NATIONWIDE VARIABLE ACCOUNT 3
485BPOS, 1995-06-26
Previous: NEW YORK TAX EXEMPT INCOME FUND INC, NSAR-A, 1995-06-26
Next: NATIONWIDE VARIABLE ACCOUNT 3, 485BPOS, 1995-06-26



<PAGE>   1


              AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION

                                                       '33 Act File No. 33-18422
                                                       '40 Act File No. 811-5405
================================================================================
                       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/

                                      and

                        REGISTRATION STATEMENT UNDER THE
                         INVESTMENT COMPANY ACT OF 1940

                              Amendment No. 10 /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.....................................................................      27
   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"). 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 Annuitization Date.

ANNUITANT-The person actually receiving annuity payments and upon whose
continuation of life any annuity payment involving life contingencies depends.
This person must be age 78 or younger at the time of contract issuance.

ANNUITIZATION DATE-The date on which annuity payments actually commence.

ANNUITY COMMENCEMENT DATE-The date on which annuity payments are scheduled to
commence, as originally 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 this Contract.  The Annuity Payment Option is named in the
application, unless changed.

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

BENEFICIARY-The Beneficiary is the person designated to receive 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 to be the
Beneficiary if the named Beneficiary is not living at the time of the death of
the Designated Annuitant.

CONTINGENT DESIGNATED ANNUITANT-The Contingent Designated Annuitant, if named,
will become the Designated Annuitant upon the Designated Annuitant's death. With
regard to death benefits and other required distributions upon the death of the
Designated Annuitant, these references will include the later to die of the
Designated Annuitant or Contingent Designated Annuitant, if named.

CONTRACT ANNIVERSARY-An anniversary of the Date of Issue 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 Contingent Owner, Designated Annuitant, Contingent Designated Annuitant,
Beneficiary, Contingent Beneficiary, Annuity Payment Option, and the Annuity
Commencement Date.  If a Joint Owner is named, references to "Contract Owner" or
"Owner" in this prospectus, unless otherwise indicated, will apply to both the
Owner and Joint Owner.

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

CONTRACT YEAR-Each year commencing with either 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 Annuitization Date to
receive annuity payments.  No change of Designated Annuitant may be made without
the prior consent of the Company.

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.

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 the calendar
quarter during which the one year anniversary of the deposit or transfer into
the Fixed Account



                                       2


                                    4 of 87

<PAGE>   5


occurs; therefore, the initial Interest Rate Guarantee Period may continue for
up to three months after a one year period has expired. Subsequent guarantee
periods will be for twelve months.

JOINT OWNER-The Joint Owner, if any named, possesses an undivided interest in
the entire Contract, along with the Owner. When a Joint Owner is named, the
exercise of any ownership right under the Contract shall require written
authorization, signed by both the Owner and Joint Owner, of an intent to
exercise such right, unless the Owner and Joint Owner provide in the application
that the exercise of any such ownership right may be made by either the Owner or
Joint Owner independently of one another. Unless otherwise indicated, references
to "Contract Owner" or "Owner" in this prospectus will apply to both the Owner
and Joint Owner.

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.

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 and the Company's home
office are open for business or any other day during which there is a sufficient
degree of trading of the Variable Account's underlying Mutual Fund shares 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

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..........................................   19
      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.................................   20
      Annuity Payment Options.............................................   20
      Death of Contract Owner.............................................   20
      Death Benefit At Death of Designated Annuitant Prior To The
        Annuitization Date................................................   21
      Death Benefit After The Annuitization Date..........................   21
      Required Distribution For Qualified Plans or Tax Sheltered
        Annuities.........................................................   21
       Required Distributions For Individual Retirement Annuities.........   22
      Generation-SkippingTransfers........................................   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
      NetInvestment Factor................................................   25
      Valuation Of Assets.................................................   25
      Determining The Contract Value......................................   25
      Surrender (Redemption)..............................................   25
      Surrenders Under a Qualified Plan or Tax Sheltered Annuity
        Contract..........................................................   26
      Taxes...............................................................   27
      Non-Qualified Contracts.............................................   27
      Diversification.....................................................   28
      Charge For Tax Provisions...........................................   29
      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



                                       4

                                    6 of 87

<PAGE>   7

                          SUMMARY OF CONTRACT EXPENSES

CONTRACT OWNER TRANSACTION EXPENSES

<TABLE>
   <S>                                                                <C>
   Maximum Deferred Sales Charge(1)................................      6%
                                                                           
</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                                  6%
                     1                                  6%
                     2                                  6%
                     3                                  3%
                     4                                  3%
                     5                                  3%
                     6                                  0%

</TABLE>

<TABLE>
<S>                                                                   <C>       
MAXIMUM ANNUAL CONTRACT MAINTENANCE CHARGE(2)......................    $35
                                                                           
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 Contract year, 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 Plans. 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 Variable
    Account's 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 $35 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>     <S>      <C>    <C>     <C>     <C>      <C>    <C>     <C>     <C>
Common Stock        83    125    144     243      21     66       113     243      *      66      113     243
Portfolio
Domestic            83    125    144     243      21     66       113     243      *      66      113     243
Strategic Income
Portfolio
   
Emerging Growth     84    128    150     256      23     70       119     256      *      70      119     256
Portfolio

Global Equity       87    137    165     287      26     79       135     287      *      79      135     287
Portfolio
    
Government          83    125    144     243      21     66       113     243      *      66      113     243
Portfolio

Money Market        83    125    144     243      21     66       113     243      *      66      113     243
Portfolio

Multiple            83    125    144     243      21     66       113     243      *      66      113     243
Strategy
Portfolio
   
Real Estate         87    137    165     287      26     79       135     287      *      79      135     287
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 6% of
the lesser of the total of all purchase payments made, within 72 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 $35 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 date 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)

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     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 43216-6609. 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 Company is ranked and rated by independent financial rating services,
among which are Moody's, Standard and Poor's, and A.M. Best Company. The Company
may advertise these ratings in sales literature from time to time.

                              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 below. More detailed information may be found in the
current prospectus for each underlying Mutual Fund 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, One Nationwide
Plaza, 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 Fund options. 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
    




                                       11

                                    13 of 87


<PAGE>   14


   
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.

      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



                                       12

                                    14 of 87

<PAGE>   15

underlying Mutual Funds in accordance with instructions received from persons 
whose Contract Value is measured by Accumulation 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.

      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 which is an amount computed on a daily basis.
This amount 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 72 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 Designated Annuitant.

The Contingent Deferred Sales Charge applies to the withdrawal of purchase
payments as follows:


                                       13

                                    15 of 87


<PAGE>   16

<TABLE>
<CAPTION>

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

      Starting with the second year, 10% of the Contract Value 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 $35 for
Non-Qualified Plans and Individual Retirement Annuities. However, the $12
Contract Maintenance Charge may be lowered to reflect the Company's savings in
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 $35. For
Contracts issued pursuant to 401 plans sold on or after May 1, 1992 and SEP-IRA


                                       14


                                    16 of 87

<PAGE>   17

Contracts sold on or after May 1, 1992, the Contract Maintenance Charge varies
from $35 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 rate 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 currently deducts such charges
from a Contract Owner's 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 Fund options 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 above. 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 Funds. Shares of the respective underlying Mutual Fund options 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 Fund options to
which desired purchase payments attributable to his Contract are to be
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 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.




                                       15


                                    17 of 87

<PAGE>   18

      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 then
current Interest Rate Guarantee Period. Transfers from the Fixed Account 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. Transfers from the Fixed Account may
not be made prior to the first Contract Anniversary or within 12 months of any
prior transfer. Transfers must also be made prior to the Annuitization Date.

      This Contract is not designed for professional market timing organizations
or other entities utilizing programmed and frequent transfers. The Company
reserves the right at any time and without prior notice to any market timer, to
terminate, suspend or modify the transfer privileges regarding transfers among
the sub-accounts.

       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 reasonable
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 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, unless specified otherwise.

      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 and 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 named, the Joint Owner possesses an undivided interest in the entire
Contract, along with the Owner. When a Joint Owner is named, the exercise of any
ownership right in the Contract shall require a written indication, signed by
both the Owner and Joint Owner, of an intent to exercise such right, unless the
Owner and Joint Owner provide in the application that the exercise of any such
ownership right may be made by either the Owner or Joint Owner independently of
one another. In this latter situation, the Company will not be liable for any
loss, liability, cost, or expense for acting in accordance with the instructions
of either the Owner or Joint Owner. Unless otherwise indicated, references to
"Contract Owner" or "Owner" in this prospectus will apply to both the Owner and
Joint Owner.

      The Designated Annuitant may become the Contract Owner on and after the
Annuitization Date, subject to the terms elected at annuitization. Where the
Contract is not issued in connection with a Qualified Plan, Tax Sheltered
Annuity or Individual Retirement Annuity, and the Contract Owner or Joint Owner
dies prior to the Annuitization Date, contract ownership will be determined in
accordance with the "Death of Contract Owner" provision. 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
Annuitization Date" provision. After the Annuitization Date ownership will be
determined based upon the Annuity Payment Option selected. Ownership rights
under this Contract may be restricted under the provisions of the retirement or
deferred compensation plan for which this Contract may be issued.

      Prior to the Annuitization Date, the Contract Owner may name a new
Contract Owner 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 value
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 the Company
may require 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 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 must comply with 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 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.



                                       18


                                    20 of 87

<PAGE>   21


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.

CONTRACT OWNER INQUIRIES

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

                    ANNUITY PAYMENT PERIOD-VARIABLE ACCOUNT

      At the Annuitization 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 Annuitization 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.

      Where 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.




                                       19


                                    21 of 87

<PAGE>   22

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.

ANNUITY PAYMENT OPTIONS

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

      Option 1-Life Annuity-An annuity payable monthly during the lifetime of
      the Annuitant, ceasing with the last payment due prior to the death of the
      Annuitant. IT WOULD BE POSSIBLE UNDER THIS OPTION FOR THE 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 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 Annuitant with the
      guarantee that if at the death of the 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 in 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.    In the event the Contract Owner or Joint Owner dies, the following rules
      will apply for Non-Qualified Contracts:

(1)   In the event death occurs prior to the Annuitization Date, the entire
      interest in 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 distribution in the form of
      a life annuity or an annuity for a period certain not exceeding his or her
      life expectancy and such annuity begins within one year from the date of
      the Contract Owner's death. In the event the party entitled to receive the
      distribution is the Contract Owner's spouse, the Contract may be continued
      by such spouse, treating the spouse as the Contract Owner without
      compliance with the distribution rules set forth herein. In the event the
      Designated Annuitant does not survive the Contract Owner, or if the
      Designated Annuitant and the Owner are the same person a distribution will
      be made in


                                       20


                                    22 of 87


<PAGE>   23
      accordance with the "Death Benefit At Death of Designated Annuitant Prior
      To The Annuitization Date" provision following provided, however, that all
      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. If the deceased Owner and the
      Annuitant are not the same person, the distribution described above will
      be paid to the Joint Owner, if any. If no Joint Owner is named, the
      Annuitant will receive the distribution.

(2)   If the Contract Owner/Annuitant dies on or after the Annuitization Date,
      distribution, if any, must be made to the Beneficiary at least as rapidly
      as under the method of distribution being used as of the date of the
      Contract Owner/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), regardless of
whether a Contingent Annuitant has also been named. The distribution will take
the form of either:

      (a)  the Death Benefit described below (if the Annuitant has died and
           there is no Contingent Annuitant), or in all other cases,

      (b)  the benefit described in Section (1) above, except that in the event
           of a change of Annuitant, the benefit will be paid to the Contract
           Owner if the Annuitant is living, or as a Death Benefit to the
           Beneficiary upon the death of the Annuitant (and the Contingent
           Annuitant) prior to the expiration of the period described in Section
           (1) above.

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 ANNUITIZATION DATE

      If the Designated Annuitant dies prior to the Annuitization 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 Annuitization Date is deferred beyond the Designated Annuitant's 75th
birthday.

DEATH BENEFIT AFTER THE ANNUITIZATION DATE

      If the Annuitant dies after the Annuitization 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:

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



                                       21


                                    23 of 87


<PAGE>   24


      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 the 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 or
her 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 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.

      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 described in section
(a)(i) in this provision.




                                       22


                                    24 of 87

<PAGE>   25



      If the amounts distributed 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 die 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 be required to determine whether the Death Benefit or any
ther 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 the
last business day before that day. Asset Rebalancing will not affect future
allocations of purchase payments. An Asset Rebalancing request must be made 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 underlying Mutual 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 Owners, 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 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.




                                       23


                                    25 of 87

<PAGE>   26

     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 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



                                       24


                                    26 of 87

<PAGE>   27


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 two 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.

SURRENDER (REDEMPTION)

      While the Contract is in force and prior to the earlier of the
Annuitization 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.


                                       25


                                    27 of 87

<PAGE>   28

"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.

      With respect to Contracts issued under the Texas Optional Retirement
Program, the Texas Attorney General has ruled that withdrawal benefits are
available only in the event of a participant's death, retirement, termination of
employment due to total disability, or other termination of employment in a
Texas public institution of higher education. A participant will not, therefore,
be entitled to receive the right of withdrawal in order to receive the cash
values credited to such participant under the Contract unless one of the
foregoing conditions has been satisfied. The value of such Contracts may,
however, be transferred to other contracts or other carriers during the period
of participation in the Optional Retirement Program. The Company issues this
Contract to participants in the Optional Retirement Program in reliance upon,
and in compliance with, Rule 6c-7 of the Investment Company Act of 1940.

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) of the Internal Revenue Code of 1986, as
      amended, (the Code)), 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. above 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


                                       26


                                    28 of 87

<PAGE>   29

      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).

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 and/or retroactive
      disqualification 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 States 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 Annuitization 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 Annuitization Date with respect to that
portion of the Contract invested prior to August 14, 1982, are treated first as
a recovery of the investment



                                       27


                                    29 of 87

<PAGE>   30


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 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 includable 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
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 or Joint 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.




                                       28


                                    30 of 87

<PAGE>   31


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.

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 ost
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.   on 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



                                       29


                                    31 of 87


<PAGE>   32

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.

      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 mutual funds 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 Mutual Funds based upon total return
performance. These rating services and publications rank the performance of the
underlying Mutual Funds against all underlying Mutual Funds over specified
periods and against funds in specified categories. The rankings may or may not
include the effects of sales or other charges.

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


ALL PERFORMANCE INFORMATION AND COMPARATIVE MATERIAL ADVERTISED BY THE COMPANY
IS HISTORICAL IN NATURE AND IS NOT INTENDED TO REPRESENT OR GUARANTEE FUTURE
RESULTS. 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
Calculations 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 supports 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 portion. Disclosures regarding the Fixed Account portion of the Contract and
the Fixed Account 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 as described above, 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
Calculations 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.



                                       1


                                    35 of 87


<PAGE>   36

      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.

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.

CALCULATIONS 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, 1992, 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 for 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, 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 difference vase 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 with 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-accounts' 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 $35 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 average annual 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 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




                                       2


                                    36 of 87

<PAGE>   37



periods of one, five, and ten years, or a period covering the time the
underlying Mutual Fund option has been available within the Variable Account, if
the underlying Mutual Fund option has not been available within the Variable
Account for one of the prescribed periods.

      Quotations of average annual total return and total average annual 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, calculated as described above, for each of the
sub-accounts available within the Variable Account.

                   UNDERLYING MUTUAL FUND PERFORMANCE SUMMARY

                    STANDARDIZED AVERAGE ANNUAL TOTAL RETURN

<TABLE>     
<CAPTION>
   
                                                                                     Date Fund  
                                                                                      Added to 
                                   1 Year to        5 Years to     Life of Fund       Variable  
 SUB-ACCOUNT OPTIONS                12/31/94         12/31/94       to 12/31/94       Account   
- ----------------------------------------------------------------------------------------------  
<S>                                <C>              <C>            <C>               <C>        
American Capital Common             -13.05%           2.41%            7.35%           5-6-88   
Stock Portfolio                                                                                 
                                                                                                
American Capital Domestic           -13.93%           1.80%            0.53%           5-6-88   
Strategic Income Portfolio                                                                      
                                                                                                
American Capital                    -14.20%            N/A             1.43%           1-2-90    
Government Portfolio                                                                             
                                                                                                 
American Capital Money               -6.47%          -0.70%            0.74%           5-6-88  
Market Portfolio                                                                               
                                                                                               
American Capital Multiple           -13.30%           2.56%            4.62%           5-6-88  
Strategy Portfolio                                                                             
   
</TABLE>


                       NON-STANDARDIZED AVERAGE ANNUAL TOTAL RETURN     
 
<TABLE>       
<CAPTION>      
                                                                                     Date Fund 
                                                                                      Added to 
                                   1 Year to        5 Years to     Life of Fund       Variable 
 SUB-ACCOUNT OPTIONS                12/31/94         12/31/94       to 12/31/94       Account   
- ----------------------------------------------------------------------------------------------  
<S>                                <C>              <C>            <C>               <C>        
American Capital Common             -4.99%            5.83%            9.92%           5-6-88   
Stock Portfolio                                                                                 
                                                                                                
American Capital Domestic           -5.92%            5.37%            3.96%           5-6-88   
Strategic Income Portfolio                                                                      
                                                                                                
American Capital                    -6.22%             N/A             4.80%           1-2-90   
Government Portfolio                                                                           
                                                                                               
American Capital Money               2.01%            2.96%            3.92%           5-6-88  
Market Portfolio                                                                               
                                                                                               
American Capital Multiple           -5.26%            5.89%            7.44%           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>
<CAPTION>
ASSETS:
<S>                                                                                                 <C>

   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                     $19.085611      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%              8%
=================================================================================================================================

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



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

Item 24.  FINANCIAL INFORMATION
          (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
                     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



                                    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
                     previously with registration

                (2)  Not Applicable

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

                (4)  The form of the variable annuity contract -
                     Filed previously with registration
                     statement, and hereby incorporated by
                     reference.

                (5)  Variable Annuity Application - Filed previously
                     with registration statement, and hereby
                     incorporated by reference.

                (6)  Articles of Incorporation of Depositor -
                     Filed previously with registration
                     statement, and hereby incorporated by
                     reference.
                (7)  Not Applicable

                (8)  Not Applicable

                (9)  Opinion of Counsel - Filed previously with
                     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)
                                                     STATE OF              UNLESS OTHERWISE
                COMPANY                            ORGANIZATION               INDICATED           PRINCIPAL BUSINESS
<S>                                          <C>                         <C>                    <C>
    Nationwide Mutual Insurance                        Ohio                                     Insurance Company
    Company (Casualty)

    Nationwide Mutual Fire Insurance                   Ohio                                     Insurance Company
    Company

    Nationwide Investing Foundation                  Michigan                                   Investment Company

    Nationwide Insurance Enterprise                    Ohio                                     Membership Non-Profit
    Foundation                                                                                  Corporation

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

    Farmland Mutual Insurance Company                  Iowa                                     Insurance Company

    F & B, Inc.                                        Iowa                                     Insurance Agency

    Farmland Life Insurance Company                    Iowa                                     Life Insurance Company

    Nationwide Agribusiness Insurance                  Iowa                                     Insurance Company
    Company

    Colonial Insurance Company of                   California                                  Insurance Company
    California

    Nationwide General Insurance                       Ohio                                     Insurance Company
    Company

    Nationwide Property & Casualty                     Ohio                                     Insurance Company
    Insurance 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 Insurance                Germany                                    Sales support for
    Group                                                                                       Neckura Insurance Group

</TABLE>





                                    73 of 87


<PAGE>   74

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

Colonial County Mutual Insurance Company            Texas                                    Insurance Company

Nationwide Communications Inc.                       Ohio                                    Radio Broadcasting Business

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

Insurance Intermediaries, Inc.                       Ohio                                    Insurance Broker and
                                                                                             Insurance Agency

Nationwide Cash Management Company                   Ohio                                    Investment Securities Agent

California Cash Management Company                California                                 Investment Securities Agent

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

Allnations, Inc.                                     Ohio                                    Promotes cooperative
                                                                                             insurance corporations
                                                                                             worldwide

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

Nationwide Indemnity Company                         Ohio                                    Reinsurance Company

NWE, Inc.                                            Ohio                                    Special Investments


</TABLE>

                                    74 or 87




<PAGE>   75
<TABLE>
<CAPTION>

                                                                      NO. VOTING SECURITIES
                                                                       (SEE ATTACHED CHART)
                                                                         UNLESS OTHERWISE
               COMPANY                    STATE OF 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 Corporation                   Ohio                                    Develops and operates
                                                                                               Managed Care Delivery System

  InHealth, Inc.                                       Ohio                                    Health Maintenance
                                                                                               Organization (HMO)

  InHealth Agency, Inc.                                Ohio                                    Insurance Agency

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

**West Coast Life Insurance Company                 California                                 Life Insurance Company

  Gates, McDonald & Company                            Ohio                                    Cost Control Business

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

  Nationwide Investors Services, Inc.                  Ohio                                    Stock Transfer Agent

  Leber Direkt Insurance Company                     Germany                                   Life Insurance Company

**Nationwide Life Insurance Company                    Ohio                                    Life Insurance Company

</TABLE>





                                    75 of 87

<PAGE>   76
<TABLE>
<CAPTION>





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

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

**  National Casualty Company                          Michigan                                  Insurance Company

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

*   Nationwide Separate Account Trust               Massachusetts                                Investment Company

*   Nationwide Investing Foundation II              Massachusetts                                Investment Company

*   Financial Horizons Investment Trust             Massachusetts                                Investment Company

    PEBSCO Securities Corp.                            Oklahoma                                  Registered Broker-Dealer in

                                                                                                 Deferred Compensation Market

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

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

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

                                    76 of 87


<PAGE>   77

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

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

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

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

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

Wausau Lloyds                                        Texas                                    Texas Lloyds Company

Wausau Service Corporation                         Wisconsin                                  Holding Company

American Marine Underwriters, Inc.                  Florida                                   Underwriting Manager

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

Wausau Business Insurance Company                  Illinois                                   Insurance Company

Wausau Preferred Health Insurance Company          Wisconsin                                  Insurance and Reinsurance
                                                                                              Company

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

Wausau Underwriters Insurance Company              Wisconsin                                  Insurance Company

Employers Life Insurance Company of Wausau         Wisconsin                                  Life Insurance Company

</TABLE>



                                    77 of 87

<PAGE>   78

<TABLE>
<CAPTION>

                                                                     NO. VOTING SECURITIES
                                                                      (SEE ATTACHED CHART)
                                                                       UNLESS OTHERWISE
           COMPANY                        STATE OF ORGANIZATION             INDICATED           PRINCIPAL BUSINESS
<S>                                       <C>                        <C>                      <C>


Employers Insurance of Wausau                      Wisconsin                                  Insurance Company
A Mutual Company

Wausau General Insurance Company                   Illinois                                   Insurance Company

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

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

Companies Agency, Inc. (Wisconsin)                 Wisconsin                                  Insurance Broker

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

Companies Agency of Idaho, Inc.                      Idaho                                    Insurance Broker

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

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

Companies Agency of Phoenix, Inc.                   Arizona                                   Insurance Broker

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

Companies Agency of Kentucky, Inc.                 Kentucky                                   Insurance Broker

Companies Agency of Alabama, Inc.                   Alabama                                   Insurance Broker

Companies Agency of Pennsylvania, Inc.           Pennsylvania                                 Insurance Broker

Companies Agency of Massachusetts, Inc.          Massachusetts                                Insurance Broker

</TABLE>

                                    78 of 87



<PAGE>   79

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

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

Financial Horizons Distributors Agency, Inc.       Delaware                                   Insurance Agency

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

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

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

Financial Horizons Securities Corporation          Oklahoma                                   Broker Dealer

Affiliate Agency of Ohio, Inc.                       Ohio                                     Life Insurance Agency

Affiliate Agency, Inc.                             Delaware                                   Life Insurance Agency

NEA Valuebuilder Investor Services, Inc.           Delaware                                   Life Insurance Agency

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

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

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

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

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

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

Colonial General Insurance Agency, Inc.             Arizona                                   Insurance Agency

The Beak and Wire Corporation                        Ohio                                     Radio Tower 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 OTHERWISE
                 COMPANY                     STATE OF ORGANIZATION             INDICATED                 PRINCIPAL BUSINESS
<S>                                          <C>                       <C>                            <C>

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

*   Nationwide VA Separate Account-Q                     Ohio          Nationwide Life and            Issuer of Annuity 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.    |       
          |                           |       
          |___________________________|       
                                              



<FN>

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

December 31, 1994

</TABLE>

<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 1,824 and 1,809, 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 UNDERWRITERS

           (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.
                     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.

           * In dissolution

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






                                    83 of 87
<PAGE>   87


            (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                   -----
(1)                                 National Sales Manager, Banking

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

Richard Humphrey                   Senior Vice President, Product &                -----
(1)                                       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)

Nori L. Gabert                       Assistant Corporate Secretary                 -----
(1)

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

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

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

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




                                    84 of 87


<PAGE>   88


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

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

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

JAMES F. PATTERSON                           Director                       By/s/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