NATIONWIDE LIFE & ANNUITY VA SEPARATE ACCOUNT A /OH/
485BPOS, 1996-04-29
Previous: RALPHS GROCERY CO /DE/, 10-K, 1996-04-29
Next: NATIONWIDE LIFE & ANNUITY VA SEPARATE ACCOUNT A /OH/, 485BPOS, 1996-04-29



<PAGE>   1
              As filed with the Securities and Exchange Commission.

                                                       '33 Act File No. 33-22940
                                                       '40 Act File No. 811-5606
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549

                                    FORM N-4

                   REGISTRATION STATEMENT UNDER THE SECURITIES
                                  ACT OF 1933
   
                       POST-EFFECTIVE AMENDMENT NO. 11 /X/
    
                                       and
                        REGISTRATION STATEMENT UNDER THE
                         INVESTMENT COMPANY ACT OF 1940
   
                              AMENDMENT NO. 13 /X/

                        NATIONWIDE VA SEPARATE ACCOUNT-A
                        --------------------------------
                           (Exact Name of Registrant)

                  NATIONWIDE LIFE AND ANNUITY 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, 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 May 1, 1996 pursuant to paragraph (b) of Rule 485 
    
/ / 60 days after filing pursuant to paragraph (a) of Rule 485 
/ / on (date) pursuant to paragraph (a) 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, 1995, on February 15, 1996.
    
================================================================================



                                    1 of 90
<PAGE>   2
   
                        NATIONWIDE VA SEPARATE ACCOUNT-A
    
                     REFERENCE TO ITEMS REQUIRED BY FORM N-4

Caption in Prospectus and Statement of Additional Information and Other
Information

<TABLE>
   
<CAPTION>
N-4 ITEM                                                                                                       PAGE
Part A   INFORMATION REQUIRED IN A PROSPECTUS
<S>             <C>                                                                                            <C>
    Item   1.   Cover page...................................................................................    3
    Item   2.   Definitions..................................................................................    4
    Item   3.   Synopsis or Highlights.......................................................................    9
    Item   4.   Condensed Financial Information..............................................................   10
    Item   5.   General Description of Registrant, Depositor, and Portfolio Companies .......................   12
    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..............................................................   23
    Item  10.   Purchases and Contract Value ................................................................   27
    Item  11.   Redemptions .................................................................................   29
    Item  12.   Taxes .......................................................................................   30
    Item  13.   Legal Proceedings ...........................................................................   35
    Item  14.   Table of Contents of the Statement of Additional Information ................................   35
                                                                                           
Part B   INFORMATION REQUIRED IN A STATEMENT OF ADDITIONAL INFORMATION
    Item  15.   Cover Page ..................................................................................   38
    Item  16.   Table of Contents ...........................................................................   38
    Item  17.   General Information and History .............................................................   38
    Item  18.   Services ....................................................................................   38
    Item  19.   Purchase of Securities Being Offered ........................................................   38
    Item  20.   Underwriters ................................................................................   39
    Item  21.   Calculation of Performance Information ......................................................   39
    Item  22.   Annuity Payments ............................................................................   41
    Item  23.   Financial Statements ........................................................................   42
                                                                   
Part C   OTHER INFORMATION
    Item  24.   Financial Statements and Exhibits ...........................................................   69
    Item  25.   Directors and Officers of the Depositor .....................................................   71
    Item  26.   Persons Controlled by or Under Common Control with the Depositor or Registrant ..............   73
    Item  27.   Number of Contract Owners ...................................................................   82
    Item  28.   Indemnification .............................................................................   82
    Item  29.   Principal Underwriter .......................................................................   82
    Item  30.   Location of Accounts and Records ............................................................   84
    Item  31.   Management Services .........................................................................   84
    Item  32.   Undertakings ................................................................................   84
</TABLE>
    
                                             


                                                  2 of 90
<PAGE>   3
                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY

                                   Home Office
                                 P.O. Box 182008

          Columbus, Ohio 43218-2008, 1-800-533-5622, TDD 1-800-238-3035

                 INDIVIDUAL DEFERRED VARIABLE ANNUITY CONTRACTS
                 ISSUED BY THE NATIONWIDE VA SEPARATE ACCOUNT-A
                OF NATIONWIDE LIFE AND ANNUITY 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 Code.
Annuity payments under the Contracts are deferred until a selected later date.

       Purchase Payments allocated to the Nationwide VA Separate Account-A
("Variable Account"), a separate account of Nationwide Life and Annuity
Insurance Company (the "Company") are used to purchase shares at net asset value
in one or more of the following underlying Mutual Funds:
    

                           AVAILABLE FOR ALL CONTRACTS

                        Nationwide Separate Account Trust
                           -Capital Appreciation Fund
                               -Money Market Fund
                              -Government Bond Fund
                 -Total Return Fund (formerly Common Stock Fund)

             AVAILABLE FOR CONTRACTS ISSUED ON OR AFTER MAY 1, 1991

                    Fidelity Variable Insurance Products Fund
                                -Growth Portfolio
                  Neuberger & Berman Advisers Management Trust
                               -Balanced Portfolio
     TCI Portfolios, Inc., an affiliate of Twentieth Century Companies, Inc.
                                 -TCI Advantage

   
       This prospectus provides you with the basic information you should know
about the Individual Deferred Variable Annuity Contracts issued by the
Nationwide VA Separate Account-A before investing. You should read it and keep
it for future reference. A Statement of Additional Information dated May 1,
1996, containing further information about the Contracts and the Nationwide VA
Separate Account-A has been filed with the Securities and Exchange Commission.
You can obtain a copy without charge from Nationwide Life and Annuity Insurance
Company by calling the number listed above, or writing P. O. Box 182008,
Columbus, Ohio 43218-2008.

INVESTMENTS IN THESE CONTRACTS ARE NOT DEPOSITS OR OBLIGATIONS OF, OR GUARANTEED
OR ENDORSED BY ANY BANK. INVESTMENTS ARE NOT FEDERALLY INSURED BY THE FEDERAL
DEPOSIT INSURANCE CORPORATION, OR ANY OTHER GOVERNMENTAL AGENCY, AND AN
INVESTMENT IN THE VARIABLE ACCOUNT FUND OPTIONS INVOLVES CERTAIN INVESTMENT RISK
WHICH MAY INCLUDE THE POSSIBLE LOSS OF PRINCIPAL.
    

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 MAY 1, 1996, IS INCORPORATED
HEREIN BY REFERENCE. THE TABLE OF CONTENTS FOR THE STATEMENT OF ADDITIONAL
INFORMATION APPEARS ON PAGE 33 OF THE PROSPECTUS.

                   THE DATE OF THIS PROSPECTUS IS MAY 1, 1996.
    

                                        1

                                     3 of 90


<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 designated to receive 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. The
Annuitant may be changed prior to the Annuitization Date with the consent of the
Company.

ANNUITIZATION- The period during which annuity payments are actually received.
    

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

ANNUITY COMMENCEMENT DATE- The date on which the annuity payments are scheduled
to commence. The Annuity Commencement Date is shown on the Data Page of the
Contract, and is subject to change by the Owner.

   
ANNUITY PAYMENT OPTION- The chosen form of annuity payments. Several options are
available under this Contract.
    

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 prior to
the Annuitization Date. The Beneficiary can be changed by the Contract Owner as
set forth in the Contract.
    

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

   
COMPANY- The Nationwide Life and Annuity Insurance Company.

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

CONTRACT- The Individual Deferred Variable Annuity Contract described in this
prospectus.
    

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

   
CONTRACT OWNER (OWNER)- The person who possesses all rights under the Contract,
including the right to designate and change the Owner, Designated Annuitant, ,
Beneficiary, Contingent Beneficiary, Annuity Payment Option, and Annuity
Commencement Date. If a Joint Owner is named in the application, 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 value of all Accumulation Units attributable to
the Contract plus any amount held under the Contract in the Fixed Account.

CONTRACT YEAR- Each year the Contract remains in force, starting with the Date
of Issue.
    

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.

DISTRIBUTION- Any payment of part or all of the Contract Value

ERISA-Employee Retirement Income Security Act of 1974, as amended.
    

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



                                        2

                                     4 of 90

<PAGE>   5
FIXED ACCOUNT CONTRACT VALUE- The sum of the value credited, including interest,
to the Fixed Account attributable to this Contract.

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

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

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

INTEREST RATE GUARANTEE PERIOD- An Interest Rate Guarantee Period is the
interval of time in which an interest rate credited to the Fixed Account under
the Contract is guaranteed to remain the same. For Purchase Payments into the
Fixed Account or transfers from the Variable Account, this period begins upon
the date of deposit or transfer and ends at the end of the calendar quarter at
least one year from deposit or transfer. At the end of an Interest Rate
Guarantee Period, a new interest rate is declared with an Interest Rate
Guarantee Period starting at the end of the prior period and ending at the end
of the calendar quarter one year later.

JOINT OWNER-The Joint Owner, if any is 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 (FUND)- The registered management investment company in which the
assets of the Sub- Accounts of the Variable Account will be invested.

NON-QUALIFIED CONTRACTS- A Contract which does not qualify for favorable tax
treatment under Sections 401 and 403(a), 408 or 403(b) of the Code.
    

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

   
PURCHASE PAYMENTS- A deposit of new value into the Contract. The term "Purchase
Payment" does not include transfers between the Variable Account and Fixed
Account, or among the Sub-Accounts.

QUALIFIED CONTRACTS- A Contract which receives favorable tax treatment under the
provisions of the Code, including those described in Section 401 and 403(a).

SUB-ACCOUNTS- Separate and distinct divisions of the Variable Account, to which
specific Mutual Fund shares are allocated and for which Accumulation Units and
Annuity Units are separately maintained.

TAX SHELTERED ANNUITY-An annuity which qualifies for favorable tax treatment
under Section 403(b) of the Code.
    

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 that
the current net asset value of its 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- The Nationwide VA Separate Account-A, a separate investment
account of the Company into which Variable Account Purchase Payments are
allocated. The Variable Account is divided into Sub- Accounts, each of which
invests in the shares of a separate Mutual Fund.
    

VARIABLE ACCOUNT CONTRACT VALUE-The sum of the value of all Variable Account
Accumulation Units attributable to this Contract.

   
VARIABLE ANNUITY- An annuity providing for payments which are not predetermined
or guaranteed as to dollar amount and which vary in amount with the investment
experience of the Variable Account.
    

                                        3

                                     5 of 90
<PAGE>   6
                                TABLE OF CONTENTS

   
<TABLE>
<S>                                                                                                 <C>
GLOSSARY OF SPECIAL TERMS........................................................................    2
SUMMARY OF CONTRACT EXPENSES.....................................................................    5
UNDERLYING MUTUAL FUND ANNUAL EXPENSES...........................................................    5
SYNOPSIS.........................................................................................    7
CONDENSED FINANCIAL INFORMATION..................................................................    8
NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY...................................................    10
THE VARIABLE ACCOUNT............................................................................    10
         Underlying Mutual Fund Options.........................................................    10
         Nationwide Separate Account Trust......................................................    11
         Fidelity Variable Insurance Products Fund..............................................    11
         Neuberger & Berman Advisers Management Trust...........................................    11
         TCI Portfolios, Inc., an affiliate of Twentieth Century Companies, Inc. ...............    12
         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..................................    15
         Premium Taxes..........................................................................    15
         Expenses of the Variable Account.......................................................    15
         Investments of the Variable Account....................................................    16
         Right to Revoke........................................................................    16
         Transfers..............................................................................    16
         Assignment.............................................................................    17
         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...............................................................    20
         Assumed Investment Rate................................................................    20
         Frequency and Amount of Annuity Payments...............................................    20
         Annuity Commencement Date..............................................................    20
         Change in Annuity Commencement Date....................................................    20
         Annuity Payment Options................................................................    20
         Death of Contract Owner................................................................    21
         Death of Designated Annuitant Prior to the Annuitization Date .........................    22
         Death Benefit After the Annuitization Date.............................................    22
         Required Distribution for Qualified Plans or Tax Sheltered Annuities ..................    22
         Required Distributions for Individual Retirement Annuities ............................    23
         Generation-Skipping Transfers..........................................................    24
GENERAL INFORMATION.............................................................................    24
         Contract Owner Services................................................................    24
         Statements and Reports.................................................................    25
         Allocation of Purchase Payments and Contract Value.....................................    25
         Value of a Variable Account Accumulation Unit..........................................    26
         Net Investment Factor..................................................................    26
         Valuation of Assets...................................................................     26
         Determining the Contract Value.........................................................    26
         Surrender (Redemption).................................................................    27
         Surrenders Under a Qualified Plan or Tax Sheltered Annuity Contract ...................    27
         Taxes..................................................................................    28
         Non-Qualified Contracts................................................................    29
         Diversification........................................................................    30
         Charge for Tax Provisions..............................................................    30
         Qualified Plans, Individual Retirement Annuities, Individual Retirement Accounts
         and Tax Sheltered Annuities............................................................    30
         Advertising............................................................................    31
LEGAL PROCEEDINGS...............................................................................    33
TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION........................................    33
APPENDIX........................................................................................    34
</TABLE>
    


                                        4

                                     6 of 90


<PAGE>   7
                          SUMMARY OF CONTRACT EXPENSES

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

               RANGE OF CONTINGENT DEFERRED SALES CHARGE OVER TIME

<TABLE>
<CAPTION>
       Number of Completed Years from         Contingent Deferred Sales Charge
          Date of Purchase Payment                       Percentage

       <S>                                    <C>        
                     0                                       7%
                     1                                       6%
                     2                                       5%
                     3                                       4%
                     4                                       3%
                     5                                       2%
                     6                                       1%
                     7                                       0%
</TABLE>

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

   
(1)  Starting with the second year after a Purchase Payment has been made, 10%
     of that Purchase Payment may be withdrawn without imposition of a
     Contingent Deferred Sales Charge ("CDSC"). In addition, any amount
     withdrawn from an Individual Retirement Annuity Contract, in order for the
     Contract to meet minimum Distribution requirements, shall be free of CDSC.
     The free withdrawal privilege is non-cumulative and must be used in the
     year available.  Withdrawals may be restricted for Contracts issued
     pursuant to the terms of a Tax Sheltered Annuity or other Qualified Plan.
     The Contingent Deferred Sales Charge is imposed only against Purchase
     Payments (see "Contingent Deferred Sales Charge").
    

(2)  The annual Contract Maintenance Charge is deducted on each Contract
     Anniversary and in any year in which the entire Contract Value is
     surrendered, on the date of Surrender (see "Contract Maintenance Charge and
     Administration Charge").

                     UNDERLYING MUTUAL FUND ANNUAL EXPENSES(3)

   
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------
                                                 Management            Other Expenses    Total Portfolio
                                                    Fees                                 Company Expenses
- ---------------------------------------------------------------------------------------------------------
<S>                                              <C>                   <C>               <C>  
NSAT-Capital Appreciation Fund                      0.50%                 0.04%                0.54%
- ---------------------------------------------------------------------------------------------------------
NSAT-Money Market Fund                              0.50%                 0.02%                0.52%
- ---------------------------------------------------------------------------------------------------------
NSAT-Government Bond Fund                           0.50%                 0.01%                0.51%
- ---------------------------------------------------------------------------------------------------------
NSAT-Total Return Fund                              0.50%                 0.01%                0.51%
- ---------------------------------------------------------------------------------------------------------
N&B Advisers Management Trust-                      0.85%                 0.19%                1.04%
Balanced Portfolio*                                                                          
- ---------------------------------------------------------------------------------------------------------
TCI Portfolios, Inc.-TCI Advantage*                 1.00%                 0.00%                1.00%
- ---------------------------------------------------------------------------------------------------------
Fidelity VIP Fund-Growth Portfolio*                 0.61%                 0.09%                0.70%
- ---------------------------------------------------------------------------------------------------------
</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 value. The management fees and other expenses, some of 
     which are subject to fee waivers or expense reimbursements, are more fully
     described in the prospectus for each underlying Mutual Fund.  The 
     information relating to the underlying Mutual Fund expenses was provided 
     by the underlying Mutual Fund and was not independently verified by the
     Company.
    

*Only available for Contracts issued on or after May 1, 1991.

                                        5

                                     7 of 90
<PAGE>   8
                                     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
less than those shown below. The expense amounts presented are derived from a
formula which allows the $30 Contract Maintenance Charge to be expressed as a
percentage of the average Contract account size for existing Contracts. Since
the average Contract account size for Contracts issued under this prospectus is
greater than $1000, the expense effect of the Contract Maintenance Charge is
reduced accordingly.

   
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------------
                     If you surrender your Contract at      If you do not surrender your       If you annuitize your Contract at
                      the end of the applicable time         Contract at the end of the         the end of the applicable time
                                  period                       applicable time period                       period
- --------------------------------------------------------------------------------------------------------------------------------
                     1 Yr.   3 Yrs.  5 Yrs.    10 Yrs.    1 Yr.  3 Yrs.   5 Yrs.    10 Yrs.    1 Yr.  3 Yrs.   5 Yrs.    10 Yrs.
- --------------------------------------------------------------------------------------------------------------------------------
<S>                  <C>     <C>     <C>       <C>        <C>    <C>      <C>       <C>        <C>    <C>      <C>       <C>
NSAT-Capital          91       110     138       239       21      65       111       239        *      65       111       239
Appreciation Fund
- --------------------------------------------------------------------------------------------------------------------------------
NSAT-Money            91       109     137       236       21      64       110       236        *      64       110       236
Market Fund
- --------------------------------------------------------------------------------------------------------------------------------
NSAT-                 91       109     136       235       21      64       109       235        *      64       109       235
Government Bond
Fund
- --------------------------------------------------------------------------------------------------------------------------------
NSAT-Total            91       109     136       235       21      64       109       235        *      64       109       235
Return Fund
- --------------------------------------------------------------------------------------------------------------------------------
N & B Advisors        96       125     164       291       26      80       137       291        *      80       137       291
Management
Trust-Balanced
Portfolio**
- --------------------------------------------------------------------------------------------------------------------------------
TCI Portfolios,       96       124     162       287       26      79       135       287        *      79       135       287
Inc.-TCI
Advantage**
- --------------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Fund-    93       115     146       256       23      70       119       256        *      70       119       256
Growth Portfolio**
- --------------------------------------------------------------------------------------------------------------------------------
</TABLE>
    

*   The Contracts sold under this prospectus do not permit annuitizations during
    the first two Contract Years.
**  Only available for Contracts issued on or after May 1, 1991.

   
       The purpose of the Summary of Contract Expenses and Example is to assist
the Contract Owner in understanding the various costs and expenses that will be
borne directly or indirectly. The expenses of the Nationwide VA Separate
Account-A 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 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 above (see "Premium Taxes").
    

                                        6

                                     8 of 90
<PAGE>   9
                                    SYNOPSIS

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

       In addition, on each Contract Anniversary the Company will deduct an
annual Contract Maintenance Charge of $30 from the Contract Value of the
Contracts. The Company will also assess an Administration Charge equal to an
annual rate of .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 in 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 Purchase 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 Contracts issued on the life of any one Designated Annuitant 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 Annuitization 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. In no event will annuity payments be made less frequently than
annually (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 by the Company at the time
Purchase Payments are made, an equal premium tax deduction will be made from the
Contract prior to the allocation of the Purchase Payments to any underlying
Mutual Fund option (see "Premium Taxes").
    

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

                                        7

                                     9 of 90
<PAGE>   10
CONDENSED FINANCIAL INFORMATION
Accumulation Unit Values for an Accumulation Unit outstanding throughout the
period.

   
<TABLE>
<CAPTION>
=========================================================================================================
                        Accumulation     Accumulation           Percent          Number Of
                         Unit Value       Unit Value           Change in        Accumulation
                        At Beginning        At End           Accumulation       Units At End
      FUND               Of Period        Of Period           Unit Value         Of Period           Year
=========================================================================================================
<S>                     <C>              <C>                 <C>                <C>                  <C> 
NSAT-                    11.311683        14.442619              27.68%           225,959            1995
                         --------------------------------------------------------------------------------
Capital Appreciation     11.564256        11.311683              -2.18%           208,910            1994
                         --------------------------------------------------------------------------------
Fund-Q                   10.689287        11.564256               8.19%           147,387            1993
                         --------------------------------------------------------------------------------
                         10.000000        10.689287               6.89%            76,891            1992
=========================================================================================================
NSAT-                    11.311683        14.442619              27.68%           150,819            1995
                         --------------------------------------------------------------------------------
Capital Appreciation     11.564256        11.311683              -2.18%           133,507            1994
                         --------------------------------------------------------------------------------
Fund-NQ                  10.689287        11.564256               8.19%            83,313            1993
                         --------------------------------------------------------------------------------
                         10.000000        10.689287               6.89%            26,931            1992
=========================================================================================================
NSAT-                    12.648732        13.190835               4.29%           198,306            1995
                         --------------------------------------------------------------------------------
Money Market             12.335970        12.648732               2.54%           243,508            1994
                         --------------------------------------------------------------------------------
Fund-Q*                  12.163583        12.335970               1.42%           219,425            1993
                         --------------------------------------------------------------------------------
                         11.918088        12.163583               2.06%            81,507            1992
                         --------------------------------------------------------------------------------
                         11.409868        11.918088               4.45%            30,026            1991
                         --------------------------------------------------------------------------------
                         10.697214        11.409868               6.66%            12,581            1990
                         --------------------------------------------------------------------------------
                         10.000000        10.697214               6.97%             7,499            1989
=========================================================================================================
NSAT-                    12.648732        13.190835               4.29%           116,648            1995
                         --------------------------------------------------------------------------------
Money Market             12.335970        12.648732               2.54%           201,493            1994
                         --------------------------------------------------------------------------------
Fund-NQ*                 12.163583        12.335970               1.42%            22,994            1993
                         --------------------------------------------------------------------------------
                         11.918088        12.163583               2.06%            17,994            1992
                         --------------------------------------------------------------------------------
                         11.409868        11.918088               4.45%            17,458            1991
                         --------------------------------------------------------------------------------
                         10.697214        11.409868               6.66%             7,048            1990
                         --------------------------------------------------------------------------------
                         10.000000        10.697214               6.97%             5,810            1989
=========================================================================================================
NSAT-                    15.183984        17.796519              17.21%         1,126,015            1995
                         --------------------------------------------------------------------------------
Government Bond          15.897022        15.183984              -4.49%         1,239,363            1994
                         --------------------------------------------------------------------------------
Fund-Q                   14.706659        15.897022               8.09%         1,367,157            1993
                         --------------------------------------------------------------------------------
                         13.813851        14.706659               6.46%           752,340            1992
                         --------------------------------------------------------------------------------
                         11.992728        13.813851              15.19%           274,658            1991
                         --------------------------------------------------------------------------------
                         11.097621        11.992728               8.07%            57,830            1990
                         --------------------------------------------------------------------------------
                         10.000000        11.097621              10.98%            20,484            1989
=========================================================================================================
NSAT-                    15.183984        17.796519              17.21%         1,070,693            1995
                         --------------------------------------------------------------------------------
Government Bond          15.897022        15.183984              -4.49%         1,252,040            1994
                         --------------------------------------------------------------------------------
Fund-NQ                  14.706659        15.897022               8.09%         1,621,366            1993
                         --------------------------------------------------------------------------------
                         13.813851        14.706659               6.46%           907,407            1992
                         --------------------------------------------------------------------------------
                         11.992728        13.813851              15.19%           273,526            1991
                         --------------------------------------------------------------------------------
                         11.097621        11.992728               8.07%            26,224            1990
                         --------------------------------------------------------------------------------
                         10.000000        11.097621              10.98%            12,219            1989
=========================================================================================================
NSAT-                    14.947703        19.046261              27.42%         1,532,690            1995
                         --------------------------------------------------------------------------------
Total Return             14.983077        14.947703              -0.24%         1,489,726            1994
                         --------------------------------------------------------------------------------
Fund-Q                   13.685960        14.983077               9.48%           940,099            1993
                         --------------------------------------------------------------------------------
                         12.817934        13.685960               6.77%           422,454            1992
                         --------------------------------------------------------------------------------
                         9.377328         12.817934              36.69%           211,385            1991
                         --------------------------------------------------------------------------------
                         10.331410        9.377328               -9.23%           104,570            1990
                         --------------------------------------------------------------------------------
                         10.000000        10.331410               3.31%            36,803            1989
=========================================================================================================
NSAT-                    14.947703        19.046261              27.42%         1,144,873            1995
                         --------------------------------------------------------------------------------
Total Return Fund-NQ     14.983077        14.947703              -0.24%         1,101,155            1994
                         --------------------------------------------------------------------------------
                         13.685960        14.983077               9.48%           695,447            1993
                         --------------------------------------------------------------------------------
                         12.817934        13.685960               6.77%           260,054            1992
                         --------------------------------------------------------------------------------
                         9.377328         12.817934              36.69%           134,155            1991
                         --------------------------------------------------------------------------------
                         10.331410        9.377328               -9.23%            69,634            1990
                         --------------------------------------------------------------------------------
                         10.000000        10.331410               3.31%             9,802            1989
=========================================================================================================
</TABLE>               
* The 7-day yield on the Money Market Fund as of December 30, 1995 was 3.78%.
    

                                        8

                                    10 of 90

<PAGE>   11
CONDENSED FINANCIAL INFORMATION - CONTINUED

Accumulation Unit Values for an Accumulation Unit outstanding throughout the
period.

   
<TABLE>
<CAPTION>
====================================================================================================================
                                  Accumulation      Accumulation         Percent          Number Of
                                   Unit Value        Unit Value          Change in        Accumulation
                                  At Beginning        At End           Accumulation       Units At End
       FUND                        Of Period         Of Period          Unit Value         Of Period            Year
====================================================================================================================
<S>                               <C>               <C>                <C>                <C>                   <C> 
Fidelity VIP Fund-                 12.918431         17.260484             33.61%          2,115,940            1995
                                   ---------------------------------------------------------------------------------
Growth Portfolio-Q                 13.090637         12.918431             -1.32%          2,002,526            1994
                                   ---------------------------------------------------------------------------------
                                   11.110754         13.090637             17.82%          1,261,476            1993
                                   ---------------------------------------------------------------------------------
                                   10.000000         11.110754             11.11%            230,277            1992
====================================================================================================================
Fidelity VIP Fund-                 12.918431         17.260484             33.61%          1,355,537            1995
                                   ---------------------------------------------------------------------------------
Growth Portfolio-NQ                13.090637         12.918431             -1.32%          1,277,932            1994
                                   ---------------------------------------------------------------------------------
                                   11.110754         13.090637             17.82%            774,591            1993
                                   ---------------------------------------------------------------------------------
                                   10.000000         11.110754             11.11%            106,598            1992
====================================================================================================================
Neuberger & Berman                 11.649194         14.230121             22.16%          1,005,274            1995
                                   ---------------------------------------------------------------------------------
Management Trust-                  12.212412         11.649194             -4.61%          1,054,136            1994
                                   ---------------------------------------------------------------------------------
Balanced Portfolio-Q               11.622919         12.212412              5.07%            865,795            1993
                                   ---------------------------------------------------------------------------------
                                   10.898230         11.622919              6.65%            340,227            1992
                                   ---------------------------------------------------------------------------------
                                   10.000000         10.898230              8.98%             75,420            1991
====================================================================================================================
Neuberger & Berman                 11.649194         14.230121             22.16%            720,442            1995
                                   ---------------------------------------------------------------------------------
Management Trust-                  12.212412         11.649194             -4.61%            750,875            1994
                                   ---------------------------------------------------------------------------------
Balanced Portfolio-NQ              11.622919         12.212412              5.07%            585,961            1993
                                   ---------------------------------------------------------------------------------
                                   10.898230         11.622919              6.65%            220,551            1992
                                   ---------------------------------------------------------------------------------
                                   10.000000         10.898230              8.98%             60,640            1991
====================================================================================================================
TCI Portfolios, Inc.-              11.322395         13.047149             15.23%            579,792            1995
                                   ---------------------------------------------------------------------------------
TCI Advantage-Q                    11.353606         11.322395             -0.27%            637,521            1994
                                   ---------------------------------------------------------------------------------
                                   10.766992         11.353606              5.45%            631,100            1993
                                   ---------------------------------------------------------------------------------
                                   11.335232         10.766992             -5.01%            567,361            1992
                                   ---------------------------------------------------------------------------------
                                   10.000000         11.335232             13.35%             81,644            1991
====================================================================================================================
TCI Portfolios, Inc.-              11.322395         13.047149             15.23%            381,019            1995
                                   ---------------------------------------------------------------------------------
TCI Advantage-NQ                   11.353606         11.322395             -0.27%            435,585            1994
                                   ---------------------------------------------------------------------------------
                                   10.766992         11.353606              5.45%            394,569            1993
                                   ---------------------------------------------------------------------------------
                                   11.335232         10.766992             -5.01%            381,308            1992
                                   ---------------------------------------------------------------------------------
                                   10.000000         11.335232             13.35%             74,095            1991
====================================================================================================================
TCI Portfolios, Inc.-              11.822996         13.802855             16.75%             25,000            1995
                                   ---------------------------------------------------------------------------------
TCI Advantage                      11.701906         11.822996              1.03%             25,000            1994
                                   ---------------------------------------------------------------------------------
Initial Funding by Depositor       10.953160         11.701906              6.84%             25,000            1993
                                   ---------------------------------------------------------------------------------
                                   11.380926         10.953160             -3.76%             25,000            1992
                                   ---------------------------------------------------------------------------------
                                   10.000000         11.380926             13.81%             25,000            1991
====================================================================================================================
</TABLE>
    
                                 
                                 
                                        9
                              
                                    11 of 90


<PAGE>   12
                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY

   
       Nationwide Life Insurance Company, formerly The Financial Horizons Life
Insurance Company, is a stock life insurance company organized under the laws of
the State of Ohio and was established in February 1981. The Company is a member
of the "Nationwide Insurance Enterprise" with its Home Office at One Nationwide
Plaza, Columbus, Ohio 43216. The Company offers certain life insurance products
and annuities.


                              THE VARIABLE ACCOUNT

       The Variable Account was established by the Company on May 6, 1987,
pursuant to the provisions of Ohio law. On April 6, 1988, the name of the
Variable Account was established as the "Financial Horizons VA Separate
Account-1." The name of the Variable Account was subsequently changed to the
"Nationwide VA Separate Account-A" pursuant to a resolution by the Board of
Directors. 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 option(s) as
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

       A summary of investment objectives is contained in the description of
each underlying Mutual Fund option below. More detailed information may be found
in the current prospectus for each underlying Mutual Fund option offered. Such a
prospectus for the underlying Mutual Fund option(s) being considered must
accompany this prospectus and should be read in conjunction herewith. A copy of
each prospectus may be obtained without charge from Nationwide Life and Annuity
Insurance Company by calling (800) 533-5622, TDD 1-800-238-3035, or writing P.O.
Box 182008, Columbus, Ohio 43218-2008.

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

       Contract Owners may choose from among the following underlying Mutual
Fund options under the Contracts. There can be no assurance that any of the
underlying Mutual Fund options will achieve its objectives.

                                       10

                                    12 of 90


<PAGE>   13
                           AVAILABLE FOR ALL CONTRACTS

NATIONWIDE SEPARATE ACCOUNT TRUST

       Nationwide Separate Account Trust (the "Trust") is a diversified open-end
management investment company created under the laws of Massachusetts. The Trust
offers shares in the four separate mutual funds listed below, each with its own
investment objectives. Currently, shares of the Trust will be sold only to life
insurance company separate accounts to fund the benefits under variable
insurance or annuity policies issued by life insurance companies. The assets of
the Trust are managed by Nationwide Financial Services, Inc. of One Nationwide
Plaza, Columbus, Ohio 43216, a wholly-owned subsidiary of Nationwide Life
Insurance Company.

       -CAPITAL APPRECIATION FUND

        Investment Objective: The Fund is designed for investors who are 
        interested in long-term growth. The Fund seeks to meet its objective
        primarily through a diversified portfolio of the common stock of 
        companies which the investment manager determines have a better-than-
        average potential for sustained capital growth over the long term.

       -MONEY MARKET FUND
        Investment Objective: To seek as high a level of current income as is
        considered consistent with the preservation of capital and liquidity by
        investing primarily in money market instruments.

       -GOVERNMENT BOND FUND
        Investment Objective: To provide as high a level of income as is 
        consistent with the preservation of capital. It seeks to achieve its 
        objective by investing in a diversified portfolio of securities issued
        or backed by the U.S. Government, its agencies or instrumentalities.

       -TOTAL RETURN FUND
        Investment Objective: To obtain a reasonable long-term total return 
        (i.e., earnings growth plus potential dividend yield) on invested 
        capital from a flexible combination of current return and capital gains
        through investments in common stocks, convertible issues, money market
        instruments and bonds with a primary emphasis on common stocks.

             AVAILABLE FOR CONTRACTS ISSUED ON OR AFTER MAY 1, 1991

FIDELITY VARIABLE INSURANCE PRODUCTS FUND

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

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

NEUBERGER & BERMAN ADVISERS MANAGEMENT TRUST

       Neuberger & Berman Advisers Management Trust is an open-end diversified
management investment company established as a Massachusetts business trust on
December 14, 1983. Shares of the trust are offered in connection with certain 
variable annuity contracts and variable life insurance policies issued through
life insurance company separate accounts. The shares of the Trust are also
offered directly to qualified pension

                                       11

                                    13 of 90


<PAGE>   14
and retirement plans outside of the separate account context. The investment
adviser is Neuberger & Berman Management Incorporated.

       -BALANCED PORTFOLIO
        Investment Objective: To provide long-term capital growth and reasonable
        current income without undue risk to principal. The Balanced Portfolio
        will seek to achieve its objective through investment of a portion of 
        its assets in common stocks and a portion of its assets in debt 
        securities. The investment adviser anticipates that the Balanced 
        Portfolio's investments will normally be managed so that approximately
        60% of the Portfolio's total assets will be invested in common stocks
        and the remaining assets will be invested in debt securities.  However,
        depending on the Investment Adviser's views regarding current market
        trends, the common stock portion of the Portfolio's investments may be
        adjusted downward to as low as 50% or upward to as high as 70%. At least
        25% of the Portfolio's assets will be invested in fixed income senior
        securities.

TCI PORTFOLIOS, INC., AN AFFILIATE OF TWENTIETH CENTURY COMPANIES, INC.

       TCI Portfolios, Inc. was organized as a Maryland corporation in 1987. It
is a diversified, open-end management investment company, designed only to
provide investment vehicles for variable annuity and variable life insurance
products of insurance companies. A member of the Twentieth Century Family of
Mutual Funds, TCI Portfolios is managed by Investors Research Corporation.

       -TCI ADVANTAGE
        Investment Objective: To seek current income and capital growth by 
        investing in three types of securities. The fund's investment manager 
        intends to invest approximately (i) 20% of the fund's assets in 
        securities of the United States government and its agencies and 
        instrumentalities and repurchase agreements collateralized by such
        securities with a weighted average maturity of six months or less, i.e.,
        cash or cash equivalents; (ii) 40% of the fund's assets in fixed income
        securities of the United States government and its agencies and
        instrumentalities with a weighted average maturity of three to ten 
        years; and (iii) 40% of the fund's assets in equity securities that are
        considered by management to have better-than-average prospects for
        appreciation. Assets will be purchased or sold, as the case may be, as
        is necessary in response to changes in market value to maintain the
        asset mix of the fund's portfolio at approximately 60% cash, cash 
        equivalents and fixed income securities and 40% equity securities. 
        There can be no assurance that the fund will achieve its investment 
        objective.

       (Although the Statement of Additional Information Concerning TCI
Portfolios, Inc. refers to redemptions of securities in kind under certain
conditions, all surrendering or redeeming Contract Owners will receive cash from
the Company.)

VOTING RIGHTS

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

   
       In accordance with its view of present applicable law, the Company will
vote the shares of the underlying Mutual Funds held in the Variable Account at
regular and special meetings of the shareholders of the underlying Mutual Funds.
These shares will be voted in accordance with instructions received from
Contract Owners who have an interest in the Variable Account. 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 underlying Mutual Fund shares attributable to each
Contract Owner is determined by dividing the Contract Owner's interest in each
respective Sub-Account of the Variable Account by the net asset value of the
underlying Mutual Fund corresponding to the Sub-Account.
    

       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.


                                       12

                                    14 of 90
<PAGE>   15
       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.

        VARIABLE ACCOUNT CHARGES, PURCHASE PAYMENTS, AND OTHER DEDUCTIONS

MORTALITY RISK CHARGE

   
       The Company assumes a "mortality risk" by virtue of annuity rates
incorporated into the Contract which cannot be changed regardless of the death
rates of persons receiving such payments or of the general population.
    

       For assuming this mortality risk, the Company deducts a Mortality Risk
Charge from the Variable Account. This amount is computed on a daily basis and
is equal to an annual rate of 0.80% of the daily net asset value of the Variable
Account. The deduction of the Mortality Risk 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. 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 deduction of the Expense Risk
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. 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, if any part of the Contract Value of such Contracts is
surrendered, the Company will, with certain exceptions, (see "Elimination of
Contingent Deferred Sales Charge" section), deduct a Contingent Deferred Sales
Charge not to exceed 7% of the lesser of the total of all Purchase Payments made
within 84 months prior to the date of the request to surrender, or the amount
surrendered. The Contingent Deferred Sales Charge (CDSC), 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 expects to recover most
of 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. The maximum amount which may be paid to a selling agent on the
sale of these Contracts is not more than 6.08% 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 oldest Purchase Payments made to the Contract, then from the next oldest
Purchase Payment and so forth, with any earnings deemed to be withdrawn last
(earnings are not subject to any surrender charges). For tax purposes, a
surrender is usually treated as a withdrawal of earnings first. This charge will
apply to Purchase Payments withdrawn within the designated time periods as set
forth below. The Contingent Deferred Sales Charge applies as follows to Purchase
Payments withdrawn:
    

                                       13

                                    15 of 90


<PAGE>   16
<TABLE>
<CAPTION>
                NUMBER OF COMPLETED         CONTINGENT DEFERRED
                YEARS FROM DATE OF              SALES CHARGE
                 PURCHASE PAYMENT                PERCENTAGE
              
                <S>                         <C>   
                         0                           7%
                         1                           6%
                         2                           5%
                         3                           4%
                         4                           3%
                         5                           2%
                         6                           1%
                         7                           0%
</TABLE>
  
   
         Starting with the second year after a Purchase Payment has been made
under the Contract, 10% of that Purchase Payment may be withdrawn each year
without imposition of the Contingent Deferred Sales Charge. In addition, any
amount withdrawn from an Individual Retirement Annuity Contract, in order for
the Contract to meet minimum Distribution requirements, shall be free of CDSC.
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 (see "Fixed Account Allocations"). The Contract Owner may be
subject to a tax penalty if the Contract Owner withdraws Purchase Payments prior
to age 59 1/2, see "Non-Qualified Contracts" to determine when the penalty will
apply.

ELIMINATION OF CONTINGENT DEFERRED SALES CHARGE

       For Tax Sheltered Annuities, Qualified Contracts and SEP-IRA Contracts
issued on or after May 1, 1992, the Company will waive the Contingent Deferred
Sales Charge when:
    

       1.     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));

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

       3.     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;

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

       5.     the Plan Participant dies; or

       6.     the Plan Participant annuitizes after 2 years in the Contract.

       For Non-Qualified Contracts and Individual Retirement Annuity Contracts
other than SEP-IRA Contracts, the Company will waive the Contingent Deferred
Sales Charge when:

       1.     the Annuitant dies; or

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

       In addition, the Company may waive or reduce the Contingent Deferred
Sales Charge for Non-Qualified Contracts when sales are made without commissions
or other standard Distribution expenses, resulting in savings to the company for
the cost of the Distribution effort.

   
       When a Contract described in this prospectus is exchanged for another
Contract issued by the Company, or any of its affiliated insurance companies, 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.
    

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

                                       14

                                    16 of 90


<PAGE>   17
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. The Contract Maintenance Charges are as follows:

<TABLE>
<CAPTION>
     -------------------------------------------------------------------------------------------------------
                              AMOUNT                                       TYPE OF CONTRACT ISSUED
     -------------------------------------------------------------------------------------------------------
<S>                                                             <C>
                                                                - Non-Qualified Plans
                                                                - Individual Retirement Annuities
                              $30.00                            - Tax Sheltered Annuities (sold prior to May
                                                                  1, 1992)
                                                                - Qualified Contracts (sold prior to May 1,
                                                                  1992)(1).
     -------------------------------------------------------------------------------------------------------
                              $12.00                            - Tax Sheltered Annuity Contracts issued on
                                                                  or after May 1, 1992.(2)
     -------------------------------------------------------------------------------------------------------
                         $30.00 to $0.00                        - Qualified Contracts and SEP-IRA Contracts
                                                                  issued on or after May 1, 1992.(3)
     -------------------------------------------------------------------------------------------------------
</TABLE>

(1) If additional Contracts are or were issued pursuant to a 401 plan funded by
Contracts prior to May 1, 1992, such additional Contracts shall have a Contract
Maintenance Charge of $30.00. 
(2) This charge may be lowered to reflect the Company's savings in 
administration of the plan. 
(3) Variances are based on internal underwriting guidelines which can result in
reductions of charges in incremental amounts of $5.00. 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
allocations are made. In any Contract Year when a Contract is surrendered for
its full value on a date 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.

       The Company also assesses an Administration Charge equal on an annual
basis to 0.05% of the daily net asset value of the Variable Account. The
deduction of the Administration Charge is made from each Sub- Account in the
same proportion that the Contract Value in each Sub-Account bears to the total
Contract Value in the Variable Account. These charges are designed only to
reimburse the Company for administrative expenses and the Company will monitor
these charges to ensure that they do not exceed annual administration expenses.

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. Premium taxes currently imposed by certain
jurisdictions range from 0% to 3.5%. The 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 Contract Value either: (1) at the
time the Contract is surrendered, (2) at Annuitization, or (3) in those states
which require, at the time Purchase Payments are made to the Contract.

EXPENSES OF THE VARIABLE ACCOUNT


    
   
       The Variable Account is responsible for the following types of expenses:
(1) administration expenses relating to the issuance and maintenance of the
Contract; (2) mortality risk charge associated with guaranteeing the annuity
purchase rates at issue for the life of the Contracts; and (3) expense risk
charge associated with guaranteeing expenses through the deduction by the
Company of the Mortality Risk, Expense Risk, Contract Maintenance and
Administration Charges described in this prospectus. If these charges are
insufficient to cover these expenses, the loss will be borne by the Company.
    

                                       15

                                    17 of 90


<PAGE>   18
   
       Deductions from and expenses paid out of the assets of the underlying
Mutual Funds are described in each underlying Mutual Funds' 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 30, 1995, were 1.69% 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 or her 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 Funds
specified by the Contract Owner are purchased at net asset value for the
respective Sub-Account(s) and converted into Accumulation Units. 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 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.

       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. All
amounts transferred to the Fixed Account must remain on deposit in the Fixed
Account until the expiration of the Interest Rate Guarantee Period. Transfers
from the Fixed Account may not be made prior to the end of the then current
Interest Rate Guarantee Period. The Interest Rate Guarantee Period for any
amount allocated to the Fixed Account expires on the final day of a calendar
quarter during which the one year anniversary of the allocation to the Fixed
Account occurs. Transfers must be made prior to the Annuitization Date. For all
transfers involving the Variable Account, 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 from
the Variable Account to the Fixed Account to 25% of the Variable Account
Contract Value for any 12 month period.

       The Owner may at the maturity of an Interest Rate Guarantee Period,
transfer a portion 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 that portion of the Contract
Value attributable to the Fixed Account that is maturing. 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 Interest Rate Guarantee Period.
Owners who have entered into a Dollar Cost Averaging agreement with the Company
(see "Dollar Cost Averaging") may transfer from the Fixed Account to the
Variable Account under the terms of that agreement.

       Transfers may be made once per Valuation Day and 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
the Owners election. The Company will employ reasonable procedures 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 reasonable procedures
may result in the Company's liability for any losses due to unauthorized or
fraudulent telephone transfers, the
    
                                       16

                                    18 of 90
<PAGE>   19
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 some or all of the rights
under 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. Where necessary for the proper administration of the terms of
the Contract, an assignment will not be recorded until the Company has received
sufficient direction from the Contract Owner and assignee as to the proper
allocation of Contract rights under the assignment.

       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 would, under certain conditions, be subject to a tax
penalty equal to 10% of the amount which is included in gross income.
Assignments of the entire Contract Value may cause amounts to be included in
gross income each year that the assignment is in effect. Individual Retirement
Annuities, Qualified Contracts and Tax Sheltered Annuities are not eligible for
assignment.
    

LOAN PRIVILEGE

       Prior to the Annuitization Date, the Owner of a Qualified Contract or Tax
Sheltered Annuity may receive a loan from the Contract Value, subject to the
terms of the Contract, the Plan, and Section 72 of the Code, which imposes
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 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 

                                       17

                                    19 of 90

<PAGE>   20
agreement. Loan repayments will be allocated between the Fixed and Variable
Accounts in the same proportion as when the loan was made.

       If the Contract is surrendered while the loan is outstanding, the
surrender value will be reduced by the amount of the loan outstanding plus
accrued interest. If the Contract Owner/Annuitant dies while the loan is
outstanding, the Death Benefit will be reduced by the amount of the loan
outstanding plus accrued interest. If a Contract Owner who is not the Annuitant
dies prior to the Annuitization and while the loan is outstanding, the
Distribution will be reduced by the amount of the loan outstanding plus any
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 Section 1035 of the Code.

   
       If a loan payment is not made when due, interest will continue to accrue.
A grace period may be available under the terms of the loan agreement. If a loan
payment is not made when due, or by the end of the applicable grace period, then
that payment, which may be a single periodic payment or payment of the entire
loan, will be treated as a deemed Distribution, as permitted by law, may be
taxable to the borrower, and may be subject to the early withdrawal tax penalty.
Interest which subsequently accrues on defaulted amounts may also be treated as
additional deemed Distributions each year. Any defaulted amounts, plus accrued
interest, will be deducted from the Contract when the Participant becomes
eligible for a Distribution of at least that amount, and this amount may again
be treated as a Distribution where required by law. Additional loans may not be
available while a previous loan remains in default.

       Loans may also be subject to additional limitations or restrictions under
the terms of the employer's plan. Loans permitted under this Contract may still
be taxable in whole or part if the Participant has additional loans from other
plans or contracts. The Company will calculate the maximum nontaxable loan based
on the information provided by the participant or the employer.

       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 associated with 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, Non
Qualified Contracts and SEP-IRA Contracts are not eligible for loans.

BENEFICIARY PROVISIONS

       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. 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 interest of the Beneficiary will vest in the Contract Owner or the
Contract Owner's estate.

       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 or 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.
    

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. 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. Prior to the Annuitization Date, a surviving Joint Owner
shall retain sole rights in the Contract upon the other Joint Owner's death if
the deceased Joint Owner was not also the Annuitant. If the deceased Joint Owner
was also the 
    

                                       18

                                    20 of 90
<PAGE>   21
   
Annuitant, disposition of the Contract will be determined based on the "Death of
Annuitant Prior to the Annuitization Date" section.

       The 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 before the Annuitization Date, a Distribution will be paid in accordance
with the "Death of Contract Owner" provision. If the Designated Annuitant does
not survive the Contract Owner or if the Owner and the Designated Annuitant 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. Where the Contract is issued pursuant to a Qualified Plan, Tax
Sheltered Annuity, or Individual Retirement Annuity, the rights of the Owner,
Joint Owner, and Annuitant may be subject to the terms of the plan.

       Prior to the Annuitization Date, the Contract Owner may name a new Owner
at any time which will automatically revoke any prior choice. 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 request for change must be
made in writing and received by the Company at its Home Office. A request for
change of Owner must be a "proper written application." 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
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 will have 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 by
the Company. A change of the Designated Annuitant shall be treated as the death
of the Owner for purposes of the "Death of Contract Owner" provisions, if the
Owner is not an individual.

SUBSTITUTION OF SECURITIES

       If the shares of the underlying Mutual Funds 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 eliminate Sub-Accounts, combine two or more
Sub-Accounts or substitute one or more underlying Mutual Funds for other
underlying Mutual Fund shares already purchased or to be purchased in the future
by 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 and Annuity
Insurance Company by writing P.O. Box 182008, Columbus, Ohio 43218-2008, or
calling (800) 533-5622, 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 and the amount of the first such payment
shall be determined 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. Once
Variable Annuity Payments begin, the Owner may exchange amounts among the
Sub-Account options once per year.

                                       19

                                    21 of 90
<PAGE>   22
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. In no event will the Company make payments under an annuity
option less frequently than annually.
    

ANNUITY COMMENCEMENT DATE

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

CHANGE IN ANNUITY COMMENCEMENT DATE

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

       If the Contract Owner requests in writing (see "Ownership Provisions"),
and the Company approves the request, the Annuity Commencement Date may be
deferred. 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 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 THE ANNUITANT 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:

                                       21

                                    22 of 90
<PAGE>   23
   
       (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) of this provision.
    

       (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, computed 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 Code.

DEATH OF CONTRACT OWNER

A.     For Non-Qualified Contracts issued on or after January 19, 1985, in the 
       event the Contract Owner dies, the following rules will apply.

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

   
       If the deceased Owner and the Annuitant are not the same person, the
       Distribution described in this provision will be paid to the Joint Owner,
       if any. If no Joint Owner is named, the Annuitant will receive the
       Distribution. No Death Benefit is payable, but Distribution must be made
       as described in this provision.

       If the deceased Owner and the Designated Annuitant are the same person or
       if the Designated Annuitant predeceases the Owner, the Distribution will
       be made in accordance with the Distribution requirements set forth in the
       "Death Benefit At Death Of Designated Annuitant Prior To The
       Annuitization Date" section; provided, however, that all Distributions
       made as a result of the death of the Contract Owner shall be made within
       the time limits set forth above.
    

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

2.     In the event the 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 in effect as of the date of the
       Owner/Annuitant's death.
   

       If the Contract Owner is not a natural person, the death of the Annuitant
(or a change of the Designated Annuitant) will be treated like a death of the
Contract Owner and will result in a Distribution pursuant to Section (1) of this
provision. The Distribution will take the form of either:

       (a)    the Death Benefit described below (if the Designated Annuitant has
              died),

       or, in all other cases,

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

       In the event the Contract Owner is not an individual, the death of the
Designated Annuitant (or a change of the Designated Annuitant) will result in a
Distribution pursuant to paragraph (1) of this provision.
    

                                       21

                                    23 of 90
<PAGE>   24
   
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" and "Required Distributions for Individual
       Retirement Annuities" provisions).

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 paid to the Beneficiary upon receipt of due proof of death of
the 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 single sum
payment or an 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. If the Contract was issued prior to May 1, 1991 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 age 75 of the Designated Annuitant and the Designated Annuitant dies
after attaining such age.

       For Contracts issued on or after May 1, 1991, if the Designated Annuitant
dies prior to the first day of the calendar month after his or her 75th
birthday, the dollar amount of the Death Benefit will be the greater of: (i) the
Contract Value; or (ii) the sum of all Purchase Payments increased at an annual
rate of 5% simple interest, for each full year the Purchase Payment is in force,
less any amounts previously withdrawn. The amount of the Death Benefit will be
limited to the Contract Value if the Annuitization Date is deferred beyond age
75 of the Annuitant and the Designated Annuitant dies after attaining such age.
The Death Benefit as described in this paragraph may be prohibited in certain
states. For example, insurance regulations in the state of North Carolina do not
permit the Death Benefit as described in this paragraph.
    

       For Contracts issued in the state of North Carolina 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 age 75 of the Annuitant and the Annuitant dies after attaining
such age.

DEATH BENEFIT AFTER THE ANNUITIZATION DATE

       If the Annuitant dies after the Annuitization Date, any benefit that may
be payable 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 will be distributed in a manner consistent with the Minimum
Distribution and Incidental Benefit (MDIB) provisions of Section 401(a)(9) of
the 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

   
       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 provided that, for
              Tax Sheltered Annuity Contracts, no Distributions will be required
              from this Contract if Distributions otherwise required are being
              withdrawn from another Tax Sheltered Annuity Contract of the
              Annuitant.

       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 (as defined in Code Section 414(d)) or church
plan (as defined in Code Section
    

                                       22

                                    24 of 90
<PAGE>   25
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 Plan or Tax Sheltered Annuity must be distributed
by December 31 of the calendar year which includes the fifth anniversary of his
or her death unless:

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

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

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

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

   
       If the Owner/Annuitant 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 a surviving spouse may treat a Tax Sheltered
Annuity as his or her own to the extent permitted by the law.
    

       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 Tax 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 extending beyond the
life expectancy of the Owner or the joint life expectancy of the Owner and the
Owner's designated Beneficiary.
    

       If the Owner dies prior to the commencement of his or her Distribution,
the interest in the Individual Retirement Annuity must be distributed by
December 31 of the calendar year which includes the fifth anniversary of his or
her death 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 may elect to
treat the Contract as his or her own, in the same manner as is described in
Section (a)(i) of this provision.
    

       If the amounts distributed 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.

                                       23

                                    25 of 90

<PAGE>   26
       A pro-rata portion of all Distributions will be included in the gross
income of the person receiving the Distribution and taxed at ordinary income tax
rates. The portion of the Distribution which is taxable is based on the ratio
between the amount by which non-deductible Purchase Payments exceed prior
non-taxable Distributions and total account balances at the time of the
Distribution. The Owner must annually report the amount of non-deductible
Purchase Payments, the amount of any Distribution, the amount by which
non-deductible Purchase Payments for all years exceed non-taxable Distributions
for all years, and the total balance of all Individual Retirement Accounts and
Annuities.

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

GENERATION-SKIPPING TRANSFERS

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

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

                               GENERAL INFORMATION

CONTRACT OWNER SERVICES

       ASSET REBALANCING-The Contract Owner may direct the automatic
reallocation of contract values to the underlying Mutual Fund options on a
predetermined percentage basis every three months. If the last day of the three
month period falls on a Saturday, Sunday, recognized holiday or any other day
when the New York Stock Exchange is closed, the Asset Rebalancing exchange will
occur on the last business day before that day. Asset Rebalancing will not
affect future allocations of Purchase Payments. An Asset Rebalancing request
must be 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 Code may have superseding plan restrictions with regard to the
frequency of fund exchanges and underlying Mutual Fund options. The Contract
Owner may want to contact a financial adviser in order to discuss the use of
Asset Rebalancing in his or her Contract.

       The Company reserves the right to discontinue offering Asset Rebalancing
upon 30 days' written notice to the Contract Owners, however, such
discontinuation will 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.

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

                                       24

                                    26 of 90


<PAGE>   27
       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. Unless otherwise directed by the
Contract Owner, the Company will withhold 20% for 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, such
discontinuation will 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
plans (such as a dollar cost averaging program or salary reduction arrangement),
the Contract Owners 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 accurately reported on quarterly statements or
confirmation statements 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 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. The
Company may, however, 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 prospective purchaser specifically consents to the
Company retaining the Purchase Payment until the application is made complete.
Thereafter, the Purchase Payments will be priced on the basis of the
    

                                       25

                                    27 of 90


<PAGE>   28
Accumulation Unit Value next computed for the appropriate Sub-Account after the
additional Purchase Payment is received.

       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 of:

   
       (1)    the net asset value per share of the underlying Mutual Fund held
              in the Sub-Account determined at the end of the immediately
              preceding Valuation Period, plus or minus

       (2)    the per share charge or credit, if any, for any taxes reserved for
              in the immediately preceding Valuation Period (see "Charge For Tax
              Provisions").
    

(c)    is a factor representing the Mortality Risk Charge, Expense Risk Charge
       and Administration Charge deducted from the Variable Account. Such factor
       is equal to an annual rate of 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 (Nationwide Separate Account Trust Money Market
Fund) 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 Accumulation Units attributable to the
Contract plus any amounts credited to the Fixed Account under the Contract is
the Contract Value. The number of Accumulation Units credited per each
Sub-Account is determined by dividing the net amount allocated to the
Sub-Account by the Accumulation Unit Value for the Sub-Account for the Valuation
Period during which the Purchase Payment is priced by the Company. If 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.
    

                                       26

                                    28 of 90


<PAGE>   29
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. "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, by a commercial bank or by a
savings and loan which is a member of the Federal Deposit Insurance Corporation
or other eligible guarantor or institution as defined by the federal securities
laws and regulations. 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 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)), 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:

                                       27

                                    29 of 90
<PAGE>   30
       1.     salary reduction contributions to Tax Sheltered Annuities made for
              plan years beginning after December 31, 1988;

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

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

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 Code Section 403(b), 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 401(k)(2)(B),
Code Section 403(b)(11) and Revenue Ruling 90-24. Such restrictions are subject
to legislative change and/or reinterpretation from time to time. Distributions
pursuant to Qualified Domestic Relations Orders will not be considered in
violation of the restrictions stated above.
    

       The Contract surrender provisions may also be modified pursuant to the
plan terms and 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 Code governs taxation of annuities in general. That
section sets forth different rules for: (1) Qualified Contracts; (2) Individual
Retirement Annuities and Individual Retirement Account; (3) Tax Sheltered
Annuities; or (4) Non-Qualified Contracts. Each type of annuity is discussed
below.

       Distributions to Participants from Qualified Contracts or Tax Sheltered
Annuities are generally taxed when received. A portion of each Distribution is
excludable from income based on the ratio between the after tax investment of
the Owner/Annuitant in the Contract and the value of the Contract at the time of
the withdrawal or Annuitization.

       Distributions from Individual Retirement Annuities and Contracts owned by
Individual Retirement Accounts are also generally taxed when received. The
portion of each such payment which is excludable is based on the ratio between
the amount by which nondeductible Purchase Payments to all such Contracts
exceeds prior non-taxable Distributions from such Contracts, and the total
account balances in such Contracts, at the time of the Distribution. The Owner
of such Individual Retirement Annuities or the Annuitant under Contracts held by
Individual Retirement Accounts must annually report to the Internal Revenue
Service the amount of nondeductible Purchase Payments, the amount of any
Distribution, the amount by which nondeductible Purchase Payments for all years
exceed non-taxable Distributions for all years, and the total balance in all
Individual Retirement Annuities and Accounts.
    

       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.

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 Annuitant dies prior to excluding from income
the entire investment in the Contract, the Annuitant's final tax return may
reflect a deduction for the balance of the investment in the Contract.


                                       28

                                    30 of 90
<PAGE>   31
       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, 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 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 policyholder 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 which may be issued to prevent
the avoidance of the purpose of these rules). 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 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
Purchase Payments 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.

       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 the attainment of 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 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 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 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 Code Section 72, the
Contract must provide for Distribution to be made upon the death of the Contract
Owner or Joint Owner. In such case the Annuitant, Beneficiary or other named
recipient must receive the Distribution within 5 years of the Owner's death.
However, the recipient may elect that payments be made over his or her life or
life expectancy if such payments begin within one year from 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 Annuitization 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
Designated Annuitant (or a change in the Designated 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.

   
       Generally, the taxable portion of any Distribution from a Contract to a
nonresident alien of the United States is subject to tax withholding at a rate
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.
    

                                       29

                                    31 of 90
<PAGE>   32
       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 Code.

DIVERSIFICATION

   
         The Internal Revenue Service has promulgated regulations under Section
817(h) of the 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
or her account. The Company believes, under its interpretation of the Code and
regulations thereunder, that the investments underlying this Contract meet these
diversification standards.

       Representatives of the Internal Revenue Service have suggested, from time
to time, that the number of underlying Mutual Funds available or the number of
transfer opportunities available under a variable product may be relevant in
determining whether the product qualifies for the desired tax treatment. No
formal guidance has been issued in the area. Should the Secretary of the
Treasury issue additional rules or regulations limiting the number of underlying
Mutual Funds, transfers between underlying Mutual Funds, exchanges of underlying
Mutual Funds or changes in investment objectives of underlying Mutual Funds such
that the Contract would no longer qualify as an annuity under Section 72 of the
Code, the Company will take whatever steps are available to remain in
compliance.
    

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

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

              2.  a required minimum Distribution.

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

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

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


                                       30

                                    32 of 90


<PAGE>   33
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 most recent one, five and ten year period, or for a period covering
the time the underlying Mutual Fund held in the Sub-Account has been in
existence, if the underlying Mutual Fund has not been in existence 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.

       For those underlying Mutual Fund options which have not been held as
Sub-Accounts within the Variable Account for one of the quoted periods, the
standardized average annual total return and nonstandardized total return
quotations will show the investment performance such underlying Mutual Fund
options would have achieved (reduced by the applicable charges) had they been
held as Sub-Accounts within the Variable Account for the period quoted.

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

       The Company may also from time to time advertise the performance of the
Sub-Accounts of the Variable Account relative to the performance of other
variable annuity sub-accounts or underlying 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 indices, 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, National
Underwriter, U.S. News and World Report; 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, Investor's Daily,
and Standard & Poor's Outlook. In addition, Variable Annuity Research & Data
Service (The VARDS Report) is an independent rating service that ranks over 500
variable annuity funds based upon total return performance. These rating
services and publications rank the performance of the underlying Mutual Fund
options against all underlying mutual funds over specified periods and against
underlying mutual funds in specified categories. The rankings may or may not
include the effects of sales or other charges.
    


                                       31

                                    33 of 90
<PAGE>   34
       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.

                   UNDERLYING MUTUAL FUND PERFORMANCE SUMMARY
                    STANDARDIZED AVERAGE ANNUAL TOTAL RETURN

   
<TABLE>
<CAPTION>
=================================================================================================
   SUB-ACCOUNT OPTIONS             1 Year to        5 Years to      Life of Fund       Date Fund
                                    12/31/95          12/31/95        to 12/31/95      Effective
- -------------------------------------------------------------------------------------------------
<S>                                <C>              <C>             <C>                <C> 
Fidelity VIP Fund Growth            25.21%           16.90%            10.75%           10-09-86
Portfolio
- -------------------------------------------------------------------------------------------------
NSAT-Capital Appreciation           19.28%            N/A               5.82%           04-15-92
Fund
- -------------------------------------------------------------------------------------------------
NSAT-Government Bond Fund            8.81%            5.25%             5.78%*          11-08-82
- -------------------------------------------------------------------------------------------------
NSAT-Total Return Fund              19.02%           12.73%             8.79%*          11-08-82
- -------------------------------------------------------------------------------------------------
NSAT-Money Market Fund              -4.11%           -0.42%             3.75%*          11-10-81
- -------------------------------------------------------------------------------------------------
Neuberger & Berman Advisers         13.76%            6.74%             6.62%           02-28-89
Management Trust-Balanced
Portfolio
- -------------------------------------------------------------------------------------------------
TCI Portfolios, Inc.-                6.83%            N/A               2.32%           08-01-91
TCI Advantage
=================================================================================================
</TABLE>
                  NON-STANDARDIZED AVERAGE ANNUAL TOTAL RETURN
<TABLE>
<CAPTION>
=================================================================================================
   SUB-ACCOUNT OPTIONS            1 Year to       5 Years to        Life of Fund        Date Fund
                                   12/31/95        12/31/95          to 12/31/95        Effective
- -------------------------------------------------------------------------------------------------
<S>                               <C>             <C>               <C>                 <C> 
Fidelity VIP Fund-Growth            33.31%           19.00%            13.11%           10-09-86
Portfolio
- -------------------------------------------------------------------------------------------------
NSAT-Capital Appreciation           27.38%            N/A               9.52%           04-15-92
Fund
- -------------------------------------------------------------------------------------------------
NSAT-Government Bond Fund           16.91%            7.96%             7.94%*          11-08-82
- -------------------------------------------------------------------------------------------------
NSAT-Total Return Fund              27.12%           15.01%            10.79%*          11-08-82
- -------------------------------------------------------------------------------------------------
NSAT-Money Market Fund               3.99%            2.66%             4.26%*          11-10-81
- -------------------------------------------------------------------------------------------------
Neuberger & Berman Advisers         21.85%            9.35%             9.02%           02-28-89
Management Trust Balanced 
Portfolio
- -------------------------------------------------------------------------------------------------
TCI Portfolios, Inc.-               14.93%            N/A               5.87%           08-01-91
TCI Advantage
=================================================================================================
</TABLE>
* Represents 10 years to 12/31/95.
    

                                       32

                                    34 of 90
<PAGE>   35
                                                    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 subject.

         The General Distributor, Nationwide Financial Services, 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
Underlying Mutual Fund Performance Summary................................     3
Annuity Payments..........................................................     4
Financial Statements......................................................     5
</TABLE>

                                       33

                                    35 of 90
<PAGE>   36
                                    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 is 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 relate to
the guaranteed interest portion. Disclosures regarding the Fixed Account portion
of the Contract and the general account, however, may be subject to certain
generally applicable provisions of the federal securities laws relating to the
accuracy and completeness of statements made in prospectuses.

                            FIXED ACCOUNT ALLOCATIONS

THE FIXED ACCOUNT

       The Fixed Account is made up of all the general assets of the Company,
other than those in the Nationwide VA Separate Account-A 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. New Purchase Payments deposited to the Contract which
are allocated to the Fixed Account may receive a different rate of interest than
money transferred from the Variable Sub-Accounts to the Fixed Account and
amounts maturing in the Fixed Account at the expiration of an Interest Rate
Guarantee Period.

       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 (see
"Interest Rate Guarantee Period"). Transfers under this provision must be made
within 45 days after the expiration date of the guarantee period. Contract
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.
    

                                       34

                                    36 of 90
<PAGE>   37
                      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 AND 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%.

                                       35

                                    37 of 90
<PAGE>   38
                       STATEMENT OF ADDITIONAL INFORMATION
   
                                   MAY 1, 1996
    
              INDIVIDUAL DEFERRED VARIABLE ANNUITY CONTRACTS ISSUED
                     BY THE NATIONWIDE VA SEPARATE ACCOUNT-A
                OF NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY

   
    This Statement of Additional Information is not a prospectus. It contains
information in addition to and more detailed than set forth in the prospectus
and should be read in conjunction with the prospectus dated May 1, 1996. The
prospectus may be obtained from Nationwide Life and Annuity Insurance Company by
writing P. O. Box 182008, Columbus, Ohio 43218-2008, or calling 1-800-533-5622,
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
Underlying Mutual Fund Performance Summary................................    3
Annuity Payments..........................................................    4
Financial Statements......................................................    5
</TABLE>

GENERAL INFORMATION AND HISTORY

       The Nationwide VA Separate Account-A (formerly the Financial Horizons VA
Separate Account-1) is a separate investment account of Nationwide Life and
Annuity Insurance Company ("Company") (formerly Financial Horizons Life
Insurance Company). On April 7, 1988, ownership of the Company changed from
Nationwide Mutual Insurance Company to Nationwide Life Insurance Company. The
Company is a member of the Nationwide Insurance Enterprise and all of the
Company's common stock is owned by Nationwide Life Insurance Company. The common
stock of Nationwide Life Insurance Company is owned by Nationwide Corporation.
Nationwide Corporation is a holding company. All of the common stock of
Nationwide Corporation 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 Company, or affiliates of the Company, have entered
into agreements with either the investment adviser or distributor for several of
the underlying Mutual Funds. The agreements relate to administrative services
provided by the Company or an affiliate of the Company and provide for an annual
fee based on the average aggregate net assets of the Variable Account (and other
separate accounts of the Company or life insurance company affiliate of the
Company) invested in particular underlying Mutual Funds. These fees in no way
affect the net asset value of the underlying Mutual Funds or fees paid by the
Contract Owner.

       The financial statements and schedules 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").


                                        1

                                    38 of 90


<PAGE>   39
       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. Any such transfers to the Fixed Account must
remain on deposit in the Fixed Account until the end of the current Interest
Rate Guarantee 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 in the Fixed Account
may continue for up to three months after a one year period has expired.
Transfers 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 may transfer from the Fixed Account to the
Variable Account under the terms of that agreement.

       Transfers from the Fixed Account may not be made prior to the first
Contract Anniversary. Transfers from the Fixed Account may not be made within 12
months of any prior Transfer. Transfers must also be made prior to the
Annuitization Date.

UNDERWRITERS

       The Contracts, which are offered continuously, are distributed by
Nationwide Financial Services, Inc. ("NFS"), One Nationwide Plaza, Columbus,
Ohio 43216, an affiliate of the Company. No underwriting commissions were paid
by the Company to NFS.

CALCULATIONS OF PERFORMANCE

       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 average annual total return advertised by other
variable annuity separate accounts. Standardized 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 is subtracted from the
result which is then expressed as a percentage, carried to at least the nearest
hundredth of a percent. Standardized average annual total return reflects the
deduction of a maximum $30 Contract Maintenance Charge and a 1.30% Mortality,
Expense Risk and Administration Charge. The redeemable value also reflects the
effect of any applicable Contingent Deferred Sales Charge that may 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 average
annual total return quotations will be current to the last day of the calendar
quarter preceding the date on which an advertisement is submitted for
publication. Both the standardized average annual total return and the
nonstandardized average annual total return will be based on the rolling
calendar quarters and will cover at least periods of one, five, and ten years,
or a period covering the time the underlying Mutual Fund held in the Sub-Account
has been in existence, if the underlying Mutual Fund has not been in existence
for one of the prescribed periods. For those underlying Mutual Fund options
which have not been held as Sub-Accounts within the Variable Account for one of
the quoted periods, the average annual total return and nonstandardized average
annual total return quotations will show the investment performance such
underlying Mutual Fund options would have achieved
    

                                        2

                                    39 of 90

<PAGE>   40
(reduced by the applicable charges) had they been held as Sub-Accounts within
the Variable Account for the period quoted.

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

       Below are the quotations of standardized average annual total return and
nonstandardized average annual 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>
================================================================================================
   SUB-ACCOUNT OPTIONS            1 Year to        5 Years to       Life of Fund       Date Fund
                                   12/31/95         12/31/95         to 12/31/95       Effective
- ------------------------------------------------------------------------------------------------
<S>                               <C>              <C>              <C>                <C> 
Fidelity VIP Fund Growth            25.21%           16.90%            10.75%          10-09-86
Portfolio
- ------------------------------------------------------------------------------------------------
NSAT-Capital Appreciation           19.28%            N/A              5.82%           04-15-92
Fund
- ------------------------------------------------------------------------------------------------
NSAT-Government Bond Fund            8.81%            5.25%            5.78%*          11-08-82
- ------------------------------------------------------------------------------------------------
NSAT-Total Return Fund              19.02%           12.73%            8.79%*          11-08-82
- ------------------------------------------------------------------------------------------------
NSAT-Money Market Fund              -4.11%           -0.42%            3.75%*          11-10-81
- ------------------------------------------------------------------------------------------------
Neuberger & Berman Advisers         13.76%            6.74%            6.62%           02-28-89
Management Trust-Balanced
Portfolio
- ------------------------------------------------------------------------------------------------
TCI Portfolios, Inc.-                6.83%            N/A              2.32%           08-01-91
TCI Advantage
================================================================================================
</TABLE>
                  NON-STANDARDIZED AVERAGE ANNUAL TOTAL RETURN
<TABLE>
<CAPTION>
======================================================================================================
   SUB-ACCOUNT OPTIONS            1 Year to       5 Years to      Life of Fund              Date Fund
                                   12/31/95        12/31/95        to 12/31/95              Effective
- -----------------------------------------------------------------------------------------------------
<S>                               <C>             <C>             <C>                       <C>
Fidelity VIP Fund-Growth            33.31%           19.00%            13.11%                10-09-86
Portfolio
- -----------------------------------------------------------------------------------------------------
NSAT-Capital Appreciation           27.38%            N/A               9.52%                04-15-92
Fund
- -----------------------------------------------------------------------------------------------------
NSAT-Government Bond Fund           16.91%            7.96%             7.94%*               11-08-82
- -----------------------------------------------------------------------------------------------------
NSAT-Total Return Fund              27.12%           15.01%            10.79%*               11-08-82
- -----------------------------------------------------------------------------------------------------
NSAT-Money Market Fund               3.99%            2.66%             4.26%*               11-10-81
- -----------------------------------------------------------------------------------------------------
Neuberger & Berman Advisers         21.85%            9.35%             9.02%                02-28-89
Management Trust Balanced
Portfolio
- -----------------------------------------------------------------------------------------------------
TCI Portfolios, Inc.-               14.93%            N/A               5.87%                08-01-91
TCI Advantage
=====================================================================================================
</TABLE>
        * Represents 10 years to 12/31/95.
    

       Any current yield quotations of the Nationwide Separate Account Trust
Money Market Fund 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) or (366/7)
in a leap year. The Nationwide Separate Account Trust Money Market Fund
Sub-Account's effective yield is computed similarly but includes the effect of
assumed compounding on an annualized basis of the

                                        3

                                    40 of 90


<PAGE>   41
   
current yield quotations of the Fund. For the seven day period ended
December 30, 1995, the Nationwide Separate Account Trust Money Market Fund
Sub-Account's unit value yield and effective unit value yield were 3.78% and
3.86 %, respectively.
    

       The Nationwide Separate Account Trust Money Market Fund Sub-Account's
yield and effective yield will fluctuate daily. Actual yields will depend on
factors such as the type of instruments in the fund's portfolio, portfolio
quality and average maturity, changes in interest rates, and the fund'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. The yield
quotes may reflect the expense limitation described "Investment Manager and
Other Services" in the fund's Statement of Additional Information. There is no
assurance that the yields quoted on any given occasion will remain in effect for
any period of time and there is no guarantee that the net asset values will
remain constant. It should be noted that a Contract Owner's investment in the
Nationwide Separate Account Trust Money Market Fund Sub-Account is not
guaranteed or insured. Yields of other money market funds may not be comparable
if a different base or another method of calculation is used.

ANNUITY PAYMENTS

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

                                        4

                                    41 of 90
<PAGE>   42

<PAGE>   1

                          Independent Auditors' Report

The Board of Directors and Contract Owners of
  Nationwide VA Separate Account-A (formerly Financial Horizons VA Separate 
   Account-1)
  Nationwide Life and Annuity Insurance Company (formerly Financial Horizons 
   Life Insurance Company):

         We have audited the accompanying statement of assets, liabilities and
contract owners' equity of Nationwide VA Separate Account-A (formerly Financial
Horizons VA Separate Account-1) as of December 31, 1995, and the related
statements of operations and changes in contract owners' equity and schedules of
changes in unit value for each of the years in the three year period then ended.
These financial statements and schedules of changes in unit value are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements and schedules of changes in unit value
based on our audits.

         We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements and schedules of
changes in unit value are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements. Our procedures included confirmation of securities
owned as of December 31, 1995, 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 and schedules of changes in
unit value referred to above present fairly, in all material respects, the
financial position of Nationwide VA Separate Account-A (formerly Financial
Horizons VA Separate Account-1) as of December 31, 1995, and the results of its
operations and its changes in contract owners' equity and the schedules of
changes in unit value for each of the years in the three year period then ended
in conformity with generally accepted accounting principles.

                                                           KPMG Peat Marwick LLP

Columbus, Ohio
February 6, 1996

<PAGE>   2





                        NATIONWIDE VA SEPARATE ACCOUNT-A
               (FORMERLY FINANCIAL HORIZONS VA SEPARATE ACCOUNT-1)
          STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS' EQUITY
                                DECEMBER 31, 1995

<TABLE>
<CAPTION>
ASSETS:
<S>                                                            <C>
  Investments at market value:
    Fidelity VIP -- Growth Portfolio (FidGro)                                 
       2,052,052 shares (cost $45,063,600) ...............     $ 59,919,917
    Nationwide SAT -- Capital Appreciation Fund (NWCapApp)
       403,688 shares (cost $4,461,117) ..................        5,441,716
    Nationwide SAT -- Government Bond Fund (NWGvtBd)
       3,442,859 shares (cost $38,698,540) ...............       39,110,875
    Nationwide SAT -- Money Market Fund (NWMyMkt)
       4,197,493 shares (cost $4,197,493) ................        4,197,493
    Nationwide SAT -- Total Return Fund (NWTotRet)
       4,419,229 shares (cost $44,536,396) ...............       50,997,900
    Neuberger & Berman -- Balanced Portfolio (NBBal)
       1,401,677 shares (cost $21,055,241) ...............       24,557,389
    TCI Portfolios -- TCI Advantage (TCIAdv)
       2,080,958 shares (cost $11,232,468) ...............       12,881,131
                                                               ------------
          Total investments ..............................      197,106,421

  Accounts receivable ....................................           36,830
                                                               ------------
          Total assets ...................................      197,143,251
ACCOUNTS PAYABLE .........................................           45,442
                                                               ------------
CONTRACT OWNERS' EQUITY ..................................     $197,097,809
                                                               ============
</TABLE>




<PAGE>   3


<TABLE>
<CAPTION>

Contract owners' equity represented by:                  UNITS         UNIT VALUE
                                                       ---------     ------------        
<S>                                                    <C>           <C>                  <C>
Contracts in accumulation phase:
    Fidelity VIP --  Growth Portfolio:         
  Tax qualified ...............................        2,115,940     $  17.260484         $ 36,522,149
  Non-tax qualified ...........................        1,355,537        17.260484           23,397,225
Nationwide SAT -- Capital Appreciation Fund:
  Tax qualified ...............................          225,959        14.442619            3,263,440
  Non-tax qualified ...........................          150,819        14.442619            2,178,221
Nationwide SAT -- Government Bond Fund:
  Tax qualified ...............................        1,126,015        17.796519           20,039,147
  Non-tax qualified ...........................        1,070,693        17.796519           19,054,608
Nationwide SAT -- Money Market Fund:
  Tax qualified ...............................          198,306        13.190835            2,615,822
  Non-tax qualified ...........................          116,648        13.190835            1,538,685
Nationwide SAT -- Total Return Fund:
  Tax qualified ...............................        1,532,690        19.046261           29,192,014
  Non-tax qualified ...........................        1,144,873        19.046261           21,805,550
Neuberger & Berman -- Balanced Portfolio:
  Tax qualified ...............................        1,005,274        14.230121           14,305,171
  Non-tax qualified ...........................          720,442        14.230121           10,251,977
TCI Portfolios -- TCI Advantage:
  Tax qualified ...............................          579,792        13.047149            7,564,633
  Non-tax qualified ...........................          381,019        13.047149            4,971,212
  Initial Funding by Depositor (note 1a) ......           25,000        13.802855              345,071
                                                       =========     ============         
Reserves for annuity contracts in payout phase:
  Tax qualified ...............................                                                 37,132
  Non-tax qualified ...........................                                                 15,752
                                                                                          ------------
                                                                                          $197,097,809
                                                                                          ============
</TABLE>

See accompanying notes to financial statements.



<PAGE>   4


                        NATIONWIDE VA SEPARATE ACCOUNT-A
              (FORMERLY FINANCIAL HORIZONS VA SEPARATE ACCOUNT-1)
        STATEMENTS OF OPERATIONS AND CHANGES IN CONTRACT OWNERS' EQUITY
                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

<TABLE>
<CAPTION>
                                                        1995             1994                 1993
                                                    ------------      -----------          -----------
<S>                                                 <C>                 <C>                  <C>      
INVESTMENT ACTIVITY:
  Reinvested capital gains and dividends ......     $  8,050,692        7,721,041            3,667,080
                                                    ------------      -----------          -----------
  Gain (loss) on investments:
    Proceeds from redemptions of mutual fund shares   20,313,766       19,817,630           11,126,106
    Cost of mutual fund shares sold ...........      (18,563,695)     (19,721,355)         (10,850,143)
                                                    ------------      -----------          -----------
    Realized gain (loss) on investments .......        1,750,071           96,275              275,963
    Change in unrealized gain (loss) on investments   31,434,577       (9,410,416)           4,689,238
                                                    ------------      -----------          -----------
      Net gain (loss) on investments ..........       33,184,648       (9,314,141)           4,965,201
                                                    ------------      -----------          -----------
          Net investment activity .............       41,235,340       (1,593,100)           8,632,281
                                                    ------------      -----------          -----------

EQUITY TRANSACTIONS:
  Purchase payments received from contract owners     13,686,421       47,925,144           74,786,373
  Redemptions .................................      (16,686,757)     (15,715,791)          (4,882,071)
  Annuity benefits ............................           (3,226)            --                   --
  Adjustments to maintain reserves ............           (2,665)          (2,326)                (819)
                                                    ------------      -----------          -----------
          Net equity transactions .............       (3,006,227)      32,207,027           69,903,483
                                                    ------------      -----------          -----------

EXPENSES (NOTE 2):
  Contract charges ............................       (2,627,930)      (2,251,121)          (1,331,027)
  Contingent deferred sales charges ...........         (413,527)        (445,574)            (162,779)
                                                    ------------      -----------          ------------
          Total expenses ......................       (3,041,457)      (2,696,695)          (1,493,806)
                                                    ------------      -----------          -----------

NET CHANGE IN CONTRACT OWNERS' EQUITY .........       35,187,656       27,917,232           77,041,958
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ...      161,910,153      133,992,921           56,950,963
                                                    ------------      -----------          -----------
CONTRACT OWNERS' EQUITY END OF PERIOD .........     $197,097,809      161,910,153          133,992,921
                                                    ============      ===========          ===========
</TABLE>

See accompanying notes to financial statements.




<PAGE>   5


                        NATIONWIDE VA SEPARATE ACCOUNT-A
              (FORMERLY FINANCIAL HORIZONS VA SEPARATE ACCOUNT-1)
                         NOTES TO FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993

(1)      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

        (a)      Organization and Nature of Operations

        Nationwide VA Separate Account-A (formerly Financial Horizons VA
Separate Account-1) (the Account) was established pursuant to a resolution of
the Board of Directors of Nationwide Life and Annuity Insurance Company
(formerly Financial Horizons Life Insurance Company) (the Company) on May 6,
1987. The Account has been registered as a unit investment trust under the
Investment Company Act of 1940. On August 21, 1991, the Company transferred to
the Account, 50,000 shares of the TCI Portfolios, Inc. -- TCI Advantage fund for
which the Account was credited with 25,000 accumulation units. The value of the
accumulation units purchased by the Company on August 21, 1991 was $250,000.

         The Company offers tax qualified and non-tax qualified Individual
Deferred Variable Annuity Contracts through the Account. The primary
distribution for the contracts is through banks and other financial
institutions; however, other distributors may be utilized.

        (b)      The Contracts

         Only 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.

         With certain exceptions, contract owners in either the accumulation or
the payout phase may invest in any of the following funds:

                  Portfolio of the Fidelity Variable Insurance Products Fund
                  (Fidelity VIP);
                           Fidelity VIP -- Growth Portfolio (FidGro)

                  Funds of the Nationwide Separate Account Trust (Nationwide
                  SAT) (managed for a fee by an affiliated investment advisor);

                           Nationwide SAT -- Capital Appreciation Fund
                                             (NWCapApp)
                           Nationwide SAT -- Government Bond Fund (NWGvtBd)
                           Nationwide SAT -- Money Market Fund (NWMyMkt)
                           Nationwide SAT -- Total Return Fund (NWTotRet)

                  Portfolio of the Neuberger & Berman Advisers Management Trust
                  (Neuberger & Berman);
                           Neuberger & Berman -- Balanced Portfolio (NBBal)

                  Portfolio of the TCI Portfolios, Inc. (TCI Portfolios);
                           TCI Portfolios -- TCI Advantage (TCIAdv)

         At December 31, 1995, contract owners have invested in all of the above
funds. The contract owners' equity is affected by the investment results of each
fund, equity transactions by contract owners and certain contract expenses (see
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 the underlying mutual funds is based on the closing
net asset value per share at December 31, 1995. 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.

<PAGE>   6

        (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.

        (e)      Use of Estimates in the Preparation of Financial Statements

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

(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 a contract owner's contract value a contingent deferred sales charge not to
exceed 7% of the lesser of purchase payments or the amount surrendered, such
charge declining 1% per year, to 0%, after the purchase payment has been held in
the contract for 84 months. 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 $30 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. No charges were deducted
from the initial funding, or from earnings thereon.

(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 
           underlying mutual funds.)

         - 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.

<PAGE>   7

                                                                      SCHEDULE I

                        NATIONWIDE VA SEPARATE ACCOUNT-A
              (FORMERLY FINANCIAL HORIZONS VA SEPARATE ACCOUNT-1)
                      TAX QUALIFIED AND NON-TAX QUALIFIED
                       SCHEDULES OF CHANGES IN UNIT VALUE
                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

<TABLE>
<CAPTION>
                                  FidGRo       NWCapApp      NWGvtBd      NWMyMkt    NWTotRet     NBBal        TCIAdv      TCIAdv+
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                            <C>            <C>          <C>          <C>         <C>         <C>          <C>         <C>      
1995
Beginning unit value - Jan. 1  $  12.918431    11.311683    15.183984    12.648732   14.947703   11.649194    11.322395   11.822996
- ------------------------------------------------------------------------------------------------------------------------------------
Reinvested capital
  gains and
  dividends                         .071384      .642190     1.074443      .711093    1.480976     .296423      .410259     .431938
- ------------------------------------------------------------------------------------------------------------------------------------
Unrealized gain (loss)             4.475621     2.653706     1.754428      .000000    2.840889    2.458241     1.473947    1.547921
- ------------------------------------------------------------------------------------------------------------------------------------
Contract charges                   (.204952)    (.164960)    (.216336)    (.168990)   (.223307)   (.173737)    (.159452)    .000000
- ------------------------------------------------------------------------------------------------------------------------------------
Ending unit value - Dec. 31    $  17.260484    14.442619    17.796519    13.190835   19.046261   14.230121    13.047149   13.802855
- ------------------------------------------------------------------------------------------------------------------------------------
Percentage increase
  (decrease) in
  unit value*                            34%          28%          17%           4%         27%         22%          15%         17%
====================================================================================================================================

1994
Beginning unit value - Jan. 1  $  13.090637    11.564256    15.897022    12.335970   14.983077   12.212412    11.353606   11.701906
- ------------------------------------------------------------------------------------------------------------------------------------
Reinvested capital
  gains and
  dividends                         .787428      .182737      .997259      .475683     .756008     .476225      .298215     .309969
- ------------------------------------------------------------------------------------------------------------------------------------
Unrealized gain (loss)             (.794444)    (.286833)   (1.509724)     .000000    (.594133)   (.884641)    (.181444)   (.188879)
- ------------------------------------------------------------------------------------------------------------------------------------
Contract charges                   (.165190)    (.148477)    (.200573)    (.162921)   (.197249)   (.154802)    (.147982)    .000000
- ------------------------------------------------------------------------------------------------------------------------------------
Ending unit value - Dec. 31    $  12.918431    11.311683    15.183984    12.648732   14.947703   11.649194    11.322395   11.822996
- ------------------------------------------------------------------------------------------------------------------------------------
Percentage increase
  (decrease) in
  unit value*                          (1)%         (2)%         (4)%          3%          0%         (5)%          0%          1%
====================================================================================================================================

1993
Beginning unit value - Jan. 1  $  11.110754    10.689287    14.706659    12.163583   13.685960   11.622919    10.766992   10.953160
- ------------------------------------------------------------------------------------------------------------------------------------
Reinvested capital
  gains and
  dividends                         .247096      .260100      .939435      .332875     .558349     .179151      .224925     .230690
- ------------------------------------------------------------------------------------------------------------------------------------
Unrealized gain (loss)             1.891810      .755961      .454883      .000000     .927064     .564497      .506735     .518056
- ------------------------------------------------------------------------------------------------------------------------------------
Contract charges                   (.159023)    (.141092)    (.203955)    (.160488)   (.188296)   (.154155)    (.145046)    .000000
- ------------------------------------------------------------------------------------------------------------------------------------
Ending unit value - Dec. 31    $  13.090637    11.564256    15.897022    12.335970   14.983077   12.212412    11.353606   11.701906
- ------------------------------------------------------------------------------------------------------------------------------------
Percentage increase
  (decrease) in
  unit value*                           18%           8%           8%           1%          9%          5%           5%          7%
====================================================================================================================================
</TABLE>

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

+ For Depositor, see note 1a.

SEE NOTE 3.



<PAGE>   43

<PAGE>   1
                          INDEPENDENT AUDITORS' REPORT

The Board of Directors 
     Nationwide Life and Annuity Insurance Company:

     We have audited the accompanying balance sheets of Nationwide Life and
Annuity Insurance Company (formerly Financial Horizons Life Insurance Company)
(a wholly owned subsidiary of Nationwide Life Insurance Company) as of December
31, 1995 and 1994, and the related statements of income, shareholder's equity
and cash flows for each of the years in the three-year period ended December 31,
1995. 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. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Nationwide Life and Annuity
Insurance Company as of December 31, 1995 and 1994, and the results of its
operations and its cash flows for each of the years in the three-year period
ended December 31, 1995, in conformity with generally accepted accounting
principles.

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

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

                                                          KPMG Peat Marwick LLP

Columbus, Ohio
February 26, 1996

<PAGE>   2
                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
              (formerly Financial Horizons Life Insurance Company)
        (a wholly owned subsidiary of Nationwide Life Insurance Company)

                                 Balance Sheets

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

<TABLE>
<CAPTION>
                                         Assets                                              1995            1994
                                         ------                                            --------       --------

<S>                                                                                        <C>             <C>
Investments (notes 5, 8 and 9):
   Securities available-for-sale, at fair value:
      Fixed maturities (cost $539,214 in 1995; $427,874 in 1994)                           $555,751        413,764
      Equity securities (cost $10,256 in 1995; $9,543 in 1994)                               11,407          9,411
   Fixed maturities held-to-maturity, at amortized cost (fair value $78,690 in 1994)           --           82,631
   Mortgage loans on real estate                                                            104,736         95,281
   Real estate                                                                                1,117          1,802
   Policy loans                                                                                  94             79
   Short-term investments (note 13)                                                           4,844            365
                                                                                           --------       --------
                                                                                            677,949        603,333
                                                                                           --------       --------

Accrued investment income                                                                     8,464          8,041
Deferred policy acquisition costs                                                            23,405         41,540
Deferred Federal income tax                                                                    --            1,923
Other assets                                                                                    208            270
Assets held in Separate Accounts (note 8)                                                   257,556        177,933
                                                                                           --------       --------
                                                                                           $967,582        833,040
                                                                                           ========       ========

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

Future policy benefits and claims (notes 6 and 8)                                           621,280        583,188
Accrued Federal income tax (note 7):
   Current                                                                                      708             10
   Deferred                                                                                   2,830           --
                                                                                           --------       --------
                                                                                              3,538             10
                                                                                           --------       --------

Other liabilities                                                                             5,031          4,663
Liabilities related to Separate Accounts (note 8)                                           257,556        177,933
                                                                                           --------       --------
                                                                                            887,405        765,794
                                                                                           --------       --------

Shareholder's equity (notes 3, 4, 5 and 12):
   Capital shares, $40 par value.  Authorized, issued and outstanding 66 shares               2,640          2,640
   Additional paid-in capital                                                                52,960         52,960
   Retained earnings                                                                         20,123         15,349
   Unrealized gains (losses) on securities available-for-sale, net                            4,454         (3,703)
                                                                                           --------       --------
                                                                                             80,177         67,246
                                                                                           --------       --------
Commitments (note 9)

                                                                                           $967,582        833,040
                                                                                           ========       ========
</TABLE>


See accompanying notes to financial statements.


<PAGE>   3

                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
              (formerly Financial Horizons Life Insurance Company)
        (a wholly owned subsidiary of Nationwide Life Insurance Company)

                              Statements of Income

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


<TABLE>
<CAPTION>
                                                                                  1995            1994            1993
                                                                                --------        --------        --------

<S>                                                                             <C>               <C>             <C>
Revenues (note 14):
   Traditional life insurance premiums                                          $    674             311              85
   Universal life and investment product policy charges                            4,322           3,601           2,345
   Net investment income (note 5)                                                 49,108          45,030          40,477
   Realized (losses) gains on investments (note 5)                                  (702)           (625)            420
                                                                                --------        --------        --------
                                                                                  53,402          48,317          43,327
                                                                                --------        --------        --------
Benefits and expenses:
   Benefits and claims                                                            34,180          29,870          29,439
   Amortization of deferred policy acquisition costs                               5,508           6,940           4,128
   Other operating costs and expenses                                              6,567           6,320           5,424
                                                                                --------        --------        --------
                                                                                  46,255          43,130          38,991
                                                                                --------        --------        --------
      Income before Federal income tax expense and cumulative effect of
         changes in accounting principles                                          7,147           5,187           4,336
                                                                                --------        --------        --------

Federal income tax expense (benefit) (note 7):
   Current                                                                         2,012           2,103           1,982
   Deferred                                                                          361            (244)           (630)
                                                                                --------        --------        --------
                                                                                   2,373           1,859           1,352
                                                                                --------        --------        --------

      Income before cumulative effect of changes in accounting principles          4,774           3,328           2,984

Cumulative effect of changes in accounting principles, net (note 3)                 --              --              (514)
                                                                                --------        --------        --------

      Net income                                                                $  4,774           3,328           2,470
                                                                                ========        ========        ========
</TABLE>


See accompanying notes to financial statements.


<PAGE>   4

                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
              (formerly Financial Horizons Life Insurance Company)

        (a wholly owned subsidiary of Nationwide Life Insurance Company)

                       Statements of Shareholder's Equity

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

<TABLE>
<CAPTION>
                                                                                                   Unrealized
                                                                                                 gains (losses)
                                                                 Additional                      on securities         Total
                                                    Capital       paid-in        Retained       available-for-    shareholder's
                                                    shares        capital        earnings         sale, net           equity
                                                   --------      ----------      ---------      ---------------   --------------
<S>                                                 <C>            <C>          <C>                 <C>                <C>
1993:                                                                                                              
   Balance, beginning of year                       $ 2,640        43,960         9,551                 21              56,172
   Net income                                          --            --           2,470               --                 2,470
   Unrealized gains on equity securities, net          --            --            --                   17                  17
                                                    -------       -------       -------             ------
                                                                                                                       -------
   Balance, end of year                             $ 2,640        43,960        12,021                 38              58,659
                                                    =======       =======       =======             ======             =======
                                                                                                                   
1994:                                                                                                              
   Balance, beginning of year                         2,640        43,960        12,021                 38              58,659
   Capital contribution                                --           9,000          --                 --                 9,000
   Net income                                          --            --           3,328               --                 3,328
   Adjustment for change in accounting for                                                                         
      certain investments in debt and equity                                                                       
      securities, net (note 3)                         --            --            --                4,698               4,698
   Unrealized losses on securities available-                                                                      
      for-sale, net                                    --            --            --               (8,439)             (8,439)
                                                    -------       -------       -------            -------             -------
   Balance, end of year                             $ 2,640        52,960        15,349             (3,703)             67,246
                                                    =======       =======       =======            =======             =======
                                                                                                                   
1995:                                                                                                              
   Balance, beginning of year                         2,640        52,960        15,349             (3,703)             67,246
   Net income                                          --            --           4,774               --                 4,774
   Unrealized gains on securities available-                                                                       
      for-sale, net                                    --            --            --                8,157               8,157
                                                    -------       -------       -------            -------             -------
   Balance, end of year                             $ 2,640        52,960        20,123              4,454              80,177
                                                    =======       =======       =======            =======             =======
</TABLE>


See accompanying notes to financial statements.


<PAGE>   5

                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
              (formerly Financial Horizons Life Insurance Company)

        (a wholly owned subsidiary of Nationwide Life Insurance Company)

                            Statements of Cash Flows

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

<TABLE>
<CAPTION>
                                                                              1994            1994            1993
                                                                            --------        --------        --------

<S>                                                                         <C>             <C>             <C>
Cash flows from operating activities:
   Net income                                                               $  4,774           3,328           2,470
   Adjustments to reconcile net income to net cash provided by
      (used in) operating activities:
         Capitalization of deferred policy acquisition costs                  (6,754)         (7,283)        (10,351)
         Amortization of deferred policy acquisition costs                     5,508           6,940           4,128
         Amortization and depreciation                                           878             473             660
         Realized losses (gains) on invested assets, net                         702             625            (420)
         Deferred Federal income tax expense (benefit)                           361            (244)           (784)
         Increase in accrued investment income                                  (423)           (750)         (1,078)
         Decrease (increase) in other assets                                      62            (126)            326
         Increase (decrease) in policy liabilities                               627             926            (202)
         Increase (decrease) in accrued Federal income tax payable               698            (254)            666
         Increase (decrease) in other liabilities                                368            (505)          2,843
                                                                            --------        --------        --------
            Net cash provided by (used in) operating activities                6,801           3,130          (1,742)
                                                                            --------        --------        --------

Cash flows from investing activities:
   Proceeds from maturity of securities available-for-sale                    41,729          24,850            --
   Proceeds from sale of securities available-for-sale                         3,070          13,170             134
   Proceeds from maturity of fixed maturities held-to-maturity                11,251           8,483          28,829
   Proceeds from sale of fixed maturities                                       --              --             2,136
   Proceeds from repayments of mortgage loans on real estate                   8,673           5,733           3,804
   Proceeds from sale of real estate                                             655            --              --
   Proceeds from repayments of policy loans                                       50               2               2
   Cost of securities available-for-sale acquired                            (79,140)        (94,130)           (661)
   Cost of fixed maturities held-to maturity acquired                         (8,000)        (15,544)       (100,671)
   Cost of mortgage loans on real estate acquired                            (18,000)        (11,000)        (31,200)
   Cost of real estate acquired                                                  (10)            (52)             (2)
   Policy loans issued                                                           (66)            (80)             (2)
                                                                            --------        --------        --------
            Net cash used in investing activities                            (39,788)        (68,568)        (97,631)
                                                                            --------        --------        --------

Cash flows form financing activities:
   Proceeds from capital contribution                                           --             9,000            --
   Increase in universal life and investment product account balances         79,523          95,254         127,050
   Decrease in universal life and investment product account balances        (42,057)        (40,223)        (33,159)
                                                                            --------        --------        --------
            Net cash provided by financing activities                         37,466          64,031          93,891
                                                                            --------        --------        --------

Net increase (decrease) in cash and cash equivalents                           4,479          (1,407)         (5,482)

Cash and cash equivalents, beginning of year                                     365           1,772           7,254
                                                                            --------        --------        --------
Cash and cash equivalents, end of year                                      $  4,844             365           1,772
                                                                            ========        ========        ========
</TABLE>


See accompanying notes to financial statements.


<PAGE>   6

                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
              (formerly Financial Horizons Life Insurance Company)

        (a wholly owned subsidiary of Nationwide Life Insurance Company)

                          Notes to Financial Statements

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

(1)      Organization and Description of Business

         Nationwide Life and Annuity Insurance Company, formerly Financial
         Horizons Life Insurance Company, (the Company) is a wholly owned
         subsidiary of Nationwide Life Insurance Company (NLIC).

         The Company is a life insurer licensed in 42 states and the District of
         Columbia. The Company sells primarily fixed and variable rate annuities
         through banks and other financial institutions. In addition, the
         Company sells universal life and other interest-sensitive life
         insurance products 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 insurers and how the Company mitigates those risks:

              Legal/Regulatory Risk is the risk that changes in the legal or
              regulatory environment in which an insurer operates will create
              additional expenses not anticipated by the insurer in pricing its
              products. That is, regulatory initiatives designed to reduce
              insurer profits, new legal theories or insurance company
              insolvencies through guaranty fund assessments may create costs
              for the insurer beyond those currently recorded in the financial
              statements. The Company mitigates this risk by operating
              throughout the United States, thus reducing its exposure to any
              single 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. The Company minimizes this risk by
              adhering to a conservative investment strategy, by maintaining
              sound 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 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 financial statements, management is required to make
         estimates and assumptions that affect the reported amounts of assets
         and liabilities and the disclosures of contingent assets and
         liabilities as of the date of the financial statements and the reported
         amounts of revenues and expenses for the reporting period. Actual
         results could differ significantly from those estimates.

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


<PAGE>   7

                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
              (formerly Financial Horizons Life Insurance Company)

        (a wholly owned subsidiary of Nationwide Life Insurance Company)

                    Notes to Financial Statements, Continued

     (a)      Valuation of Investments and Related Gains and Losses

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

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

              Real estate is carried at cost less accumulated depreciation and
              valuation allowances.

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

              In March, 1995, the Financial Accounting Standards Board (FASB)
              issued Statement of Financial Accounting Standards No. 121 -
              Accounting for the Impairment of Long-Lived Assets and for
              Long-Lived Assets to be Disposed Of (SFAS 121). SFAS 121 requires
              impairment losses to be recorded on long-lived assets used in
              operations when indicators of impairment are present and the
              undiscounted cash flows estimated to be generated by those assets
              are less than the assets' carrying amount. SFAS 121 also addresses
              the accounting for long-lived assets that are expected to be
              disposed of. The statement is effective for fiscal years beginning
              after December 15, 1995 and earlier application is permitted.
              Previously issued financial statements shall not be restated. The
              Company will adopt SFAS 121 in 1996 and the impact on the
              financial statements is not expected to be material.

     (b)      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 certain annuities with life
              contingencies. Premiums for traditional life insurance products
              are recognized as revenue when due. Benefits and expenses are
              associated with earned premiums so as to result in recognition of
              profits over the life of the contract. This association is
              accomplished by the provision for future policy benefits.

              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 deferred annuities and immediate
              annuities without life contingencies. Revenues for universal life
              and investment products consist of asset fees, cost of insurance,
              policy administration and surrender charges that have been earned
              and assessed against policy account balances during the period.
              Policy benefits and claims that are charged to expense include
              benefits and claims incurred in the period in excess of related
              policy account balances and interest credited to policy account
              balances.


<PAGE>   8

                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
              (formerly Financial Horizons Life Insurance Company)

        (a wholly owned subsidiary of Nationwide Life Insurance Company)

                    Notes to Financial Statements, Continued


     (c)      Deferred Policy Acquisition Costs

              The costs of acquiring new business, principally commissions,
              certain expenses of the policy issue and underwriting department
              and certain variable selling expenses have been deferred for
              universal life and investment products. Deferred policy
              acquisition costs are being amortized with interest over the lives
              of the policies in relation to the present value of estimated
              future gross profits from projected interest margins, asset fees,
              cost of insurance, policy administration and surrender charges.
              For years in which gross profits are negative, deferred policy
              acquisition costs are amortized based on the present value of
              gross revenues. Deferred policy acquisition costs are adjusted to
              reflect the impact of unrealized gains and losses on fixed
              maturity securities available-for-sale as described in note 2(a).

     (d)      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
              statements of income and cash flows except for the fees the
              Company receives for administrative services and risks assumed.

     (e)      Future Policy Benefits

              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.

     (f)      Federal Income Tax

              The Company files a consolidated Federal income tax return with
              Nationwide Mutual Insurance Company (NMIC).

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

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

     (g)      Cash Equivalents

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


<PAGE>   9

                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
              (formerly Financial Horizons Life Insurance Company)

        (a wholly owned subsidiary of Nationwide Life Insurance Company)

                    Notes to Financial Statements, Continued

     (h)      Reclassification

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

(3)      Changes in Accounting Principles

         Effective January 1, 1994, the Company changed its method of accounting
         for certain investments in debt and equity securities in connection
         with the issuance of Statement of Financial Accounting Standards No.
         115 - Accounting for Certain Investments in Debt and Equity Securities.
         As of January 1, 1994, the Company classified fixed maturity securities
         with amortized cost and fair value of $380,974 and $399,556,
         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                                                       $ 18,582
              Adjustment to deferred policy acquisition costs                              (11,355)
              Deferred Federal income tax                                                   (2,529)
                                                                                          --------
                                                                                          $  4,698
                                                                                          ========
</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 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 2(f))           $ (79)
              Accrual method of recognizing postretirement benefits other than
                 pensions (net of tax benefit of $234) (note 11)                      (435)
                                                                                     -----
                                                                                     $(514)
                                                                                     =====
</TABLE>


(4)      Basis of Presentation

         The financial statements have been prepared in accordance with GAAP. An
         Annual Statement, filed with the Department of Insurance of the State
         of Ohio (the Department), is prepared on the basis of accounting
         practices prescribed or permitted by such regulatory authority.
         Prescribed statutory accounting practices include a variety of
         publications of the National Association of Insurance Commissioners
         (NAIC), as well as state laws, regulations and general administrative
         rules. Permitted statutory accounting practices encompass all
         accounting practices not so prescribed. The Company has no material
         permitted statutory accounting practices.

         The statutory capital shares and surplus of the Company as reported to
         regulatory authorities as of December 31, 1995, 1994 and 1993 was
         $54,978, $48,947 and $35,875, respectively. The statutory net income of
         the Company as reported to regulatory authorities for the years ended
         December 31, 1995, 1994 and 1993 was $8,023, $6,173 and $3,539,
         respectively.


<PAGE>   10

                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
              (formerly Financial Horizons Life Insurance Company)

        (a wholly owned subsidiary of Nationwide Life Insurance Company)

                    Notes to Financial Statements, Continued


(5)      Investments

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

<TABLE>
<CAPTION>
                                                          1995          1994           1993
                                                         -------       -------       -------

<S>                                                      <C>            <C>           <C>
              Gross investment income:
                 Securities available-for-sale:
                    Fixed maturities                     $35,093        36,720          --
                    Equity securities                        713            16            13
                 Fixed maturities held-to-maturity         4,530           540        34,023
                 Mortgage loans on real estate             9,106         8,437         7,082
                 Real estate                                 273           175           167
                 Short-term investments                      348           207           295
                 Other                                        41            19          --
                                                         -------       -------       -------
                        Total investment income           50,104        46,114        41,580
              Less: investment expenses                      996         1,084         1,103
                                                         -------       -------       -------
                        Net investment income            $49,108        45,030        40,477
                                                         =======       =======       =======
</TABLE>


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

<TABLE>
<CAPTION>
                                                                 1995         1994          1993
                                                                 -----        -----        -----

<S>                                                              <C>           <C>          <C>
              Fixed maturity securities available-for-sale       $(822)         260         --
              Fixed maturities                                    --           --            856
              Mortgage loans on real estate                        110         (832)        (246)
              Real estate and other                                 10          (53)        (190)
                                                                 -----        -----        -----
                                                                 $(702)        (625)         420
                                                                 =====        =====        =====
</TABLE>


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

<TABLE>
<CAPTION>
                                                                        1995            1994
                                                                      --------        --------

<S>                                                                   <C>              <C>
                Gross unrealized gains (losses)                       $ 17,688         (14,242)
                Adjustment to deferred policy acquisition costs        (10,836)          8,545
                Deferred Federal income tax                             (2,398)          1,994
                                                                      --------        --------
                                                                      $  4,454          (3,703)
                                                                      ========        ========
</TABLE>


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


<TABLE>
<CAPTION>
                                                       1995            1994            1993
                                                      --------        --------        --------
<S>                                                   <C>              <C>               <C>  
              Securities available-for-sale:
                 Fixed maturities                     $ 30,647         (32,692)           --
                 Equity securities                       1,283            (190)             26
              Fixed maturities held-to-maturity          3,941          (8,407)          5,710
                                                      --------        --------        --------
                                                      $ 35,871         (41,289)          5,736
                                                      ========        ========        ========
</TABLE>


<PAGE>   11

                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
              (formerly Financial Horizons Life Insurance Company)

        (a wholly owned subsidiary of Nationwide Life Insurance Company)

                    Notes to Financial Statements, Continued

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

<TABLE>
<CAPTION>
                                                                                             Gross          Gross     
                                                                            Amortized      unrealized     unrealized      Estimated
                                                                               cost          gains          losses        fair value
                                                                             --------       --------       --------        --------
<S>                                                                          <C>              <C>             <C>           <C>
                Fixed maturities:            
                  U.S. Treasury securities and obligations of U.S. 
                    government corporations and agencies                     $  3,492             18            --            3,510
                  Obligations of states and political subdivisions 271           --               (1)            270
                  Debt securities issued by foreign governments                 6,177            301            --            6,478
                  Corporate securities                                        332,425         10,116            (925)       341,616
                  Mortgage-backed securities                                  196,849          7,649            (621)       203,877
                                                                             --------       --------        --------       --------
                      Total fixed maturities                                  539,214         18,084          (1,547)       555,751
                Equity securities                                              10,256          1,151            --           11,407
                                                                             --------       --------        --------       --------
                                                                             $549,470         19,235          (1,547)       567,158
                                                                             ========       ========        ========       ========
</TABLE>


         The amortized cost and estimated fair value of securities
         available-for-sale were as follow as of December 31, 1994:

<TABLE>
<CAPTION>
                                                                                            Gross          Gross
                                                                           Amortized      unrealized     unrealized      Estimated
                                                                             cost           gains          losses        fair value
                                                                           --------       --------        --------        --------

<S>                                                                        <C>               <C>           <C>             <C>
              Fixed maturities:
                U.S. Treasury securities and obligations of U.S. 
                  government corporations and agencies                     $  4,442             92            --             4,534
                Obligations of states and political subdivisions 273           --              (21)            252
                Debt securities issued by foreign governments                 8,517             15            (452)          8,080
                Corporate securities                                        214,332            518          (7,903)        206,947
                Mortgage-backed securities                                  200,310          1,291          (7,650)        193,951
                                                                           --------       --------        --------        --------
                    Total fixed maturities                                  427,874          1,916         (16,026)        413,764
              Equity securities                                               9,543             45            (177)          9,411
                                                                           --------       --------        --------        --------
                                                                           $437,417          1,961         (16,203)        423,175
                                                                           ========       ========        ========        ========
</TABLE>


         The amortized cost and estimated fair value of fixed maturity corporate
         securities held-to-maturity as of December 31, 1994 are $82,631 and
         $78,690, respectively. Gross gains of $130 and gross losses of $4,071
         were unrealized on those securities.

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

<TABLE>
<CAPTION>
                                                          Amortized       Estimated
                                                            cost          fair value
                                                           --------       --------
<S>                                                        <C>              <C>   
              Due in one year or less                      $ 39,072         39,427
              Due after one year through five years         224,262        231,200
              Due after five years through ten years         75,380         77,726
              Due after ten years                             3,651          3,521
                                                           --------       --------
                                                            342,365        351,874
              Mortgage-backed securities                    196,849        203,877
                                                           --------       --------
                                                           $539,214        555,751
                                                           ========       ========
</TABLE>


<PAGE>   12

                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
              (formerly Financial Horizons Life Insurance Company)

        (a wholly owned subsidiary of Nationwide Life Insurance Company)

                    Notes to Financial Statements, Continued


         Proceeds from the sale of securities available-for-sale during
         1995 and 1994 were $3,070 and $13,170, respectively, while proceeds
         from sales of investments in fixed maturity securities during 1993 were
         $2,136. Gross gains of $64 ($373 in 1994 and $205 in 1993) and gross
         losses of $6 ($73 1994 and none in 1993) were realized on those sales.

         During 1995, the Company transferred fixed maturity securities
         classified as held-to-maturity with amortized cost of $2,000 to
         available-for-sale securities due to evidence of a significant
         deterioration in the issuer's creditworthiness. The transfer of those
         fixed maturity securities resulted in a gross unrealized loss of $600.

         As permitted by the FASB's Special Report, A Guide to Implementation of
         Statement 115 on Accounting for Certain Investments in Debt and Equity
         Securities, issued in November, 1995, the Company transferred all of
         its fixed maturity securities previously classified as held-to-maturity
         to available-for-sale. As of December 14, 1995, the date of transfer,
         the fixed maturity securities had amortized cost of $77,405, resulting
         in a gross unrealized gain of $1,709.

         Fixed maturity securities that were non-income producing for the twelve
         month period preceding December 31, 1995 had a carrying value of $996
         (none in 1994).

         Real estate is presented at cost less accumulated depreciation of $81
         in 1995 ($97 in 1994) and valuation allowances of $229 in 1995 ($472 in
         1994).

         As of December 31, 1995, the recorded investment of mortgage loans on
         real estate considered to be impaired (under Statement of Financial
         Accounting Standards No. 114, Accounting by Creditors for Impairment of
         a Loan as amended by Statement of Financial Accounting Standards No.
         118, Accounting by Creditors for Impairment of a Loan - Income
         Recognition and Disclosure) was $966, for which there was no valuation
         allowance. During 1995, the average recorded investment in impaired
         mortgage loans on real estate was approximately $242 and no interest
         income was recognized on those loans.

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


<TABLE>
<CAPTION>
                                                                            1995
                                                                            ----

<S>                                                                        <C>  
              Allowance, beginning of year                                 $ 860
                   Reduction of the allowance credited to operations        (110)
                                                                           -----
              Allowance, end of year                                       $ 750
                                                                           =====
</TABLE>


         Foreclosures of mortgage loans on real estate were $631 in 1994. No
         mortgage loans on real estate were in process of foreclosure or
         in-substance foreclosed as of December 31, 1994 .

         Fixed maturity securities with an amortized cost of $2,806 and $2,786
         as of December 31, 1995 and 1994, respectively, were on deposit with
         various regulatory agencies as required by law.

(6)      Future Policy Benefits

         The liability for future policy benefits for investment products has
         been established based on policy terms, interest rates and various
         contract provisions. The average interest rate credited on investment
         product policies was approximately 5.6%, 5.3% and 6.0% for the years
         ended December 31, 1995, 1994 and 1993, respectively.


<PAGE>   13

                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
              (formerly Financial Horizons Life Insurance Company)

        (a wholly owned subsidiary of Nationwide Life Insurance Company)

                    Notes to Financial Statements, Continued


(7)      Federal Income Tax

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

<TABLE>
<CAPTION>
                                                                       1995            1994
                                                                     --------        --------

<S>                                                                  <C>              <C>  
              Deferred tax assets:
                 Future policy benefits                              $  5,249           5,879
                 Securities available-for-sale                           --             4,985
                 Liabilities in Separate Accounts                       3,445           3,111
                 Mortgage loans on real estate and real estate            338             458
                 Other assets and other liabilities                       708             101
                                                                     --------        --------
                   Total gross deferred tax assets                      9,740          14,534
                                                                     --------        --------

              Deferred tax liabilities:
                 Securities available-for-sale                          6,308            --
                 Deferred policy acquisition costs                      6,262          12,611
                                                                     --------        --------
                   Total gross deferred tax liabilities                12,570          12,611
                                                                     --------        --------
                                                                     $ (2,830)          1,923
                                                                     ========        ========
</TABLE>


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

         Total Federal income tax expense for the years ended December 31, 1995,
         1994 and 1993 differs from the amount computed by applying the U.S.
         Federal income tax rate to income before tax as follows:

<TABLE>
<CAPTION>
                                                                   1995                    1994                  1993
                                                           ---------------------  ---------------------  ---------------------
                                                           Amount          %       Amount         %      Amount          %
                                                           ------------  -------  ------------  -------  ------------- -------

<S>                                                        <C>            <C>     <C>            <C>     <C>            <C> 
              Computed (expected) tax expense              $ 2,501        35.0    $ 1,815        35.0    $ 1,518        35.0
              Tax exempt interest and dividends
                 received deduction                           (150)       (2.1)       (50)       (1.0)      (206)       (4.7)
              Current year increase in U.S. Federal
                 income tax rate                              --           --        --           --          36         0.8
              Other, net                                        22         0.3         94         1.8          4         0.1
                                                           -------        ----    -------        ----    -------        ----
                    Total (effective rate of each year     $ 2,373        33.2    $ 1,859        35.8    $ 1,352        31.2
                                                           =======        ====    =======        ====    =======        ====
</TABLE>


         Total Federal income tax paid was $1,314, $2,357 and $1,316 during the
         years ended December 31, 1995, 1994 and 1993, respectively.


<PAGE>   14

                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
              (formerly Financial Horizons Life Insurance Company)

        (a wholly owned subsidiary of Nationwide Life Insurance Company)

                    Notes to Financial Statements, Continued


(8)      Disclosures about Fair Value of Financial Instruments

         Statement of Financial Accounting Standards No. 107 - Disclosures about
         Fair Value of Financial Instruments (SFAS 107) requires disclosure of
         fair value information about existing on and off-balance sheet
         financial instruments. SFAS 107 defines the fair value of a financial
         instrument as the amount at which the financial instrument could be
         exchanged in a current transaction between willing parties. In cases
         where quoted market prices are not available, fair value is based on
         estimates using present value or other valuation techniques.

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

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

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

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

              Short-term investments and policy loans: The carrying amount
              reported in the balance sheets for these instruments approximates
              their fair value.

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

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

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

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


<PAGE>   15

                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
              (formerly Financial Horizons Life Insurance Company)

        (a wholly owned subsidiary of Nationwide Life Insurance Company)

                    Notes to Financial Statements, Continued

              Policy reserves on life insurance contracts: 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.

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

<TABLE>
<CAPTION>
                                                                     1995                        1994
                                                            ------------------------     ----------------------
                                                            Carrying      Estimated      Carrying    Estimated
                                                             amount       fair value      amount     fair value
                                                             ------       ----------      ------     ----------

<S>                                                           <C>           <C>          <C>          <C>
              Assets
              ------
              Investments:
                 Securities available-for-sale:
                    Fixed maturities                          $555,751      555,751      413,764      413,764
                    Equity securities                           11,407       11,407        9,411        9,411
                 Fixed maturities held-to-maturity                --           --         82,631       78,690
                 Mortgage loans on real estate                 104,736      111,501       95,281       92,340
                 Policy loans                                       94           94           79           79
                 Short-term investments                          4,844        4,844          365          365
              Assets held in Separate Accounts                 257,556      257,556      177,933      177,933

              Liabilities
              -----------
              Investment contracts                             616,984      601,582      579,903      563,331
              Policy reserves on life insurance contracts        4,296        4,520        3,285        3,141
              Liabilities related to Separate Accounts         257,556      246,996      177,933      168,749
</TABLE>


(9)      Additional Financial Instruments Disclosures

         Financial Instruments with Off-Balance-Sheet Risk: The Company is a
         party to financial instruments with off-balance-sheet risk in the
         normal course of business through management of its investment
         portfolio. These financial instruments include commitments to extend
         credit in the form of loans. These instruments involve, to varying
         degrees, elements of credit risk in excess of amounts recognized on the
         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 $8,500 extending into
         1996 were outstanding as of December 31, 1995.

         Significant Concentrations of Credit Risk: The Company grants mainly
         commercial mortgage loans on real estate to customers throughout the
         United States. The Company has a diversified portfolio with no more
         than 28% (27% in 1994) in any geographic area and no more than 14.8%
         (8.2% in 1994) with any one borrower.


<PAGE>   16

                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
              (formerly Financial Horizons Life Insurance Company)

        (a wholly owned subsidiary of Nationwide Life Insurance Company)

                    Notes to Financial Statements, Continued

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

<TABLE>
<CAPTION>
                                                                                                              Apartment
                                                                          Office      Warehouse    Retail     & other      Total
                                                                          ------      ---------    ------     -------      -----

<S>                                                                      <C>           <C>         <C>         <C>       <C>
              1995:
                East North Central                                       $  1,854         878       8,263       3,940      14,935
                East South Central                                           --          --         1,877      11,753      13,630
                Mountain                                                     --          --          --         1,964       1,964
                Middle Atlantic                                               882       1,820         901        --         3,603
                New England                                                  --           895       1,963        --         2,858
                Pacific                                                     1,923       8,600       8,211       8,838      27,572
                South Atlantic                                              3,953        --         9,928      15,797      29,678
                West North Central                                           --         1,500        --          --         1,500
                West South Central                                          3,881         969        --         4,932       9,782
                                                                         --------    --------    --------    --------    --------
                                                                         $ 12,493      14,662      31,143      47,224     105,522
                                                                         ========    ========    ========    ========    ========
                   Less valuation allowances and unamortized discount                                                         786
                                                                                                                         --------
                        Total mortgage loans on real estate, net                                                         $104,736
                                                                                                                         ========
</TABLE>


<TABLE>
<CAPTION>
                                                                                                          Apartment
                                                                          Office    Warehouse   Retail     & other    Total
                                                                          ------    ---------   ------     -------    -----

<S>                                                                      <C>         <C>        <C>        <C>       <C>   
              1994:
                East North Central                                       $ 1,921      2,254     10,290      4,959     19,424
                East South Central                                          --         --        1,921      9,876     11,797
                Mountain                                                    --         --         --        1,986      1,986
                Middle Atlantic                                              882      1,872      1,909       --        4,663
                New England                                                 --          921      1,983       --        2,904
                Pacific                                                    1,952      6,873      6,310      4,910     20,045
                South Atlantic                                             1,965       --       10,049     13,970     25,984
                West North Central                                          --        1,500       --         --        1,500
                West South Central                                         1,921        978       --        4,973      7,872
                                                                         -------     ------     ------     ------    -------
                                                                         $ 8,641     14,398     32,462     40,674     96,175
                                                                         =======     ======     ======     ======    
                   Less valuation allowances and unamortized discount                                                    894
                                                                                                                     -------
                        Total mortgage loans on real estate, net                                                     $95,281
                                                                                                                     =======
</TABLE>


(10)     Pension Plan

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

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


<PAGE>   17

                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
              (formerly Financial Horizons Life Insurance Company)

        (a wholly owned subsidiary of Nationwide Life Insurance Company)

                    Notes to Financial Statements, Continued

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

         Pension costs charged to operations by the Company during the years
         ended December 31, 1995, 1994 and 1993 were $214, $265 and $131,
         respectively.

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


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


         Basis for measurements, net periodic pension cost:

<TABLE>
<CAPTION>
                                                                    1995      1994     1993
                                                                    ----      ----     ----

<S>                                                                  <C>      <C>      <C>  
              Weighted average discount rate                         7.50%    5.75%    6.75%
              Rate of increase in future compensation levels         6.25%    4.50%    4.75%
              Expected long-term rate of return on plan assets       8.75%    7.00%    7.50%
</TABLE>


         Information regarding the funded status of the Nationwide Insurance
         Enterprise Retirement Plan as a whole as of December 31, 1995
         (post-merger) and the Nationwide Insurance Companies and Affiliates
         Retirement Plan as of December 31, 1995 (pre-merger) and 1994 follows:

<TABLE>
<CAPTION>
                                                                      Post-merger      Pre-merger                   
                                                                          1995            1995             1994
                                                                       -----------     -----------     -----------

<S>                                                                    <C>               <C>             <C>    
              Accumulated benefit obligation:
                 Vested                                                $ 1,236,730       1,002,079         914,850
                 Nonvested                                                  26,503           8,998           7,570
                                                                       -----------     -----------     -----------
                                                                       $ 1,263,233       1,011,077         922,420
                                                                       ===========     ===========     ===========

              Net accrued pension expense:
                 Projected benefit obligation for services rendered
                    to date                                            $ 1,780,616       1,447,522       1,305,547
                 Plan assets at fair value                               1,738,004       1,508,781       1,241,771
                                                                       -----------     -----------     -----------
                    Plan assets (less than) in excess of  projected
                       benefit obligation                                  (42,612)         61,259         (63,776)
                 Unrecognized prior service cost                            42,845          42,850          46,201
                 Unrecognized net (gains) losses                           (63,130)        (86,195)         39,408
                 Unrecognized net obligation (asset) at transition          41,305         (19,841)        (21,994)
                                                                       -----------     -----------     -----------
                                                                       $   (21,592)         (1,927)           (161)
                                                                       ===========     ===========     ===========
</TABLE>

                                                     


<PAGE>   18

                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
              (formerly Financial Horizons Life Insurance Company)

        (a wholly owned subsidiary of Nationwide Life Insurance Company)

                    Notes to Financial Statements, Continued

         Basis for measurements, funded status of plan:

<TABLE>
<CAPTION>
                                                      Post-merger        Pre-merger
                                                          1995              1995             1994
                                                     --------------    --------------   --------------

<S>                                                      <C>               <C>              <C>  
Weighted average discount rate                           6.00%             6.00%            7.50%
Rate of increase in future compensation levels           4.25%             4.25%            6.25%
</TABLE>


         Assets of the Nationwide Insurance Enterprise Retirement Plan are
         invested in group annuity contracts of NLIC and Employers Life
         Insurance Company of Wausau, a wholly owned subsidiary of NLIC. Prior
         to the merger, the assets of the Nationwide Insurance Companies and
         Affiliates Retirement Plan were invested in a group annuity contract of
         NLIC.

(11)     Postretirement Benefits Other Than Pensions

         In addition to the defined benefit pension plan, the Company, together
         with other affiliated companies, participates in life and health care
         defined benefit plans for qualifying retirees. Postretirement life and
         health care benefits are contributory and generally available to full
         time employees who have attained age 55 and have accumulated 15 years
         of service with the Company after reaching age 40. Postretirement
         health care benefit contributions are adjusted annually and contain
         cost-sharing features such as deductibles and coinsurance. In addition,
         there are caps on the Company's portion of the per-participant cost of
         the postretirement health care benefits. These caps can increase
         annually, but not more than three percent. The Company's policy is to
         fund the cost of health care benefits in amounts determined at the
         discretion of management. Plan assets are invested primarily in group
         annuity contracts of NLIC.

         Effective January 1, 1993, the Company adopted the provisions of
         Statement of Financial Accounting Standards No. 106 - Employers'
         Accounting for Postretirement Benefits Other Than Pensions (SFAS 106),
         which requires the accrual method of accounting for postretirement life
         and health care insurance benefits based on actuarially determined
         costs to be recognized over the period from the date of hire to the
         full eligibility date of employees who are expected to qualify for such
         benefits.

         The Company elected to immediately recognize its estimated accumulated
         postretirement benefit obligation as of January 1, 1993. Accordingly, a
         noncash charge of $669 ($435 net of related income tax benefit) was
         recorded in the 1993 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 $739 to $761 in
         1993. Certain affiliated companies elected to amortize their initial
         transition obligation over periods ranging from 10 to 20 years.

         The Company's accrued postretirement benefit expense as of December 31,
         1995 and 1994 was $808 and $771, respectively, and the net periodic
         postretirement benefit cost (NPPBC) for 1995 and 1994 was $66 and $119,
         respectively.

         The amount of NPPBC for the plan as a whole for the years ended
         December 31, 1995, 1994 and 1993 was as follows:

<TABLE>
<CAPTION>
                                                                                         1995           1994         1993
                                                                                      -----------    ----------   ----------

<S>                                                                                     <C>           <C>          <C>  
              Service cost - benefits attributed to employee service during the year    $  6,235        8,586        7,090
              Interest cost on accumulated postretirement benefit obligation              14,151       14,011       13,928
              Actual return on plan assets                                                (2,657)      (1,622)        --
              Amortization of unrecognized transition obligation of affiliates             2,966          568          568
              Net amortization and deferral                                               (1,619)       1,622         --
                                                                                        --------     --------     --------
                                                                                        $ 19,076       23,165       21,586
                                                                                        ========     ========     ========
</TABLE>


<PAGE>   19

                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
              (formerly Financial Horizons Life Insurance Company)

        (a wholly owned subsidiary of Nationwide Life Insurance Company)

                    Notes to Financial Statements, Continued

         Information regarding the funded status of the plan as a whole
         as of December 31, 1995 and 1994 follows:

<TABLE>
<CAPTION>
                                                                                             1995           1994
                                                                                           ---------     ---------
<S>                                                                                        <C>            <C>
              Accrued postretirement benefit expense:
                 Retirees                                                                  $  88,680        76,677
                 Fully eligible, active plan participants                                     28,793        22,013
                 Other active plan participants                                               90,375        59,089
                                                                                           ---------     ---------
                    Accumulated postretirement benefit obligation (APBO)                     207,848       157,779
                 Plan assets at fair value                                                    54,325        49,012
                                                                                           ---------     ---------
                    Plan assets less than accumulated postretirement benefit obligation     (153,523)     (108,767)
                 Unrecognized transition obligation of affiliates                              1,827         6,577
                 Unrecognized net gains                                                       (1,038)      (41,497)
                                                                                           ---------     ---------
                                                                                           $(152,734)     (143,687)
                                                                                           =========     =========
</TABLE>


         Actuarial assumptions used for the measurement of the APBO as of
         December 31, 1995 and 1994 and the NPPBC for 1995, 1994 and 1993 were
         as follows:

<TABLE>
<CAPTION>
                                               1995          1995          1994           1994          1993
                                               APBO          NPPBC         APBO          NPPBC         NPPBC
                                            -----------   -----------   -----------    ----------    ----------

<S>                                         <C>           <C>           <C>            <C>           <C>     
Discount rate                                   6.75%            8%            8%             7%            8%
Assumed health care cost trend rate:
    Initial rate                                  11%           10%           11%            12%           14%
    Ultimate rate                                  6%            6%            6%             6%            6%
    Uniform declining period                12 Years      12 Years      12 Years       12 Years      12 Years
</TABLE>


         The health care cost trend rate assumption has an effect on the amounts
         reported. For the plan as a whole, a one percentage point increase in
         the assumed health care cost trend rate would increase the APBO as of
         December 31, 1995 by $641 and the NPPBC for the year ended December 31,
         1995 by $107.

(12)     Regulatory Risk-Based Capital and Dividend Restriction

         Ohio, the 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. The Company exceeds the
         minimum risk-based capital requirements.

         Ohio law limits the payment of dividends to shareholders. The maximum
         dividend that may be paid by the Company without prior approval of the
         Director of the Department is limited to the greater of statutory gain
         from operations of the preceding calendar year or 10% of statutory
         shareholder's surplus as of the prior December 31. Therefore, $70,034
         of shareholder's equity, as presented in the accompanying financial
         statements, is so restricted as to dividend payments in 1996.


<PAGE>   20

                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
              (formerly Financial Horizons Life Insurance Company)

        (a wholly owned subsidiary of Nationwide Life Insurance Company)

                    Notes to Financial Statements, Continued

(13)     Transactions With Affiliates

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

         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 $4,844 and $365 as of December 31, 1995
         and 1994, respectively, and are included in short-term investments on
         the accompanying balance sheets.

         Certain annuity products are sold through an affiliated company, which
         is a subsidiary of Nationwide Corporation. Total commissions paid to
         the affiliate for the three years ended December 31, 1995 were $6,638,
         $6,935 and $10,041, respectively.

(14)     Segment Information

         The Company operates in the long-term savings and life insurance lines
         of business in the life insurance industry. Long-term savings
         operations include both qualified and non-qualified individual annuity
         contracts. Life insurance operations include universal life and
         variable universal life issued to individuals. Corporate primarily
         includes investments, and the related investment income, which are not
         specifically allocated to one of the two operating segments. In
         addition, realized gains and losses on all general account investments
         are reported as a component of the corporate segment.

         During 1995, the Company changed its reporting segments to better
         reflect the way the businesses are managed. Prior periods have been
         restated to reflect these changes.

         The following table summarizes the revenues and income (loss) before
         Federal income tax expense and cumulative effect of changes in
         accounting principles for the years ended December 31, 1995, 1994 and
         1993 and assets as of December 31, 1995, 1994 and 1993, by business
         segment.

<TABLE>
<CAPTION>
                                                                              1995          1994           1993
                                                                            ---------     ---------     ---------

<S>                                                                         <C>             <C>           <C>    
              Revenues:
                   Long-term savings                                        $  50,669        45,234        39,684
                   Life insurance                                                 179           173           187
                   Corporate                                                    2,554         2,910         3,456
                                                                            ---------     ---------     ---------
                                                                            $  53,402        48,317        43,327
                                                                            =========     =========     =========

              Income (loss) before Federal income tax expense and
                  cumulative effect of changes in accounting principles:
                   Long-term savings                                            4,514         3,739         2,134
                   Life insurance                                                (387)         (996)       (1,254)
                   Corporate                                                    3,020         2,444         3,456
                                                                            ---------     ---------     ---------
                                                                            $   7,147         5,187         4,336
                                                                            =========     =========     =========

              Assets:
                   Long-term savings                                          931,939       789,147       693,915
                   Life insurance                                               2,565         2,393         2,027
                   Corporate                                                   33,078        41,500        30,097
                                                                            ---------     ---------     ---------
                                                                            $ 967,582       833,040       726,039
                                                                            =========     =========     =========
</TABLE>



<PAGE>   44
PART C.    OTHER INFORMATION

Item 24.       FINANCIAL STATEMENTS AND EXHIBITS

   
<TABLE>
<CAPTION>
               (a)  Financial Statements:                                        PAGE
<S>             <C>                                                              <C>
                    (1)   Financial statements and schedules included              10
                          in Prospectus
                          (Part A):
                          Condensed Financial Information

                     (2)  Financial statements and schedules included              43
                          in Part B:
                          Those financial statements and schedule
                          required by Item 23 to be included in Part B
                          have been incorporated therein by reference
                          to the Statement of Additional Information
                          (Part A).

               Nationwide VA Separate Account-A:
                    Independent Auditors' Report.                                  43
                    Statement of Assets, Liabilities and Contract                  44
                    Owners' Equity as of December 31, 1995.
                    Statements of Operations and Changes in                        46
                    Contract Owners' Equity for the years ended
                    December 31, 1995, 1994 and 1993.
                    Notes to Financial Statements.                                 47
                    Schedules of Changes in Unit Value.                            49

               Nationwide Life and Annuity Insurance Company:
                    Independent Auditors' Report.                                  50
                    Balance Sheets as of December 31, 1995 and                     51
                    1994.
                    Statements of Income for the years ended                       52
                    December 31, 1995, 1994 and 1993.
                    Statements of Shareholder's Equity for the                     53
                    years ended December 31, 1995, 1994 and
                    1993.
                    Statements of Cash Flows for the years ended                   54
                    December 31, 1995, 1994 and 1993.
                    Notes to Financial Statements.                                 55
</TABLE>
    

                                    69 of 90
<PAGE>   45
Item24.     (b) Exhibits (Any required exhibits will be filed by a subsequent 
post-effective amendment.)

               (1)  Resolution of the Depositor's Board of Directors authorizing
                    the establishment of the Registrant, adopted May 6, 1987-See
                    Exhibit No. 1 filed previously with the Registration
                    Statement, and hereby incorporated by reference.

               (2)  Not Applicable

               (3)  Underwriting or Distribution of contracts between the
                    Registrant and Principal Underwriter-See Exhibit No. 3 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- See Exhibit No. 4
                    filed previously with Pre- Effective Amendment No. 2 to the
                    Registration Statement, and hereby incorporated by
                    reference.

               (5)  Variable Annuity Application-See Exhibit No. 5 filed
                    previously with Pre-Effective Amendment No. 2 to the
                    Registration Statement, and hereby incorporated by
                    reference.

               (6)  Articles of Incorporation of Depositor-See Exhibit No. 6
                    filed previously with Registration Statement, and hereby
                    incorporated by reference.

               (7)  Not Applicable

               (8)  Not Applicable

               (9)  Opinion of Counsel-See Exhibit No. 9 filed previously with
                    Registration Statement, and hereby incorporated by
                    reference.

               (10) Not Applicable

               (11) Not Applicable

               (12) Not Applicable

               (13) Performance Advertising Calculation Schedule-See Exhibit 13
                    filed previously with Post-Effective Amendment No. 5 to the
                    Registration Statement, and hereby incorporated by
                    reference.

                                    70 of 90
<PAGE>   46
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 Olives, NC  28365

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

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

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

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

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

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

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

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

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

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

                                    71 of 90
<PAGE>   47
   
<TABLE>
<CAPTION>
             NAME AND PRINCIPAL                             POSITIONS AND OFFICES
              BUSINESS ADDRESS                                 WITH DEPOSITOR
<S>                                                  <C>
            Arden L. Shisler                                       Director
            1356 North Wenger Road
            Dalton, OH  44618

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

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

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

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

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

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

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

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

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

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

                                    72 of 90
<PAGE>   48
<TABLE>
<CAPTION>
             NAME AND PRINCIPAL                             POSITIONS AND OFFICES
              BUSINESS ADDRESS                                 WITH DEPOSITOR
<S>                                                     <C>
            Matthew S. Easley                                  Vice President -
            One Nationwide Plaza                         Annuity and Pension Actuarial
            Columbus, OH  43215

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

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

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

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

Item 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

                                    73 of 90
<PAGE>   49
   
<TABLE>
<CAPTION>
                                                               NO. VOTING SECURITIES                         
                                              STATE            (SEE ATTACHED CHART)                          
               COMPANY                   OF ORGANIZATION    UNLESS OTHERWISE INDICATED     PRINCIPAL BUSINESS
<S>                                      <C>                <C>                         <C>
Affiliate Agency of Ohio, Inc.                 Ohio                                     Life Insurance Agency
Affiliate Agency, Inc.                       Delaware                                   Life Insurance Agency
Allnations, Inc.                               Ohio                                     Promotes cooperative insurance
                                                                                        corporations worldwide
American Marine Underwriters, Inc.           Florida                                    Underwriting Manager
Auto Direkt Insurance Company                Germany                                    Insurance Company
The Beak and Wire Corporation                  Ohio                                     Radio Tower Joint Venture
California Cash Management Company          California                                  Investment Securities Agent
Colonial County Mutual insurance              Texas                                     Insurance Company
Company
Colonial Insurance Company of               California                                  Insurance Company
California
Columbus Insurance Brokerage and             Germany                                    Insurance Broker
Service GMBH
Companies Agency Insurance Services         California                                  Insurance  Broker
of California
Companies Agency of Alabama, Inc.            Alabama                                    Insurance Broker
Companies Agency of Idaho, Inc.               Idaho                                     Insurance Broker
Companies Agency of Illinois, Inc.           Illinois                                   Acts as Collection Agent for
                                                                                        Policies placed through Brokers
Companies Agency of Kentucky, Inc.           Kentucky                                   Insurance Broker
Companies Agency of Massachusetts,        Massachusetts                                 Insurance Broker
Inc.
Companies Agency of New York, Inc.           New York                                   Insurance Broker
Companies Agency of Pennsylvania, Inc.     Pennsylvania                                 Insurance Broker
Companies Agency of Phoenix, Inc.            Arizona                                    Insurance Broker
Companies Agency of Texas, Inc.               Texas                                     Insurance Broker
Companies Annuity Agency of Texas,            Texas                                     Insurance Broker
Inc.
Companies Agency, Inc.                      Wisconsin                                   Insurance Broker
Companies Annuity Agency of Texas,            Texas                                     Insurance Broker
Inc.
Countrywide Services Corporation             Delaware                                   Products Liability, Investigative
                                                                                        and Claims Management Services
Employers Insurance of Wausau A             Wisconsin                                   Insurance Company
Mutual Company
</TABLE>
    

                                    74 of 90
<PAGE>   50
   
<TABLE>
<CAPTION>
                                                                   NO. VOTING SECURITIES                         
                                                  STATE            (SEE ATTACHED CHART)                          
                   COMPANY                   OF ORGANIZATION    UNLESS OTHERWISE INDICATED     PRINCIPAL BUSINESS
<S>                                               <C>                <C>                         <C>
**  Employers Life Insurance Company of         Wisconsin                                   Life Insurance Company
    Wausau
    F & B, Inc.                                    Iowa                                     Insurance Agency
    Farmland Mutual Insurance Company              Iowa                                     Insurance Company
    Financial Horizons Distributors              Alabama                                    Life Insurance Agency
    Agency of Alabama, Inc.
    Financial Horizons Distributors                Ohio                                     Insurance Agency
    Agency of Ohio
    Financial Horizons Distributors              Oklahoma                                   Life Insurance Agency
    Agency of Oklahoma, Inc.
    Financial Horizons Distributors               Texas                                     Life Insurance Agency
    Agency of Texas, Inc.
 *  Financial Horizons Investment Trust       Massachusetts                                 Investment Company
    Financial Horizons Securities                Oklahoma                                   Broker Dealer
    Corporation
    Gates, McDonald & Company                      Ohio                                     Cost Control Business
    Gates, McDonald & Company of Nevada           Nevada                                    Self-Insurance Administration Claims
                                                                                            Examinations and Data Processing
                                                                                            Services
    Gates, McDonald & Company of New             New York                                   Workers Compensation Claims
    York, Inc.                                                                              Administration
    Greater La Crosse Health Plans, Inc.        Wisconsin                                   Writes Commercial Health and
                                                                                            Medicare Supplement Insurance
    InHealth Agency, Inc.                          Ohio                                     Insurance Agency
    InHealth Management Systems, Inc.              Ohio                                     Develops and operates Managed Care
                                                                                            Delivery System
    Insurance Intermediaries, Inc.                 Ohio                                     Insurance Broker and Insurance Agency
    Key Health Plan, Inc.                       California                                  Pre-paid health plans
    Landmark Financial Services of New           New York                                   Life Insurance Agency
    York, Inc.
    Leben Direkt Insurance Company               Germany                                    Life Insurance Company
    Lone Star General Agency, Inc.                Texas                                     Insurance Agency
**  MRM Investments, Inc.                          Ohio                                     Owns and operates a Recreational Ski
                                                                                            Facility
**  National Casualty Company                    Michigan                                   Insurance Company
    National Casualty Company of America,     Great Britain                                 Insurance Company
    Ltd.
**  National Premium and Benefit                 Delaware                                   Insurance Administrative Services
    Administration Company
    Nationwide Agribusiness Insurance              Iowa                                     Insurance Company
    Company
</TABLE>
    

                                    75 of 90
<PAGE>   51
   
<TABLE>
<CAPTION>
                                                                  NO. VOTING SECURITIES                         
                                                  STATE            (SEE ATTACHED CHART)                          
                 COMPANY                     OF ORGANIZATION    UNLESS OTHERWISE INDICATED     PRINCIPAL BUSINESS
<S>                                          <C>                <C>                         <C>
    Nationwide Cash Management Company             Ohio                                     Investment Securities Agent
    Nationwide Communications, Inc.                Ohio                                     Radio Broadcasting Business
    Nationwide Community Urban                     Ohio                                     Redevelopment of blighted areas
    Redevelopment Corporation                                                               within the City of Columbus, Ohio
    Nationwide Corporation                         Ohio                                     Organized for the purpose of
                                                                                            acquiring, holding, encumbering,
                                                                                            transferring, or otherwise
                                                                                            disposing of shares, bonds, and
                                                                                            other evidences of indebtedness,
                                                                                            securities, and contracts of other
                                                                                            persons, associations,
                                                                                            corporations, domestic or foreign
                                                                                            and to form or acquire the control
                                                                                            of other corporations
    Nationwide Development Company                 Ohio                                     Owns, leases and manages commercial
                                                                                            real estate
    Nationwide Financial Institution             Delaware                                   Insurance Agency
    Distributors Agency, Inc.
**  Nationwide Financial Services, Inc.            Ohio                                     Registered Broker-Dealer, Investment
                                                                                            Manager and Administrator
    Nationwide General Insurance Company           Ohio                                     Insurance Company
    Nationwide HMO, Inc.                           Ohio                                     Health Maintenance Organization
 *  Nationwide Indemnity Company                   Ohio                                     Reinsurance Company
    Nationwide Insurance Enterprise                Ohio                                     Membership Non-Profit Corporation
    Foundation
    Nationwide Insurance Golf Charities,           Ohio                                     Membership Non-Profit Corporation
    Inc.
    Nationwide Investing Foundation              Michigan                                   Investment Company
 *  Nationwide Investing                      Massachusetts                                 Investment Company
    Foundation II
    Nationwide Investment Services               Oklahoma                                   Registered Broker-Dealer in Deferred
    Corporation                                                                             Compensation Market
    Nationwide Investors Services, Inc.            Ohio                                     Stock Transfer Agent
**  Nationwide Life and Annuity Insurance          Ohio                                     Life Insurance Company
    Company
**  Nationwide Life Insurance Company              Ohio                                     Life Insurance Company
    Nationwide Lloyds                             Texas                                     Texas Lloyds Company
</TABLE>
    

                                    76 of 90
<PAGE>   52
   
<TABLE>
<CAPTION>
                                                                   NO. VOTING SECURITIES                         
                                                  STATE            (SEE ATTACHED CHART)                          
                   COMPANY                   OF ORGANIZATION    UNLESS OTHERWISE INDICATED     PRINCIPAL BUSINESS
<S>                                               <C>                <C>                         <C>
    Nationwide Mutual Fire Insurance               Ohio                                     Insurance Company
    Company
    Nationwide Mutual Insurance Company            Ohio                                     Insurance Company
    Nationwide Property and Casualty               Ohio                                     Insurance Company
    Insurance Company
**  Nationwide Property Management, Inc.           Ohio                                     Owns, leases, manages and deals in
                                                                                            Real Property
 *  Nationwide Separate Account Trust         Massachusetts                                 Investment Company
    NEA Valuebuilder Investor Services of        Alabama                                    Life Insurance Agency
    Alabama, Inc.
    NEA Valuebuilder Investor Services of        Arizona                                    Life Insurance Agency
    Arizona, Inc.
    NEA Valuebuilder Investor Services of     Massachusetts                                 Life Insurance Agency
    Massachusetts, Inc.
    NEA Valuebuilder Investor Services of        Montana                                    Life Insurance Agency
    Montana, Inc.
    NEA Valuebuilder Investor Services of         Nevada                                    Life Insurance Agency
    Nevada, Inc.
    NEA Valuebuilder Investor Services of          Ohio                                     Life Insurance Agency
    Ohio, Inc.
    NEA Valuebuilder Investor Services of        Oklahoma                                   Life Insurance Agency
    Oklahoma, Inc.
    NEA Valuebuilder Investor Services of         Texas                                     Life Insurance Agency
    Texas, Inc.
    NEA Valuebuilder Investor Services of        Wyoming                                    Life Insurance Agency
    Wyoming
    NEA Valuebuilder Investor Services,          Delaware                                   Life Insurance Agency
    Inc.
    NEA Valuebuilder Services Insurance       Massachusetts                                 Life Insurance Agency
    Agency, Inc.
    Neckura General Insurance Company            Germany                                    Insurance Company
    Neckura Holding Company                      Germany                                    Administrative Service for Neckura
                                                                                            Insurance Group
    Neckura Insurance Company                    Germany                                    Insurance Company
    Neckura Life Insurance Company               Germany                                    Life Insurance Company
    NWE, Inc.                                      Ohio                                     Special Investments
    PEBSCO of Massachusetts Insurance         Massachusetts                                 Markets and Administers Deferred
    Agency, Inc.                                                                            Compensation Plans for Public
                                                                                            Employees
    PEBSCO of Texas, Inc.                         Texas                                     Markets and Administers Deferred
                                                                                            Compensation Plans for Public
                                                                                            Employees
</TABLE>
    

                                    77 of 90
<PAGE>   53
   
<TABLE>
<CAPTION>
                                                                   NO. VOTING SECURITIES                         
                                                  STATE            (SEE ATTACHED CHART)                          
                   COMPANY                   OF ORGANIZATION    UNLESS OTHERWISE INDICATED     PRINCIPAL BUSINESS
<S>                                          <C>                <C>                         <C>
    Pension Associates of Wausau, Inc.          Wisconsin                                   Pension plan administration, record
                                                                                            keeping and consulting and
                                                                                            compensation consulting
    Public Employees Benefit Services            Delaware                                   Marketing and Administration of
    corporation                                                                             Deferred Employee Compensation Plans
                                                                                            for Public Employees
    Public Employees Benefit Services            Alabama                                    Markets and Administers Deferred
    Corporation of Alabama                                                                  Compensation Plans for Public
                                                                                            Employees
    Public Employees Benefit Services            Arkansas                                   Markets and Administers Deferred
    Corporation of Arkansas                                                                 Compensation Plans for Public
                                                                                            Employees
    Public Employees Benefit Services            Montana                                    Markets and Administers Deferred
    Corporation of Montana                                                                  Compensation Plans for Public
                                                                                            Employees
    Public Employees Benefit Services           New Mexico                                  Markets and Administers Deferred
    Corporation of New Mexico                                                               Compensation Plans for Public
                                                                                            Employees
    Scottsdale Indemnity Company                   Ohio                                     Insurance Company
    Scottsdale Insurance Company                   Ohio                                     Insurance Company
    SVM Sales GmbH, Neckura Insurance            Germany                                    Sales support for Neckura Insurance
    Group                                                                                   Group
    Wausau Business Insurance Company            Illinois                                   Insurance Company
    Wausau General Insurance Company             Illinois                                   Insurance Company
    Wausau Insurance Company (U.K.)           United Kingdom                                Insurance and Reinsurance Company
    Limited
    Wausau International Underwriters           California                                  Special Risks, Excess and Surplus
                                                                                            Lines Insurance Underwriting Manager
**  Wausau Preferred Health Insurance           Wisconsin                                   Insurance and Reinsurance Company
    Company
    Wausau Service Corporation                  Wisconsin                                   Holding Company
    Wausau Underwriters Insurance Company       Wisconsin                                   Insurance Company
**  West Coast Life Insurance Company           California                                  Life Insurance Company
</TABLE>
    

                                    78 of 90
<PAGE>   54
   
<TABLE>
<CAPTION>
                                                                  NO. VOTING SECURITIES                         
                                                 STATE            (SEE ATTACHED CHART)                          
                  COMPANY                   OF ORGANIZATION    UNLESS OTHERWISE INDICATED     PRINCIPAL BUSINESS
<S>                                         <C>                <C>                         <C>
*  MFS Variable Account                           Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                               Account
*  NACo Variable Account                          Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                               Account
*  Nationwide DC Variable                         Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                               Account
*  Nationwide Life Separate Account No. 1         Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                               Account
*  Nationwide Multi-Flex Variable Account         Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                               Account
*  Nationwide VA Separate Account-A               Ohio         Nationwide Life and Annuity     Issuer of Annuity Contracts
                                                               Separate Account
*  Nationwide VA Separate Account-B               Ohio         Nationwide Life and Annuity     Issuer of Annuity Contracts
                                                               Separate Account
   Nationwide VA Separate Account-C               Ohio         Nationwide Life and Annuity     Issuer of Annuity Contracts
                                                               Separate Account
*  Nationwide VA Separate Account-Q               Ohio         Nationwide Life and Annuity     Issuer of Annuity Contracts
                                                               Separate Account
*  Nationwide 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-3                  Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                               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
*  Nationwide Fidelity Advisor Variable           Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
   Account                                                     Account
*  Nationwide Variable Account-6                  Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                               Account
*  Nationwide Variable Account-8                  Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                               Account
*  Nationwide VL Separate                         Ohio         Nationwide Life and Annuity     Issuer of Life Insurance
   Account-A                                                   Separate Account                Contracts
*  Nationwide VLI Separate Account                Ohio         Nationwide Life Separate        Issuer of Life Insurance
                                                               Account                         Contracts
*  Nationwide VLI Separate Account-2              Ohio         Nationwide Life Separate        Issuer of Life Insurance
                                                               Account                         Contracts
*  Nationwide VLI Separate Account-3              Ohio         Nationwide Life Separate        Issuer of Life Insurance
                                                               Account                         Contracts
</TABLE>
    

                                    79 of 90
<PAGE>   55

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











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










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

<PAGE>   56


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



                                                 
                                           
                                              
                                             
                                             
                                                                 
                                             
                                                                                                                                   






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


















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











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

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

                                                                                                          December 31, 1995
</TABLE>


<PAGE>   57
<TABLE>
<CAPTION>
                                              NATIONWIDE INSURANCE ENTERPRISE                                           (left side)
<S>                                       <C>                                            <C>
                                           _______________________________________
                                          |                                       |
                                          |          EMPLOYERS INSURANCE          |___________________________________________
                                          |              OF WAUSAU                |___________________________________________
                                          |           A MUTUAL COMPANY            |
                                          |_______________________________________|













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

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

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












| |                                                                                             | |                                
| |     ___________________________                                                             | |    ___________________________ 
| |    |         PEBSCO OF         |                                                            | |   |                           |
| |    |         MONTANA           |                                                            | |___|     FINANCIAL HORIZONS    |
| |____| Common Stock: 500 Shares  |                                                            |  ___|    DISTRIBUTORS AGENCY    |
| |    | -------------             |                                                            | |   |     OF OKLAHOMA, INC.     |
| |    |                  Cost     |                                                            | |   |___________________________|
| |    |                  ----     |                                                            | |                              
| |    | PEBSCO-100%      $500     |                                                            | |                           
| |    |___________________________|                                                            | |                           
| |                                                                                             | |                                
| |     ___________________________                                                             | |                                
| |    |         PEBSCO OF         |                                                            | |    ___________________________ 
| |    |         NEW MEXICO        |                                                            | |   |                           |
| |    |                           |                                                            | |___|    FINANCIAL HORIZONS     |
| |____|Common Stock: 1,000 Shares |                                                            |  ___|    DISTRIBUTORS AGENCY    |
| |    |-------------              |                                                            | |   |       OF TEXAS, INC.      |
| |    |                   Cost    |                                                            | |   |___________________________|
| |    |                   -----   |                                                            | |                                
| |    | PEBSCO-100%      $1,000   |                                                            | |                                
| |    |___________________________|                                                            | |    ___________________________ 
| |                                                                                             | |   |                           |
| |     ___________________________                                                             | |___|         AFFILIATE         |
| |____|                           |                                                            |_____|         AGENCY OF         |
|______|         PEBSCO OF         |                                                                  |         OHIO, INC.        |
       |        TEXAS, INC.        |                                                                  |                           |
       |___________________________|                                                                  |___________________________|
                                                                                                                                   
                                                                                                                                   
</TABLE>
                                                    
<PAGE>   59
<TABLE>
<CAPTION>
                                              NATIONWIDE INSURANCE ENTERPRISE                                           (right side)
<S>                     <C>                             <C>                                      
                       _______________________________________
                      |                                       |
______________________|          NATIONWIDE MUTUAL            |
______________________|        FIRE INSURANCE COMPANY         |
                      |               (FIRE)                  |
                      |_______________________________________|
________________________________________|                                                  










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









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






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

December 31, 1995

</TABLE>
                                    Page 2
<PAGE>   60
Item 27.      NUMBER OF CONTRACT OWNERS

   
              The number of Contract Owners of Qualified and Non-Qualified
              Contracts as of February 22, 1996 was 7,423 and 3,641,
              respectively.
    

Item 28.      INDEMNIFICATION

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

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

Item 29.      PRINCIPAL UNDERWRITER

              (a)   Nationwide Financial Services, Inc. ("NFS") acts as general
                    distributor for the Nationwide Multi-Flex Variable Account,
                    Nationwide DC Variable Account, Nationwide Variable
                    Account-II, Nationwide Variable Account-5, Nationwide
                    Variable Account-6, Nationwide Variable Account-8,
                    Nationwide VA Separate Account-A, Nationwide VA Separate
                    Account-B, Nationwide VA Separate Account-C, Nationwide VL
                    Separate Account-A, Nationwide VLI Separate Account-2,
                    Nationwide VLI Separate Account-3, NACo Variable Account and
                    the Nationwide Variable Account, all of which are separate
                    investment accounts of the Company or its affiliates.

              NFS   also acts as principal underwriter for the Nationwide
                    Investing Foundation, Nationwide Separate Account Trust,
                    Financial Horizons Investment Trust, and Nationwide
                    Investing Foundation II, which are open-end management
                    investment companies.

         (b)                NATIONWIDE FINANCIAL SERVICES, INC.
                                DIRECTORS AND OFFICERS
   
<TABLE>
<CAPTION>

                                                                       POSITIONS AND OFFICES
         NAME AND BUSINESS ADDRESS                                        WITH UNDERWRITER
<S>                                                         <C>
Joseph J. Gasper                                                       President and Director
One Nationwide Plaza
Columbus, Ohio  43215

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

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

Robert A. Oakley                                            Executive Vice President - Chief Financial
One Nationwide Plaza                                                    Officer and Director
Columbus, Ohio  43215
</TABLE>
    

                                    82 of 90
<PAGE>   61

         (b)                NATIONWIDE FINANCIAL SERVICES, INC.
                                DIRECTORS AND OFFICERS

   
<TABLE>
<S>                                        <C>
Robert J. Woodward                         Executive Vice President - Chief Investment
One Nationwide Plaza                                   Officer and Director
Columbus, Ohio 43215

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

James F. Laird, Jr.                                 Vice President and General
One Nationwide Plaza                                  Manager and Treasurer
Columbus, OH  43215

Peter J. Neckermann                                       Vice President
One Nationwide Plaza
Columbus, OH  43215

Harry S. Schermer                                  Vice President - Investments
One Nationwide Plaza
Columbus, OH  43215

Rae I. Mercer                                               Secretary
One Nationwide Plaza
Columbus, OH  43215

William G. Goslee                                           Treasurer
One Nationwide Plaza
Columbus, Ohio  43215
</TABLE>
    

<TABLE>
<CAPTION>
(c)       NAME OF          NET UNDERWRITING    COMPENSATION ON
         PRINCIPAL          DISCOUNTS AND       REDEMPTION OR         BROKERAGE
        UNDERWRITER          COMMISSIONS        ANNUITIZATION        COMMISSIONS   COMPENSATION
<S>                        <C>                 <C>                   <C>           <C>         
         Nationwide
          Financial              N/A                N/A                  N/A            N/A
          Services,
             Inc.
</TABLE>

                                    83 of 90
<PAGE>   62
Item 30.      LOCATION OF ACCOUNTS AND RECORDS

   
              Robert O. Cline
              Nationwide Life and Annuity 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
              Code 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).

                                    84 of 90
<PAGE>   63
                                   Offered by



                  Nationwide Life and Annuity Insurance Company



                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY



                        Nationwide VA Separate Account-A
                  Individual Deferred Variable Annuity Contract



                                   PROSPECTUS



                                   May 1, 1996

                                    85 of 90
<PAGE>   64
                              ACCOUNTANTS' CONSENT

   
The Board of Directors Nationwide Life and Annuity Insurance Company
         (formerly Financial Horizons Life Insurance Company) and
Contract Owners of Nationwide VA Separate Account-A
         (formerly Financial Horizons VA Separate Account-1):
    

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

                                                           KPMG Peat Marwick LLP

   
Columbus, Ohio
April 26, 1996
    

                                    86 of 87
<PAGE>   65
                                   SIGNATURES

   
       As required by the Securities Act of 1933, and the Investment Company Act
of 1940, the Registrant, NATIONWIDE VA SEPARATE ACCOUNT-A certifies that it
meets the requirements of Securities Act Rule 485(b) for effectiveness of this
Post-Effective Amendment, and has caused this Post-Effective Amendment to be
signed on its behalf in the City of Columbus, and State of Ohio, on this 26th
day of April, 1996.
    

                                         NATIONWIDE VA SEPARATE ACCOUNT-A
                                  ---------------------------------------------
                                                 (Registrant)

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

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

   
As required by the Securities Act of 1933, this Post-Effective Amendment has
been signed by the following persons in the capacities indicated on the 26th day
of April, 1996.
    

   
<TABLE>
<CAPTION>
       SIGNATURE                            TITLE
<S>                           <C>
LEWIS J. ALPHIN                            Director
- -------------------------   
Lewis J. Alphin             
                            
KEITH W. ECKEL                             Director
- -------------------------   
Keith W. Eckel              
                            
WILLARD J. ENGEL                           Director
- -------------------------   
Willard J. Engel            
                            
FRED C. FINNEY                             Director
- -------------------------   
Fred C. Finney              
                            
CHARLES L. FUELLGRAF, JR.                  Director
- -------------------------   
Charles L. Fuellgraf, Jr.   
                            
JOSEPH J. GASPER                  President/Chief Operating Officer and Director
- -------------------------   
Joseph J. Gasper            
                            
HENRY S. HOLLOWAY                      Chairman of the Board and Director
- -------------------------   
Henry S. Holloway           
                            
                               Chairman and Chief Executive Officer -- Nationwide
D. RICHARD MCFERSON                     Insurance Enterprise and Director
- -------------------------   
D. Richard McFerson         
                            
DAVID O. MILLER                            Director
- -------------------------   
David O. Miller             
                            
C. RAY NOECKER                             Director
- -------------------------   
C. Ray Noecker              
                            
ROBERT A. OAKLEY                Executive Vice President- Chief Financial Officer
- -------------------------   
Robert A. Oakley            
                            
JAMES F. PATTERSON                         Director                           By /s/JOSEPH P. RATH
- -------------------------                                                     --------------------             
James F. Patterson                                                               Joseph P. Rath
                                                                                Attorney-in-Fact
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 90
                         
<PAGE>   66
 
                               POWER OF ATTORNEY
 
     KNOW ALL MEN BY THESE PRESENTS, that each of the undersigned as directors
and/or officers of NATIONWIDE LIFE AND ANNUITY 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 Nationwide VA Separate Account-A, the Nationwide VA Separate Account-B,
the Nationwide VA Separate Account-C and the Nationwide VA Separate Account-Q
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-A; and the registration of variable life insurance policies in
connection with the Nationwide VL Separate Account-A of Nationwide Life and
Annuity Insurance Company, hereby constitutes and appoints D. Richard McFerson,
Joseph J. Gasper, Gordon E. McCutchan, W. Sidney Druen, and Joseph P. Rath, and
each of them with power to act without the others, his/her attorney, with full
power of substitution and resubstitution, for and in his/her name, place and
stead, in any and all capacities, to approve, and sign such Registration
Statements and any and all amendments thereto, with power to affix the corporate
seal of said corporation thereto and to attest said seal and to file the same,
with all exhibits thereto and other documents in connection therewith, with the
Securities and Exchange Commission, hereby granting unto said attorneys, and
each of them, full power and authority to do and perform all and every act and
thing requisite to all intents and purposes as he/she might or could do in
person, hereby ratifying and confirming that which said attorneys, or any of
them, may lawfully do or cause to be done by virtue hereof. This instrument may
be executed in one or more counterparts.
 
     IN WITNESS WHEREOF, the undersigned have herewith set their names and seals
as of this 4th day of April, 1996.

<TABLE>
<S>                                                              <C>
 
/s/ LEWIS J. ALPHIN                                              /s/ DAVID O. MILLER
- ------------------------------------------------------           ------------------------------------------------------
Lewis J. Alphin, Director                                        David O. Miller, Director

/s/ KEITH W. ECKEL                                               /s/ C. RAY NOECKER
- ------------------------------------------------------           ------------------------------------------------------
Keith W. Eckel, Director                                         C. Ray Noecker, Director

/s/ WILLARD J. ENGEL                                             /s/ ROBERT A. OAKLEY
- ------------------------------------------------------           ------------------------------------------------------
Willard J. Engel, Director                                       Robert A. Oakley, Executive Vice President
                                                                 and Chief Financial Officer
/s/ FRED C. FINNEY
- ------------------------------------------------------           /s/ JAMES F. PATTERSON
Fred C. Finney, Director                                         ------------------------------------------------------
                                                                 James F. Patterson, Director
/s/ CHARLES L. FUELLGRAF, JR.
- ------------------------------------------------------           /s/ ARDEN L. SHISLER
Charles L. Fuellgraf, Jr., Director                              ------------------------------------------------------
                                                                 Arden L. Shisler, Director
/s/ JOSEPH J. GASPER
- ------------------------------------------------------           /s/ ROBERT L. STEWART
Joseph J. Gasper, President and                                  ------------------------------------------------------
Chief Operating Officer and Director                             Robert L. Stewart, Director

/s/ HENRY S. HOLLOWAY                                            /s/ NANCY C. THOMAS
- ------------------------------------------------------           ------------------------------------------------------
Henry S. Holloway, Chairman of the Board, Director               Nancy C. Thomas, Director

/s/ D. RICHARD MCFERSON                                          /s/ HAROLD W. WEIHL
- ------------------------------------------------------           ------------------------------------------------------
D. Richard McFerson, Chairman and                                Harold W. Weihl, Director
Chief Executive Officer-Nationwide 
Insurance Enterprise and Director
 
</TABLE>


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