the terms of any existing assignment, the Contract Owner may
change the Beneficiary from time to time during the lifetime of the Designated
Annuitant by written notice to the Company. The change will, upon receipt by the
Company at its Home Office, take effect as of the time the written notice was
signed, whether or not the Designated Annuitant is living at the time of
recording, but without further liability as to any payment or settlement made by
the Company before receipt of such change.

   Unless otherwise provided in the Contract or in an effective change of
Beneficiary designation, all rights and interests of any Beneficiary
predeceasing the Designated Annuitant shall vest in the Contingent Beneficiary
if designated. If a Contingent Beneficiary is not designated or predeceases the
Beneficiary, all rights and interests of the Beneficiary will vest in the
Contract Owner or the Contract Owner's estate.

   The Beneficiary will be the designated person or persons who survive the
Designated Annuitant, and if more than one survive, they will share equally
unless otherwise specified in the Beneficiary designation. In the event that the
Beneficiary dies before the Designated Annuitant, the Contingent Beneficiary
will become the Beneficiary.

OWNERSHIP PROVISIONS

   Unless otherwise provided, the Contract Owner has all rights under the
Contract. IF THE PURCHASER NAMES SOMEONE OTHER THAN HIMSELF OR HERSELF AS OWNER,
THE PURCHASER WILL HAVE NO RIGHTS UNDER THE CONTRACT.

   If the Owner dies prior to the Annuity Commencement Date, Contract
ownership will be determined in accordance with the "Death of Contract Owner"
section. The Designated Annuitant may become the Contract Owner on and after the
Annuity Commencement Date subject to the terms elected at annuitization. If the
Designated Annuitant does not survive the Contract Owner or if the Designated
Annuitant and the Owner are the same person, Contract ownership will be
determined in accordance with the "Death Benefit At Death of Designated
Annuitant Prior To The Annuity Commencement Date" provision. After the Annuity
Commencement Date ownership will be determined based on the Annuity Payment
Option selected. The Designated Annuitant's rights regarding ownership may be
restricted under the provisions of the retirement or deferred compensation plan
under which this Contract may be issued.

   Prior to the Annuity Commencement Date, the Contract Owner may name a new
Contract Owner or Owner's Beneficiary at any time, but such change may be
subject to state and federal gift taxes and may be treated as an assignment of
the Contract for income tax purposes.  Such an assignment would result in a
deemed distribution of the Contract.  Any new choice of Contract Owner will
automatically revoke any prior choice of Contract Owner. Any request for change
must be: (1) made in writing; and (2) received by the Company at its Home
Office. A request for change of Contract Owner must be a "Proper Written
Application" and may include a signature guarantee as specified in the
"Surrender" section.  The change will become effective as of the date the
written request is signed. A new choice of Contract Owner or Owner's Beneficiary
will not apply to any payment made or action taken by the Company prior to the
time it was received.

   A change in the Designated Annuitant or Contingent Designated Annuitant
must be received before the Annuity Commencement Date and meet the following
conditions: (1) request for such change must be made by the Contract Owner; (2)
request must be made in writing on a form acceptable to the Company; (3) request
must be signed by the Contract Owner; and (4) such change is subject to
underwriting and approval by the Company. A change of the Designated Annuitant
shall be treated as the death of the Owner for purposes of the "Death of
Contract Owner" provisions, if the Owner is not an individual. If the Contract
is issued in connection with a Qualified Plan, the rights of the Contract Owner
and Designated Annuitant may be subject to specific rules set forth in the plan
document.

SUBSTITUTION OF SECURITIES

   If the shares of the underlying Mutual Fund options described in this
 Prospectus should no longer be available for investment by the Variable Account
 or if, in the judgment of the Company's management, further investment in such
 underlying Mutual Fund shares should become inappropriate in view of the
 purposes of the Contract, the Company may substitute shares of another
 underlying Mutual Fund for underlying Mutual Fund shares already purchased or
 to be purchased in the future with purchase payments under the Contract. No
 substitution of securities in the Variable Account may take place without prior
 approval of the Securities and Exchange Commission, and under such requirements
 as it may impose.





                                       18


                                    20 of 87
<PAGE>   21
CONTRACT OWNER INQUIRIES

   Contract Owner inquiries may be directed to Nationwide Life Insurance
Company by writing P. O. Box 182030, Columbus, Ohio 43218-2030, or calling
1-800-826-3167, TDD 1-800-238-3035.

                    ANNUITY PAYMENT PERIOD-VARIABLE ACCOUNT

   At the Annuity Commencement Date the Variable Account Contract Value is
applied to the Annuity Payment Option elected in accordance with the Annuity
Table in the Contract.

   Subsequent Variable Annuity payments vary in amount in accordance with the
investment performance of the Variable Account.  The dollar amount of the first
annuity payment determined as above is divided by the value of an Annuity Unit
as of the Annuity Commencement Date to establish the number of Annuity Units
representing each monthly annuity payment. This number of Annuity Units remains
fixed during the annuity payment period. The dollar amount of the second and
subsequent payments is not predetermined and may change from month to month. The
dollar amount of each subsequent payment is determined by multiplying the fixed
number of Annuity Units by the Annuity Unit Value for the Valuation Period in
which the payment is due. The Company guarantees that the dollar amount of each
payment after the first will not be affected by variations in mortality
experience from mortality assumptions used to determine the first payment.

VALUE OF AN ANNUITY UNIT

   The value of an Annuity Unit was arbitrarily set initially at $10 when the
first underlying Mutual Fund shares were purchased.  The value of an Annuity
Unit for a sub-account for any subsequent Valuation Period is determined by
multiplying the Annuity Unit Value for the immediately preceding Valuation
Period by the Net Investment Factor for the Valuation Period for which the
Annuity Unit Value is being calculated, and multiplying the result by an
interest factor to neutralize the assumed investment rate of 3.5% per annum
built into the Annuity Tables contained in the Contracts (see "Net Investment
Factor").

ASSUMED INVESTMENT RATE

   A 3.5% Assumed Investment Rate is built into the Annuity Tables contained
in the Contracts. A higher assumption would mean a higher initial payment but
more slowly rising or more rapidly falling subsequent payments. A lower
assumption would have the opposite effect. If the actual investment rate is at
the annual rate of 3.5%, the annuity payments will be level.

FREQUENCY AND AMOUNT OF ANNUITY PAYMENTS

   Annuity payments will be paid as monthly installments. However, if the net
amount available to apply under any Annuity Payment Option is less than $500,
the Company shall have the right to pay such amount in one lump sum in lieu of
the payments otherwise provided for. In addition, if the payments provided for
would be or become less than $20, the Company shall have the right to change the
frequency of payments to such intervals as will result in payments of at least
$20.

ANNUITY COMMENCEMENT DATE

   The Contract Owner selects an Annuity Commencement Date at the time of
application. Such date must be the first day of a calendar month and must be at
least 2 years after the Date of Issue. In the event the Contract is issued
subject to the terms of a Qualified Plan, annuitization may occur during the
first 2 years, subject to approval by the Company.

CHANGE IN ANNUITY COMMENCEMENT DATE

   The Contract Owner may, upon prior written notice to the Company, change
the Annuity Commencement Date. The date to which such a change may be made shall
be the first day of a calendar month.

   If the Contract Owner requests in writing (See "Ownership Provisions"), and
the Company approves the request, the Annuity Commencement Date may be deferred.
No further changes in the Designated Annuitant will be permitted under the
Contract. The amount of the Death Benefit will be limited to the Contract Value
if the Annuity Commencement Date is postponed beyond the first day of the
calendar month after the Designated Annuitant's 75th birthday or such other
Annuity Commencement Date provided under the Contract Owner's Qualified Plan.





                                       19


                                    21 of 87
<PAGE>   22

ANNUITY PAYMENT OPTIONS

   The Contract Owner may, upon prior written notice to the Company, at any
time prior to the Annuity Commencement Date, elect one of the following Annuity
Payment Options.

   Option 1-Life Annuity-An annuity payable monthly during the lifetime of the
   Designated Annuitant, ceasing with the last payment due prior to the death
   of the Designated Annuitant. IT WOULD BE POSSIBLE UNDER THIS OPTION FOR THE
   DESIGNATED ANNUITANT TO RECEIVE ONLY ONE ANNUITY PAYMENT IF HE OR SHE DIED
   BEFORE THE SECOND ANNUITY PAYMENT DATE, TWO ANNUITY PAYMENTS IF HE OR SHE
   DIED BEFORE THE THIRD ANNUITY PAYMENT DATE, AND SO ON.

   Option 2-Joint and Last Survivor Annuity-An annuity payable monthly during
   the joint lifetimes of the Designated Annuitant and designated second person
   and continuing thereafter during the lifetime of the survivor. AS IS THE
   CASE UNDER OPTION 1 ABOVE, THERE IS NO MINIMUM NUMBER OF PAYMENTS GUARANTEED
   UNDER THIS OPTION. PAYMENTS CEASE UPON THE DEATH OF THE LAST SURVIVING
   ANNUITANT REGARDLESS OF THE NUMBER OF PAYMENTS RECEIVED.

   Option 3-Life Annuity With 120 or 240 Monthly Payments Guaranteed-An annuity
   payable monthly during the lifetime of the Designated Annuitant with the
   guarantee that if at the death of the Designated Annuitant payments have
   been made for fewer than 120 or 240 months, as selected, payments will be
   made as follows:

   (1)   Any guaranteed annuity payments will be continued during the
         remainder of the selected period to the Beneficiary or the Beneficiary
         may, at any time, elect to have the present value of the guaranteed
         number of annuity payments remaining paid in a lump sum as specified in
         (2) below.

   (2)   The present value, computed as of the date on which notice of death
         is received by the Company at its Home Office, of the guaranteed
         number of annuity payments remaining after receipt of such notice and
         to which the deceased would have been entitled had he or she not
         died, commuted at the Assumed Investment Rate effective in
         determining the Annuity Tables, shall be paid in a lump sum.

   Some of the stated Annuity Options may not be available in all states.  The
owner may request an alternative non-guaranteed option by giving notice in
writing prior to annuitization.  If such a request is approved by the Company,
it will be permitted under the Contract.

   If the Owner of a Non-Qualified Contract fails to elect an Annuity Payment
Option, the Contract Value will continue to accumulate. Contracts issued in
connection with Qualified Plans, Individual Retirement Annuities or Tax
Sheltered Annuities are subject to the minimum distribution requirements set
forth in the plan, Contract, or Internal Revenue Code.

DEATH OF CONTRACT OWNER

A.   Upon the death of the Owner, the following rules will apply in those
     situations in which the Contract was not issued in connection with a
     Qualified Plan, Tax Sheltered Annuity or Individual Retirement Annuity:

(1)  In the event the death occurs before the Annuity Commencement Date, the
     entire interest of the Contract, less any applicable deductions (which may
     include Contingent Deferred Sales Charges), must be distributed within 5
     years after the Owner's death. In the alternative, the party entitled to
     receive the distribution may elect to receive the distribution in the form
     of a life annuity or an annuity for a period certain not exceeding his or
     her life expectancy. Such an annuity must begin within one year of the date
     of the Owner's death.

     If the Owner elects in the application, he or she may have the distribution
     paid to his or her estate. If the Owner wishes to have the distribution
     paid to his or her estate, he or she must make the election in the
     application. If such election is made in the application, the distribution
     must be distributed to the estate within 5 years after the death of the
     Owner.

     In lieu of and as an alternative to naming his or her estate to receive the
     distribution, the Owner may name an Owner's Beneficiary. If the Contract
     Owner names an Owner's Beneficiary, the distribution will be paid to the
     Owner's Beneficiary.

     If neither the Owner's estate nor Owner's Beneficiary has been named to
     receive the distribution, or if the Owner's Beneficiary predeceases the
     Owner, the distribution will be paid to the Designated Annuitant. In





                                       20


                                    22 of 87
<PAGE>   23
     the event the Designated Annuitant and the Owner are the same person or if
     the Designated Annuitant does not survive the Contract Owner distribution
     will be made in accordance with the "Death Benefit At Death of Designated
     Annuitant Prior To The Annuity Commencement Date" provision below provided,
     however, that distributions made as a result of the death of an Owner shall
     be made within the time limits set forth in this paragraph. If the Contract
     Owner and the Designated Annuitant are not the same, no Death Benefit is
     payable upon the death of the Contract Owner.

     In the event, the person entitled to receive the distribution is the
     Owner's spouse, the Contract may be continued by such spouse without
     compliance with the distribution rules set forth herein.

(2)  In the event the Contract Owner/Designated Annuitant dies on or after the
     Annuity Commencement Date, any further distribution due, must be made to
     the Beneficiary at least as rapidly as under the method of distribution
     being used as of the date of the Owner/Designated Annuitant's death.

     If the Contract Owner is not a natural person, the death of the Annuitant
(or a change of the Annuitant) will be treated like a death of the Contract
Owner and will result in a distribution pursuant to Section (1) above,
regardless of whether a Contingent Annuitant has also been named.  The
distribution will take the form of either:

     (a)   the Death Benefit described below under "Death Benefit of Designated
           Annuitant prior to the Annuitization Date" (if the Annuitant has
           died and there is no Contingent Annuitant), or in all other cases,

     (b)   the benefit described in the "Death of Contract Owner" provision,
           except that in the event of a change of the Annuitant, the benefit
           will be paid to the Contract Owner if the Annuitant is living, or to
           the Beneficiary upon the death of the Annuitant (and the Contingent
           Annuitant, if any) prior to the expiration of the period described in
           the "Death of Contract Owner" provision.

B.   Contracts issued in connection with Qualified Plans, Individual Retirement
     Annuities or Tax Sheltered Annuities will be subject to specific rules, set
     forth in the Plan, Contract, or Internal Revenue Code concerning
     distributions upon the death of the Owner or the Designated Annuitant (see
     the "Required Distribution for Qualified Plans or Tax Sheltered Annuities"
     provision).

DEATH BENEFIT AT DEATH OF DESIGNATED ANNUITANT PRIOR TO THE ANNUITY COMMENCEMENT
DATE

     If the Designated Annuitant dies prior to the Annuity Commencement Date, a
Death Benefit will be payable upon receipt of due proof of death of the
Designated Annuitant. The Death Benefit is payable to the Beneficiary unless the
Owner has named a Contingent Designated Annuitant, in which case the Death
Benefit is payable to the Beneficiary upon the death of the last survivor of the
Designated Annuitant and Contingent Designated Annuitant. The value of the Death
Benefit will be determined as of the Valuation Date coincident with or next
following the date the Company receives both (1) due proof of death and (2) an
election for (a) a single sum payment or (b) Annuity Payment Option.

     If a single sum settlement is requested, payment will be made in accordance
with any applicable laws and regulations governing the payment of Death
Benefits. If an Annuity Payment Option is desired, election may be made by the
Beneficiary during the 90-day period commencing with the date written notice is
received by the Company. If no election has been made by the end of such 90-day
period, the Death Benefit will be paid to the Beneficiary in a single sum. The
amount of the Death Benefit will be the greater of (i) the sum of all purchase
payments, less any amounts surrendered, or (ii) the Contract Value.

     The amount of the Death Benefit will be limited to the Contract Value if
the Annuity Commencement Date is deferred beyond the Designated Annuitant's 75th
birthday.

DEATH BENEFIT AFTER THE ANNUITY COMMENCEMENT DATE

     If the Designated Annuitant dies after the Annuity Commencement Date, the
Death Benefit shall be as specified in the Annuity Payment Option elected.

REQUIRED DISTRIBUTION FOR QUALIFIED PLANS OR TAX SHELTERED ANNUITIES

     The entire interest of an Annuitant under a Qualified Contract or Tax
Sheltered Annuity Contract will be distributed in a manner consistent with the
Minimum Distribution Incidental Benefit (MDIB) provisions of Section 401(a)(9)
of the Internal Revenue Code and regulations thereunder, as applicable, and will
be paid, notwithstanding anything else contained herein, to the Owner/Annuitant
under the Annuity Payments Option selected, over a period not exceeding:





                                       21


                                    23 of 87
<PAGE>   24

     A.  the life of the Owner/Annuitant or the lives of the Owner/Annuitant and
         the Owner/Annuitant's designated Beneficiary; or

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

     If the Owner/Annuitant's entire interest is to be distributed in equal or
substantially equal payments over a period described in A or B, such payments
will commence not later than the first day of April following the calendar year
in which the Owner/Annuitant attains age 70-1/2 (the Required Beginning Date).
In the case of a governmental plan or church plan (as those terms are used in
Code Section 401(a)(9)(c)), the Required Beginning Date will be the later of
the dates determined under the preceding sentence or April 1 of the calendar
year following the calendar year in which the Annuitant retires.

     If the Owner dies prior to the commencement of his or her distribution, the
interest in the Qualified Contract or Tax Sheltered Annuity must be distributed
by December 31 of the year during which the fifth anniversary of his or her
death occurs unless:

(a)  In the case of a Tax Sheltered Annuity the Owner names his or her
     surviving spouse as the Beneficiary and such spouse elects to:

     (i)  treat the annuity as a Tax Sheltered Annuity established for his or
          her benefit; or

    (ii)  receive distribution of the account in nearly equal payments over his
          or her life (or a period not exceeding his or her life expectancy)
          and commencing not later than December 31 of the year in which the
          Owner would have attained age 70-1/2; or

(b)  In the case of a Tax Sheltered Annuity or a Qualified Contract the Owner
     names a Beneficiary other than his or her surviving spouse and such
     Beneficiary elects to receive a distribution of the account in nearly equal
     payments over his or her life (or a period not exceeding his or her life
     expectancy) commencing not later than December 31 of the year following the
     year in which the Owner dies.

     If the Owner dies after distribution has commenced, distribution must
continue at least as rapidly as under the schedule being used prior to his or
her death.

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

REQUIRED DISTRIBUTIONS FOR INDIVIDUAL RETIREMENT ANNUITIES

     Distribution from an Individual Retirement Annuity must begin not later
than April 1 of the calendar year following the calendar year in which the Owner
attains age 70-1/2.  Distribution may be accepted in a lump sum or in nearly
equal payments over: (a) the Owner's life or the lives of the Owner and his
spouse or designated Beneficiary, or (b) a period not exceeding the Owner's life
expectancy or the life expectancy of the Owner and the Owner's spouse or
designated Beneficiary.

     If the Owner dies prior to the commencement of his or her distribution, the
interest in the Qualified Contract or Tax Sheltered Annuity must be distributed
by December 31 of the calendar year during which the fifth anniversary of his or
her death occurs unless:

(a)  The Owner names his or her surviving spouse as the Beneficiary and such
     spouse elects to:

     (i)  treat the annuity as an Individual Retirement Annuity established for
          his or her benefit; or

    (ii)  receive distribution of the account in nearly equal payments over his
          or her life (or a period not exceeding his or her life expectancy) and
          commencing not later than December 31 of the year in which the Owner
          would have attained age 70-1/2; or

(b)  The Owner names a Beneficiary other than his or her surviving spouse and
     such Beneficiary elects to receive a distribution of the account in nearly
     equal payments over his or her life (or a period not exceeding his or her
     life expectancy) commencing not later than December 31 of the year
     following the year in which the Owner dies.





                                       22


                                    24 of 87
<PAGE>   25

   If the Owner dies after distribution has commenced, distribution must
continue at least as rapidly as under the schedule being used prior to his or
her death, except to the extent that a surviving spouse beneficiary elects to
treat the contract as his or her own, in the same manner as is described in
section (a)(i) of this provision.

   If the amounts distributed to the Owner do not satisfy the distribution
rules mentioned above, a penalty tax of 50% is levied on the amount that should
have been distributed for that year.

   A pro-rata portion of all distributions will be included in the gross income
of the person receiving the distribution and taxed at ordinary income tax
rates. The portion of the distribution which is taxable is based on the ratio
between the amount by which non-deductible purchase payments exceed prior
non-taxable distributions and total account balances at the time of the
distribution.  The Owner must annually report the amount of non-deductible
purchase payments, the amount of any distribution, the amount by which
non-deductible purchase payments for all years exceed non-taxable distributions
for all years, and the total balance of all

   Individual Retirement Accounts and Annuities.  Individual Retirement Annuity
distributions will not receive the benefit of the tax treatment of a lump sum
distribution from a Qualified Plan. If the Owner dies prior to the time
distribution of his or her interest in the annuity is completed, the balance
will also be included in his or her gross estate.

GENERATION-SKIPPING TRANSFERS

   The Company may determine whether the Death Benefit or any other payment
constitutes a direct skip as defined in Section 2612 of the Internal Revenue
Code, and the amount of the tax on the generation-skipping transfer resulting
from such direct skip. If applicable, the payment will be reduced by any tax
the Company is required to pay by Section 2603 of the Internal Revenue Code.

   A direct skip may occur when property is transferred to or a Death Benefit
is paid to an individual two or more generations younger than the Contract
Owner.

                              GENERAL INFORMATION

CONTRACT OWNER SERVICES

   ASSET REBALANCING-The Contract Owner may direct the automatic reallocation
of contract values to the underlying Mutual Fund options on a predetermined
percentage basis every three months.  If the last day of the three month period
falls on a Saturday, Sunday, recognized holiday or any other day when the New
York Stock Exchange is closed, the Asset Rebalancing exchange will occur on the
last business day before that day.  Asset Rebalancing will not affect future
allocations of purchase payments.  An Asset Rebalancing request must be in
writing on a form provided by the Company.

   Contracts issued to a Qualified Plan or a Tax Sheltered Annuity Plan as
defined by the Internal Revenue Code may have superseding plan restrictions
with regard to the frequency of fund exchanges and underlying Mutual Fund
options.  The Contract Owner may want to contact a financial adviser in order
to discuss a specific contract.

   The Company reserves the right to discontinue offering Asset Rebalancing
upon 30 days' written notice to the Contract Owner, however, any such
discontinuation would not affect Asset Rebalancing programs which have already
commenced.  The Company also reserves the right to assess a processing fee for
this service.

   DOLLAR COST AVERAGING-The Contract Owner may direct the Company to
automatically transfer funds from the Money Market sub-account or the Fixed
Account to any other sub-account within the Variable Account on a monthly
basis. This service is intended to allow the Contract Owner to utilize Dollar
Cost Averaging, a long-term investment program which provides for regular,
level investments over time. The Company makes no guarantees that Dollar Cost
Averaging will result in a profit or protect against loss. To qualify for
Dollar Cost Averaging, there must be a minimum total Contract Value of $15,000.
Transfers for purposes of Dollar Cost Averaging can only be made from the Money
Market sub-account or the Fixed Account. The minimum monthly Dollar Cost
Averaging transfer is $100. In addition, Dollar Cost Averaging monthly
transfers from the Fixed Account must be equal to or less than 1/30th of the
Fixed Account value when the Dollar Cost Averaging program is requested.
Transfers out of the Fixed Account, other than for Dollar Cost Averaging, may
be subject to certain additional restrictions. (See "Transfers").  A written
election of this service, on a form provided by the Company, must be completed
by the Contract Owner in order to begin transfers. Once elected, transfers from
the Money Market sub-account or the Fixed Account will be processed monthly
until either the value in the





                                       23


                                    25 of 87
<PAGE>   26
Money Market sub-account or the Fixed Account is completely depleted or the
Contract Owner instructs the Company in writing to cancel the monthly
transfers.

   The Company reserves the right to discontinue offering Dollar Cost Averaging
upon 30 days' written notice to Contract Owners however, any such
discontinuation would not affect Dollar Cost Averaging programs already
commenced.  The Company also reserves the right to assess a processing fee for
this service.

   SYSTEMATIC WITHDRAWALS-A Contract Owner may elect in writing on a form
provided by the Company to take Systematic Withdrawals by surrendering a
specified dollar amount (of at least $100) on a monthly, quarterly,
semi-annual, or annual basis.  The Company will process the withdrawals as
directed by surrendering on a pro-rata basis Accumulation Units from all
sub-accounts in which the Contract Owner has an interest, and the Fixed
Account. A Contingent Deferred Sales Charge may apply to Systematic Withdrawals
in accordance with the considerations set forth in the "Contingent Deferred
Sales Charge" section.  Each Systematic Withdrawal is subject to federal income
taxes on the taxable portion.  In addition, a 10% federal penalty tax may be
assessed on Systematic Withdrawals if the Contract Owner is under age 59-1/2.
If directed by the Contract Owner, the Company will withhold federal income
taxes from each Systematic Withdrawal. The Contract Owner may discontinue
Systematic Withdrawals at any time by notifying the Company in writing.

   The Company reserves the right to discontinue offering Systematic
Withdrawals upon 30 days' written notice to Contract Owners however, any such
discontinuation would not affect Systematic Withdrawal programs already
commenced. The Company also reserves the right to assess a processing fee for
this service.

STATEMENTS AND REPORTS

   The Company will mail to Contract Owners, at their last known address of
record, any statements and reports required by applicable law or regulation.
Contract Owners should therefore give the Company prompt notice of any address
change.  The Company will send a confirmation statement to Contract Owners each
time a transaction is made affecting the Owners' Variable Account Contract
Value, such as making additional purchase payments, transfers, exchanges or
withdrawals.  Quarterly statements are also mailed detailing the Contract
activity during the calendar quarter.  Instead of receiving an immediate
confirmation of transactions made pursuant to some types of periodic payment
plan (such as a dollar cost averaging program) or salary reduction arrangement,
the Contract Owner may receive confirmation of such transactions in their
quarterly statements.  The Contract Owner should review the information in
these statements carefully.  All errors or corrections must be reported to the
Company immediately to assure proper crediting to the Owner's Contract.  The
Company will assume all transactions are accurate unless the Contract Owner
notifies the Company otherwise within 30 days after receipt of the statement.
The Company will also send to Contract Owners each year an annual report and a
semi-annual report containing financial statements for the Variable Account, as
of December 31 and June 30, respectively.

ALLOCATION OF PURCHASE PAYMENTS AND CONTRACT VALUE

   Purchase payments are allocated to one or more sub-accounts within the
Variable Account in accordance with the designation of the underlying Mutual
Fund options by the Contract Owner, and converted into Accumulation Units.

   The initial first year purchase payment must be at least $1,500 for
Non-Qualified Contracts. However, if periodic payments are expected by the
Company, this initial first year minimum may be satisfied by purchase payments
made on an annualized basis. Purchase payments, if any, after the first
Contract Year must be at least $10 each. The Company, however, reserves the
right to lower this $10 purchase payment minimum for certain employer sponsored
programs. The Contract Owner may increase or decrease purchase payments or
change the frequency of payment. The Contract Owner is not obligated to
continue purchase payments in the amount or at the frequency elected. There are
no penalties for failure to continue purchase payments.

   The cumulative total of all purchase payments under Contracts issued on the
life of any one Designated Annuitant may not exceed $1,000,000 without prior
consent of the Company.

   THE PURCHASER IS CAUTIONED THAT INVESTMENT RETURN ON SMALL INITIAL AND
SUBSEQUENT PURCHASE PAYMENTS MAY BE LESS THAN CHARGES ASSESSED BY THE COMPANY.

   The initial purchase payment allocated to designated sub-accounts of the
Variable Account will be priced not later than 2 business days after receipt of
an order to purchase, if the application and all information necessary for
processing the purchase order are complete upon receipt by the Company, and the
Company may retain the purchase payment for up to 5 business days while
attempting to complete an incomplete





                                       24


                                    26 of 87
<PAGE>   27
application. If the application cannot be made complete within 5 days, the
prospective purchaser will be informed of the reasons for the delay and the
purchase payment will be returned immediately unless the prospective purchaser
specifically consents to the Company retaining the purchase payment until the
application is made complete. After the application is complete, the purchase
payment will be priced within 2 business days.

     Purchase payments will not be priced on the following nationally recognized
holidays: New Year's Day, Presidents' Day, Good Friday, Memorial Day,
Independence Day, Labor Day, Thanksgiving and Christmas.

VALUE OF A VARIABLE ACCOUNT ACCUMULATION UNIT

     The value of a Variable Account Accumulation Unit for each sub-account was
arbitrarily set initially at $10 when underlying Mutual Fund shares in that
sub-account were available for purchase.  The value for any subsequent 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 during the subsequent Valuation Period. 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

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

(a)  is the net of:

     (1)  the net asset value per share of the underlying Mutual Fund held in
          the sub-account determined at the end of the current Valuation
          Period, plus

     (2)  the per share amount of any dividend or capital gain distributions
          made by the underlying Mutual Fund held in the sub- account if the
          "ex-dividend" date occurs during the current Valuation Period.

(b)  is the net asset value per share of the underlying Mutual Fund held in the
     sub-account determined as of the end of the immediately preceding Valuation
     Period.

(c)  is a factor representing the Mortality Risk Charge, Expense Risk Charge and
     Administration Charge deducted from the Variable Account. Such factor is
     equal on an annual basis to 1.30% of the daily net asset value of the
     Variable Account.

     For underlying Mutual Funds that credit dividends on a daily basis and pay
such dividends once a month the Net Investment Factor allows for the monthly
reinvestment of these daily dividends.

     The Net Investment Factor may be greater or less than one; therefore, the
value of an Accumulation Unit may increase or decrease.  It should be noted that
changes in the Net Investment Factor may not be directly proportional to changes
in the net asset value of underlying Mutual Fund shares, because of the
deduction for Mortality Risk Charge, Expense Risk Charge and Administration
Charge, and any charge or credit for tax reserves.

VALUATION OF ASSETS

     Underlying Mutual Fund shares in the Variable Account will be valued at
their net asset value.

DETERMINING THE CONTRACT VALUE

     The sum of the value of all Variable Account Accumulation Units
attributable to the Contract and amounts credited to the Fixed Account is the
Contract Value. The number of Accumulation Units credited per each sub-account
are determined by dividing the net amount allocated to the sub-account by the
Accumulation Unit Value for the sub-account for the Valuation Period during
which the purchase payment is received by the Company. In the event part or all
of the Contract Value is surrendered or charges or deductions are made against
the Contract 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 Contract Owner's interest in the
Variable Account and the Fixed Account bears to the total Contract Value.





                                       25


                                    27 of 87
<PAGE>   28

SURRENDER (REDEMPTION)

     While the Contract is in force and prior to the earlier of the Annuity
Commencement Date or the death of the Designated Annuitant, the Company will,
upon proper written application by the Contract Owner, deemed by the Company to
be in good order, allow the Contract Owner to surrender a portion or all of the
Contract Value. "Proper Written Application" means that the surrender must be
requested in writing by the Contract Owner, and the Company may require that the
signature(s) be guaranteed by a member firm of the New York, American, Boston,
Midwest, Philadelphia, or Pacific Stock Exchange, or by a Commercial Bank or a
Savings and Loan, which is a member of the Federal Deposit Insurance
Corporation.  In some cases (for example, requests by a corporation,
partnership, agent, fiduciary, or surviving joint owner), the Company will
require additional documentation of a customary nature.

     The Company will, upon receipt of any such written request, surrender a
number of Accumulation Units from the Variable Account and an amount from the
Fixed Account necessary to equal the gross dollar amount requested, less any
applicable Contingent Deferred Sales Charge. (See "Contingent Deferred Sales
Charge").  In the event of a partial surrender, the Company will, unless
instructed to the contrary, surrender Accumulation Units from all sub-accounts
in which the Contract Owner has an interest, and the Fixed Account.  The number
of Accumulation Units surrendered from each sub-account and the amount
surrendered from the Fixed Account will be in the same proportion that the
Contract Owner's interest in the sub-accounts and Fixed Account bears to the
total Contract Value.

     The Company will pay any funds applied for from the Variable Account within
7 days of receipt of such application in the Company's Home Office. However, the
Company reserves the right to suspend or postpone the date of any payment of any
benefit or values for any Valuation Period (1) when the New York Stock Exchange
("Exchange") is closed, (2) when trading on the Exchange is restricted, (3) when
an emergency exists as a result of which disposal of securities held in the
Variable Account is not reasonably practicable or it is not reasonably
practicable to determine the value of the Variable Account's net assets, or (4)
during any other period when the Securities and Exchange Commission, by order,
so permits for the protection of security holders; provided that applicable
rules and regulations of the Securities and Exchange Commission shall govern as
to whether the conditions prescribed in (2) and (3) exist. The Contract Value on
surrender may be more or less than the total of purchase payments made by a
Contract Owner, depending on the market value of the underlying Mutual Fund
shares.

SURRENDERS UNDER A QUALIFIED PLAN OR TAX SHELTERED ANNUITY CONTRACT

     Except as provided below, the Owner may Surrender part or all of the
Contract Value at any time this Contract is in force prior to the earlier of the
Annuitization Date or the death of the Designated Annuitant:

A.   The surrender of Contract Value attributable to contributions made pursuant
     to a salary reduction agreement (within the meaning of Code Section
     402(g)(3)(A) or (C)), or transfers from a Custodial Account described in
     Section 403(b)(7) of the Code (403(b)(7) Custodial Accounts), may be
     executed only:

     1.   when the Contract Owner attains age 59-1/2, separates from service,
          dies, or becomes disabled (within the meaning of Code Section
          72(m)(7)); or

     2.   in the case of hardship (as defined for purposes of Code Section
          401(k)), provided that any surrender of Contract Value in the case of
          hardship may not include any income attributable to salary reduction
          contributions.

B.   The surrender limitations described in A. for Tax Sheltered Annuities apply
     to:

     1.   salary reduction contributions to Tax Sheltered Annuities made for
          plan years beginning after December 31, 1988;

     2.   earnings credited to such contracts after the last plan year beginning
          before January 1, 1989, on amounts attributable to salary reduction
          contributions; and

     3.   all amounts transferred from 403(b)(7) Custodial Accounts (except that
          earnings, and employer contributions as of December 31, 1988 in such
          Custodial Accounts may be withdrawn in the case of hardship).





                                       26


                                    28 of 87
<PAGE>   29

C.   Any distribution other than the above, including exercise of a contractual
     ten-day free look provision (when available) may result in the immediate
     application of taxes and penalties of a Qualified Contract or Tax Sheltered
     Annuity.

     A premature distribution may not be eligible for rollover treatment. To
assist in preventing disqualification in the event of a ten-day free look, the
Company will agree to transfer the proceeds to another contract which meets the
requirements of Section 403(b) of the Code, upon proper direction by the
Contract Owner. The foregoing is the Company's understanding of the withdrawal
restrictions which are currently applicable under Code Section 403(b)(11) and
Revenue Ruling 90-24. Such restrictions are subject to legislative change and/or
reinterpretation from time to time.

     The contract surrender provisions may also be modified pursuant to the plan
terms and Internal Revenue Code tax provisions when the contract is issued to
fund a Qualified Plan.

     INFORMATION CONTAINED HEREIN SHOULD NOT BE SUBSTITUTED FOR THE ADVICE OF A
PERSONAL TAX ADVISER.

TAXES

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

     Section 72 of the Internal Revenue Code of 1986, as amended (the "Code")
governs taxation of annuities in general. That section sets forth different
rules for annuities purchased by (1) Qualified Plans (corporate pension and
profit sharing plans, simplified employee pension-individual retirement
accounts, plans, and retirement plans for self-employed individuals), Individual
Retirement Annuities and Accounts, and Tax Sheltered Annuities and (2) annuities
which are not purchased by such plans. Each type of annuity is discussed
separately below.

     The Tax Reform Act of 1986 and subsequent legislation changed some of the
rules regarding the tax treatment of distributions from Qualified Plans and
annuities purchased by Qualified Plans. You should consult your financial
consultant or legal or tax advisor to discuss in detail your particular tax
situation and the use of the Contracts.

     Generally the amount of any payment of items of interest to a nonresident
alien of the United Sates shall be subject to withholding of a tax equal to
thirty percent (30%) of such amount, or if applicable, a lower treaty rate.  A
payment may not be subject to withholding where the recipient sufficiently
establishes that such payment is effectively connected to the recipient's
conduct of a trade or business in the United States and such payment is
includable in the recipient's gross income.

NON-QUALIFIED CONTRACTS

     The rules applicable to Non-Qualified Contracts provide that a portion of
each annuity payment received is excludable from taxable income based on the
ratio between the Contract Owner's investment in the Contract and the expected
return on the Contract.  The maximum amount excludable from income is the
investment in the Contract. If the Designated Annuitant dies prior to excluding
from income the entire investment in the Contract, the Designated Annuitant's
final tax return may reflect a deduction for the balance of the investment in
the Contract.

     Distributions made from the Contract prior to the Annuity Commencement Date
are taxable to the Contract Owner to the extent that the cash value of the
Contract exceeds the Contract Owner's investment at the time of the
distribution. Distributions, for this purpose, include partial surrenders,
dividends, loans, or any portion of the Contract which is assigned or pledged;
or for Contracts issued after April 22, 1987, any portion of the Contract
transferred by gift. For these purposes, a transfer by gift may occur upon
annuitization if the Contract Owner and the Designated Annuitant are not the
same individual. In determining the taxable amount of a distribution, all
annuity contracts issued after October 21, 1988, by the same company to the same
contract owner during any 12 month period, will be treated as one annuity
contract. (Additional limitations on the use of multiple contracts may be
imposed by Treasury regulations). Distributions prior to the Annuity
Commencement Date with respect to that portion of the Contract invested prior to
August 14, 1982, are treated first as a recovery of the investment in the
Contract as of that date. A distribution in excess of the amount of the
investment in the Contract as of August 14, 1982, will be treated as taxable
income.

     The Tax Reform Act of 1986 changed the tax treatment of certain
Non-Qualified Contracts held by entities other than individuals.  Such entities
are taxed currently on the earnings on the Contract which are





                                       27


                                    29 of 87
<PAGE>   30

attributable to contributions made to the Contract after February 28, 1986.
There are exceptions for Qualified Contracts, Individual Retirement Annuities
and Tax Sheltered Annuities; immediate annuities; and certain Contracts owned
for the benefit of an individual.  An immediate annuity, for purposes of this
discussion, is a single premium Contract on which payments begin within one year
of purchase.

   Internal Revenue Code Section 72 also provides for a penalty, equal to 10%
of any distribution which is includible in gross income, if such distribution
is made prior to attaining age 59-1/2, the death or disability of the Contract
Owner. The penalty does not apply if the distribution is one of a series of
substantially equal periodic payments made over the life or life expectancy (or
joint lives or life expectancies) of the Designated Annuitant (and the
Designated Annuitant's Beneficiary), or is made from an immediate annuity, or
is allocable to an investment in the Contract before August 14, 1982. A
Contract Owner wishing to begin taking distributions to which the 10% tax
penalty does not apply should forward a written request to the Company. Upon
receipt of a written request from the Contract Owner, the Company will inform
the Contract Owner of the procedures pursuant to Company policy and subject to
limitations of the Contract including but not limited to first year
withdrawals. If the Designated Annuitant selects an annuity for life or life
expectancy and changes the method of payment before the expiration of 5 years
and the attainment of age 59-1/2, the early withdrawal penalty will apply. The
penalty will be equal to that which would have been imposed had no exception
applied from the outset, and the Designated Annuitant will also pay interest on
the amount of the penalty from the date it would have originally applied until
it is actually paid.

   In order to qualify as an Annuity Contract under Section 72 of the Code, the
Contract must provide for distribution to be made upon the death of the
Contract Owner. In such case the Designated Annuitant, Beneficiary or other
named recipient must receive the distribution within 5 years of the Owner's
death.  However, the recipient may elect for payments to be made over his or
her life or life expectancy if such payments begin within one year of the death
of the Contract Owner. If the Contract Owner's Beneficiary is the surviving
spouse, such spouse may be treated as the Contract Owner and the Contract may
be continued throughout the life of the surviving spouse. In the event the
Contract Owner dies on or after the Annuity Commencement Date and before the
entire interest has been distributed, the remaining portion must be distributed
at least as rapidly as under the method of distribution being used as of the
date of the Contract Owner's death.  If the Contract Owner is not an
individual, the death of the Annuitant (or a change of the Annuitant) will
result in a distribution pursuant to these rules, regardless of whether a
Contingent Annuitant has been named (see "Required Distribution for Qualified
Plans or Tax Sheltered Annuities").

   The Company is required to withhold tax from certain distributions to the
extent that such distribution would constitute income to the Contract Owner.
The Contract Owner is entitled to elect not to have federal income tax withheld
from any such distribution, but may be subject to penalties in the event
insufficient federal income tax is withheld during a calendar year.

   Payment of a benefit or transfer of any property to an individual two or
more generations younger than the Contract Owner may constitute a
generation-skipping transfer, subject to taxation under Section 2601 et seq. of
the Internal Revenue Code.

DIVERSIFICATION

   The Internal Revenue Service has promulgated regulations under Section
817(h) of the Internal Revenue Code ("Code") relating to diversification
standards for the investments underlying a variable annuity contract. The
regulations provide that a variable annuity contract which does not satisfy the
diversification standards will not be treated as an annuity contract, unless
the failure to satisfy the regulations was inadvertent, the failure is
corrected, and the Owner or the Company pays an amount to the Internal Revenue
Service. The amount will be based on the tax that would have been paid by the
Owner if the income, for the period the contract was not diversified, had been
received by the Owner. If the failure to diversify is not corrected in this
manner, the Owner of an annuity contract will be deemed the Owner of the
underlying securities and will be taxed on the earnings of his account. The
Company believes, under its interpretation of the Code and regulations
thereunder, that the investments underlying this Contract meet these
diversification standards.

CHARGE FOR TAX PROVISIONS

   The Company is no longer required to maintain a capital gain reserve
liability on Non-Qualified Contracts since capital gains attributable to assets
held in the Company's Variable Account for such Contracts are not taxable to
the Company. However, the Company reserves the right to implement and adjust
the tax charge in the future, if the tax laws change.


                                       28


                                    30 of 87
<PAGE>   31

QUALIFIED PLANS, INDIVIDUAL RETIREMENT ANNUITIES, INDIVIDUAL RETIREMENT
ACCOUNTS AND TAX SHELTERED ANNUITIES

   The Contracts may be used with Qualified Plans, Individual Retirement
Annuities, Individual Retirement Accounts, Tax Sheltered Annuities and other
plans receiving favorable tax treatment. For information regarding eligibility,
limitations on permissible amounts of purchase payments, and tax consequences
on distribution from such plans, the purchasers of such Contracts should seek
competent advice. The terms of such plans may limit the rights available under
the Contracts.

   The Internal Revenue Code of 1986, as amended, permits the rollover of most
distributions from Qualified Plans to other Qualified Plans, Individual
Retirement Accounts, or Individual Retirement Annuities.  Most distributions
from Tax Sheltered Annuities may be rolled into another Tax Sheltered Annuity,
an Individual Retirement Account, or an Individual Retirement Annuity.
Distributions which may not be rolled over are those which are:

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

   2.   a required minimum distribution

   Any distribution eligible for rollover will be subject to federal tax
withholding at a 20 percent rate unless the distribution is transferred
directly to an appropriate plan as described above.

   Individual Retirement Annuities and Individual Retirement Accounts may not
provide life insurance benefits.  If the Death Benefit exceeds the greater of
the Cash Value of the Contract or the sum of all purchase payments (less any
surrenders), it is possible the Internal Revenue Service could determine that
the Individual Retirement Account or Individual Retirement Annuity did not
qualify for the desired tax treatment.

   The Contract is available for Qualified Plans electing to comply with
section 404(c) of the Employee Retirement Income Security Act (ERISA).  It is
the responsibility of the plan and its fiduciaries to determine and satisfy
section 404(c) requirements.

ADVERTISING

   The Company may from time to time advertise several types of historical
performance for the sub-accounts of the Variable Account.

   The Company may advertise for the sub-accounts standardized "average annual
total return," calculated in a manner prescribed by the Securities and Exchange
Commission, and nonstandardized "total return."  "Average annual total return"
will show the percentage rate of return of a hypothetical initial investment of
$1,000 for at least the cumulative calendar year and the most recent one, five
and ten year period, or for a period covering the time the underlying Mutual
Fund has been available within the Variable Account, if the underlying Mutual
Fund has not been available within the Variable Account for one of the
prescribed periods.  This calculation reflects the deduction of all applicable
charges made to the Contracts except for premium taxes, which may be imposed by
certain states.

   Nonstandardized "total return" will be calculated in a similar manner and
for the same time periods as will average annual total return except total
return will assume an initial investment of $10,000 and will not reflect the
deduction of any applicable Contingent Deferred Sales Charge, which, if
reflected, would decrease the level of performance shown.  The Contingent
Deferred Sales Charge is not reflected because the Contracts are designed for
long term investment.  An assumed initial investment of $10,000 will be used
because that figure more closely approximates the size of a typical Contract
than does the $1,000 figure used in calculating the standardized average annual
total return quotations.  The amount of the hypothetical initial investment
assumed affects performance because the Contract Maintenance Charge is a fixed
per Contract charge.

   A "yield" and "effective yield" may also be advertised for the Money Market
Portfolio sub-account. "Yield" is a measure of the net dividend and interest
income earned over a specific seven-day period (which period will be stated in
the advertisement) expressed as a percentage of the offering price of the
sub-account's units.  Yield is an annualized figure, which means that it is
assumed that the sub-account generates the same level of net income over a
52-week period.  The "effective yield" is calculated similarly but includes the
effect of assumed compounding calculated under rules prescribed by the
Securities and Exchange Commission.  The effective yield will be slightly
higher than yield due to this compounding effect.





                                       29


                                    31 of 87
<PAGE>   32
   The Company may also from time to time advertise the performance of a
sub-account of the Variable Account relative to the performance of other
variable annuity sub-accounts or underlying Mutual Fund options with similar or
different objectives, or the investment industry as a whole.  Other investments
to which the sub-accounts may be compared include, but are not limited to:
precious metals; real estate; stocks and bonds; closed-end funds; CDs; bank
money market deposit accounts and passbook savings; and the Consumer Price
Index.

   The sub-accounts of the Variable Account may also be compared to certain
market indexes, which may include, but are not limited to:  S&P 500;
Shearson/Lehman Intermediate Government/Corporate Bond Index; Shearson/Lehman
Long-Term Government/Corporate Bond Index; Donoghue Money Fund Average; U.S.
Treasury Note Index; Bank Rate Monitor National Index of 2-1/2 Year CD Rates;
and Dow Jones Industrial Average.

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

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

ALL PERFORMANCE INFORMATION AND COMPARATIVE MATERIAL ADVERTISED BY THE COMPANY
IS HISTORICAL IN NATURE AND IS NOT INTENDED TO REPRESENT OR GUARANTEE FUTURE
RESULTS.  A CONTRACT OWNER'S CONTRACT VALUE AT REDEMPTION MAY BE MORE OR LESS
THAN ORIGINAL COST.

                               LEGAL PROCEEDINGS

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

   The General Distributor, American Capital Marketing, Inc., is not engaged in
any litigation of any material nature.

            TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION

<TABLE>
<CAPTION>
                                                                                                           PAGE
<S>                                                                                                         <C>
General Information and History . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1
Services  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1
Purchase of Securities Being Offered  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1
Underwriters  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  2
Calculation of Performance  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  2
Annuity Payments  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  3
Financial Statements  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  4
</TABLE>





                                       30


                                    32 of 87
<PAGE>   33
                                    APPENDIX

   Purchase payments allocated to the Fixed Account portion of the Contract and
transfers to the Fixed Account portion become part of the general account of
the Company, which support insurance and annuity obligations.  Because of
exemptive and exclusionary provisions, interests in the general account have
not been registered under the Securities Act of 1933 ("1933 Act"), nor is the
general account registered as an investment company under the Investment
Company Act of 1940 ("1940 Act"). Accordingly, neither the general account nor
any interest therein are generally subject to the provisions of the 1933 or
1940 Acts, and we have been advised that the staff of the Securities and
Exchange Commission has not reviewed the disclosures in this prospectus which
related to the Fixed Account portion. Disclosures regarding the Fixed Account
portion of the Contract and the general account, however, may be subject to
certain generally applicable provisions of the federal securities laws relating
to the accuracy and completeness of statements made in prospectuses.

                           FIXED ACCOUNT ALLOCATIONS

THE FIXED ACCOUNT

   The Fixed Account is made up of all the general assets of the Company, other
than those in the Nationwide Variable Account-3 and any other segregated asset
account. Fixed Account purchase payments will be allocated to the Fixed Account
by election of the Contract Owner at the time of purchase.

   The Company will invest the assets of the Fixed Account in those assets
chosen by the Company and allowed by applicable law.  Investment income from
such Fixed Account assets will be allocated by the Company between itself and
the Contracts participating in the Fixed Account.

   The level of annuity payments made to Annuitants under the Contracts will
not be affected by the mortality experience (death rate) of persons receiving
such payments or of the general population. The Company assumes this "mortality
risk" by virtue of annuity rates incorporated in the Contract which cannot be
changed. In addition, the Company guarantees that it will not increase charges
for maintenance of the Contracts regardless of its actual expenses.

   Investment income from the Fixed Account allocated to the Company includes
compensation for mortality and expense risks borne by the Company in connection
with Fixed Account Contracts. The amount of such investment income allocated to
the Contracts will vary from year to year in the sole discretion of the Company
at such rate or rates as the Company prospectively declares from time to time.
Any such rate or rates so determined will remain effective for a period of not
less than twelve months, and remain at such rate unless changed. However, the
Company guarantees that it will credit interest at not less than 3.0% per year
(or as otherwise required under state law, or at such minimum rate as stated in
the Contract when sold).  ANY INTEREST CREDITED TO AMOUNTS ALLOCATED TO THE
FIXED ACCOUNT IN EXCESS OF 3.0% PER YEAR WILL BE DETERMINED IN THE SOLE
DISCRETION OF THE COMPANY.  THE CONTRACT OWNER ASSUMES THE RISK THAT INTEREST
CREDITED TO FIXED ACCOUNT ALLOCATIONS MAY NOT EXCEED THE MINIMUM GUARANTEE OF
3.0% FOR ANY GIVEN YEAR.

   The Company guarantees that, at any time, the Fixed Account Contract Value
will not be less than the amount of the purchase payments allocated to the
Fixed Account, plus interest credited, less the sum of all administrative
charges, any applicable premium taxes, and less any amounts surrendered. If the
Contract Owner effects a surrender, the amount available from the Fixed Account
will be reduced by any applicable Contingent Deferred Sales Charge.  (See
"Contingent Deferred Sales Charge").

TRANSFERS

   Contract Owners may at the maturity of an Interest Rate Guarantee Period,
transfer a portion of the value of the Fixed Account to the Variable Account.
The maximum percentage that may be transferred will be determined by the
Company at its sole discretion, but will not be less than 10% of the total
value of the portion of the Fixed Account that is maturing and will be declared
upon the expiration date of the then current Interest Rate Guarantee Period.
The Interest Rate Guarantee Period expires on the final day of a calendar
quarter; therefore the Interest Rate Guarantee Period for deposits or transfers
in the Fixed Account may continue for up to three months after a one year
period has expired.  Transfer under this provision must be made within 45 days
after the expiration date of the guarantee period. Owners who have entered into
a Dollar Cost Averaging Agreement with the Company (see "Dollar Cost
Averaging") may transfer from the Fixed Account to the Variable Account under
the terms of that agreement.





                                       31


                                    33 of 87
<PAGE>   34

                      ANNUITY PAYMENT PERIOD-FIXED ACCOUNT

FIRST AND SUBSEQUENT PAYMENTS

   A Fixed Annuity is an annuity with payments which are guaranteed by the
Company as to dollar amount during the annuity payment period. The first Fixed
Annuity payment will be determined by applying the Fixed Account Contract Value
to the applicable Annuity Table in accordance with the Annuity Payment Option
elected. This will be done at the Annuitization Date on an age last birthday
basis. Fixed Annuity payments after the first will not be less than the first
Fixed Annuity payment.

   The Company does not credit discretionary interest to Fixed Annuity payments
during the annuity payment period for annuity options based on life
contingencies. The Annuitant must rely on the Annuity Tables applicable to the
Contracts to determine the amount of such Fixed Annuity payments.

ANNUITY TABLES

   The Annuity Tables contained in the Contracts are based on the 1971
Individual Annuity Mortality Table (set back one year).

ASSUMED INTEREST RATE

   The Annuity Tables contained in the Contracts are based on the 1971
Individual Annuity Mortality Table (set back one year) and an assumed interest
rate of 3.5%.





                                       32


                                    34 of 87
<PAGE>   35

   
                      STATEMENT OF ADDITIONAL INFORMATION
                                  JULY 1, 1995
    
             INDIVIDUAL DEFERRED VARIABLE ANNUITY CONTRACTS ISSUED
                      BY THE NATIONWIDE VARIABLE ACCOUNT-3
                      OF NATIONWIDE LIFE INSURANCE COMPANY

   
   This Statement of Additional Information is not a prospectus. It contains
information in addition to and more detailed than set forth in the Prospectus
and should be read in conjunction with the Prospectus dated July 1, 1995. The
Prospectus may be obtained from Nationwide Life Insurance Company by writing P.
O. Box 182030, Columbus, Ohio 43218-2030, or calling 1-800-826-3167, TDD 1-800-
238-3035.
    

                               TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                                                                           PAGE
<S>                                                                                                        <C>
General Information and History . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Services  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Purchase of Securities Being Offered  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Underwriters  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Calculation of Performance  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Annuity Payments  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
Financial Statements  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
</TABLE>

GENERAL INFORMATION AND HISTORY

   The Nationwide Variable Account-3 is a separate investment account of
Nationwide Life Insurance Company ("Company").  The Company is a member of the
Nationwide Insurance Enterprise and all of the Company's common stock is owned
by Nationwide Corporation.  Nationwide Corporation is a holding company. All of
its common stock is held by Nationwide Mutual Insurance Company (95.3%) and
Nationwide Mutual Fire Insurance Company (4.7%).

SERVICES

   The Company, which has responsibility for administration of the Contracts
and the Variable Account, maintains records of the name, address, taxpayer
identification number, and other pertinent information for each Contract Owner
and the number and type of Contract issued to each such Contract Owner and
records with respect to the Contract Value of each Contract.

   The Custodian of the assets of the Variable Account is the Company. The
Company will maintain a record of all purchases and redemptions of shares of
the underlying Mutual Funds.

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

PURCHASE OF SECURITIES BEING OFFERED

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

   The Contract Owner may transfer up to 100% of the Contract Value from the
Variable Account to the Fixed Account. However, the Company, at its sole
discretion, reserves the right to limit such transfers to 25% of the Contract
Value for any 12 month period.  Contract Owners may at the maturity of an
Interest Rate Guarantee Period transfer a portion of the Contract Value of the
Fixed Account to the Variable Account. Such portion will be determined by the
Company at its sole discretion (but will not be less than 10% of the total
value of the portion of the Fixed Account that is maturing), and will be
declared upon the expiration date of the then current Interest Rate Guarantee
Period.  The Interest Rate Guarantee Period expires on the final day of a
calendar quarter; therefore the Interest Rate Guarantee Period for deposits or
transfers to the Fixed Account may continue for up to three months after a one
year period has expired. Transfer under this provision must be made within 45
days after the termination date of the guarantee period.  Owners who have
entered into a Dollar Cost Averaging agreement with the Company may transfer
from the Fixed Account under the terms of that agreement.

   Transfers from the Fixed and Variable Accounts may not be made prior to the
first Contract Anniversary.  Transfers must also be made prior to the Annuity
Commencement Date.





                                       1


                                    35 of 87
<PAGE>   36

UNDERWRITERS

   The Contracts, which are offered continuously, are distributed by American
Capital Marketing Inc., 2800 Post Oak Blvd., Houston, Texas 77056.  No
underwriting commissions are paid by the Company to the Distributor, only sales
commissions.

CALCULATION OF PERFORMANCE

   Any current yield quotations of the Money Market Portfolio sub-account,
subject to Rule 482 of the Securities Act of 1933, shall consist of a seven
calendar day historical yield, carried at least to the nearest hundredth of a
percent.  The yield shall be calculated by determining the net change,
exclusive of capital changes, in the value of hypothetical pre-existing account
having a balance of one accumulation unit at the beginning of the base period,
subtracting a hypothetical charge reflecting deductions from Contract Owner
accounts, and dividing the net change in account value by the value of the
account at the beginning of the period to obtain a base period return, and
multiplying the base period return by 365/7 (366/7) or (366/7) in a leap year.
As of December 31, 1993, the Money Market Portfolio sub-account's seven-day
current unit value yield was 1.32%.  The Money Market Portfolio sub- account's
effective yield is computed similarly but includes the effect of assumed
compounding on an annualized basis of the current unit value yield quotations
of the Fund, and the period ending December 31, 1994 was 4.04%.

   The Money Market Portfolio sub-account's yield and effective yield will
fluctuate daily.  Actual yields will depend on factors such as the type of
instruments in the Money Market Portfolio's portfolio quality and average
maturity, changes in interest rates, and the Money Market Portfolio's expenses.
Although the sub-account determines its yield on the basis of a seven calendar
day period, it may use a different time period on occasion.  There is no
assurance that the yields quoted on any given occasion will remain in effect
for any period of time and there is not guarantee that the net asset values
will remain constant.  It should be noted that a Contract Owner's investment in
the Money Market Portfolio sub-account is not guaranteed or insured.  Yield of
other money market funds may not be comparable if a different base period or
another method of calculation is used.

   All performance advertising shall include quotations of standardized average
annual total return, calculated in accordance with standard method prescribed
by rules of the Securities and Exchange Commission, to facilitate comparison
and standardized total return advertised by other variable annuity separate
accounts.  Average annual total return advertised for a specific period is
found by first taking a hypothetical $1,000 investment in each of the
sub-account' units on the first day of the period at the offering price, which
is the Accumulation Unit Value per unit ("initial investment") and computing
the ending redeemable value ("redeemable value") of that investment at the end
of the period.  The redeemable value is then divided by the initial investment
and this quotient is taken to the Nth root (N represents the number of years in
the period) and 1 subtracted from the result which is then expressed as a
percentage, carried to at least the nearest hundredth of a percent.  Average
annual total return reflects the deduction of a maximum $30 Contract
Maintenance Charge and a 1.30% Mortality, Expense Risk and Administration
Charge.  The redeemable value also reflects the effect of any applicable
Contingent Deferred Sales Charge that my be imposed at the end of the period
(See "Contingent Deferred Sales Charge" located in the prospectus).  No
deduction is made for premium taxes which may be assessed by certain states.

   Nonstandardized average annual total return may also be advertised, and is
calculated in a manner similar to standardized average annual total return
except the nonstandardized total return is based on a hypothetical initial
investment of $10,000 and does not reflect the deduction of any applicable
Contingent Deferred Sales Charge.  Reflecting the Contingent Deferred Sales
Charge would decrease the level of the performance advertised.  The Contingent
Deferred Sales Charge is not reflected because the Contract is designed for
long term investment.  An assumed initial investment of $10,000 will be used
because that figure more closely approximates the size of a typical Contract
than does the $1,000 figure used in calculating the standardized average annual
total return quotations.  The amount of the hypothetical initial investment
used affects performance because the Contract Maintenance Charge is a fixed per
contract charge.

   The standardized average annual total return and nonstandardized average
annual total return quotations will be current to the last day of the calendar
quarter preceding the date on which an advertisement is submitted for
publication.  Both the standardized average annual total return and the
nonstandardized average annual total return will be based on the rolling
calendar quarters and will cover at least the cumulative calendar year and
periods of one, five, and ten years, or a period covering the time the
underlying Mutual Fund has been available within the Variable Account, if the
underlying Mutual Fund has not been available with the Variable Account for one
of the prescribed periods.





                                       2


                                    36 of 87
<PAGE>   37

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

   Below are the quotations of standardized average annual total return and
non-standardized total return for each of the sub-accounts available within
the Variable Account.

<TABLE>

                                                     FUND PERFORMANCE SUMMARY

                                             STANDARDIZED AVERAGE ANNUAL TOTAL RETURN
- -------------------------------------------------------------------------------------------------------------
<CAPTION>
                                                                                                    Date Fund
                                      1 Year to           5 Years to          Life of Fund          Added to
      SUB-ACCOUNT OPTIONS             12/31/94             12/31/94           to 12/31/94           Variable
                                                                                                     Account
- -------------------------------------------------------------------------------------------------------------
<S>                                   <C>                 <C>                 <C>                   <C>
American Capital Common                -12.58%               3.07%               7.70%               5-6-88
Stock Portfolio
- -------------------------------------------------------------------------------------------------------------
American Capital Domestic              -13.46%               2.48%               0.99%               5-6-88
Strategic Income Portfolio
- -------------------------------------------------------------------------------------------------------------
American Capital                       -13.73%                N/A                1.92%               1-2-90
Government Portfolio
- -------------------------------------------------------------------------------------------------------------
American Capital Money                  -6.00%               0.01%               1.16%               5-6-88
Market Portfolio
- -------------------------------------------------------------------------------------------------------------
American Capital Multiple              -12.83%               3.20%               4.99%               5-6-88
Strategy Portfolio
- -------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
                                           NON-STANDARDIZED AVERAGE ANNUAL TOTAL RETURN
- -------------------------------------------------------------------------------------------------------------
<CAPTION>
                                                                                                    Date Fund
                                      1 Year to           5 Years to          Life of Fund          Added to
      SUB-ACCOUNT OPTIONS             12/31/94             12/31/94           to 12/31/94           Variable
                                                                                                     Account
- -------------------------------------------------------------------------------------------------------------
<S>                                   <C>                 <C>                 <C>                   <C>
American Capital Common                -4.94%                5.88%               9.96%               5-6-88
Stock Portfolio
- -------------------------------------------------------------------------------------------------------------
American Capital Domestic              -5.87%                5.41%               4.01%               5-6-88
Strategic Income Portfolio
- -------------------------------------------------------------------------------------------------------------
American Capital                       -6.17%                 N/A                4.85%               1-2-90
Government Portfolio
- -------------------------------------------------------------------------------------------------------------
American Capital Money                  2.06%                3.01%               3.97%               5-6-88
Market Portfolio
- -------------------------------------------------------------------------------------------------------------
American Capital Multiple              -5.21%                5.93%               7.48%               5-6-88
Strategy Portfolio
- -------------------------------------------------------------------------------------------------------------
</TABLE>

ANNUITY PAYMENTS

   See "Frequency and Amount of Annuity Payments" located in the prospectus.





                                       3


                                    37 of 87
<PAGE>   38

                          Independent Auditors' Report

The Board of Directors and Contract Owners of
  Nationwide Variable Account-3
  Nationwide Life Insurance Company:

         We have audited the accompanying statement of assets, liabilities and
contract owners' equity of Nationwide Variable Account-3 as of December 31,
1994, and the related statements of operations and changes in contract owners'
equity for each of the years in the three year period then ended. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

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

         In our opinion, the financial statements referred to above present
fairly, in all material respects, the financial position of Nationwide Variable
Account-3 as of December 31, 1994, and the results of its operations and its
changes in contract owners' equity for each of the years in the three year
period then ended in conformity with generally accepted accounting principles.

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

                                                           KPMG Peat Marwick LLP

Columbus, Ohio
February 3, 1995

                                       4

                                    38 of 87
<PAGE>   39
                         NATIONWIDE VARIABLE ACCOUNT-3

         STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS' EQUITY

                               DECEMBER 31, 1994

<TABLE>
<S>                                                                                                            <C>          
ASSETS:                                                                                                                     
  Investments at market value:                                                                                              
    American Capital -- Common Stock Portfolio                                                                              
      2,602,644 shares (cost $36,245,793)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      $32,246,764 
    American Capital --  Domestic Strategic Income Portfolio                                                                
      1,583,394 shares (cost $13,315,943)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       11,637,943 
    American Capital -- Government Portfolio                                                                                
      1,132,768 shares (cost $10,331,642)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        9,379,322 
    American Capital -- Money Market Portfolio                                                                              
      10,697,654 shares (cost $10,697,654) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       10,697,654 
    American Capital -- Multiple Strategy Portfolio                                                                         
      3,287,334 shares (cost $37,545,033)  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       32,840,462 
                                                                                                                ----------- 
                      Total assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       96,802,145 
ACCOUNTS PAYABLE . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .              779 
                                                                                                                ----------- 
CONTRACT OWNERS' EQUITY  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      $96,801,366 
                                                                                                                =========== 
</TABLE>          




<TABLE>
<CAPTION>
Contract owners' equity represented by:                                UNITS               UNIT VALUE
                                                                       -----               ----------
<S>                                                                    <C>                  <C>                 <C>
  Contracts in accumulation phase:
    American Capital -- Common Stock Portfolio:
      Tax qualified  . . . . . . . . . . . . . . . . . . . . .           549,470            $19.065611          $10,475,981
      Non-tax qualified  . . . . . . . . . . . . . . . . . . .         1,141,284             19.065611           21,759,277
    American Capital -- Domestic Strategic Income
     Portfolio:
      Tax qualified  . . . . . . . . . . . . . . . . . . . . .           304,564             13.235145            4,030,949
      Non-tax qualified  . . . . . . . . . . . . . . . . . . .           574,730             13.235145            7,606,635
    American Capital -- Government Portfolio:
      Tax qualified  . . . . . . . . . . . . . . . . . . . . .           227,201             12.821877            2,913,143
      Non-tax qualified  . . . . . . . . . . . . . . . . . . .           501,364             12.821877            6,428,428
    American Capital -- Money Market Portfolio:
      Tax qualified  . . . . . . . . . . . . . . . . . . . . .           277,679             13.183559            3,660,797
      Non-tax qualified  . . . . . . . . . . . . . . . . . . .           532,988             13.183559            7,026,679
    American Capital -- Multiple Strategy Portfolio:
      Tax qualified  . . . . . . . . . . . . . . . . . . . . .           749,168             16.406732           12,291,399
      Non-tax qualified  . . . . . . . . . . . . . . . . . . .         1,250,980             16.406732           20,524,494
                                                                       =========             =========
   Reserves for annuity contracts in payout phase:
        Non-tax qualified  . . . . . . . . . . . . . . . . . .                                                       83,584
                                                                                                                -----------

                                                                                                                $96,801,366
                                                                                                                ===========
</TABLE>


See accompanying notes to financial statements.

                                    39 of 87
<PAGE>   40

                         NATIONWIDE VARIABLE ACCOUNT-3

        STATEMENTS OF OPERATIONS AND CHANGES IN CONTRACT OWNERS' EQUITY

                  YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992




<TABLE>
<CAPTION>
                                                                                  1994                1993                1992
                                                                              ------------        ------------        ------------
<S>                                                                          <C>                 <C>                 <C>
INVESTMENT ACTIVITY:
     Reinvested capital gains and dividends . . . . . . . . . . . . . .       $ 10,126,858           6,943,526           4,729,510
                                                                              ------------        ------------        ------------
     Gain (loss) on investments:
        Proceeds from redemptions of mutual fund shares . . . . . . . .         46,483,900          43,408,325          29,325,055
        Cost of mutual fund shares sold . . . . . . . . . . . . . . . .        (45,783,206)        (39,734,553)        (27,271,650)
                                                                              ------------        ------------        ------------
        Realized gain on investments  . . . . . . . . . . . . . . . . .            700,694           3,673,772           2,053,405
        Change in unrealized (loss) on investments  . . . . . . . . . .        (14,166,680)         (2,060,761)           (890,429)
                                                                              ------------        ------------        ------------
           Net gain (loss) on investments   . . . . . . . . . . . . . .        (13,465,986)          1,613,011           1,162,976
                                                                              ------------        ------------        ------------
                    Net investment activity . . . . . . . . . . . . . .         (3,339,128)          8,556,537           5,892,486
                                                                              ------------        ------------        ------------

EQUITY TRANSACTIONS:
     Purchase payments received from contract owners  . . . . . . . . .          5,550,286          25,974,374          21,460,235
     Redemptions  . . . . . . . . . . . . . . . . . . . . . . . . . . .        (15,199,321)         (9,340,200)         (4,649,969)
     Annuity benefits . . . . . . . . . . . . . . . . . . . . . . . . .             (9,959)             (8,803)             (6,694)
     Adjustments to maintain reserves . . . . . . . . . . . . . . . . .               (215)             (4,228)              1,183
                                                                              ------------        ------------        ------------
                    Net equity transactions . . . . . . . . . . . . . .         (9,659,209)         16,621,143          16,804,755
                                                                              ------------        ------------        ------------

EXPENSES (NOTE 2):
     Contract charges . . . . . . . . . . . . . . . . . . . . . . . . .         (1,494,001)         (1,446,876)         (1,080,280)
     Contingent deferred sales charges  . . . . . . . . . . . . . . . .           (342,156)           (204,793)            (88,908)
                                                                              ------------        ------------        ------------
                    Total expenses  . . . . . . . . . . . . . . . . . .         (1,836,157)         (1,651,669)         (1,169,188)
                                                                              ------------        ------------        ------------

NET CHANGE IN CONTRACT OWNERS' EQUITY . . . . . . . . . . . . . . . . .        (14,834,494)         23,526,011          21,528,053
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD . . . . . . . . . . . . . .        111,635,860          88,109,849          66,581,796
                                                                              ------------        ------------        ------------
CONTRACT OWNERS' EQUITY END OF PERIOD . . . . . . . . . . . . . . . . .       $ 96,801,366         111,635,860          88,109,849
                                                                              ============        ============        ============
</TABLE>


See accompanying notes to financial statements.


                                    40 of 87
<PAGE>   41
                         NATIONWIDE VARIABLE ACCOUNT-3

                         NOTES TO FINANCIAL STATEMENTS

                        DECEMBER 31, 1994, 1993 AND 1992


(1)   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      (a)   Organization

      Nationwide Variable Account-3 (the Account) was established pursuant to a
resolution of the Board of Directors of Nationwide Life Insurance Company (the
Company) on October 7, 1987.  The Account has been registered as a unit
investment trust under the Investment Company Act of 1940.

      (b)   The Contracts

      Only flexible purchase payment contracts without a front-end sales
charge, but with a contingent deferred sales charge and certain other fees, are
offered for purchase. See note 2 for a discussion of contract expenses.

      Contract owners in either the accumulation or the payout phase may invest
in the following portfolios of the American Capital Life Investment Trust
(American Capital):
        
      American Capital -- Common Stock Portfolio
      American Capital -- Domestic Strategic Income Portfolio
        (formerly American Capital -- Corporate Bond Portfolio)
      American Capital -- Government Portfolio
      American Capital -- Money Market Portfolio
      American Capital -- Multiple Strategy Portfolio

      At December 31, 1994, contract owners have invested in all of the above
funds.  The contract owners' equity is affected by the investment results of
each fund and certain contract expenses (see note 2). The accompanying
financial statements include only contract owners' purchase payments pertaining
to the variable portions of their contracts and exclude any purchase payments
for fixed dollar benefits, the latter being included in the accounts of the
Company.

      (c)   Security Valuation, Transactions and Related Investment Income

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

      (d)   Federal Income Taxes

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

                                    41 of 87
<PAGE>   42
(2)   EXPENSES

      The Company does not deduct a sales charge from purchase payments
received from the contract owners.  However, if any part of the contract value
of such contracts is surrendered, the Company will, with certain exceptions,
deduct from the contract owner's contract value a contingent deferred sales
charge, not to exceed 6% (3% after 36 months) of the lesser of the total of all
purchase payments made within 72 months prior to the date of the request for
surrender, or the amount surrendered. (For contracts issued in the State of New
York, the contingent deferred sales charge will not exceed 7% of purchase
payments, such charge declining 1% per year, to 0%, after the purchase payment
has been held in the contract for seven years.) No sales charges are deducted
on redemptions used to purchase units in the fixed investment options of the
Company.

      The following administrative charges are deducted by the Company: (a) an
annual contract maintenance charge of $35 ($30 for contracts issued in the
State of New York) which is satisfied by surrendering units; and (b) a
mortality risk charge, an expense risk charge and an administration charge
assessed through the daily unit value calculation equal to an annual rate of
0.80%, 0.45% and 0.05%, respectively.

(3)   SCHEDULE I

      Schedule I presents the components of the change in the unit values,
which are the basis for contract owners' equity.  This schedule is presented in
the following format:

            -    Beginning unit value -- Jan. 1

            -    Reinvested capital gains and dividends
                 (This amount reflects the increase in the unit value due to
                 capital gains and dividend distributions from the underlying
                 mutual funds.)

            -    Unrealized gain (loss)
                 (This amount reflects the increase (decrease) in the unit
                 value resulting from the market appreciation (depreciation) of
                 the fund.)

            -    Contract charges
                 (This amount reflects the decrease in the unit value due to
                 the mortality risk charge, expense risk charge and
                 administration charge discussed in note 2.)

            -    Ending unit value - Dec. 31

            -    Percentage increase (decrease) in unit value.

      For contracts in the payout phase, an assumed investment return of 3.5%,
used in the calculation of the annuity benefit payment amount, results in a
corresponding reduction in the components of the unit values as shown in
Schedule I.


                                    42 of 87
<PAGE>   43
                                                                    SCHEDULE I

                        NATIONWIDE VARIABLE ACCOUNT-3

                      TAX QUALIFIED AND NON-TAX QUALIFIED

                       SCHEDULES OF CHANGES IN UNIT VALUE

                  YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992



<TABLE>
<CAPTION>
                                                                 DOMESTIC
                                                 COMMON         STRATEGIC                           MONEY         MULTIPLE
                                                 STOCK            INCOME          GOVERNMENT        MARKET        STRATEGY
                                               PORTFOLIO        PORTFOLIO         PORTFOLIO       PORTFOLIO       PORTFOLIO
                                              -----------      -----------       -----------     -----------     -----------
<S>                                            <C>              <C>               <C>              <C>              <C>
1994
  Beginning unit value - Jan. 1                $19.993094       14.016253         13.620968        12.879003        17.253369
- -----------------------------------------------------------------------------------------------------------------------------
  Reinvested capital gains and dividends         2.272837        1.376728           .835320          .474206         1.980194
- -----------------------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)                        (2.944375)      (1.981901)        (1.464669)         .000000        (2.608938)
- ----------------------------------------------------------------------------------------------------------------------------- 
  Contract charges                               (.255945)       (.175935)         (.169742)        (.169650)        (.217893)
- ----------------------------------------------------------------------------------------------------------------------------- 
  Ending unit value - Dec. 31                  $19.065611       13.235145         12.821877        13.183559        16.406732
- -----------------------------------------------------------------------------------------------------------------------------
  Percentage increase (decrease)
     in unit value*                               (5)%             (6)%             (6)%              2%             (5)%   
=============================================================================================================================

1993
  Beginning unit value - Jan. 1                $18.587100       12.208185         12.794291        12.709641        16.230095
- -----------------------------------------------------------------------------------------------------------------------------
  Reinvested capital gains and dividends         1.141359        1.091003           .824185          .336808         1.370959
- -----------------------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)                          .514295         .892204           .178307          .000000         (.127808)
- ----------------------------------------------------------------------------------------------------------------------------- 
  Contract charges                               (.249660)       (.175139)         (.175815)        (.167446)        (.219877)
- ----------------------------------------------------------------------------------------------------------------------------- 
  Ending unit value - Dec. 31                  $19.993094       14.016253         13.620968        12.879003        17.253369
- -----------------------------------------------------------------------------------------------------------------------------
  Percentage increase (decrease)
     in unit value*                                8%              15%               6%               1%              6%    
=============================================================================================================================

1992
  Beginning unit value - Jan. 1                $17.522020       10.995055         12.260048        12.458190        15.327503
- -----------------------------------------------------------------------------------------------------------------------------
  Reinvested capital gains and dividends          .296708         .986223           .905816          .416521         1.285901
- -----------------------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)                          .995195         .379693          (.208840)         .000000         (.183974)
- ----------------------------------------------------------------------------------------------------------------------------- 
  Contract charges                               (.226823)       (.152786)         (.162733)        (.165070)        (.199335)
- ----------------------------------------------------------------------------------------------------------------------------- 
  Ending unit value - Dec. 31                  $18.587100       12.208185         12.794291        12.709641        16.230095
- -----------------------------------------------------------------------------------------------------------------------------
  Percentage increase (decrease)
     in unit value*                                6%              11%               4%               2%              6%    
=============================================================================================================================
</TABLE>


 *   An annualized rate of return cannot be determined as contract charges do 
     not include the annual contract maintenance charge discussed in note 2.



See accompanying independent auditors' report.

                                       43 of 87
<PAGE>   44




                          INDEPENDENT AUDITORS' REPORT


The Board of Directors
Nationwide Life Insurance Company:


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

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

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

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

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

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



                                             KPMG Peat Marwick LLP


Columbus, Ohio
February 27, 1995





                                    44 of 87

<PAGE>   45

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

<TABLE>
                          Consolidated Balance Sheets

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

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

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

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

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

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

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

See accompanying notes to consolidated financial statements.

                                   45 of 87
<PAGE>   46


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

                       Consolidated Statements of Income

                  Years ended December 31, 1994, 1993 and 1992
                                (000's omitted)
<TABLE>
<CAPTION>
                                                                            1994             1993             1992
                                                                         ----------       ----------       ----------
<S>                                                                      <C>              <C>             <C>
Revenues (note 17):
   Traditional life insurance premiums                                   $  209,538          215,715          226,888
   Accident and health insurance premiums                                   324,524          312,655          430,009
   Universal life and investment product policy charges                     239,021          188,057          148,464
   Net investment income (note 5)                                         1,289,501        1,204,426        1,120,157
   Net ceded commissions from disposition of credit life and                                             
     credit accident and health business (note 12)                                -                -           27,115
   Realized gains (losses) on investments (notes 5 and 14)                  (16,384)         113,673          (19,315)
                                                                         ----------       ----------       ----------
                                                                          2,046,200        2,034,526        1,933,318
                                                                         ----------       ----------       ----------
Benefits and expenses:                                                                                   
   Benefits and claims                                                    1,279,763        1,236,906        1,319,735
   Provision for policyholders' dividends on participating                                                
     policies (note 13)                                                      46,061           53,189           61,834
  Amortization of deferred policy acquisition costs                          94,744          102,134           99,197
  Other operating costs and expenses                                        352,402          329,396          321,993
                                                                         ----------       ----------       ----------
                                                                          1,772,970        1,721,625        1,802,759
                                                                         ----------       ----------       ----------
          Income before Federal income tax and cumulative                                                
            effect of changes in accounting principles                      273,230          312,901          130,559
                                                                         ----------       ----------       ----------
                                                                                                         
Federal income tax (note 7):                                                                             
   Current expense                                                           79,847           75,124           47,402
   Deferred expense (benefit)                                                 9,657           31,634          (13,660)
                                                                         ----------       ----------       ----------
                                                                             89,504          106,758           33,742
                                                                         ----------       ----------       ----------
                                                                                                         
          Income before cumulative effect of changes in                                                  
            accounting principles                                           183,726          206,143           96,817
                                                                                                         
Cumulative effect of changes in accounting principles,                                                   
   net of tax (note 3)                                                            -            5,365                -
                                                                         ----------       ----------       ----------
          Net income                                                     $  183,726          211,508           96,817
                                                                         ==========       ==========       ==========

</TABLE>                                                                       

                                                                               
See accompanying notes to consolidated financial statements.          

                                   46 of 87
<PAGE>   47


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

                Consolidated Statements of Shareholder's Equity

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

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

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

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


                                                                     
See accompanying notes to consolidated financial statements.

                                   47 of 87
<PAGE>   48


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

                     Consolidated Statements of Cash Flows

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

<TABLE>
<CAPTION>
                                                                              1994             1993             1992
                                                                           ----------       ----------       ----------
<S>                                                                       <C>               <C>              <C>
Cash flows from operating activities:
  Net income                                                               $  183,726          211,508           96,817
  Adjustments to reconcile net income to net cash provided by
    operating activities:
      Capitalization of deferred policy acquisition costs                    (264,434)        (191,994)        (177,928)
      Amortization of deferred policy acquisition costs                        94,744          102,134           99,197
      Amortization and depreciation                                             6,207           11,156            5,607
      Realized losses (gains) on invested assets, net                          15,949         (113,648)          19,092
      Deferred Federal income tax benefit                                      (2,166)          (6,006)         (13,105)
      Increase in accrued investment income                                   (29,654)         (4,218)          (11,518)
      (Increase) decrease in other assets                                    (112,566)        (549,277)           6,132
      Increase in policyholder account balances                             1,038,641          509,370           19,087
      Increase in policyholders' dividend accumulations                        15,372           17,316           18,708
      Increase (decrease) in accrued Federal income tax payable                   832           16,838          (15,723)
      Increase in other liabilities                                            17,826           26,958           73,512
      Other, net                                                              (19,303)         (11,745)         (10,586)
                                                                           ----------       ----------       ----------
        Net cash provided by operating activities                             945,174           18,392          109,292
                                                                           ----------       ----------       ----------
                                                                                                                       
Cash flows from investing activities:
  Proceeds from maturity of securities available-for-sale                     579,067                -                -
  Proceeds from sale of securities available-for-sale                         247,876          247,502           27,844
  Proceeds from maturity of fixed maturities held-to-maturity                 516,003        1,192,093        1,030,397
  Proceeds from sale of fixed maturities                                            -           33,959          123,422
  Proceeds from repayments of mortgage loans on real estate                   220,744          146,047          259,659
  Proceeds from sale of real estate                                            46,713           23,587           22,682
  Proceeds from repayments of policy loans and
     sale of other invested assets                                            134,998           59,643           99,189
  Cost of securities available-for-sale acquired                           (2,569,672)         (12,550)         (12,718)
  Cost of fixed maturities held-to-maturity acquired                         (675,835)      (2,016,831)      (2,687,975)
  Cost of mortgage loans on real estate acquired                             (627,025)        (475,336)        (654,403)
  Cost of real estate acquired                                                (15,962)          (8,827)        (137,843)
  Policy loans issued and other invested assets acquired                     (118,012)         (76,491)         (97,491)
                                                                           ----------       ----------       ----------
      Net cash used in investing activities                                (2,261,105)        (887,204)      (2,027,620)
                                                                           ----------       ----------       ----------

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

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

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

</TABLE>


See accompanying notes to consolidated financial statements.

                                   48 of 87
<PAGE>   49


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

                   Notes to Consolidated Financial Statements

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

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

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

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

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

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

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

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

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

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

                                   49 of 87
<PAGE>   50

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

             Notes to Consolidated Financial Statements, Continued



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

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

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

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

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

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

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

                                   50 of 87
<PAGE>   51

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

             Notes to Consolidated Financial Statements, Continued



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

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

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

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

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

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

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

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

                                   51 of 87
<PAGE>   52


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

             Notes to Consolidated Financial Statements, Continued

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

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

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

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

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

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

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

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

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

                                   52 of 87
<PAGE>   53


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

             Notes to Consolidated Financial Statements, Continued

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

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

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

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

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

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

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

                                   53 of 87
<PAGE>   54


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

             Notes to Consolidated Financial Statements, Continued

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

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

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

        An analysis of the change in gross unrealized gains (losses) on
        securities available-for-sale and fixed maturities held-to-maturity
        follows for the years ended December 31:
        
<TABLE> 
<CAPTION>
                                                                                      1994            1993           1992
                                                                                   ----------       --------       --------
           <S>                                                                    <C>              <C>            <C>
           Securities available-for-sale:
              Fixed maturities                                                    $  (703,851)             -              -
              Equity securities                                                        (1,990)      (128,837)        (9,195)
           Fixed maturities held-to-maturity                                         (421,427)       223,392         17,774
                                                                                  -----------       --------       --------
                                                                                  $(1,127,268)        94,555          8,579
                                                                                  ===========       ========       ========
                                                                               
</TABLE>   
           
                                   54 of 87
<PAGE>   55


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

             Notes to Consolidated Financial Statements, Continued



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

<TABLE>
<CAPTION>
                                                                                      1994            1993           1992
                                                                                   ----------       --------       --------
           <S>                                                                    <C>              <C>            <C>
           Realized on disposition of investments:
             Securities available-for-sale:
                Fixed maturities                                                     $(13,720)             -              -
                Equity securities                                                       1,427        129,728          7,215
             Fixed maturities                                                               -         21,159         13,399
             Mortgage loans on real estate                                            (16,130)       (17,763)       (30,334)
             Real estate and other                                                      5,765        (12,813)       (12,997)
                                                                                   ----------       --------       --------
                                                                                      (22,658)       120,311        (22,717)
                                                                                   ----------       --------       --------
                                                                                          
           
           Valuation allowances:
             Securities available-for-sale:
                Fixed maturities                                                        6,600              -              -
             Fixed maturities                                                               -           (934)         1,792
             Mortgage loans on real estate                                             (4,332)       (10,478)        (5,969)
             Real estate and other                                                      4,006          4,774          7,579
                                                                                   ----------       --------       --------
                                                                                        6,274         (6,638)         3,402
                                                                                   ----------       --------       --------
                                                                                     $(16,384)       113,673        (19,315)
                                                                                   ==========       ========       ========
</TABLE>   
           
        The amortized cost and estimated fair value of securities       
        available-for-sale and fixed maturities held-to-maturity were as
        follows as of December 31, 1994:
       
<TABLE>
<CAPTION>
                                                                                    Gross           Gross
                                                                  Amortized        unrealized     unrealized        Estimated
                                                                     cost            gains          losses         fair value
                                                                 -----------       ----------     ----------       ----------
          <S>                                                    <C>               <C>            <C>              <C>
          Securities available-for-sale                                                                    
                                                                 
            Fixed maturities:
              US Treasury securities and obligations of US
                government corporations and agencies              $  393,156           1,794         (18,941)         376,009
              Obligations of states and political           
                subdivisions                                           2,202              55             (21)           2,236
              Debt securities issued by foreign governments          177,910             872          (9,205)         169,577
              Corporate securities                                 4,201,738          50,405        (128,698)       4,123,445
              Mortgage-backed securities                           3,543,859          18,125        (187,345)       3,374,639
                                                                 -----------       ----------     ----------       ----------
                  Total fixed maturities                           8,318,865          71,251        (344,210)       8,045,906
            Equity securities                                         18,373           6,636            (296)          24,713
                                                                 -----------       ----------     ----------       ----------
                                                                  $8,337,238          77,887        (344,506)       8,070,619
                                                                 ===========       ==========     ==========       ==========
                                                                                                              
          Fixed maturity securities held-to-maturity                                       
                                                                    
              Obligations of states and political               
                subdivisions                                      $   11,613              92            (255)          11,450
              Debt securities issued by foreign governments           16,131             111             (39)          16,203
              Corporate securities                                 3,661,043          34,180        (120,566)       3,574,657
                                                                 -----------       ----------     ----------       ----------
                                                                  $3,688,787          34,383        (120,860)       3,602,310
                                                                 ===========       ==========     ==========       ==========
</TABLE>                                                                      
                                                                   
                                   55 of 87
<PAGE>   56

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

             Notes to Consolidated Financial Statements, Continued

        The amortized cost and estimated fair value of investments of fixed
        maturity securities were as follows as of December 31, 1993:
       
<TABLE>
<CAPTION>
                                                                                    Gross           Gross
                                                                  Amortized        unrealized     unrealized        Estimated
                                                                     cost            gains          losses         fair value
                                                                 -----------       ----------     ----------       ----------
          <S>                                                    <C>               <C>            <C>              <C>
               US Treasury securities and obligations of US
                 government corporations and agencies            $   287,738          18,204          (392)           305,550
               Obligations of states and political        
                 subdivisions                                         16,519           2,700            (5)            19,214
               Debt securities issued by foreign governments         137,092           7,719        (1,213)           143,598
               Corporate securities                                6,819,355         647,778       (15,648)         7,451,485
               Mortgage-backed securities                          2,860,274         121,721       (15,022)         2,966,973
                                                                 -----------       ----------     ----------       ----------
                                                                 $10,120,978         798,122       (32,280)        10,886,820
                                                                 ===========       ==========     ==========       ==========
</TABLE>               
        As of December 31, 1993 the net unrealized gain on equity       
        securities, before providing for deferred Federal income tax, was
        $8,330, comprised of gross unrealized gains of $8,345 and gross 
        unrealized losses of $15.

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

<TABLE>
<CAPTION>
                                                                      Amortized          Estimated
                                                                        cost            fair value
                                                                     ----------         -----------
           <S>                                                      <C>                <C>
           Fixed maturity securities available-for-sale
           
           Due in one year or less                                   $  294,779            294,778
           Due after one year through five years                      2,553,825          2,490,886
           Due after five years through ten years                     1,382,311          1,327,089
           Due after ten years                                          544,091            558,514
                                                                     ----------         -----------
                                                                      4,775,006          4,671,267
           Mortgage-backed securities                                 3,543,859          3,374,639
                                                                     ----------         -----------
                                                                     $8,318,865          8,045,906
                                                                     ==========         ===========
           
           Fixed maturity securities held-to-maturity
           
           Due in one year or less                                   $  333,517            333,000
           Due after one year through five years                      1,953,179          1,942,260
           Due after five years through ten years                     1,080,069          1,013,083
           Due after ten years                                          322,022            313,967
                                                                     ----------         -----------
                                                                     $3,688,787          3,602,310
                                                                     ==========         ===========
</TABLE>   
        Proceeds from the sale of securities available-for-sale during 
        1994 were $247,876, while proceeds from sales of investments in
        fixed maturity securities during 1993 were $33,959 ($123,422 during
        1992).  Gross gains of $3,406 ($2,413 in 1993 and $3,194 in 1992) and
        gross losses of $21,866 ($39 in 1993 and $513 in 1992) were realized 
        on those sales.

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

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

                                   56 of 87
<PAGE>   57

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

             Notes to Consolidated Financial Statements, Continued

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

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

(6)     Future Policy Benefits and Claims

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

           Interest rates:  Interest rates vary as follows:
<TABLE>
<CAPTION>
                  Year of issue                                   Life                                     Health
                  -------------                                   ----                                     ------
                  <S>                 <C>                                                                  <C>
                  1994                7.2 %, not graded - permanent contracts with loan provisions;         5.0%
                                      6.0%, not graded - all other contracts
                  1984-1993           7.4% to 10.5%, not graded                                             5.0% to 6%
                  1966-1983           6% to 8.1%, graded over 20 years to 4% to 6.6%                        3.5% to 6%
                  1965 and prior      generally lower than post 1965 issues                                 3.5% to 4%
</TABLE>                            
           Withdrawals:  Rates, which vary by issue age, type of coverage       
           and policy duration, are based on Company experience. 

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

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

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

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

              Plus reinsurance recoverables                      457,694        429,798        547,786
                                                                ---------      --------       --------
           Balance as of December 31                            $656,931        591,258        760,312
                                                                ========       ========       ========
</TABLE> 

                                   57 of 87
<PAGE>   58

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

             Notes to Consolidated Financial Statements, Continued

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

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

        The Company adopted STATEMENT OF FINANCIAL ACCOUNTING STANDARDS NO.
        109 - ACCOUNTING FOR INCOME TAXES (SFAS 109), as of January 1, 1993.  
        See note 3.  The 1992 consolidated financial statements have not 
        been restated to apply the provisions of SFAS 109.

        The significant components of deferred income tax expense for the years
        ended December 31 are as follows:
<TABLE>
<CAPTION>
                                                                       1994           1993
                                                                      ------         ------
           <S>                                                       <C>            <C>
           Deferred income tax expense (exclusive of the
              effects of other components listed below)               $9,657         29,930
           Adjustments to deferred income tax assets and
              liabilities for enacted changes in tax laws             
              and rates                                                    -          1,704
                                                                      ------         ------
                                                                      $9,657         31,634
                                                                      ======         ======
</TABLE>   
        For the year ended December 31, 1992, the deferred income tax
        benefit results from timing differences in the recognition of 
        income and expense for income tax and financial reporting purposes.  
        The primary sources of those timing differences were deferred policy
        acquisition costs (deferred expense  of $16,457) and reserves for future
        policy benefits (deferred benefit of $32,045).
        
        Total Federal income tax expense for the years ended December 31,
        1994, 1993 and 1992 differs from the amount computed by applying the
        U.S. Federal income tax rate to income before tax as follows:        
<TABLE>
<CAPTION>
                                                   
                                                   
                                                                 1994                        1993                  1992            
                                                                 ----                        ----                  ----            
                                                          Amount        %           Amount        %           Amount      %
                                                         -------       ----        --------      ----        -------     ----  
           <S>                                           <C>           <C>         <C>           <C>         <C>         <C> 
           Computed (expected) tax expense               $95,631       35.0        $109,515      35.0        $44,390     34.0
           Tax exempt interest and dividends
              received deduction                            (194)      (0.1)         (2,322)     (0.7)        (4,172)    (3.2)
           Current year increase in U.S. Federal
              income tax rate                                  -          -           1,704       0.5              -        -
           Real estate valuation allowance
              adjustment                                       -          -               -         -         (3,463)    (2.7)
           Other, net                                     (5,933)      (2.1)         (2,139)     (0.7)        (3,013)    (2.3)
                                                         -------       ----        --------      ----        -------     ----  
                 Total (effective rate of each           
                   year)                                 $89,504       32.8        $106,758      34.1        $33,742     25.8
                                                         =======       ====        ========      ====        =======     ====  
</TABLE> 
        Total Federal income tax paid was $87,576, $58,286 and $63,124 during
        the years ended December 31, 1994, 1993 and 1992, respectively.

                                   58 of 87
<PAGE>   59

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

             Notes to Consolidated Financial Statements, Continued

        The tax effects of temporary differences that give rise to significant
        components of the net deferred tax asset (liability) as of December 31,
        1994 and 1993 are as follows:
<TABLE>
<CAPTION>                                                                              
                                                                              1994            1993
                                                                            --------        ---------
           <S>                                                             <C>             <C>
           Deferred tax assets:
              Future policy benefits                                        $124,044          129,995
              Fixed maturity securities available-for-sale                    95,536                -
              Liabilities in Separate Accounts                                94,783           64,722
              Mortgage loans on real estate and real estate                   25,632           24,020
              Other policyholder funds                                         7,137            7,759
              Other assets and other liabilities                              57,528           41,390
                                                                            --------        ---------
                Total gross deferred tax assets                              404,660          267,886
                                                                            --------        ---------
                                                                                                     
           
           Deferred tax liabilities:
              Deferred policy acquisition costs                              317,224          243,731
              Fixed maturities, equity securities and other
                 long-term investments                                         3,620           11,137
              Other                                                           47,301           44,677
                                                                            --------        ---------
                Total gross deferred tax liabilities                         368,145          299,545
                                                                            --------        ---------
                      Net deferred tax asset (liability)                    $ 36,515          (31,659)
                                                                            ========        =========
</TABLE>   
        The Company has determined that valuation  allowances are not   
        necessary as of December 31, 1994 and 1993 and January 1, 1993 (date of
        adoption of SFAS 109) based on its analysis of future deductible
        amounts.   All future deductible amounts can be offset by future 
        taxable amounts or recovery of Federal income tax paid  within the
        statutory carryback period.  In addition,  for future  deductible
        amounts for  securities available-for-sale,  affiliates of  the Company
        which  are included in the same consolidated Federal income tax return
        hold investments that could  be sold for capital gains that could offset
        capital losses realized by the Company should securities
        available-for-sale be sold at a loss.

(8)     Disclosures about Fair Value of Financial Instruments

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

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

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

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

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

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

                                   59 of 87
<PAGE>   60

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

             Notes to Consolidated Financial Statements, Continued


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

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

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

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

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

           Policyholders Dividend Accumulations and Other Policyholder 
           Funds:  The carrying amount reported in the consolidated
           balance sheets for these instruments approximates their fair value.

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

<TABLE>
<CAPTION>
                                                                    1994                             1993
                                                                    ----                             ----
                                                       Carrying         Estimated        Carrying         Estimated
                                                        amount         fair value         amount         fair value
                                                      -----------      -----------      -----------      -----------
        <S>                                           <C>              <C>              <C>              <C>
        Assets                                        

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

        Liabilities

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

                                   60 of 87
<PAGE>   61

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

             Notes to Consolidated Financial Statements, Continued


(9)     Additional Financial Instruments Disclosures

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

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

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

<TABLE>
<CAPTION>
                                                                                                 Apartment
                                                Office            Warehouse       Retail          & other           Total
                                               --------           ---------      ---------       ---------        ----------
             <S>                               <C>                <C>            <C>              <C>              <C>
             1994:
               East North Central              $109,233            103,499         540,686         191,489           944,907
               East South Central                24,298             10,803         127,845          76,897           239,843
               Mountain                           3,150             13,770         140,358          39,682           196,960
               Middle Atlantic                   61,299             53,285         140,847          30,111           285,542
               New England                       10,536             43,282         139,131               4           192,953
               Pacific                          195,393            210,930         397,911          68,768           873,002
               South Atlantic                    87,150             81,576         424,150         210,354           803,230
               West North Central               127,760             11,766          80,854           4,738           225,118
               West South Central                51,013             84,796         184,923         194,788           515,520
                                               --------           --------       ---------       ---------        ----------
                                               $669,832            613,707       2,176,705         816,831         4,277,075
                                               ========           ========       =========       =========
                  Less valuation allowances and unamortized discount                                                  54,791
                                                                                                                  ----------
                       Total mortgage loans on real estate, net                                                   $4,222,284
                                                                                                                  ==========
             1993:
               East North Central              $109,208           108,478          470,755         158,964           847,405
               East South Central                27,562             1,460          117,341          69,991           216,354
               Mountain                           3,228             4,742          105,560          23,065           136,595
               Middle Atlantic                   56,664            52,766          132,821          15,414           257,665
               New England                       10,565            48,398          142,530               8           201,501
               Pacific                          174,409           185,116          389,428          65,497           814,450
               South Atlantic                   112,640            58,165          391,102         238,337           800,244
               West North Central               104,933            13,458           78,408           3,917           200,716
               West South Central                50,955            47,103          183,420         161,033           442,511
                                               --------           -------          -------       ---------        ----------
                                               $650,164           519,686        2,011,365         736,226         3,917,441
                                               ========           =======        =========       =========
                  Less valuation allowances and unamortized discount                                                  45,881
                                                                                                                  ----------    
                       Total mortgage loans on real estate, net                                                   $3,871,560
                                                                                                                  ==========
</TABLE> 

                                    61 of 87

<PAGE>   62

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

             Notes to Consolidated Financial Statements, Continued


(10)    Pension Plan

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

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

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

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

<TABLE> 
<CAPTION>
                                                                       1994             1993             1992
                                                                     --------         --------         --------
        <S>                                                         <C>              <C>              <C>
            Service cost (benefits earned during the period)          $64,740           47,694           44,343
            Interest cost on projected benefit obligation              73,951           70,543           68,215
            Actual return on plan assets                              (21,495)        (105,002)         (62,307)
            Net amortization and deferral                             (62,150)          20,832          (24,281)
                                                                     --------         --------         --------
               Net periodic pension cost                              $55,046           34,067           25,970
                                                                     ========         ========         ========
   
        Basis for measurements, net periodic pension cost:
   
            Weighted average discount rate                               5.75%           6.75%            7.25%
            Rate of increase in future compensation levels               4.50%           4.75%            5.25%
            Expected long-term rate of return on plan assets             7.00%           7.50%            8.00%
</TABLE>

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

<TABLE> 
<CAPTION>
                                                                                1994             1993
                                                                             ----------       ----------
                 <S>                                                        <C>              <C>
                     Accumulated benefit obligation:
                        Vested                                               $  914,850          972,475
                        Nonvested                                                 7,570           10,227
                                                                             ----------       ----------
                                                                             $  922,420          982,702
                                                                             ==========       ==========
                     Projected benefit obligation for
                        services rendered to date                             1,305,547        1,292,477
                     Plan assets at fair value                                1,241,771        1,208,007
                                                                             ----------       ----------
                     Plan assets less than projected benefit
                        obligation                                              (63,776)         (84,470)
                     Unrecognized prior service cost                             46,201           49,551
                     Unrecognized net losses                                     39,408           55,936
                     Unrecognized net assets at January 1, 1987                 (21,994)         (24,146)
                                                                             ----------       ----------
                          Net accrued pension expense                        $     (161)          (3,129)
                                                                             ==========       ==========

                 Basis for measurements, funded status of plan:

                     Weighted average discount rate                               7.50%            5.75%
                     Rate of increase in future compensation levels               6.75%            4.50%
</TABLE>
                                                               
                                    62 of 87
<PAGE>   63

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

             Notes to Consolidated Financial Statements, Continued


(11)    Postretirement Benefits Other Than Pensions

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

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

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

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

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

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

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

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

                                    63 of 87
<PAGE>   64

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

             Notes to Consolidated Financial Statements, Continued

        The amount of net periodic postretirement benefit cost for the plan as 
        a whole for the years ended December 31, 1994 and 1993 is as follows:
<TABLE>
<CAPTION>
                                                                                                   1994            1993
                                                                                                 -------         --------        
           <S>                                                                                  <C>             <C>
           Net periodic postretirement benefit cost:
              Service cost - benefits attributed to employee service during the year             $ 8,586            7,090
              Interest cost on accumulated postretirement benefit obligation                      14,011           13,928
              Actual return on plan assets                                                        (1,622)               -
              Net amortization and deferral                                                        1,622                -
                                                                                                 -------           ------
                 Net periodic postretirement benefit cost                                        $22,597           21,018
                                                                                                 =======           ======
</TABLE>
        The health care cost trend rate assumption has a significant effect
        on the amounts reported.  A one percentage point increase in the
        assumed health care cost trend rate would increase the accumulated
        postretirement benefit obligation as of December 31, 1994 and 1993 by
        $8,109 and $15,621, respectively, and the net periodic postretirement 
        benefit cost for the years ended December 31, 1994 and 1993 by $866 and
        $2,377, respectively.

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

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

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

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

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

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

                                    64 of 87
<PAGE>   65

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

             Notes to Consolidated Financial Statements, Continued

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

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

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

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

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

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

(14)    Transactions With Affiliates

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

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

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

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

                                    65 of 87
<PAGE>   66

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

             Notes to Consolidated Financial Statements, Continued

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

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

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

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

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

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

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

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

(15)    Bank Lines of Credit

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

                                    66 of 87
<PAGE>   67

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

             Notes to Consolidated Financial Statements, Continued

(16)    Contingencies

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

(17)    Major Lines of Business

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

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

<TABLE>
<CAPTION>
                                                                                  1994              1993             1992
                                                                              -----------       ----------       ----------
            <S>                                                               <C>               <C>              <C>
            Revenues:
              Life insurance                                                  $ 1,577,809        1,479,956        1,406,417
              Accident and health                                                 345,544          339,764          475,290
              Investment income allocated to capital and surplus                  122,847          214,806           51,611
                                                                              -----------       ----------        ---------
                    Total                                                     $ 2,046,200        2,034,526        1,933,318
                                                                              ===========       ==========        =========
            Income before Federal income tax and cumulative
              effect of changes in accounting principles:
              Life insurance                                                      141,650           83,917           78,627
              Accident and health                                                  13,220           15,043              436
              Investment income allocated to capital and surplus                  118,360          213,941           51,496
                                                                              -----------       ----------        ---------
                    Total                                                     $   273,230          312,901          130,559
                                                                              ===========       ==========        =========
            Assets:
              Life insurance                                                   28,351,628       22,982,186       19,180,561
              Accident and health                                                 852,026          773,007          343,535
              Capital and surplus                                               1,908,479        1,651,168        1,430,242
                                                                              -----------       ----------        ---------
                    Total                                                     $31,112,133       25,406,361       20,954,338
                                                                              ===========       ==========        =========
</TABLE>

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

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

(18)    Subsequent Event

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

                                    67 of 87
<PAGE>   68


PART C. OTHER INFORMATION
<TABLE>
<CAPTION>

<S>         <C>                                                                <C>
Item 24.    FINANCIAL STATEMENTS AND EXHIBITS

            (a)  Financial Statements:
                (1)  Financial statements and schedule included                 Page
                     in Prospectus
                     (Part A):
                     Condensed Financial Information                             11
                (2)  Financial statements and schedule included
                     in Part B:
                     Those financial statements and schedule                     38
                     required by Item 23 to be included in Part B
                     have been incorporated therein by reference
                     to the Prospectus (Part A).

            Nationwide Variable Account-3:
                     Independent Auditors' Report.                               38
                     Statement of Assets, Liabilities and Contract               39
                     Owners' Equity as of December 31, 1994.
                     Statements of Operations and Changes in                     40
                     Contract Owners' Equity for the years ended
                     December 31, 1994, 1993 and 1992.
                     Notes to Financial Statements.                              41
                     Schedule 1.                                                 43

            Nationwide Life Insurance Company:
                     Independent Auditors' Report.                               44
                     Consolidated Balance Sheets as of December                  45
                     31, 1994 and 1993.
                     Consolidated Statements of Income for the                   46
                     years ended December 31, 1994, 1993 and
                     1992.
                     Consolidated Statements of Shareholder's                    47
                     Equity for the years ended December 31,
                     1994, 1993 and 1992.
                     Consolidated Statements of Cash Flows for                   48
                     the years ended December 31, 1994, 1993
                     and 1992.
                     Notes to Consolidated Financial Statements.                 49
</TABLE>

                                    68 of 87

<PAGE>   69

Item 24.    (b) Exhibits

                      (1)  Resolution of the Depositor's Board of
                           Directors authorizing the establishment of
                           the Registrant, adopted October 7, 1987-
                           Filed with pre-effective amendment no. 1
                           to the registration statement, and hereby
                           incorporated by reference.

                      (2)  Not Applicable

                      (3)  Underwriting or Distribution contract
                           between the Registrant and Principal
                           Underwriter - Filed with pre-effective
                           amendment no. 1 to the registration
                           statement, and hereby incorporated by
                           reference.

                      (4)  The form of the variable annuity contract -
                           Filed with post-effective amendment no. 1
                           to the registration statement, and hereby
                           incorporated by reference.

                      (5)  Variable Annuity Application - Filed with
                           pre-effective amendment no. 1 to the
                           registration statement, and hereby
                           incorporated by reference.

                      (6)  Articles of Incorporation of Depositor -
                           Filed with pre-effective amendment no. 1
                           to the registration statement, and hereby
                           incorporated by reference.

                      (7)  Not Applicable

                      (8)  Not Applicable

                      (9)  Opinion of Counsel - Filed with pre-
                           effective amendment no. 1 to the
                           registration statement, and hereby
                           incorporated by reference.

                     (10)  Not Applicable

                     (11)  Not Applicable

                     (12)  Not Applicable

                     (13)  Performance Advertising Calculation
                           Schedule - Attached hereto.






                                    69 of 87
<PAGE>   70
Item 25.    DIRECTORS AND OFFICERS OF THE DEPOSITOR

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

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

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

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

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

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

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

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

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

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

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





                                    70 of 87
<PAGE>   71
<TABLE>
<CAPTION>
                       NAME AND PRINCIPAL                         POSITIONS AND OFFICES
                        BUSINESS ADDRESS                              WITH DEPOSITOR
                         <S>                                 <C>
                         Arden L. Shisler                               Director
                         2724 West Lebanon Road
                         Dalton, OH  44618

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

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

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

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

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

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

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

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

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

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

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

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





                                    71 of 87

<PAGE>   72

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

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

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

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

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

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

            *     Subsidiaries for which separate financial statements are filed

            **    Subsidiaries included in the respective consolidated financial
                  statements

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

            ****  other subsidiaries





                                    72 of 87
<PAGE>   73

<TABLE>
<CAPTION>

                                                  NO. VOTING
                                                  SECURITIES
                                                 (SEE ATTACHED
                                                 CHART) UNLESS
                                  STATE OF         OTHERWISE
            COMPANY             ORGANIZATION       INDICATED       PRINCIPAL BUSINESS
   <S>                          <C>               <C>              <C>
   Nationwide Mutual                Ohio                           Insurance
   Insurance Company                                               Company
   (Casualty)

   Nationwide Mutual Fire           Ohio                           Insurance
   Insurance Company                                               Company

   Nationwide Investing           Michigan                         Investment
   Foundation                                                      Company

   Nationwide Insurance             Ohio                           Membership Non-
   Enterprise Foundation                                           Profit
                                                                   Corporation

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

   Farmland Mutual                  Iowa                           Insurance
   Insurance Company                                               Company

   F & B, Inc.                      Iowa                           Insurance Agency

   Farmland Life Insurance          Iowa                           Life Insurance
   Company                                                         Company

   Nationwide Agribusiness          Iowa                           Insurance
   Insurance Company                                               Company

   Colonial Insurance            California                        Insurance
   Company of California                                           Company

   Nationwide General               Ohio                           Insurance
   Insurance Company                                               Company

   Nationwide Property &            Ohio                           Insurance
   Casualty Insurance                                              Company
   Company

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

   Scottsdale Insurance
   Company                          Ohio                           Insurance
                                                                   Company
   Scottsdale Indemnity
   Company                          Ohio                           Insurance
                                                                   Company
   Neckura Insurance
   Company                         Germany                         Insurance
                                                                   Company
   Neckura Life Insurance
   Company                         Germany                         Life Insurance
                                                                   Company
   Neckura General
   Insurance Company               Germany                         Insurance
                                                                   Company
   Columbus Service, GMBH
                                   Germany                         Insurance Broker
   Auto-Direkt Insurance
   Company                         Germany                         Insurance
                                                                   Company

   Neckura Holding Company         Germany                         Administrative
                                                                   service for
                                                                   Neckura
                                                                   Insurance Group

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


</TABLE>





                                    73 of 87
<PAGE>   74

<TABLE>
<CAPTION>

                                            NO. VOTING
                                            SECURITIES
                                          (SEE ATTACHED
                                          CHART) UNLESS
                           STATE OF         OTHERWISE        PRINCIPAL
        COMPANY          ORGANIZATION       INDICATED        BUSINESS
<S>                       <C>                                <C>
Lone Star General           Texas                            Insurance Agency
Agency, Inc.

Colonial County Mutual      Texas                            Insurance
Insurance Company                                            Company

Nationwide                   Ohio                            Radio
Communications Inc.                                          Broadcasting
                                                             Business

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

Insurance                    Ohio                            Insurance Broker
Intermediaries, Inc.                                         and Insurance
                                                             Agency

Nationwide Cash              Ohio                            Investment
Management Company                                           Securities Agent

California Cash           California                         Investment
Management Company                                           Securities Agent

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

Allnations, Inc.             Ohio                            Promotes
                                                             cooperative
                                                             insurance
                                                             corporations
                                                             worldwide

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

Nationwide Indemnity         Ohio                            Reinsurance
Company                                                      Company

NWE, Inc.                    Ohio                            Special
                                                             Investments
</TABLE>





                                    74 of 87
<PAGE>   75

<TABLE>
<CAPTION>

                                                  NO. VOTING
                                                  SECURITIES
                                                (SEE ATTACHED
                                                CHART) UNLESS
                                 STATE OF         OTHERWISE       
           COMPANY             ORGANIZATION       INDICATED        PRINCIPAL BUSINESS
 <S>                             <C>                  <C>          <C>
   Nationwide Corporation          Ohio                            Organized for
                                                                   the purpose of
                                                                   acquiring,
                                                                   holding,
                                                                   encumbering,
                                                                   transferring, or
                                                                   otherwise
                                                                   disposing of
                                                                   shares, bonds,
                                                                   and other
                                                                   evidences of
                                                                   indebtedness,
                                                                   securities, and
                                                                   contracts of
                                                                   other persons,
                                                                   associations,
                                                                   corporations,
                                                                   domestic or
                                                                   foreign and to
                                                                   form or acquire
                                                                   the control of
                                                                   other
                                                                   corporations

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

   InHealth, Inc.                  Ohio                            Health
                                                                   Maintenance
                                                                   Organization
                                                                   (HMO)

   InHealth Agency, Inc.           Ohio                            Insurance Agency

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

** West Coast Life              California                         Life Insurance
   Insurance Company                                               Company

   Gates, McDonald &              Ohio                             Cost Control
   Company                                                         Business

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

   Nationwide Investors           Ohio                             Stock Transfer
   Services, Inc.                                                  Agent

   Leber Direkt Insurance       Germany                            Life Insurance Company
   Company                                                         

** Nationwide Life               Ohio                              Life Insurance Company
   Insurance Company                                              
</TABLE>





                                    75 of 87
<PAGE>   76

<TABLE>
<CAPTION>
                                                   NO. VOTING
                                                   SECURITIES
                                                  (SEE ATTACHED
                                                  CHART) UNLESS
                                   STATE OF         OTHERWISE      
            COMPANY              ORGANIZATION       INDICATED       PRINCIPAL BUSINESS
<S>                              <C>                                <C>
** Nationwide Property               Ohio                           Owns, leases,
   Management, Inc.                                                 manages and
                                                                    deals in Real
                                                                    Property.

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

** National Casualty               Michigan                         Insurance
   Company                                                          Company

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

 * Nationwide Separate           Massachusetts                      Investment
   Account Trust                                                    Company

 * Nationwide Investing          Massachusetts                       Investment
   Foundation II                                                    Company

 * Financial Horizons            Massachusetts                       Investment
   Investment Trust                                                 Company

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

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

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

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





                                    76 of 87
<PAGE>   77

<TABLE>
<CAPTION>

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

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

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

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

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

Wausau Lloyds                   Texas                       Texas Lloyds
                                                            Company

Wausau Service                Wisconsin                     Holding Company
Corporation

American Marine                Florida                      Underwriting
                                                            Manager

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

Wausau Business               Illinois                      Insurance
Insurance Company                                           Company

Wausau Preferred Health       Wisconsin                     Insurance and
Insurance Company                                           Reinsurance Company
                                                            

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

Wausau Underwriters           Wisconsin                     Insurance Company
Insurance Company                                          

Employers Life Insurance      Wisconsin                     Life Insurance Company
Company of Wausau                                       
</TABLE>





                                    77 of 87
<PAGE>   78

<TABLE>
<CAPTION>

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

Wausau General Insurance      Illinois                       Insurance
Company                                                      Company

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

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

Companies Agency, Inc.        Wisconsin                      Insurance Broker
(Wisconsin)

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

Companies Agency of             Idaho                        Insurance Broker
Idaho, Inc.

Key Health Plan, Inc.        California                      Pre-paid health
                                                             plans

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

Companies Agency of            Arizona                       Insurance Broker
Phoenix, Inc.

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

Companies Agency of           Kentucky                       Insurance Broker
Kentucky, Inc.

Companies Agency of            Alabama                       Insurance Broker
Alabama, Inc.

Companies Agency of         Pennsylvania                     Insurance Broker
Pennsylvania, Inc.

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





                                    78 of 87
<PAGE>   79

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

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

Financial Horizons            Delaware                      Insurance Agency
Distributors Agency,
Inc.

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

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

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

Financial Horizons            Oklahoma                      Broker Dealer
Securities Corporation

Affiliate Agency of             Ohio                        Life Insurance
Ohio, Inc.                                                  Agency

Affiliate Agency, Inc.        Delaware                      Life Insurance
                                                            Agency

NEA Valuebuilder              Delaware                      Life Insurance
Investor Services, Inc.                                     Agency

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

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

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

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

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

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

Colonial General               Arizona                      Insurance Agency
Insurance Agency, Inc.

The Beak and Wire               Ohio                        Radio Tower
Corporation                                                 Joint Venture

Video Eagle, Inc.               Ohio                        Operates Several
                                                            Video Cable
                                                            Systems
</TABLE>





                                    79 of 87
<PAGE>   80
<TABLE>
<CAPTION>
                                               NO. VOTING
                                               SECURITIES
                                             (SEE ATTACHED
                                             CHART) UNLESS
                               STATE OF        OTHERWISE      
          COMPANY            ORGANIZATION      INDICATED      PRINCIPAL BUSINESS
<S>                              <C>         <C>              <C>
* MFS Variable Account           Ohio        Nationwide       Issuer of
                                             Life Separate    Annuity
                                             Account          Contracts

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

* Nationwide VA Separate         Ohio        Nationwide       Issuer of Annuity   
  Account-Q                                  Life and         Contracts 
                                             Annuity                    
                                             Separate         
                                             Account
</TABLE>





                                    80 of 87

<PAGE>   81

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








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

<PAGE>   82


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

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





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





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





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

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

                                                                                                          December 31, 1994
</TABLE>


<PAGE>   83


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

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













                                                                                                        __________________________
                                                                                                       |
                                                                                           ____________|__________________
                                                                                          |       NATIONWIDE LIFE        |
                                                                                          | Common Stock: 3,814,779      |
                                                                                          | ------------- Shares         |
                                                                                          |                              |
                                                                                          | NW Corp.-    Cost            |
                                                                                          | 100%         ----            |
                                                                                          |              $909,179,664    |
                                                                                          |______________________________|
                                                                                                      |
                     _________________________________________________________________________________| 
                    |                                      |                      |
        ____________|____________               ___________|_______________       |        ______________________________
       |        NATIONWIDE       |             |     NATIONAL CASUALTY     |      |       |      FINANCIAL HORIZONS      |
       |    FINANCIAL SERVICES   |             | Common Stock: 100 Shares  |      |       |              LIFE            |
       | Common Stock: 7,676     |             | -------------             |      |       | Common Stock: 66,000         |
 ______| ------------- Shares    |        _____|                           |      |_______| ------------- Shares         |
|  ____|               Cost      |       |     |               Cost        |      |       | NW Life-       Cost          |
| |    |               ----      |       |     |               ----        |      |       | 100%           ----          |
| |    | NW Life-100% $5,996,261 |       |     | NW Life-100%  $66,132,811 |      |       |               $58,070,003    |
| |    |_________________________|       |     |___________________________|      |       |______________________________|
| |                                      |                 | |                    |
| |     _________________________        |      ___________|_|_____________       |
| |    |        NATIONWIDE       |       |     |                           |      |                                          
| |    |    INVESTOR SERVICES    |       |     |                           |      |                                          
| |    | Common Stock: 5 Shares  |       |     |       NCC OF AMERICA,     |      |                                         
| |____| -------------           |       |     |      INC. (INACTIVE)      |      |        ______________________________   
| |    |                         |       |     |                           |      |       |        WEST COAST LIFE       |  
| |    | NW Fin. Serv.- Cost     |       |     |                           |      |       | Common Stock: 1,000,000      |  
| |    |    100%        ----     |       |     |                           |      |       | ------------- Shares         |  
| |    |                $5,000   |       |     |                           |      |_______|               Cost           |  
| |    |_________________________|       |     |___________________________|      |       |               ----           |  
| |                                      |                                        |       | NW Life-100%  $92,762,014    |  
| |     _________________________        |      ___________________________       |       |______________________________|  
| |    |        NATIONWIDE       |       |     |     HICKEY-MITCHELL       |      |                                         
| |    |        INVESTING        |       |     |    INSURANCE AGENCY       |      |                                         
| |    |       FOUNDATION        |       |     | Common Stock: 101 Shares  |      |                                           
| |____|                         |       |_____|  -----------              |      |                                           
|  ____|                         |             |                           |      |        ______________________________    
| |    |                         |             |                Cost       |      |       | EMPLOYERS LIFE INSURANCE CO. |   
| |    |                         |             |                ----       |      |       |        OF WAUSAU (EL)        |   
| |    |   COMMON LAW TRUST      |             | Nat. Cas.-100% $4,701,200 |      |       |                              |   
| |    |_________________________|             |___________________________|      |       | Common Stock: 250,000 Shares |   
| |                                                         |                     |_______| -------------                |   
| |     _________________________               ____________|______________       |       |                ----          |   
| |    |        NATIONWIDE       |             |     NATIONAL PREMIUM &    |      |       | NW Life-100%   $165,627,416  |   
| |    |        INVESTING        |             |  BENEFIT ADMINISTRATION   |      |       |______________________________|   
| |____|        FOUNDATION II    |             | Common Stock: 10,000      |      |                    |                     
|  ____|                         |             | ------------  Shares      |      |                    |                       
| |    |                         |             |                Cost       |      |                    |                          
| |    |                         |             | Hickey-        ----       |      |         ___________|_________________    
| |    |    COMMON LAW TRUST     |             | Mitchell-100%  $1,319,469 |      |        |       WAUSAU PREFERRED      |   
| |    |_________________________|             |___________________________|      |        |        HEALTH INS. CO.      |   
| |                                                                               |        |                             |   
| |                                                                               |        | Common Stock: 200 Shares    |   
| |     _________________________                                                 |        | -------------               |   
| |    |       NATIONWIDE        |                                                |        |  EL -- 100%   Cost          |   
| |____|    SEPARATE ACCOUNT     |                                                |        |               ----          |   
|  ____|          TRUST          |                                                |        |              $51,413,193    |   
| |    |    COMMON LAW TRUST     |                                                |        |_____________________________|   
| |    |_________________________|                                                |                                          
| |                                                                               |                                          
| |                                                                               |                                              
| |     _________________________                                                 |                                              
| |    |   FINANCIAL HORIZONS    |                                                |        ______________________________       
| |____|    INVESTMENT TRUST     |                                                |       |           NATIONWIDE         |      
|______|         TRUST           |                                                |       |      PROPERTY MANAGEMENT     |      
       |    COMMON LAW TRUST     |                                                |       | Common Stock: 59 Shares      |      
       |_________________________|                                                |_______| -------------                |      
                                                                                  |       |                              |      
                                                                                  |       |                Cost          |      
                                                                                  |       |                ----          |      
                                                                                  |       | NW Life-100%   $1,907,896    |      
                                                                                  |       |______________________________|      
                                                                                  |                    |                        
                                                                                  |                    |                        
                                                                                  |                    |                        
                                                                                  |                    |                        
                                                                                  |        ____________|_________________       
                                                                                  |       |     MRM INVESTMENTS, INC.    |      
                                                                                  |       | Common Stock: 1 Share        |      
                                                                                  |       | ------------                 |      
                                                                                  |       |                              |      
                                                                                  |       |                Cost          |      
                                                                                  |       | Nat. Prop.     ----          |      
                                                                                  |       | Mgmt.-100%     $550,000      |      
                                                                                  |       |______________________________|      
                                                                                  |                                             
                                                                                  |                                             
                                                                                  |        ___________________________          
                                                                                  |       |        NWE, INC.          |         
                                                                                  |       |                           |         
                                                                                  |       | Common Stock: 100 Shares  |         
                                                                                  |_______|                           |         
                                                                                          | NW Life-100% Cost         |         
                                                                                          |              ----         |         
                                                                                          |             $35,971,375   |         
                                                                                          |___________________________|         
                                                                                                                                
                                                                                                                                
</TABLE>                                                                       
                                                 
<PAGE>   84

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

<S>                              <C>                        <C>                                      <C>
                                 _______________________________________
                                |                                       |
________________________________|          NATIONWIDE MUTUAL            |___________________________________________________________
________________________________|              (CASUALTY)               |___________________________________________________________
                                |                                       |
                                |_______________________________________|
                                                    |               _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _
                                  __________________|______________|___       
                                 |        NATIONWIDE CORPORATION       |      
                                 | Common Stock:     Control:          |
                                 | -------------     -------           |
                                 |  13,092,790         100%            |                        
                                 |                                     |
                                 |           Shares       Cost         |                 
                                 |           ------       ----         |
                                 | Casualty  $12,443,280  $710,293,557 |
                                 | Fire          649,510    24,007,936 |
                                 |_____________________________________|
                                                    |
____________________________________________________|______________________________________________________________________________
                   |                                                    |                                          |
        ___________|_______________                        _____________|_____________                 ____________|______________
       |     PUBLIC EMPLOYEES      |                      |      GATES, McDONALD      |               |    FINANCIAL HORIZONS     |
       |    BENEFIT SERV. CORP.    |                      |      & COMPANY (GATES)    |               |  DISTRIBUTORS AGY., INC.  |
 ______| Common Stock: 236,494     |                      | Common Stock: 254 Shares  |               | Common Stock: 1,000 Shares|
|  ____| ------------- Shares      |                      | -------------             |___       _____| -------------             |
| |    |               Cost        |                      |                           |   |     |  ___|                           |
| |    | NW Corp.-     ----        |                      |               Cost        |   |     | |   |               Cost        |
| |    | 100%          $12,830,936 |                      |               ----        |   |     | |   | NW Corp.      ----        |
| |    |___________________________|                      | MW Corp.-     $22,126,323 |   |     | |   | 100%          $19,501,000 |
| |                                                       | 100%                      |   |     | |   |___________________________|
| |                                                       |___________________________|   |     | |
| |                                                                                       |     | |
| |                                                        ___________________________    |     | |                                
| |     ___________________________                       |   GATES, McDONALD & Co.   |   |     | |    ___________________________ 
| |    |     PEBSCO SECURITIES     |                      |        OF NEW YORK        |   |     | |   |    FINANCIAL HORIZONS     |
| |    |           CORP.           |                      | Common Stock: 3 Shares    |   |     | |   |     DISTRIBUTORS AGY.     |
| |____| Common Stock: 5,000       |                      | -------------             |___|     | |   |      OF ALABAMA, INC.     |
| |    | ------------- Shares      |                      |                           |   |     | |___| Common Stock: 10,000      |
| |    |                  Cost     |                      |                Cost       |   |     | |   |  -----------  Shares      |
| |    | Pub. Emp. Ben.   ----     |                      |                ----       |   |     | |   |               Cost        |
| |    | Serv.Corp.-100%  $25,000  |                      | Gates-100%     $106,947   |   |     | |   |               ----        |
| |    |___________________________|                      |                           |   |     | |   | FHDAI-100%    $100        |
| |                                                       |___________________________|   |     | |   |___________________________|
| |                                                                                       |     | |                                
| |                                                                                       |     | |                                
| |                                                        ___________________________    |     | |                                
| |     ___________________________                       |  GATES, McDONALD & Co.    |   |     | |                                
| |    |          PEBSCO OF        |                      |         OF NEVADA         |   |     | |    ___________________________ 
| |    |         NEW MEXICO        |                      |                           |   |     | |   |    LANDMARK FINANCIAL     |
| |    | Common Stock: 1,000       |                      |   Common Stock: 40 Shares |___|     | |   |        SERVICES OF        |
| |____| ------------- Shares      |                      |                           |         | |   |       NEW YORK, INC.      |
| |    |                   Cost    |                      |   Gates-100%    Cost      |         | |___| Common Stock: 10,000      |
| |    | Pub. Emp. Ben.    ----    |                      |                 ----      |         | |   | ------------- Shares      |
| |    | Serv.Corp.-100%   $1,000  |                      |                 $93,750   |         | |   |               Cost        |
| |    |___________________________|                      |___________________________|         | |   |               ----        |
| |                                                                                             | |   | FHDAI-100%    $10,100     |
| |                                                                                             | |   |___________________________|
| |                                                                                             | |                                
| |                                                                                             | |                                
| |     ___________________________                                                             | |                                
| |    |         PEBSCO OF         |                                                            | |                                
| |    |         ARKANSAS          |                                                            | |    ___________________________ 
| |    | Common Stock: 50,000      |                                                            | |   |    FINANCIAL HORIZONS     |
| |____| ------------- Shares      |                                                            | |   |      SECURITIES CORP.     |
| |    |                  Cost     |                                                            | |___| Common Stock: 10,000      |
| |    | Pub. Emp. Ben.   ----     |                                                            | |   | ------------- Shares      |
| |    | Serv.Corp. 100%  $500     |                                                            | |   |               Cost        |
| |    |___________________________|                                                            | |   |               ----        |
| |                                                                                             | |   | FHDAI-100%    $153,000    |
| |                                                                                             | |   |___________________________|
| |                                                                                             | |                                
| |     ___________________________                                                             | |                                
| |    |         PEBSCO OF         |                             ___________________________    | |                                
| |    |          MONTANA          |                            |  AFFILIATE AGENCY, INC.   |   | |    ___________________________ 
| |____| Common Stock: 500         |                            |                           |   | |   |                           |
| |    | ------------- Shares      |                            |  Common Stock: 100 Shares |__ | |   |     FINANCIAL HORIZONS    |
| |    |                   Cost    |                            |                           |   | |___|        DISTRIBUTORS       |
| |    | Pub. Emp. Ben.    ----    |                            |   FHDAI-100%    Cost      |   |  ___|       AGENCY OF TEXAS,    |
| |    | Serv.Corp.-100%  $500     |                            |                 ----      |   | |   |            INC.           |
| |    |___________________________|                            |                 $100      |   | |   |___________________________|
| |                                                             |___________________________|   | |                                
| |                                                                                             | |                                
| |                                                                                             | |                                
| |     ___________________________                                                             | |    ___________________________ 
| |    |         PEBSCO OF         |                                                            | |   |                           |
| |    |          ALABAMA          |                                                            | |___|     FINANCIAL HORIZONS    |
| |____| Common Stock: 100,000     |                                                            |  ___|      DISTRIBUTORS AGY.    |
| |    | ------------- Shares      |                                                            | |   |         OF OHIO, INC.     |
| |    |                  Cost     |                                                            | |   |___________________________|
| |    | Pub. Emp. Ben.   ----     |                                                            | |                              
| |    | Serv.Corp.-100%  $1,000   |                                                            | |                           
| |    |___________________________|                                                            | |                           
| |                                                                                             | |                                
| |     ___________________________                                                             | |                                
| |    |         PEBSCO OF         |                                                            | |    ___________________________ 
| |    |       MASSACHUSETTS       |                                                            | |   |                           |
| |    |   INSURANCE AGENCY, INC.  |                                                            | |___|    FINANCIAL HORIZONS     |
| |____| Common Stock: 1,000       |                                                            |  ___|     DISTRIBUTORS AGY.     |
| |    | ------------- Shares      |                                                            | |   |     OF OKLAHOMA, INC.     |
| |    |                   Cost    |                                                            | |   |___________________________|
| |    | Pub. Emp. Ben.    -----   |                                                            | |                                
| |    | Serv.Corp.-100%  $1,000   |                                                            | |                                
| |    |___________________________|                                                            | |    ___________________________ 
| |                                                                                             | |   |                           |
| |     ___________________________                                                             | |___|         AFFILIATE         |
| |____|                           |                                                            |_____          AGENCY OF         |
|______|         PEBSCO OF         |                                                                  |         OHIO, INC.        |
       |           TEXAS           |                                                                  |                           |
       |___________________________|                                                                  |___________________________|
                                                                                                                                   
                                                                                                                                   
</TABLE>
                                                    
<PAGE>   85

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

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











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

</TABLE>

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

December 31, 1994
                                    Page 2

<PAGE>   86
Item 27.   NUMBER OF CONTRACT OWNERS

           The number of contract Owners of Qualified and Non-Qualified
           Contracts as of February 28, 1995 was 76 and 67, respectively.

Item 28.   INDEMNIFICATION

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

           Insofar as indemnification for liabilities arising under the
           Securities Act of 1933 ("Act") may be permitted to directors,
           officers or persons controlling the Company pursuant to the foregoing
           provisions, the Company has been informed that in the opinion of the
           Securities and Exchange Commission such indemnification is against
           public policy as expressed in the Act and is, therefore,
           unenforceable.  In the event that a claim for indemnification against
           such liabilities (other than the payment by the registrant of
           expenses incurred or paid by a director, officer or controlling
           person of the registrant in the successful defense of any action,
           suit or proceeding) is asserted by such director, officer or
           controlling person in connection with the securities being
           registered, the registrant will, unless in the opinion of its counsel
           the matter has been settled by controlling precedent, submit to a
           court of appropriate jurisdiction the question whether such
           indemnification by it is against public policy as expressed in the
           Act and will be governed by the final adjudication of such issue.

Item 29.   PRINCIPAL UNDERWRITER

           (a)  American Capital Marketing, Inc. acts as principal underwriter
                for the following registered investment companies in addition to
                Nationwide Variable Account-3:


                       American Capital Comstock Fund, Inc.
                       American Capital Corporate Bond Fund, Inc.
                       American Capital Emerging Growth Fund, Inc.
                       American Capital Enterprise Fund, Inc.
                       American Capital Equity Income Fund, Inc.
                       American Capital Federal Mortgage Trust
                       American Capital Government Securities, Inc.
                       American Capital Government Target Series
                       American Capital Growth and Income Fund, Inc.
                       American Capital Harbor Fund, Inc.
                       American Capital High Yield Investments, Inc.
                       American Capital Life Investment Trust
                       American Capital Municipal Bond Fund, Inc.
                       American Capital Pace Fund, Inc.
                       American Capital Reserve Fund, Inc.


                                    83 of 87
<PAGE>   87

                       American Capital Tax Exempt Trust
                       American Capital Texas Municipal Securities Fund, Inc.
                       American Capital U.S. Government Trust for Income
                       American Capital Utilities Income Fund, Inc.
                       American Capital World Portfolio Services, Inc.

           American Capital Marketing, Inc. also acts as depositor for American
           Capital Monthly Accumulation Plans, a registered unit investment
           trust.

           (b)  The following information is furnished with respect to each
                officer and director of American Capital Marketing, Inc.

<TABLE>
<CAPTION>
    NAME AND PRINCIPAL                        POSITIONS AND OFFICES                        POSITIONS AND OFFICES
     BUSINESS ADDRESS                       WITH PRINCIPAL UNDERWRITER                        WITH REGISTRANT
<S>                             <C>                                                        <C>
Donald A. McMullen, Jr.                           President and                                    -----
(1)                                          Chief Executive Officer

Don G. Powell                                Executive Vice President                              -----
(1)

Paul R. Wolkenberg                         Executive Vice President and                            -----
(1)                                          Chief Operating Officer

Jeff Etheredge                                Senior Vice President,                               -----
(1)                                           National Sales Manager

Peter M. Harvey                 Senior Vice President and National Sales Manager,                  -----
(1)                                                  Banking

Sheila Horn                          Senior Vice President, Market Promotion,                      -----
(1)                                       Public Relations and Planning

Richard Humphrey                          Senior Vice President, Product                           -----
(1)                                           and Market Development

Debra A. Nichols                              Senior Vice President                                -----
(1)

William N. Brown                                Vice President and                                 -----
(1)                                          Chief Financial Officer

Paul A. Hilstad                                   Vice President                                   -----
(1)

Ofelia Mayo                            Vice President, Corporate Secretary                         -----
(1)                                                and Counsel

Donald J. Meyers                                  Vice President                                   -----
(1)

Fred Shepherd                                     Vice President                                   -----
(1)

Lea S. Zeitman                                    Vice President                                   -----
(1)
</TABLE>



                                    84 of 87
<PAGE>   88

<TABLE>
<CAPTION>
    NAME AND PRINCIPAL                        POSITIONS AND OFFICES                        POSITIONS AND OFFICES
     BUSINESS ADDRESS                       WITH PRINCIPAL UNDERWRITER                        WITH REGISTRANT
<S>                                        <C>                                             <C>
Nori L. Gabert                             Assistant Corporate Secretary                           -----
(1)

Donald A. McMullen, Jr.                             Director                                       -----
(1)

Don G. Powell                                       Director                                       -----
(1)

Paul R. Wokenberg                                   Director                                       -----
(1)
</TABLE>

          (1)   2800 Post Oak Blvd., Houston, Texas  77056

Item 30.   LOCATION OF ACCOUNTS AND RECORDS

           Joseph F. Ciminero
           Nationwide Life Insurance Company
           One Nationwide Plaza
           Columbus, OH  43216

Item 31.   MANAGEMENT SERVICES

           Not Applicable

Item 32.   UNDERTAKINGS

           The Registrant hereby undertakes to:

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

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

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

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



                                    85 of 87
<PAGE>   89





                                   Offered by
                       Nationwide Life Insurance Company





                       NATIONWIDE LIFE INSURANCE COMPANY





                        Nationwide Variable Account - 3

                 Individual Deferred Variable Annuity Contract





                                   PROSPECTUS





                                  July 1, 1995





                                    86 of 87
<PAGE>   90
                                   SIGNATURES

   
   As required by the Securities Act of 1933, and the Investment Company Act of
1940, the Registrant, NATIONWIDE VARIABLE ACCOUNT-3, certifies that it meets
the requirements of Securities Act Rule 485(b) for effectiveness of this
Post-Effective Amendment and has caused this Post-Effective Amendment to be
signed on its behalf in the City of Columbus, and State of Ohio, on this 26th
day of June 1995.
    

                                      NATIONWIDE VARIABLE ACCOUNT-3
                                 ---------------------------------------
                                              (Registrant)

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

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

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

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

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

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

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

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

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

D. RICHARD McFERSON                              Chief Executive Officer
- ------------------------------                        and Director
D. Richard McFerson

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

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

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

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

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

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

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

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

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



                                    87 of 87

<PAGE>   1

                              POWER OF ATTORNEY


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

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


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

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

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

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



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