NATIONWIDE VA SEPARATE ACCOUNT-B
485BPOS, 1998-04-28
Previous: FIDELITY NEW YORK MUNICIPAL TRUST II, 24F-2NT, 1998-04-28
Next: NATIONAL MUNICIPAL TRUST SERIES 145, 497J, 1998-04-28



<PAGE>   1

              As filed with the Securities and Exchange Commission.
                                                      '33 Act File No. 33-86408

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

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549

                                    FORM N-4

                   REGISTRATION STATEMENT UNDER THE SECURITIES
                                 ACT OF 1933                           [X]
   
                         POST EFFECTIVE AMENDMENT NO. 7
    
                                       and
   

                        REGISTRATION STATEMENT UNDER THE
                       INVESTMENT COMPANY ACT OF 1940                  [X]
                                 AMENDMENT NO. 7
    
                        NATIONWIDE VA SEPARATE ACCOUNT- B
                           (Exact Name of Registrant)

                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
                               (Name of Depositor)

                   ONE NATIONWIDE PLAZA, COLUMBUS, OHIO 43215
         (Address of Depositor's Principal Executive Offices) (Zip Code)

        Depositor's Telephone Number, including Area Code: (614) 249-7111
   
     DENNIS W. CLICK, SECRETARY, ONE NATIONWIDE PLAZA, COLUMBUS, OHIO 43215
                     (Name and Address of Agent for Service)
    

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

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

[ ] immediately upon filing pursuant to paragraph (b) of Rule 485 
   
[X] on May 1, 1998 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.

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

                                   1 of 120
<PAGE>   2

<TABLE>
<CAPTION>
                        NATIONWIDE VA SEPARATE ACCOUNT-B
                     REFERENCE TO ITEMS REQUIRED BY FORM N-4

<S>         <C>                                                                                             <C>
N-4 ITEM                                                                                                  PAGE
Part A     INFORMATION REQUIRED IN A PROSPECTUS
    Item    1.  Cover page...................................................................................3
    Item    2.  Definitions..................................................................................5
    Item    3.  Synopsis or Highlights......................................................................14
    Item    4.  Condensed Financial Information.............................................................15
    Item    5.  General Description of Registrant, Depositor, and Portfolio Companies.......................20
    Item    6.  Deductions and Expenses.....................................................................21
    Item    7.  General Description of Variable Annuity Contracts...........................................22
    Item    8.  Annuity Period..............................................................................28
    Item    9.  Death Benefit and Distributions.............................................................31
    Item   10.  Purchases and Contract Value................................................................22
    Item   11.  Redemptions.................................................................................25
    Item   12.  Taxes.......................................................................................34
    Item   13.  Legal Proceedings...........................................................................46
    Item   14.  Table of Contents of the Statement of Additional Information................................46

Part B     INFORMATION REQUIRED IN A STATEMENT OF ADDITIONAL INFORMATION
    Item   15.  Cover Page..................................................................................55
    Item   16.  Table of Contents...........................................................................55
    Item   17.  General Information and History.............................................................55
    Item   18.  Services....................................................................................55
    Item   19.  Purchase of Securities Being Offered........................................................55
    Item   20.  Underwriters................................................................................56
    Item   21.  Calculation of Performance Information......................................................56
    Item   22.  Annuity Payments............................................................................56
    Item   23.  Financial Statements........................................................................57

Part C     OTHER INFORMATION
    Item   24.  Financial Statements and Exhibits...........................................................97
    Item   25.  Directors and Officers of the Depositor.....................................................99
    Item   26.  Persons Controlled by or Under Common Control with the Depositor or Registrant.............101
    Item   27.  Number of Contract Owners..................................................................111
    Item   28.  Indemnification............................................................................111
    Item   29.  Principal Underwriter......................................................................111
    Item   30.  Location of Accounts and Records...........................................................113
    Item   31.  Management Services........................................................................113
    Item   32.  Undertakings...............................................................................113
</TABLE>


                                    2 of 120

<PAGE>   3


   
                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
                                   Home Office
                                 P.O. Box 16609
                    Columbus, Ohio 43216-6609, 1-800-848-6331
                               TDD 1-800-238-3035
           MODIFIED SINGLE PREMIUM DEFERRED VARIABLE ANNUITY CONTRACTS
             ISSUED BY NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
                    THROUGH ITS NATIONWIDE VARIABLE ACCOUNT-B

The Contracts described in this prospectus are Modified Single Purchase Payment
Contracts (collectively referred to as the "Contracts"). Reference throughout
the prospectus to such Contracts will mean individual contracts as well as
Certificates issued under Group Modified Single Premium Retirement Contracts.
For such Group Contracts, references to "Contract Owner" will mean the
"Participant" unless the plan otherwise permits or requires the Contract Owner
to exercise contractual rights under the authority of the plan terms. The
Contracts are sold for use in retirement plans which may qualify for special
federal tax treatment under the Internal Revenue Code (the "Code"). The
Contracts are sold as either: Non-Qualified Contracts; IRAs; Roth IRAs; SEP
IRAs; Tax Sheltered Annuities; or Qualified Contracts. Annuity payments are
deferred until a selected later date.

Purchase Payments are allocated to the Nationwide VA Separate Account-B
("Variable Account"), a separate account of Nationwide Life and Annuity
Insurance Company (the "Company"). The Underlying Mutual Funds are available as
investment options in variable life insurance policies or variable annuity      
contracts issued by life insurance companies or, in some cases, through
participation in certain qualified pension or retirement plans. The Variable
Account uses its assets to purchase shares at Net Asset Value in one or more of
the following series of the Underlying Mutual Fund options:

      AMERICAN CENTURY VARIABLE PORTFOLIOS, INC., A MEMBER OF THE AMERICAN
                        CENTURY(SM) FAMILY OF INVESTMENTS


<TABLE>
<S>                                 <C>
 American Century VP Balanced              American Century VP Capital Appreciation
  American Century VP Income & Growth        American Century VP International

                            American Century VP Value
                                     DREYFUS
Dreyfus Stock Index Fund, Inc.          Dreyfus Variable Investment Fund-Capital Appreciation Portfolio

          Dreyfus Variable Investment Fund-Growth & Income Portfolio*

               The Dreyfus Socially Responsible Growth Fund, Inc.

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

                  FIDELITY VARIABLE INSURANCE PRODUCTS FUND II
       VIP II Asset Manager Portfolio              VIP II Contrafund Portfolio

                  FIDELITY VARIABLE INSURANCE PRODUCTS FUND III
                     VIP III Growth Opportunities Portfolio

                                 MORGAN STANLEY
     Morgan Stanley Universal Funds, Inc. - Emerging Markets Debt Portfolio
 Van Kampen American Capital Life Investment Trust - Morgan Stanley Real Estate Securities Portfolio

                        NATIONWIDE SEPARATE ACCOUNT TRUST
  Capital Appreciation Fund     Government Bond Fund          Money Market Fund
  Nationwide Small Cap Value Fund                 Nationwide Small Company Fund
                                Total Return Fund

                  NEUBERGER & BERMAN ADVISERS MANAGEMENT TRUST
AMT Growth Portfolio   AMT Guardian Portfolio    AMT Limited Maturity Bond Portfolio
                             AMT Partners Portfolio
                       OPPENHEIMER VARIABLE ACCOUNT FUNDS
      Oppenheimer Bond Fund           Oppenheimer Global Securities Fund
      Oppenheimer Growth Fund         Oppenheimer Multiple Strategies Fund
    

</TABLE>


                                       1
                                   3 of 120
<PAGE>   4


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

                      STRONG VARIABLE INSURANCE FUNDS, INC.
Strong Discovery Fund II, Inc.                     International Stock Fund II
                        VAN ECK WORLDWIDE INSURANCE TRUST
Worldwide Bond Fund                             Worldwide Emerging Markets Fund
                           Worldwide Hard Assets Fund

                              WARBURG PINCUS TRUST
 International Equity Portfolio              Post-Venture Capital Portfolio
                         Small Company Growth Portfolio

* These Funds may invest in lower quality debt securities commonly referred to
as junk bonds.

This prospectus provides you with basic information you should know about
the Contracts issued by the Variable Account before investing. You should read
it and keep it for future reference. A Statement of Additional Information dated
May 1, 1998, containing further information about the Contracts and the Variable
Account has been filed with the Securities and Exchange Commission ("SEC"). You
can obtain a copy without charge from the Company by calling 1-800-848-6331, TDD
1-800-238-3035 or writing P.O. Box 16609, Columbus, Ohio 43216-6609.

THE BENEFITS DESCRIBED IN THIS PROSPECTUS MAY NOT BE AVAILABLE IN EVERY
JURISDICTION. PLEASE REFER TO YOUR CONTRACT FOR SPECIFIC BENEFIT INFORMATION.

INVESTMENTS IN THESE CONTRACTS ARE NOT DEPOSITS OR OBLIGATIONS OF, AND ARE NOT
GUARANTEED OR ENDORSED BY, ANY ADVISER OF THE UNDERLYING MUTUAL FUNDS IDENTIFIED
ABOVE, THE U.S. GOVERNMENT, OR ANY BANK OR BANK AFFILIATE. INVESTMENTS ARE NOT
FEDERALLY INSURED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION, THE FEDERAL
RESERVE BOARD, OR ANY OTHER GOVERNMENTAL AGENCY. ANY INVESTMENT IN THE CONTRACT
INVOLVES CERTAIN INVESTMENT RISK WHICH MAY INCLUDE THE POSSIBLE LOSS OF
PRINCIPAL.

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

THE SEC MAINTAINS A WEB SITE, www.sec.gov, THAT CONTAINS THE STATEMENT OF
ADDITIONAL INFORMATION AS WELL AS ANY MATERIAL INCORPORATED BY REFERENCE
RELATING TO THIS PROSPECTUS.

INFORMATION ABOUT THIS PRODUCT AND OTHER BEST OF AMERICA PRODUCTS CAN BE
OBTAINED ON THE WORLD-WIDE WEB AT www.bestofamerica.com.

THE STATEMENT OF ADDITIONAL INFORMATION, DATED MAY 1, 1998, IS INCORPORATED
HEREIN BY REFERENCE. THE TABLE OF CONTENTS FOR THE STATEMENT OF ADDITIONAL
INFORMATION APPEARS ON PAGE 44 OF THE PROSPECTUS.

                   THE DATE OF THIS PROSPECTUS IS MAY 1, 1998.
    
                                       2
                                    4 of 120
<PAGE>   5


                            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 during
Annuitization and upon whose continuation of life any annuity payment involving
life contingencies depends. This person must be age 85 or younger at the time of
Contract issuance, unless the Company has approved a request for an Annuitant of
greater age. The Annuitant may be changed prior to the Annuitization Date with
the consent of the Company.

ANNUITIZATION- The period during which annuity payments are received.

ANNUITIZATION DATE- The date on which annuity payments commence. 

   
ANNUITY COMMENCEMENT DATE- The date on which annuity payments are scheduled to
commence. The Annuity Commencement Date is shown on the Data Page of the
Contract. The Annuity Commencement Date may be changed by the Contract Owner
with the consent of the Company.
    

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

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

BENEFICIARY- The person designated to receive certain benefits under the
Contract when the Annuitant dies 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- Nationwide Life and Annuity Insurance Company.

   
CONTINGENT ANNUITANT- The person who may be the recipient of certain rights or
benefits under the Contract when the Annuitant dies before the Annuitization
Date. If a Contingent Annuitant is designated and the Annuitant dies before the
Annuitization Date, the Contingent Annuitant becomes the Annuitant. A Contingent
Annuitant may not be named for Contracts issued as Qualified Contracts, IRAs,
Roth IRAs, SEP IRAs or Tax Sheltered Annuities.
    

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

   
CONTINGENT OWNER- A Contingent Owner succeeds to the rights of the Contract
Owner upon the Contract Owner's death before Annuitization. A Contingent Owner
may not be named for Contracts issued as Qualified Contracts, IRAs, Roth IRAs,
SEP IRAs or Tax Sheltered Annuities.
    

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

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

   
CONTRACT OWNER- The person who possesses all rights under the Contract,
including the right to designate and change any designations of the Contract
Owner, Contingent Owner, Annuitant, Contingent Annuitant, Beneficiary,
Contingent Beneficiary, Annuity Payment Option, and the Annuity Commencement
Date. The Contract Owner is the person named as Contract Owner on the
application, unless changed.
    

CONTRACT VALUE- The sum of the value of all Accumulation Units attributable to
the Contract.

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

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

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

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

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


                                       3
                                    5 of 120
<PAGE>   6
   
FIXED PAYMENT ANNUITY- An annuity providing for payments which are guaranteed by
the Company as to dollar amount during Annuitization.
    

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

   
INDIVIDUAL RETIREMENT ACCOUNT- An account that qualifies for favorable tax
treatment under Section 408 of the Code, but does not include Roth Individual
Retirement Accounts, which qualify for favorable tax treatment under Section
408A of the Code.

INDIVIDUAL RETIREMENT ANNUITY ("IRA")- An annuity contract which qualifies for
favorable tax treatment under Section 408 of the Code, but does not include Roth
IRAs, which qualify for favorable tax treatment under Section 408A of the Code.

JOINT OWNER- The Joint Owner possesses an undivided interest in the entire
Contract in conjunction with the Contract Owner. If a Joint Owner is named,
references to "Contract Owner" or "Joint Owner" will apply to both the Contract
Owner and Joint Owner or either of them. Joint Owners must be spouses at the
time Joint Ownership is requested unless otherwise required by state law. Joint
Ownership may be selected only for Non-Qualified Contracts.

NET ASSET VALUE- The value of one share of an Underlying Mutual Fund at the end
of a market day or at the close of the New York Stock Exchange. Net Asset Value
is computed by adding the value of all portfolio holdings plus other assets,
deducting liabilities and then dividing the result by the number of shares
outstanding.

NON-QUALIFIED CONTRACT- A contract which does not qualify for favorable tax
treatment under Sections 401 and 403(a) (Qualified Plans), 408 (IRAs) 408A (Roth
IRAs) or 403(b) (Tax Sheltered Annuities) of the Code.
    

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

PURCHASE PAYMENT- A deposit of new value into the Contract. The term "Purchase
Payment" does not include transfers among the Sub-Accounts.

QUALIFIED CONTRACTS- A contract issued to fund a Qualified Plan.

QUALIFIED PLANS- Retirement plans which receive favorable tax treatment under
Sections 401 or 403(a) of the Code.

   
ROTH IRA- An annuity contract which qualifies for favorable tax treatment under
Section 408A of the Code.
    

SEP IRA- A retirement plan which receives favorable tax treatment under Section
408(k) of the Code.

   
SUB-ACCOUNTS- Separate and distinct divisions of the Variable Account, to which
specific Underlying 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.

   
UNDERLYING MUTUAL FUND- A registered open-end management investment company in
which the assets of the Sub-Accounts will be invested.

VALUATION DATE- Each day the New York Stock Exchange and the Home Office are
open for business or any other day during which there is a sufficient degree of
trading of the Underlying Mutual Fund shares that the current Variable Account
Contract Value might be materially affected.
    

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

VARIABLE ACCOUNT- The Nationwide VA Separate Account-B, 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 Underlying Mutual Fund.

   
VARIABLE PAYMENT 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.
    
                                      4
                                   6 of 120
<PAGE>   7


                                TABLE OF CONTENTS

<TABLE>
<S>                                                                                                                <C>
   
GLOSSARY OF SPECIAL TERMS...........................................................................................3
SUMMARY OF CONTRACT EXPENSES........................................................................................7
UNDERLYING MUTUAL FUND ANNUAL EXPENSES..............................................................................7
EXAMPLE.............................................................................................................9
SYNOPSIS...........................................................................................................12
CONDENSED FINANCIAL INFORMATION....................................................................................13
NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY......................................................................18
NATIONWIDE ADVISORY SERVICES, INC..................................................................................18
THE VARIABLE ACCOUNT...............................................................................................18
           Underlying Mutual Fund Options..........................................................................18
           Voting Rights...........................................................................................19
           Substitution of Securities..............................................................................19
VARIABLE ACCOUNT CHARGES AND OTHER DEDUCTIONS......................................................................19
           Expenses of Variable Account............................................................................19
           Mortality Risk Charge...................................................................................19
           Expense Risk Charge.....................................................................................19
           Administration Charge...................................................................................20
           Premium Taxes...........................................................................................20
OPERATION OF THE CONTRACT..........................................................................................20
           Investments of the Variable Account.....................................................................20
           Allocation of Purchase Payments and Contract Value......................................................20
           Value of an Accumulation Unit...........................................................................20
           Net Investment Factor...................................................................................21
           Determining the Contract Value..........................................................................21
           Right to Revoke.........................................................................................21
           Transfers...............................................................................................21
           Contract Ownership......................................................................................22
           Joint Ownership.........................................................................................22
           Contingent Ownership....................................................................................22
           Beneficiary.............................................................................................23
           Surrender (Redemption)..................................................................................23
           Surrenders Under a Qualified Contract or Tax-Sheltered Annuity Contract.................................23
           Loan Privilege..........................................................................................24
           Assignment..............................................................................................25
CONTRACT OWNER SERVICES............................................................................................26
           Asset Rebalancing.......................................................................................26
           Dollar Cost Averaging...................................................................................26
           Systematic Withdrawals..................................................................................26
ANNUITY PAYMENT PERIOD, DEATH BENEFIT, AND OTHER DISTRIBUTIONS.....................................................26
           Annuity Commencement Date...............................................................................26
           Annuitization...........................................................................................26
           Fixed Payment Annuity - First and Subsequent Payments...................................................27
           Variable Payment Annuity - First and Subsequent Payments................................................27
           Variable Payment Annuity - Assumed Investment Rate......................................................27
           Variable Payment Annuity - Value of an Annuity Unit.....................................................27
           Variable Payment Annuity - Exchanges Among Underlying Mutual Fund Options...............................27
           Frequency and Amount of Annuity Payments................................................................27
           Annuity Payment Options.................................................................................27
           Death of Contract Owner -Non-Qualified Contracts........................................................28
           Death of Annuitant - Non-Qualified Contracts............................................................28
           Death of Contract Owner/Annuitant.......................................................................28
           Death Benefit Payment...................................................................................29
            Required Distributions for Non-Qualified Contracts.....................................................29
           Required Distributions for Qualified Plans or Tax Sheltered Annuities...................................30
           Required Distributions for IRAs or SEP IRAs.............................................................31
    

</TABLE>

                                       5
                                    7 of 120
<PAGE>   8


   
<TABLE>
<S>                                                                                                               <C>
           Required Distributions for Roth IRAs....................................................................32
FEDERAL TAX CONSIDERATIONS.........................................................................................32
           Federal Income Taxes....................................................................................32
           Puerto Rico.............................................................................................33
           Non-Qualified Contracts-Natural Persons as Contract Owners..............................................33
           Non-Qualified Contracts-Non-Natural Persons as Contract Owners..........................................34
           Qualified Plans, IRAs, SEP IRAs and Tax Sheltered Annuities.............................................34
           Roth IRAs...............................................................................................35
           Withholding.............................................................................................35
           Non-Resident Aliens.....................................................................................36
           Federal Estate, Gift, and Generation Skipping Transfer Taxes............................................36
           Charge for Tax..........................................................................................36
           Diversification.........................................................................................36
           Tax Changes.............................................................................................37
GENERAL INFORMATION................................................................................................38
           Contract Owner Inquiries................................................................................38
           Statements and Reports..................................................................................38
           Advertising.............................................................................................38
YEAR 2000 COMPLIANCE ISSUES........................................................................................44
LEGAL PROCEEDINGS..................................................................................................44
STATEMENT OF ADDITIONAL INFORMATION TABLE OF CONTENTS..............................................................44
APPENDIX...........................................................................................................45
</TABLE>
    


                                       6
                                    8 of 120
<PAGE>   9


                          SUMMARY OF CONTRACT EXPENSES

VARIABLE ACCOUNT ANNUAL EXPENSES

       Mortality and Expense Risk Charges..........................   1.25%
       Administration Charge.......................................   0.20%
         Total Variable Account Annual Expenses....................   1.45%

   
                     UNDERLYING MUTUAL FUND ANNUAL EXPENSES
             (AS A PERCENTAGE OF UNDERLYING MUTUAL FUND NET ASSETS,
                          AFTER EXPENSE REIMBURSEMENT)

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------
                                                   Management                               Total Mutual
                                                      Fees            Other Expenses       Fund Expenses
- -------------------------------------------------------------------------------------------------------------
<S>                                                   <C>                  <C>                  <C>  
American Century Variable Portfolios,                 1.00%                0.00%                1.00%
Inc.-American Century VP Balanced
- -------------------------------------------------------------------------------------------------------------
American Century Variable Portfolios,                 1.00%                0.00%                1.00%
Inc.-American Century VP Capital Appreciation
- -------------------------------------------------------------------------------------------------------------
American Century Variable Portfolios,                 0.70%                0.00%                0.70%
Inc.-American Century VP Income & Growth
- -------------------------------------------------------------------------------------------------------------
American Century Variable Portfolios,                 1.50%                0.00%                1.50%
Inc.-American Century VP International
- -------------------------------------------------------------------------------------------------------------
American Century Variable Portfolios,                 1.00%                0.00%                1.00%
Inc.-American Century VP Value
- -------------------------------------------------------------------------------------------------------------
Dreyfus Stock Index Fund, Inc.                        0.25%                0.03%                0.28%
- -------------------------------------------------------------------------------------------------------------
Dreyfus Variable Investment Fund- Capital             0.75%                0.05%                0.80%
Appreciation Portfolio
- -------------------------------------------------------------------------------------------------------------
Dreyfus Variable Investment Fund- Growth &            0.75%                0.05%                0.80%
Income Portfolio
- -------------------------------------------------------------------------------------------------------------
The  Dreyfus Socially Responsible Growth              0.75%                0.01%                0.76%
Fund, Inc.
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income Portfolio*                 0.50%                0.07%                0.57%
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio*                        0.60%                0.07%                0.67%
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP High Income Portfolio                    0.59%                0.12%                0.71%
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio*                      0.75%                0.15%                0.90%
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP II Asset Manager Portfolio*              0.55%                0.09%                0.64%
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund Portfolio*                 0.60%                0.08%                0.68%
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP III Growth Opportunities                 0.60%                0.13%                0.73%
Portfolio*
- -------------------------------------------------------------------------------------------------------------
Morgan Stanley Universal Funds,                       0.04%                1.26%                1.30%
Inc.-Emerging Markets Debt Portfolio*
- -------------------------------------------------------------------------------------------------------------
NSAT-Capital Appreciation Fund                        0.60%                0.09%                0.69%
- -------------------------------------------------------------------------------------------------------------
NSAT-Government Bond Fund                             0.50%                0.08%                0.58%
- -------------------------------------------------------------------------------------------------------------
NSAT-Money Market Fund                                0.40%                0.08%                0.48%
- -------------------------------------------------------------------------------------------------------------
NSAT-Nationwide Small Cap Value Fund*                 0.90%                0.15%                1.05%
- -------------------------------------------------------------------------------------------------------------
NSAT - Nationwide Small Company Fund                  1.00%                0.11%                1.11%
- -------------------------------------------------------------------------------------------------------------
NSAT-Total Return Fund                                0.60%                0.07%                0.67%
- -------------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT- Growth Portfolio              0.83%                0.07%                0.90%
- -------------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT- Guardian Portfolio            0.60%                0.40%                1.00%
- -------------------------------------------------------------------------------------------------------------
Neuberger  &  Berman  AMT-  Limited  Maturity         0.65%                0.12%                0.77%
Bond Portfolio
- -------------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT- Partners Portfolio            0.80%                0.06%                0.86%
- -------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account Funds-                   0.73%                0.05%                0.78%
Oppenheimer Bond Fund
- -------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account Funds-                   0.70%                0.06%                0.76%
Oppenheimer Global Securities Fund
- -------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account                          0.73%                0.02%                0.75%
Funds- Oppenheimer Growth Fund
- -------------------------------------------------------------------------------------------------------------
</TABLE>
    
                                       7
                                    9 of 120
<PAGE>   10


   
                     UNDERLYING MUTUAL FUND ANNUAL EXPENSES
             (AS A PERCENTAGE OF UNDERLYING MUTUAL FUND NET ASSETS,
                          AFTER EXPENSE REIMBURSEMENT)
                                    CONTINUED

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------
                                                   Management                               Total Mutual
                                                      Fees            Other Expenses       Fund Expenses
- -------------------------------------------------------------------------------------------------------------
<S>                                                   <C>                  <C>                  <C>  
Oppenheimer Variable Account Funds-                   0.72%                0.03%                0.75%
Oppenheimer Multiple Strategies Fund
- -------------------------------------------------------------------------------------------------------------
Strong Opportunity  Fund II, Inc.                     1.00%                0.15%                1.15%
- -------------------------------------------------------------------------------------------------------------
Strong Variable Insurance Funds,                      1.00%                0.18%                1.18%
Inc.- Discovery Fund II, Inc.
- -------------------------------------------------------------------------------------------------------------
Strong Variable Insurance Funds,                      1.00%                0.51%                1.51%
Inc.- International Stock Fund II
- -------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance Trust- Worldwide          1.00%                0.12%                1.12%
Bond Fund
- -------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance Trust- Worldwide          0.80%                0.00%                0.80%
Emerging Markets Fund*
- -------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance Trust- Worldwide          1.00%                0.17%                1.17%
Hard Assets Fund*
- -------------------------------------------------------------------------------------------------------------
Van Kampen American Capital Life Investment           1.00%                0.07%                1.07%
Trust- Morgan Stanley Real Estate Securities
Portfolio
- -------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust- International Equity            1.00%                0.35%                1.35%
Portfolio*
- -------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust- Post- Venture Capital           1.07%                0.33%                1.40%
Portfolio*
- -------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust- Small Company Growth            0.90%                0.24%                1.14%
Portfolio*
- -------------------------------------------------------------------------------------------------------------
</TABLE>

       The Mutual Fund expenses shown above are assessed at the Underlying
       Mutual Fund level and are not direct charges against Variable Account
       assets or reductions from Contract Values. These Underlying Mutual Fund
       expenses are taken into consideration in computing each Underlying Mutual
       Fund's Net Asset Value, which is the share price used to calculate the
       unit values of the Variable Account. The management fees and other
       expenses are more fully described in the prospectus for each individual
       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. Except as otherwise noted, the
       Management Fees and Other Expenses are not currently subject to fee
       waivers or expense reimbursements.

*      The investment advisers for the indicated Underlying Mutual Funds have
       voluntarily agreed to reimburse a portion of the management fees and/or
       other expenses resulting in a reduction of total expenses. Absent any
       partial reimbursement "Management Fees" and "Other Expenses" would have
       been 0.50% and 0.08% for Fidelity VIP Equity-Income Portfolio, 0.60% and
       0.09% for Fidelity VIP Growth Portfolio, 0.75% and 0.17% for Fidelity VIP
       Overseas Portfolio, 0.55% and 0.10% for Fidelity VIP II Asset Manager
       Portfolio, 0.60% and 0.11% for Fidelity VIP II Contrafund Portfolio,
       0.60% and 0.14% for Fidelity VIP III Growth Opportunities Portfolio,
       0.80% and 1.26% for Morgan Stanley Universal Funds, Inc. - Emerging
       Markets Debt Portfolio, 0.90% and 5.41% for NSAT-Nationwide Small Cap
       Value Fund, 1.00% and 0.18% for Van Eck Worldwide Insurance Trust -
       Worldwide Hard Assets Fund, 1.00% and 0.34% for Van Eck Worldwide
       Insurance Trust - Worldwide Emerging Markets Fund, 1.00% and 0.36% for
       Warburg Pincus Trust - International Equity Portfolio, 1.25% and 0.33%
       for Warburg Pincus Trust - Post-Venture Capital Portfolio, and 0.90% and
       0.25% for Warburg Pincus Trust - Small Company Growth Portfolio.
    


                                       8
                                   10 of 120
<PAGE>   11



                                    EXAMPLE

The following chart depicts the dollar amount of expenses that would be incurred
under this Contract assuming a $1000 investment and 5% annual return. These
dollar figures are illustrative only and should not be considered a
representation of past or future expenses. Actual expenses may be greater or
lesser than those shown below.
   
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------
                               If you surrender your     If you do not surrender your  If you annuitize your Contract
                                      Contract            Contract at the end of the    at the end of the applicable
                            at the end of the applicable    applicable time period              time period
                                    time period
- ----------------------------------------------------------------------------------------------------------------------
                            1 Yr. 3 Yrs. 5 Yrs.  10 Yrs. 1 Yr. 3 Yrs.  5 Yrs. 10 Yrs.  1 Yr. 3 Yrs.  5 Yrs.  10 Yrs.
- ----------------------------------------------------------------------------------------------------------------------
<S>                          <C>    <C>    <C>     <C>    <C>    <C>    <C>     <C>     <C>    <C>     <C>     <C>
American Century Variable    26     79     135     287    26     79     135     287      *     79      135     287
Portfolios, Inc.- American
Century VP Balanced
- ----------------------------------------------------------------------------------------------------------------------
American Century Variable    26     79     135     287    26     79     135     287      *     79      135     287
Portfolios, Inc.- American
Century VP Capital
Appreciation
- ----------------------------------------------------------------------------------------------------------------------
American Century Variable    23     70     119     256    23     70     119     256      *     70      119     256
Portfolios, Inc.- American
Century VP Income &Growth
- ----------------------------------------------------------------------------------------------------------------------
American Century Variable    31     95     161     338    31     95     161     338      *     95      161     338
Portfolios, Inc.- American
Century VP International
- ----------------------------------------------------------------------------------------------------------------------
American Century Variable    26     79     135     287    26     79     135     287      *     79      135     287
Portfolios, Inc.- American
Century VP Value
- ----------------------------------------------------------------------------------------------------------------------
Dreyfus Stock Index Fund,    18     56      97     210    18     56      97     210      *     56      97      210
Inc.
- ----------------------------------------------------------------------------------------------------------------------
Dreyfus Variable             24     73     125     266    24     73     125     266      *     73      125     266
Investment Fund- Capital
Appreciation Portfolio
- ----------------------------------------------------------------------------------------------------------------------
Dreyfus Variable             24     73     125     266    24     73     125     266      *     73      125     266
Investment Fund- Growth &
Income Portfolio
- ----------------------------------------------------------------------------------------------------------------------
The Dreyfus Socially         23     71     122     262    23     71     122     262      *     71      122     262
Responsible Growth Fund,
Inc.
- ----------------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income   21     65     112     242    21     65     112     242      *     65      112     242
Portfolio
- ----------------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth          22     69     118     253    22     69     118     253      *     69      118     253
Portfolio
- ----------------------------------------------------------------------------------------------------------------------
Fidelity VIP High Income     23     70     120     257    23     70     120     257      *     70      120     257
Portfolio
- ----------------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas        25     76     130     277    25     76     130     277      *     76      130     277
Portfolio
- ----------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Asset        22     68     116     249    22     68     116     249      *     68      116     249
Manager Portfolio
- ----------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund   22     69     118     254    22     69     118     254      *     69      118     254
Portfolio
- ----------------------------------------------------------------------------------------------------------------------
Fidelity VIP III Growth      23     71     121     259    23     71     121     259      *     71      121     259
Opportunities Portfolio
- ----------------------------------------------------------------------------------------------------------------------
Morgan Stanley Universal     29     88     151     318    29     88     151     318      *     88      151     318
Funds, Inc.- Emerging
Markets Debt Portfolio
- ----------------------------------------------------------------------------------------------------------------------
NSAT- Capital Appreciation   22     69     119     255    22     69     119     255      *     69      119     255
Fund
- ----------------------------------------------------------------------------------------------------------------------
NSAT- Government Bond Fund   22     66     113     243    21     66     113     243      *     66      113     243
- ----------------------------------------------------------------------------------------------------------------------
NSAT- Money Market Fund      20     63     108     232    20     63     108     232      *     63      108     232
- ----------------------------------------------------------------------------------------------------------------------
</TABLE>
    
                                       9
                                   11 of 120
<PAGE>   12

   
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
                          If you surrender your Contract    If you do not surrender your      If you annuitize your Contract 
                           at the end of the applicable      Contract at the end of the        at the end of the applicable
                                time period                    applicable time period                 time period
- ----------------------------------------------------------------------------------------------------------------------------
                          1 Yr.  3 Yrs. 5 Yrs.  10 Yrs.      1 Yr. 3 Yrs  5 Yrs. 10 Yrs.      1 Yr.  3 Yrs.  5 Yrs.  10 Yrs.
- ----------------------------------------------------------------------------------------------------------------------------
<S>                         <C>    <C>    <C>     <C>         <C>    <C>   <C>     <C>         <C>     <C>     <C>     <C>
NSAT- Nationwide Small      26     81     138     292         26     81    138     292          *      81      138     292
Cap Value Fund
- ----------------------------------------------------------------------------------------------------------------------------
NSAT- Nationwide Small      27     83     141     299         27     83    141     299          *      83      141     299
Company Fund
- ----------------------------------------------------------------------------------------------------------------------------
NSAT- Total Return Fund     22     69     118     253         22     69    118     253          *      69      118     253
- ----------------------------------------------------------------------------------------------------------------------------
Neuberger & Berman          25     76     130     277         25     76    130     277          *      76      130     277
AMT- Growth Portfolio
- ----------------------------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT-     26     79     135     287         26     79    135     287          *      79      135     287
Guardian Portfolio
- ----------------------------------------------------------------------------------------------------------------------------
Neuberger & Berman          23     72     123     263         23     72    123     263          *      72      123     263
AMT- Limited Maturity
Bond Portfolio
- ----------------------------------------------------------------------------------------------------------------------------
Neuberger & Berman          24     75     128     273         24     75    128     273          *      75      128     273
AMT Partners       
Portfolio
- ----------------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable        23     72     123     264         23     72    123     264          *      72      123     264
Account
Funds- Oppenheimer Bond
Fund
- ----------------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable        23     71     122     262         23     71    122     262          *      71      122     262
Account Funds-
Oppenheimer Global
Securities Fund
- ----------------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable        23     71     122     261         23     71    122     261          *      71      122     261
Account Funds-
Oppenheimer Growth Fund
- ----------------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable        23     71     122     261         23     71    122     261          *      71      122     261
Account
Funds- Oppenheimer
Multiple Strategies Fund
- ----------------------------------------------------------------------------------------------------------------------------
Strong Opportunity Fund     27     84     143     303         27     84    143     303          *      84      143     303
II, Inc.
- ----------------------------------------------------------------------------------------------------------------------------
Strong Variable             28     85     144     306         28     85    144     306          *      85      144     306
Insurance Funds, Inc.-
Discovery Fund II, Inc.
- ----------------------------------------------------------------------------------------------------------------------------
Strong Variable             31     95     161     339         31     95    161     339          *      95      161     339
Insurance Funds, Inc.-
International Stock
Fund II
- ----------------------------------------------------------------------------------------------------------------------------
Van Eck Worldwide           27     83     141     300         27     83    141     300          *      83      141     300
Insurance                                                                                     
Trust- Worldwide Bond Fund
- ----------------------------------------------------------------------------------------------------------------------------
Van Eck Worldwide           24     73     125     266         24     73    125     266          *      73      125     266
Insurance
Trust- Worldwide Emerging
Markets Fund
- ----------------------------------------------------------------------------------------------------------------------------
Van Eck Worldwide           28     84     144     305         28     84    144     305          *      84      144     305
Insurance
Trust- Worldwide Hard
Assets Fund
- ----------------------------------------------------------------------------------------------------------------------------
Van Kampen American         26     81     139     294         26     81    139     294          *      81      139     294
Capital Life Investment
Trust- Morgan Stanley
Real Estate Securities
Portfolio
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>
    

                                      10
                                   12 of 120
<PAGE>   13

   
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
                          If you surrender your Contract    If you do not surrender your      If you annuitize your Contract 
                           at the end of the applicable      Contract at the end of the        at the end of the applicable
                                time period                    applicable time period                 time period
- ----------------------------------------------------------------------------------------------------------------------------
                          1 Yr.  3 Yrs. 5 Yrs.  10 Yrs.      1 Yr. 3 Yrs  5 Yrs. 10 Yrs.      1 Yr.  3 Yrs.  5 Yrs.  10 Yrs.
- ----------------------------------------------------------------------------------------------------------------------------
<S>                         <C>    <C>    <C>     <C>         <C>    <C>   <C>     <C>         <C>     <C>     <C>     <C>
Warburg Pincus              29     90     153     323         29     90    153     323          *      90      153     323
Trust- International
Equity Portfolio
- ----------------------------------------------------------------------------------------------------------------------------
Warburg Pincus              30     92     156     328         30     92    156     328          *      92      156     328
Trust-Post- Venture
Capital Portfolio
- ----------------------------------------------------------------------------------------------------------------------------
Warburg Pincus              27     83     142     302         27     83    142     302          *      83      142     302
Trust- Small Company
Growth Portfolio
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>
*The Contracts sold under this prospectus do not permit Annuitizations during
the first two Contract Years.

The purpose of the Summary of Contract Expenses and Example is to assist the
Contract Owner in understanding the various costs and expenses that will be
borne directly or indirectly when investing in the Contract. The expenses of the
Variable Account as well as those of the Underlying Mutual Fund options are
reflected in the Example. For more complete descriptions of the expenses of the
Variable Account, see "Variable Account Charges and Other Deductions." For more
complete information regarding expenses paid out of the assets of the Underlying
Mutual Fund options, see the prospectus for each Underlying Mutual Fund.
Deductions for premium taxes may also apply but are not reflected in the Example
shown above (see "Premium Taxes").
    

                                       11
                                   13 of 120
<PAGE>   14

   
                                    SYNOPSIS

The Contracts can be categorized as follows: (1) Non-Qualified; (2) IRAs; (3)
Roth IRAs; (4) SEP IRAs; (5) Tax Sheltered Annuities; and (6) Qualified.

The initial first year Purchase Payment must be at least $15,000 and subsequent
Purchase Payments, if any, at least $1,000. The cumulative total of all purchase
payments under contracts issued by the Company on the life of any one Annuitant
may not exceed $1,000,000 without the prior consent of the Company (see
"Allocation of Purchase Payments and Contract Value").

The Company does not deduct a sales charge from Purchase Payments made for these
Contracts, nor is any sales charge deducted upon the surrender of the Contract.

The Company deducts a Mortality Risk Charge equal to an annual rate of 0.80% of
the daily net assets of the Variable Account for mortality risks 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 assets of the Variable
Account for the Company's risk by undertaking not to increase administrative
charges on the Contracts regardless of the actual administrative costs (see
"Expense Risk Charge").

The Company also assesses an Administration Charge equal to an annual rate of
0.20% of the daily net assets of the Variable Account. This charge is to
reimburse the Company for administrative expenses related to the issuance and
maintenance of the Contracts (see "Administration Charge").

Upon Annuitization, the selected Annuity Payment Option will begin (see "Annuity
Payment Option"). However, if the net amount to be applied to any Annuity
Payment Option on the Annuitization Date is less than $5,000, the Contract Value
may be distributed in lump sum in lieu of annuity payments. If any annuity
payment would be less than $50, the Company will have the right to change the
frequency of payments to such intervals as will result in payments of at least
$50. In no event, however, will annuity payments be made less frequently than
annually (see "Frequency and Amount of Annuity Payments").

Taxation of the Contracts will depend on the type of Contract issued (see
"FEDERAL TAX CONSIDERATIONS"). In addition, the Company will charge against the
Purchase Payments or the Contract Value the amount of any premium taxes levied
by a state or any other governmental entity (see "Premium Taxes").

The Contract Owner has a ten day free look to examine the Contract. Within ten
days of the date the Contract is received, it may be returned for any reason to
the Home Office at the address shown on page 1 of this prospectus. If the
Contract is returned to the Company in a timely manner, the Company will void
the Contract and refund the Contract Value in full unless otherwise required by
law. State and/or federal law may provide additional free look privileges. All
IRA, Roth IRA and SEP IRA refunds will be return of Purchase Payments (see
"Right to Revoke").
    



                                       12
                                   14 of 120
<PAGE>   15



CONDENSED FINANCIAL INFORMATION
Accumulation Unit values for an Accumulation Unit outstanding throughout the
period.
   
<TABLE>
<CAPTION>
                                                                                          
                                                                           NUMBER OF UNITS
                        BEGINNING UNIT     ENDING UNIT     PERCENT CHANGE   AT THE END OF              
         FUND               VALUE             VALUE        IN UNIT VALUE      THE PERIOD          YEAR
- -------------------------------------------------------------------------------------------------------------
<S>                       <C>               <C>                <C>              <C>               <C> 
American Century          10.871600         12.407611          14.13%           43,518            1997
Variable Portfolios,      10.000000         10.871600          8.72%            13,228            1996
Inc.- American Century
VP Balanced-Q
- -------------------------------------------------------------------------------------------------------------
American Century          10.871600         12.407611          14.13%           82,722            1997
Variable Portfolios,      10.000000         10.871600          8.72%            35,163            1996
Inc.- American
Century
VP Balanced-NQ
- -------------------------------------------------------------------------------------------------------------
American Century           9.371161         8.934300           -4.66%           51,907            1997
Variable Portfolios,      10.000000         9.371161           -6.29%           46,612            1996
Inc.- American Century
VP Capital
Appreciation-Q
- -------------------------------------------------------------------------------------------------------------
American Century           9.371161         8.934300           -4.66%           97,412            1997
Variable Portfolios,      10.000000         9.371161           -6.29%           83,063            1996
Inc.- American Century
VP Capital
Appreciation- NQ
- -------------------------------------------------------------------------------------------------------------
American Century          11.142834         13.027680          16.92%          111,405            1997
Variable Portfolios,      10.000000         11.142834          11.43%           27,097            1996
Inc.- American
Century
VP International-Q
- -------------------------------------------------------------------------------------------------------------
American Century          11.142834         13.027680          16.92%          266,987            1997
Variable Portfolios,      10.000000         11.142834          11.43%           77,343            1996
Inc.- American
Century
VP International-NQ
- -------------------------------------------------------------------------------------------------------------
American Century          10.142228         12.602262          24.26%           19,668            1997
Variable Portfolio,       10.000000         10.142228          1.42%              0              1996*
Inc.
Inc.- American Century
VP Value-Q
- -------------------------------------------------------------------------------------------------------------
American Century          10.142228         12.602262          24.26%          114,608            1997
Variable Portfolio,       10.000000         10.142228          1.42%              0              1996*
Inc.
Inc.- American
Century
VP Value-NQ
- -------------------------------------------------------------------------------------------------------------
Dreyfus Stock Index       11.644617         15.258148          31.03%          355,678            1997
Fund, Inc.-Q              10.000000         11.644617          16.45%           64,418            1996
- -------------------------------------------------------------------------------------------------------------
Dreyfus Stock Index       11.644617         15.258148          31.03%          704,237            1997
Fund, Inc.-NQ             10.000000         11.644617          16.45%          189,227            1996
- -------------------------------------------------------------------------------------------------------------
Dreyfus Variable          10.000000         10.184856          1.85%            1,527             1997*
Investment Fund-
Capital Appreciation
Portfolio-Q
- -------------------------------------------------------------------------------------------------------------
Dreyfus Variable          10.000000         10.184856          1.85%            35,595            1997*
Investment Fund-
Capital Appreciation
Portfolio-NQ
- -------------------------------------------------------------------------------------------------------------
Dreyfus Variable           9.986593         11.437343          14.53%           43,110            1997
Investment Fund-          10.000000         9.986593           -0.13%             0               1996*
Growth & Income
Portfolio-Q
- -------------------------------------------------------------------------------------------------------------
Dreyfus Variable           9.986593         11.437343          14.53%           64,938            1997
Investment Fund-          10.000000         9.986593           -0.13%             0               1996*
Growth & Income
Portfolio-NQ
- -------------------------------------------------------------------------------------------------------------
</TABLE>
    

                                       13
                                    15 of 120
<PAGE>   16



CONDENSED FINANCIAL INFORMATION, CONTINUED
Accumulation Unit values for an Accumulation Unit outstanding throughout the
period.
   
<TABLE>
<CAPTION>
                                                                                   NUMBER OF  
                                                                      PERCENT     UNITS AT THE           
                                  BEGINNING UNIT     ENDING UNIT     CHANGE IN     END OF THE
              FUND                     VALUE            VALUE       UNIT VALUE       PERIOD         YEAR
- -------------------------------------------------------------------------------------------------------------
<S>                                 <C>              <C>              <C>           <C>            <C> 
The Dreyfus Socially                11.402663        14.432845        26.57%        105,131        1997
Responsible Growth                  10.000000        11.402663        14.03%        10,096         1996
Fund, Inc.-Q
- -------------------------------------------------------------------------------------------------------------
The Dreyfus Socially                11.402663        14.432845        26.57%        127,251        1997
Responsible Growth                  10.000000        11.402663        14.03%        29,501         1996
Fund, Inc.-NQ
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income          10.958584        13.835418        26.25%        629,906        1997
Portfolio-Q                         10.000000        10.958584         9.59%        320,026        1996
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income          10.958584        13.835418        26.25%       1,499,279       1997
Portfolio-NQ                        10.000000        10.958584         9.59%        682,976        1996
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio-Q     11.057399        13.455923        21.69%        594,211        1997
                                    10.000000        11.057399        10.57%        230,586        1996
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio-NQ    11.057399        13.455923        21.69%       1,228,768       1997
                                    10.000000        11.057399        10.57%        910,947        1996
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP High                   10.970108        12.721046        15.96%        538,510        1997
Income Portfolio-Q                  10.000000        10.970108         9.70%        291,879        1996
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP High                   10.970108        12.721046        15.96%       1,050,615       1997
Income Portfolio-NQ                 10.000000        10.970108         9.70%        245,978        1996
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP                        10.915770        12.000570         9.94%        125,092        1997
Overseas Portfolio-Q                10.000000        10.915770         9.16%        36,697         1996
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP                        10.915770        12.000570         9.94%        176,490        1997
Overseas Portfolio-NQ               10.000000        10.915770         9.16%        95,229         1996
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP II                     11.029343        13.114181        18.90%        95,815         1997
Asset Manager                       10.000000        11.029343        10.29%        38,401         1996
Portfolio-Q
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP II                     11.029343        13.114181        18.90%        273,771        1997
Asset Manager                       10.000000        11.029343        10.29%        63,564         1996
Portfolio-NQ
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP II                     11.815914        14.455907        22.34%        625,349        1997
Contrafund Portfolio-Q              10.000000        11.815914        18.16%        255,409        1996
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP II                     11.815914        14.455907        22.34%        862,290        1997
Contrafund Portfolio-NQ             10.000000        11.815914        18.16%        400,821        1996
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP III Growth             10.000000        10.924397         9.24%        57,285         1997*
Opportunities Portfolio-Q
- -------------------------------------------------------------------------------------------------------------
Fidelity VIP III Growth             10.000000        10.924397         9.24%        213,473        1997*
Opportunities Portfolio-NQ
- -------------------------------------------------------------------------------------------------------------
Morgan Stanley Universal Funds,     10.000000         9.803540        -1.96%         1,079         1997*
Inc.- Emerging Markets Debt
Portfolio-Q
- -------------------------------------------------------------------------------------------------------------
Morgan Stanley Universal Funds,     10.000000         9.803540        -1.96%         9,814         1997*
Inc.- Emerging Markets Debt
Portfolio-NQ
- -------------------------------------------------------------------------------------------------------------
</TABLE>
    

                                       14
                                   16 OF 120
<PAGE>   17



CONDENSED FINANCIAL INFORMATION, CONTINUED
Accumulation Unit values for an Accumulation Unit outstanding throughout the 
period.
<TABLE>
<CAPTION>
   
                                                                                   NUMBER OF  
                                                                      PERCENT     UNITS AT THE           
                                  BEGINNING UNIT     ENDING UNIT     CHANGE IN     END OF THE
              FUND                     VALUE            VALUE       UNIT VALUE       PERIOD         YEAR
- --------------------------------------------------------------------------------------------------------------
<S>                                <C>              <C>              <C>            <C>             <C> 
NSAT- Capital Appreciation         11.889746        15.772381        32.66%         122,279         1997
Fund-Q                             10.000000        11.889746        19.00%         89,481          1996
- --------------------------------------------------------------------------------------------------------------
NSAT- Capital Appreciation         11.889746        15.772381        32.66%         168,800         1997
Fund-NQ                            10.000000        11.889746        19.00%         71,846          1996
- --------------------------------------------------------------------------------------------------------------
NSAT- Government                    10.149155        10.968893        8.08%         112,607         1997
Bond Fund-Q                         10.000000        10.149155        1.49%         30,956          1996
- --------------------------------------------------------------------------------------------------------------
NSAT- Government                    10.149155        10.968893        8.08%         244,780         1997
Bond Fund-NQ                        10.000000        10.149155        1.49%         97,767          1996
- --------------------------------------------------------------------------------------------------------------
NSAT- Money Market                  10.326243        10.711730        3.73%         638,508         1997
Fund-Q**                            10.000000        10.326243        3.26%         283,411         1996
- --------------------------------------------------------------------------------------------------------------
NSAT- Money Market                  10.326243        10.711730        3.73%        2,073,349        1997
Fund-NQ**                           10.000000        10.326243        3.26%         628,692         1996
- --------------------------------------------------------------------------------------------------------------
NSAT- Nationwide Small              12.152247        14.053920       15.65%         140,739         1997
Company Fund-Q                      10.000000        12.152247       21.52%         49,485          1996
- --------------------------------------------------------------------------------------------------------------
NSAT- Nationwide Small              12.152247        14.053920       15.65%         283,747         1997
Company Fund-NQ                     10.000000        12.152247       21.52%         69,854          1996
- --------------------------------------------------------------------------------------------------------------
NSAT- Total                         11.639579        14.846819       27.55%         157,002         1997
Return Fund-Q                       10.000000        11.639579       16.40%         32,415          1996
- --------------------------------------------------------------------------------------------------------------
NSAT- Total                         11.639579        14.846819       27.55%         229,416         1997
Return Fund-NQ                      10.000000        11.639579       16.40%         57,403          1996
- --------------------------------------------------------------------------------------------------------------
Neuberger & Berman                  10.469935        13.311087       27.14%         39,613          1997
AMT- Growth Portfolio-Q             10.000000        10.469935        4.70%          7,597          1996
- --------------------------------------------------------------------------------------------------------------
Neuberger & Berman                  10.469935        13.311087       27.14%         67,289          1997
AMT- Growth Portfolio-NQ            10.000000        10.469935        4.70%         50,629          1996
- --------------------------------------------------------------------------------------------------------------
Neuberger & Berman                  10.209208        10.739513        5.19%         232,553         1997
AMT- Limited Maturity               10.000000        10.209208        2.09%         123,635         1996
Bond Portfolio-Q
- --------------------------------------------------------------------------------------------------------------
Neuberger & Berman                  10.209208        10.739513        5.19%         369,140         1997
AMT- Limited Maturity               10.000000        10.209208        2.09%         274,872         1996
Bond Portfolio-NQ
- --------------------------------------------------------------------------------------------------------------
Neuberger & Berman                  12.248582        15.843430       29.35%         551,365         1997
AMT- Partners Portfolio-Q           10.000000        12.248582       22.49%         177,265         1996
- --------------------------------------------------------------------------------------------------------------
Neuberger & Berman                  12.248582        15.843430       29.35%         607,558         1997
AMT- Partners Portfolio-NQ          10.000000        12.248582       22.49%         214,292         1996
- --------------------------------------------------------------------------------------------------------------
</TABLE>
    

                                       15
                                   18 OF 120
<PAGE>   18



CONDENSED FINANCIAL INFORMATION, CONTINUED
Accumulation Unit values for an Accumulation Unit outstanding throughout the
period.
<TABLE>
<CAPTION>
   
                                                                           NUMBER OF UNITS
                       BEGINNING UNIT     ENDING UNIT     PERCENT CHANGE    AT THE END OF             
        FUND               VALUE             VALUE        IN UNIT VALUE      THE PERIOD           YEAR
- -------------------------------------------------------------------------------------------------------------
<S>                      <C>               <C>                <C>              <C>                <C> 
Oppenheimer VAF-         10.288722         11.077843          7.67%            102,577            1997
Oppenheimer Bond         10.000000         10.288722          2.89%            55,343             1996
Fund-Q
- -------------------------------------------------------------------------------------------------------------
Oppenheimer VAF-         10.288722         11.077843          7.67%            281,567            1997
Oppenheimer Bond         10.000000         10.288722          2.89%            152,075            1996
Fund-NQ
- -------------------------------------------------------------------------------------------------------------
Oppenheimer VAF-         11.201956         13.545830          20.92%           96,027             1997
Oppenheimer Global       10.000000         11.201956          12.02%           40,161             1996
Securities Fund-Q
- -------------------------------------------------------------------------------------------------------------
Oppenheimer VAF-         11.201956         13.545830          20.92%           226,937            1997
Oppenheimer Global       10.000000         11.201956          12.02%           75,124             1996
Securities Fund-NQ
- -------------------------------------------------------------------------------------------------------------
Oppenheimer VAF-         10.000000         10.420499          4.20%             7,039             1997*
Oppenheimer Growth
Fund-Q
- -------------------------------------------------------------------------------------------------------------
Oppenheimer VAF-         10.000000         10.420499          4.20%             6,625             1997*
Oppenheimer Growth
Fund-NQ
- -------------------------------------------------------------------------------------------------------------
Oppenheimer VAF-         11.129020         12.856596          15.52%           56,867             1997
Oppenheimer              10.000000         11.129020          11.29%            6,127             1996
Multiple Strategies
Fund-Q
- -------------------------------------------------------------------------------------------------------------
Oppenheimer VAF-         11.129020         12.856596          15.52%           193,943            1997
Oppenheimer              10.000000         11.129020          11.29%           34,052             1996
Multiple Strategies
Fund-NQ
- -------------------------------------------------------------------------------------------------------------
Strong Variable           9.903046         10.870948          9.77%            27,509             1997
Insurance Funds,         10.000000         9.903046           -0.97%           27,130             1996
Inc.- Discovery
Fund II, Inc.-Q
- -------------------------------------------------------------------------------------------------------------
Strong Variable           9.903046         10.870948          9.77%            73,785             1997
Insurance Funds,         10.000000         9.903046           -0.97%           55,312             1996
Inc.- Discovery
Fund II, Inc.-NQ
- -------------------------------------------------------------------------------------------------------------
Strong Variable          10.462103         8.916485          -14.77%           88,170             1997
Insurance Funds,         10.000000         10.462103          4.62%            61,841             1996
Inc.- International
Stock Fund II-Q
- -------------------------------------------------------------------------------------------------------------
Strong Variable          10.462103         8.916485          -14.77%           236,119            1997
Insurance Funds,         10.000000         10.462103          4.62%            154,841            1996
Inc.- International
Stock Fund II-NQ
- -------------------------------------------------------------------------------------------------------------
Strong Opportunity       11.319705         13.995266          23.64%           436,276            1997
Fund II, Inc.-Q          10.000000         11.319705          13.20%           312,712            1996
- -------------------------------------------------------------------------------------------------------------
Strong Opportunity       11.319705         13.995266          23.64%           513,631            1997
Fund, II Inc.-NQ         10.000000         11.319705          13.20%           302,280            1996
- -------------------------------------------------------------------------------------------------------------
Van Eck Worldwide        10.189870         10.281856          0.90%            52,244             1997
Insurance Trust -        10.000000         10.189870          1.90%            39,599             1996
Worldwide Bond
Fund-Q
- -------------------------------------------------------------------------------------------------------------
Van Eck Worldwide        10.189870         10.281856          0.90%            135,652            1997
Insurance Trust-         10.000000         10.189870          1.90%            36,398             1996
Worldwide Bond
Fund-NQ
- -------------------------------------------------------------------------------------------------------------
</TABLE>
    

                                      16
                                   18 of 120
<PAGE>   19



CONDENSED FINANCIAL INFORMATION, CONTINUED
Accumulation Unit values for an Accumulation Unit outstanding throughout the
period.
   
<TABLE>
<CAPTION>
                                                                                           
                                                                           NUMBER OF UNITS
                       BEGINNING UNIT     ENDING UNIT     PERCENT CHANGE    AT THE END OF             
        FUND               VALUE             VALUE        IN UNIT VALUE      THE PERIOD           YEAR
- -------------------------------------------------------------------------------------------------------------
<S>                      <C>               <C>                <C>              <C>                <C> 
Van Eck Worldwide             10.077496        8.778805         -12.89%           65,901            1997
Insurance Trust-              10.000000        10.077496         0.77%              0               1996*
Worldwide Emerging
Markets Fund-Q
- ----------------------------------------------------------------------------------------------------------------
Van Eck Worldwide             10.077496        8.778805         -12.89%          109,850            1997
Insurance Trust-              10.000000        10.077496         0.77%             750              1996*
Worldwide Emerging
Markets Fund-NQ
- ----------------------------------------------------------------------------------------------------------------
Van Eck Worldwide             10.132333        9.817789          -3.10%           36,777            1997
Insurance Trust- Worldwide    10.000000        10.132333         1.32%            22,227            1996
Hard Assets Fund-Q
- ----------------------------------------------------------------------------------------------------------------
Van Eck Worldwide             10.132333        9.817789          -3.10%          110,634            1997
Insurance Trust- Worldwide    10.000000        10.132333         1.32%            48,531            1996
Hard Assets-NQ
- ----------------------------------------------------------------------------------------------------------------
Van Kampen American           13.626341        16.312466         19.71%          143,467            1997
Capital Life Investment       10.000000        13.626341         36.26%           63,345            1996
Trust- Morgan Stanley
Real Estate Securities
Portfolio-Q
- ----------------------------------------------------------------------------------------------------------------
Van Kampen American           13.626341        16.312466         19.71%          312,287            1997
Capital Life Investment       10.000000        13.626341         36.26%           65,843            1996
Trust- Morgan Stanley
Real Estate Securities
Portfolio-NQ
- ----------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust-         10.450529        10.066530         -3.67%          224,358            1997
International Equity          10.000000        10.450529         4.51%           113,387            1996
Portfolio-Q
- ----------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust-         10.450529        10.066530         -3.67%          501,764            1997
International Equity          10.000000        10.450529         4.51%           278,224            1996
Portfolio-NQ
- ----------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust-         10.163437        11.351955         11.69%           7,811             1997
Post-Venture Capital          10.000000        10.163437         1.63%              0               1996*
Portfolio-Q
- ----------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust-         10.163437        11.351955         11.69%           37,566            1997
Post-Venture Capital          10.000000        10.163437         1.63%             726              1996*
Portfolio-NQ
- ----------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust-         11.231071        12.800371         13.97%          182,340            1997
Small Company Growth          10.000000        11.231071         12.31%          104,843            1996
Portfolio-Q
- ----------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust-         11.231071        12.800371         13.97%          496,268            1997
Small Company Growth          10.000000        11.231071         12.31%          314,236            1996
Portfolio-NQ
- ----------------------------------------------------------------------------------------------------------------
</TABLE>

     *The Dreyfus Variable Investment Fund-Capital Appreciation Portfolio,
      Fidelity VIP III Growth Opportunities Portfolio, Morgan Stanley Universal
      Funds, Inc.-Emerging Markets Debt Portfolio, and Oppenheimer VAF-
      Oppenheimer Growth Fund were added July 14, 1997. Consequently, the
      Condensed Financial Information reflects Accumulation Unit values for the
      Accumulation Units outstanding for the period from July 14, 1997 to
      December 31. 1997. The American Century Variable Portfolio, Inc. -
      American Century VP Value, Dreyfus Variable Investment Fund - Growth &
      Income Portfolio, Van Eck Worldwide Insurance Trust - Worldwide Emerging
      Markets Fund, and Warburg Pincus Trust - Post-Venture Capital Portfolio
      were added December 23, 1996. Consequently, the Condensed Financial
      Information reflects Accumulation Unit values for the Accumulation Units
      outstanding for the period from December 23, 1996 to December 31, 1996.

    **The 7-day yield on the Money Market Fund as of December 31, 1997 was
      3.89%.
    

The American Century Variable Portfolios, Inc.- American Century VP Income &
Growth, NSAT- Nationwide Small Cap Value Fund and Neuberger Berman AMT -
Guardian Portfolio were added to the Variable Account on May 1, 1998.
Consequently, no Condensed Financial Information is available.


                                       17
                                   19 of 120

<PAGE>   20


   
                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY

The Company is a stock life insurance company organized under the laws of the
State of Ohio in February 1981. The Company is a member of the "Nationwide
Insurance Enterprise" with its Home Office at One Nationwide Plaza, Columbus,
Ohio 43215. The Company is a provider of life insurance and annuities.

                       NATIONWIDE ADVISORY SERVICES, INC.

The Contracts are distributed by the General Distributor, Nationwide Advisory
Services, Inc. ("NAS"), Three Nationwide Plaza, Columbus, Ohio 43215. NAS is a
wholly owned subsidiary of Nationwide Life Insurance Company.

                              THE VARIABLE ACCOUNT

The Variable Account was established as Financial Horizons VA Separate Account-2
by the Company on March 6, 1991, pursuant to Ohio law. The name of the Variable
Account was subsequently changed to Nationwide VA Separate Account-B pursuant to
a resolution by the Board of Directors. The Company has caused the Variable
Account to be registered with the SEC as a unit investment trust pursuant to the
provisions of the Investment Company Act of 1940 ("1940 Act"). Such registration
does not involve supervision of the management of the Variable Account or of the
Company by the SEC.

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 of the Variable Account,
whether or not realized, are credited to or charged against the Variable Account
without regard to other income, gains, or losses of the Company. Purchase
Payments are allocated among one or more Sub-Accounts corresponding to one or
more of the Underlying Mutual Funds 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, IRAs, Roth IRAs, SEP IRAs and Tax Sheltered Annuities
and one such Sub-Account contains the Underlying Mutual Fund shares attributable
to Accumulation Units under Non-Qualified Contracts.

UNDERLYING MUTUAL FUND OPTIONS

A Contract Owner may choose from among a number of different Underlying Mutual
Fund options. See the Appendix which contains a summary of investment objectives
for each Underlying Mutual Fund. More detailed information may be found in the
current prospectus for each Underlying Mutual Fund. Prospectuses for the
Underlying Mutual Funds should be read in conjunction with this prospectus. A
copy of each prospectus may be obtained without charge from the Company by
calling 1-800-848-6331, TDD 1-800-238-3035, or writing P.O. Box 16609, Columbus,
Ohio 43216-6609. 

The Underlying Mutual Fund options are NOT available to the general public      
directly.The Underlying Mutual Funds are available as investment options in
variable life insurance policies or variable annuity contracts issued by life
insurance companies or, in some cases, through participation in certain
qualified pension or retirement plans.

Some of the Underlying Mutual Funds have been established by investment advisers
which manage publicly traded mutual funds having similar names and investment
objectives. While some of the Underlying Mutual Funds may be similar to, and may
in fact be modeled after, publicly traded mutual funds, Contract purchasers
should understand that the Underlying Mutual Funds are not otherwise directly
related to any publicly traded mutual fund. Consequently, the investment
performance of publicly traded mutual funds and any corresponding Underlying
Mutual Funds may differ substantially.

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
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 in which the Underlying Mutual Funds participate. A conflict
may occur due to a number of reasons including, a change in law affecting the
operations of variable life insurance policies and variable annuity contracts or
differences in the voting instructions of the Contract Owners and those of other
companies. In the event of conflict, the Company will take any steps necessary
to protect the Contract Owners
    

                                       18
                                   20 of 120
<PAGE>   21


and variable annuity payees, including withdrawal of the Variable Account from
participation in the Underlying Mutual Fund(s) involved in the conflict.

VOTING RIGHTS
   
Voting rights under the Contracts apply ONLY with respect to amounts allocated
to the Sub-Accounts. In accordance with its view of applicable law, the Company
will vote the shares of the Underlying Mutual Funds at regular and special
meetings of the shareholders. These shares will be voted in accordance with
instructions received from Contract Owners. If the 1940 Act or any regulation
thereunder should be amended or if the present interpretation changes permitting
the Company to vote the shares of the Underlying Mutual Funds in its own right,
it may elect to do so.

The Contract Owner is the person who has the voting interest under the Contract.
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 by the Net Asset Value of the Underlying Mutual Fund corresponding
to the Sub-Account. The number of shares which may be voted will be determined
as of the date chosen by the Company not more than 90 days prior to the meeting
of the Underlying Mutual Fund. Each person having a voting interest will receive
periodic reports relating to the Underlying Mutual Fund, proxy material and a
form with which to give such voting instructions.
    

Voting instructions will be solicited by written communication at least 21 days
prior to such meeting. Underlying Mutual Fund shares 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.

SUBSTITUTION OF SECURITIES

   
If shares of the Underlying Mutual Fund options are no longer 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 is
inappropriate, the Company may eliminate Sub-Accounts, combine two or more
Sub-Accounts, or substitute shares of another underlying mutual fund for
underlying mutual fund shares already purchased or to be purchased in the future
with Purchase Payments under the Contract. No substitution of securities in the
Variable Account may take place without prior approval of the SEC.
    

                  VARIABLE ACCOUNT CHARGES AND OTHER DEDUCTIONS

EXPENSES OF VARIABLE ACCOUNT

The Variable Account is responsible for the following types of expenses: (1)
administrative expenses relating to the issuance and maintenance of the
Contracts; (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 that the Mortality Risk, Expense Risk and
Administration Charges described in this prospectus will not change regardless
of actual expenses. If these charges are insufficient to cover these expenses,
the loss will be borne by the Company.

MORTALITY RISK CHARGE

   
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 assets of the Variable Account. By guaranteeing the Contract's
annuity rate, the Company assumes the Mortality Risk. These guarantees cannot
change regardless of the death rates of persons receiving annuity payments or of
the general population.
    

EXPENSE RISK CHARGE

   
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 assets of the Variable Account. The Company will not increase
charges for administration of the Contracts regardless of its actual expenses.
    


                                       19
                                   21 of 120
<PAGE>   22



ADMINISTRATION CHARGE

   
The Company assesses an Administration Charge equal on an annual basis to 0.20%
of the daily net assets of the Variable Account. The Administrative Charge is
designed only to reimburse the Company for administrative expenses.
    

PREMIUM TAXES

   
The Company will charge against the Contract Value any premium taxes levied by a
state or any other government entity upon Purchase Payments received by the
Company. Premium tax rates currently range from 0% to 3.5%. This range is
subject to change. The method used to recoup premium tax will be determined by
the Company at its sole discretion in compliance with state law. The Company
currently deducts such charges from the Contract Value either at: (1) the time
the Contract is surrendered; (2) Annuitization; or (3) such earlier date as the
Company may become subject to such taxes.
    

                            OPERATION OF THE CONTRACT

INVESTMENTS OF THE VARIABLE ACCOUNT

   
The Contract Owner may have Purchase Payments allocated among one or more of the
Sub-Accounts. Shares of the respective Underlying Mutual Fund options specified
by the Contract Owner are purchased at Net Asset Value for the respective
Sub-Account(s) and converted into Accumulation Units. The Contract Owner may
change the election as to allocation of Purchase Payments or may elect to
exchange amounts among the Sub-Accounts. Such transactions may be subject to
conditions imposed by the Underlying Mutual Funds, as well as those set forth in
the Contracts.
    

ALLOCATION OF PURCHASE PAYMENTS AND CONTRACT VALUE

Purchase Payments are allocated to one or more Sub-Accounts in accordance with
the designation of the Underlying Mutual Funds by the Contract Owner and
converted into Accumulation Units.

   
The initial first year Purchase Payment must be at least $15,000 and additional
payments, if any, must be at least $1,000. 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
by the Company on the life of any one Annuitant may not exceed $1,000,000
without prior consent of the Company.

The initial Purchase Payment allocated to designated Sub-Accounts will be priced
no 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. 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 business 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
complete. Thereafter, subsequent Purchase Payments will be priced on the basis
of the 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; Martin Luther King, Jr. Day; Presidents Day; Good
Friday; Memorial Day; Independence Day; Labor Day; Thanksgiving; and Christmas.
    

VALUE OF AN ACCUMULATION UNIT

   
The Accumulation Unit value for any 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. Though the number of Accumulation Units
will not change as a result of investment experience, the value of an
Accumulation Unit may increase or decrease from Valuation Period to Valuation
Period.
    


                                       20
                                   22 of 120
<PAGE>   23



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; and
    

            (2) the per share amount of any dividend or capital gain
                Distributions made by the Underlying Mutual Fund held in the
                Sub-Account if the "ex-dividend" date occurs during the current
                Valuation Period.

       (b) is the Net Asset Value per share of the Underlying Mutual Fund held
           in the Sub-Account determined at the end of the immediately preceding
           Valuation Period.

   
       (c) is a factor representing the daily Mortality Risk Charge, Expense
           Risk Charge and Administration Charge. Such factor is equal to an
           annual rate of 1.45% of the daily net assets of the Variable Account.
    

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 the Mortality Risk Charge, Expense Risk Charge, and Administration
Charge.

DETERMINING THE CONTRACT VALUE

   
The Contract Value is the sum of all Accumulation Units. The number of
Accumulation Units credited to each Sub-Account is determined by dividing the
net amount allocated to the Sub-Account by the Accumulation Unit value for the
Sub-Account for the Valuation Period during which the Purchase Payment is
received 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 will be deducted.
    

RIGHT TO REVOKE

   
The Contract Owner has a ten day free look to examine the Contract. Within ten
days of the date the Contract is received, it may be returned for any reason to
the Home Office at the address shown on page 1 of this prospectus. If the
Contract is returned to the Company in a timely manner, the Company will void
the Contract and refund the Contract Value in full, unless otherwise required by
law. State and/or federal law may provide additional free look privileges.
All IRA, Roth IRA and SEP-IRA refunds will be return of Purchase Payments.

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

   
Transfers among the Sub-Accounts are permitted 12 times per year. Once the
Contract has been Annuitized, transfers may only be made on each anniversary of
the Annuitization Date. The Contract Owner's value in each Sub-Account will be
determined as of the date the transfer request is received in good order at the
Home Office.
    

Transfers 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 Contract Owner's election. The Company will
employ reasonable procedures to confirm that instructions communicated by
telephone are genuine. Such procedures may include the following: requesting
identifying information, such as name, contract number, Social Security Number,
and/or personal identification number; tape recording all telephone
transactions; or providing written confirmation thereof to both the Contract
Owner and any agent of record, at the last address of record; or such other
procedures as the Company may deem reasonable. Although the Company's failure to
follow reasonable procedures may result in the Company's liability for any
losses due to unauthorized or fraudulent telephone transfers, the Company will
not be liable for following instructions communicated by telephone which it
reasonably believes to be genuine. Any losses incurred pursuant to actions taken
by the Company in reliance on telephone instructions reasonably believed to be
genuine will be borne by the Contract Owner.

                                       21
                                   23 of 120
<PAGE>   24

Contracts described in this prospectus may be sold to individuals who
independently utilize the services of a firm or individual engaged in market
timing. Generally, such firms or individuals obtain authorization from multiple
Contract Owners to make transfers and exchanges among the Sub-Accounts on the
basis of perceived market trends. Because of the unusually large transfers of
funds associated with some of these transactions, the ability of the Company or
Underlying Mutual Funds to process such transactions may be compromised, and the
execution of such transactions may possibly disadvantage or work to the
detriment of other Contract Owners not utilizing market timing services.

Accordingly, the right to exchange Contract Values among the Sub-Accounts may be
subject to modification if such rights are exercised by a market timing firm or
any other third party authorized to initiate transfer or exchange transactions
on behalf of multiple Contract Owners. THE RIGHTS OF INDIVIDUAL CONTRACT OWNERS
TO EXCHANGE CONTRACT VALUES, WHEN INSTRUCTIONS ARE SUBMITTED DIRECTLY BY THE
CONTRACT OWNER, OR BY THE CONTRACT OWNER'S REPRESENTATIVE OF RECORD AS
AUTHORIZED BY THE EXECUTION OF A VALID NATIONWIDE LIMITED POWER OF ATTORNEY
FORM, WILL NOT BE MODIFIED IN ANY WAY. In modifying such rights, the Company
may, among other things, not accept: (1) the transfer or exchange instructions
of any agent acting under a power of attorney on behalf or more than one
Contract Owner; or (2) the transfer or exchange instructions of individual
Contract Owners who have executed preauthorized transfer or exchange forms which
are submitted by market timing firms or other third parties on behalf of more
than one Contract Owner at the same time. The Company will not impose any such
restrictions or otherwise modify exchange rights unless such action is
reasonably intended to prevent the use of such rights in a manner that will
disadvantage or potentially impair the contract rights of other Contract Owners.

CONTRACT OWNERSHIP

   
Unless the Contract otherwise provides, the Contract Owner has all rights under
the Contract. PURCHASERS NAMING SOMEONE OTHER THAN THEMSELVES AS OWNER WILL HAVE
NO RIGHTS UNDER THE CONTRACT. Prior to the Annuitization Date, the Contract
Owner may name a new Contract Owner in Non-Qualified Contracts. Such change may
be subject to state and federal gift taxes and may also result in federal income
taxation. Any change of Contract Owner designation will automatically revoke any
prior Contract Owner designation. Once proper notice of the change is recorded
by the Home Office, the change will become effective as of the date the written
request was signed. A change of Contract Owner will not apply and will not be
effective with respect to any payment made or action taken by the Company prior
to the time that the change was recorded by the Home Office.

Prior to the Annuitization Date, the Contract Owner may request a change in the
Annuitant, the Contingent Annuitant, Contingent Owner, Beneficiary, or
Contingent Beneficiary. Such a request must be made in writing on a form
acceptable to the Company and must be signed by the Contract Owner. Such request
must be received at the Home Office prior to the Annuitization Date. Any such
change is subject to review and approval by the Company. If the Contract Owner
is not a natural person and there is a change of the Annuitant, Distributions
will be made as if the Contract Owner died at the time of such change.
    

On the Annuitization Date, the Annuitant will become the Contract Owner.

JOINT OWNERSHIP

   
Joint Owners must be spouses at the time joint ownership is requested, unless
otherwise required by law. If a Joint Owner is named, the Joint Owner will
possess an undivided interest in the Contract. The exercise of any ownership
right in the Contract will require a written request signed by both Joint
Owners. The Company will not be liable for any loss, liability, cost, or expense
for acting in accordance with the instructions of either Joint Owners.
    

CONTINGENT OWNERSHIP

   
The Contingent Owner is the person who may receive certain benefits under the
Contract if a Contract Owner, who is not the Annuitant, dies prior to the
Annuitization Date and there is no surviving Joint Owner. If no Contingent Owner
survives a Contract Owner and there is no surviving Joint Owner, all rights and
interest of the Contingent Owner will vest in the Contract Owner's estate. If a
Contract Owner, who is also the Annuitant, dies before the Annuitization Date
the Contingent Owner will not have any rights in the Contract, unless the
Contingent Owner is also the named Beneficiary.

Subject to the terms of any existing assignment, the Contract Owner may change
the Contingent Owner prior to the Annuitization Date by written notice to the
Company. Once proper notice of the change is recorded by the Home Office, the
change will become effective as of the date the written request was signed,
whether or not the Contract 
    
                                       22
                                   24 of 120
<PAGE>   25



Owner 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.

BENEFICIARY

The Beneficiary is the person(s) who may receive certain benefits under the
Contract in the event the Annuitant dies prior to the Annuitization Date. If
more than one Beneficiary survives the Annuitant, each will share equally unless
otherwise specified in the Beneficiary designation. If no Beneficiary survives
the Annuitant, all rights and interest of the Beneficiary will vest in the
Contingent Beneficiary. If more than one Contingent Beneficiary survives, each
will share equally unless otherwise specified in the Contingent Beneficiary
designation. If no Contingent Beneficiaries survive the Annuitant, all rights
and interest of the Contingent Beneficiary will vest with the Contract Owner or
the estate of the last surviving Contract Owner.

   
Subject to the terms of any existing assignment, the Contract Owner may change
the Beneficiary or Contingent Beneficiary during the lifetime of the Annuitant
by written notice to the Company. Once proper notice of the change is recorded
by the Home Office, the change will become effective as of the date the written
request was signed, whether or not the 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.
    

SURRENDER (REDEMPTION)

   
Prior to the earlier of the Annuitization Date or the death of the Annuitant,
the Company will allow the Contract Owner to surrender a portion or all of the
Contract Value. The request for surrender must be made in writing and must
include the Contract when surrendering the Contract in full. In some cases the
Company will require additional documentation. The Company may require that the
signature(s) be guaranteed by a member firm of a major stock exchange or other
depository institution qualified to give such a guaranty.

When requested, the Company will surrender a number of Accumulation Units from
all Sub-Accounts in which the Contract Owner has an interest equal to the gross
dollar amount requested. The number of Accumulation Units surrendered from each
Sub-Account will be in the same proportion that the Contract Owner's interest in
the Sub-Accounts bears to the total Contract Value.

The Company will pay any amounts surrendered from the Sub-Accounts within 7
days. However, the Company reserves the right to suspend or postpone the date of
any payment of any benefit or values for any Valuation Period when: (1) the New
York Stock Exchange ("Exchange") is closed; (2) trading on the Exchange is
restricted; (3) 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 SEC, by order, permits such
suspension or postponement for the protection of security holders. The
applicable rules and regulations of the SEC will govern as to whether the
conditions prescribed in (2) and (3) exist.
    

The Contract Value on surrender may be more or less than the total of Purchase
Payments made by a Contract Owner, depending on the market value of the
Underlying Mutual Fund shares.

SURRENDERS UNDER A QUALIFIED CONTRACT OR TAX SHELTERED ANNUITY CONTRACT

Except as provided below, the Contract 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 Annuitant:

   
       A.   The surrender of Contract Value attributable to contributions made
            pursuant to a qualified cash or deferred arrangement (within the
            meaning of Code Section 402(g)(3)(A)), a salary reduction agreement
            (within the meaning of Code Section 402(g)(3)), or transfers from a
            Custodial Account described in Section 403(b)(7) of the Code, 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 Section A above also apply to:


                                       23
                                   25 of 120


<PAGE>   26

           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 of a Tax Sheltered Annuity in the event of a ten
day free look, the Company will agree to transfer the proceeds to another
contract which meets the requirements of Section 403(b) of the Code, upon proper
direction by the Contract Owner. The foregoing is the Company's understanding of
the withdrawal restrictions which are currently applicable under Code Section
401(k)(2)(B), Code Section 403(b)(11) and Revenue Ruling 90-24. Such
restrictions are subject to legislative change and/or reinterpretation.
Distributions pursuant to Qualified Domestic Relations Orders will not be
considered to be a violation of the restrictions stated in this provision.

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

LOAN PRIVILEGE

   
Prior to the Annuitization Date, the Contract Owner of a Qualified Contract or
Tax Sheltered Annuity Contract may receive a loan from the Contract Value
subject to the terms of the Contract, the plan, and the Code, which may impose
restrictions on loans.

Loans from Qualified Contracts or Tax Sheltered Annuities are available
beginning 30 days after the Date of Issue. The Contract Owner may borrow a
minimum of $1,000, unless a lower minimum amount is mandated by state law. 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
in this provision. For salary reduction Tax Sheltered Annuities, loans may only
be secured by 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. The Company will transfer to the collateral fixed account the
Sub-Account's Accumulation Units in proportion to the assets in each option
until the required balance is reached or all such Accumulation Units are
exhausted. No withdrawal charges are deducted at the time of the loan, or on the
transfer from the Variable Account to the collateral fixed account.

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

Loans must be repaid in substantially level payments, not less frequently than
quarterly, within five years. Loans used to purchase the principal residence of
the Contract Owner must be repaid within 15 years. During the loan term, the
outstanding balance of the loan will continue to earn interest at an annual rate
as specified in the loan agreement. Loan repayments will consist of principal
and interest in amounts set forth in the loan agreement. Loan repayments will be
processed in the same manner as a Purchase Payment. Loan repayments will be
allocated among the Sub-Accounts in accordance with the Contract, unless the
Contract Owner and the Company agree to amend the Contract at a later date on a
case by case basis.

Any amounts distributed will be reduced by the amount of the loan outstanding,
plus accrued interest, if:
    

                                       24

                                   26 of 120

<PAGE>   27

   
       (1) the Contract is surrendered; 

       (2) the Contract Owner/Annuitant dies; or

       (3) the Contract Owner who is not the Annuitant dies prior to
           Annuitization.

In addition, the Contract Value will be reduced by the amount of any outstanding
loans plus accrued interest if annuity payments begin while the loan is
outstanding. Until the loan is repaid, the Company reserves the right to
restrict any transfer of the Contract which would otherwise qualify as a
transfer as permitted in the 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, the
entire loan will be treated as a deemed Distribution, will be taxable to the
borrower, and may be subject to the early withdrawal tax penalty. Interest will
continue to accrue on the loan after default. 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. 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 Qualified Plan or Tax Sheltered Annuity 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 loan's term or
procedures if there is a change in applicable law. The Company also reserves the
right to assess a loan processing fee.

IRAs, Roth IRAs, SEP IRAs and Non-Qualified Contracts are not eligible for
loans.

ASSIGNMENT

The Contract Owner of a Non-Qualified Contract may assign some or all rights
under the Contract at any time during the lifetime of the Annuitant prior to the
Annuitization Date. Once proper notice of assignment is recorded by the Home
Office, the assignment will become effective as of the date the written request
was signed. The Company is not responsible for the validity or tax consequences
of any assignment. The Company will not be liable for any payment or other
settlement made by the Company before recording 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.

Any portion of the Contract Value, which is pledged or assigned, will be treated
as a Distribution and will be included in gross income to the extent that the
cash value exceeds the investment in the Contract for the taxable year in which
it was pledged or assigned. In addition, any Contract Value assigned may be
subject to a tax penalty equal to 10% of the amount which is included in gross
income. All rights in the Contract are personal to the Contract Owner and may
not be assigned without written consent of the Company. Assignment of the entire
Contract Value may cause the portion of the Contract Value exceeding the total
investment in the Contract and previously taxed amounts to be included in gross
income for federal income tax purposes each year that the assignment is in
effect.

IRAs, Roth IRAs, SEP IRAs, Tax Sheltered Annuities and Qualified Contracts may
not be assigned, pledged or otherwise transferred except under such conditions
as may be allowed by law.
    
                                       25
                                   27 of 120

<PAGE>   28

   
                             CONTRACT OWNER SERVICES

ASSET REBALANCING- The Contract Owner may direct the automatic reallocation of
Contract Values to the Sub-Accounts on a predetermined percentage basis. Asset
Rebalancing will occur every three months or on another frequency authorized by
the Company. 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 reallocation will occur on the first business day
after that day. Asset Rebalancing requests must be in writing on a form provided
by the Company. The Contract Owner may want to contact a financial adviser to
discuss the use of Asset Rebalancing.

Asset Rebalancing may be subject to employer imposed limitations or restrictions
for Contracts issued to a Qualified Plan or Tax Sheltered Annuity Plan.

The Company reserves the right to discontinue establishing new Asset Rebalancing
programs. The Company also reserves the right to assess a processing fee for
this service.

DOLLAR COST AVERAGING- If the Contract Value is $15,000 or more, the Contract
Owner may direct the Company to automatically transfer a specified amount from
the Fidelity VIP High Income Portfolio, NSAT-Government Bond Fund, NSAT-Money   
Market Fund, or the Neuberger & Berman AMT-Limited Maturity Bond Portfolio to
any other Sub-Account. Dollar Cost Averaging will occur on a monthly basis or
on another frequency permitted by the Company. Dollar Cost Averaging is a
long-term investment program which provides for regular, level investments over
time. There is no guarantee that Dollar Cost Averaging will result in a profit
or protect against loss. The minimum monthly transfer is $100. Transfers will
be processed until either the value in the originating Sub-Account is exhausted
or the Contract Owner instructs the Home Office in writing to cancel the
transfers.

The Company reserves the right to discontinue establishing new Dollar Cost
Averaging programs. The Company also reserves the right to assess a processing
fee for this service.

SYSTEMATIC WITHDRAWALS- A Contract Owner may elect in writing to begin receiving
withdrawals of a specified dollar amount (of at least $100) on a monthly,
quarterly, semi-annual, or annual basis. Unless otherwise instructed, the
withdrawals will be taken from the Sub-Accounts on a prorated basis. Unless
otherwise directed by the Contract Owner, the Company will withhold any
applicable federal income taxes. The IRS may assess a 10% penalty tax if the
Contract Owner is under age 59-1/2, unless the Contract Owner has made an
irrevocable election of Distributions of substantially equal payments.
Withdrawals may be discontinued at any time by notifying the Home Office in
writing.

The Company reserves the right to discontinue establishing new Systematic
Withdrawal programs. The Company also reserves the right to assess a processing
fee for this service. Systematic Withdrawals are not available prior to the
expiration of the ten day free look provision of the Contract (see "Right to
Revoke").

          ANNUITY PAYMENT PERIOD, DEATH BENEFIT AND OTHER DISTRIBUTIONS

ANNUITY COMMENCEMENT DATE

An Annuity Commencement Date will be selected. Such date will be the first day
of a calendar month unless otherwise agreed upon. The date must be at least 2
years after the Date of Issue. In the event the Contract is issued subject to
the terms of a Qualified Plan or Tax Sheltered Annuity Plan, Annuitization may
occur during the first 2 years subject to approval by the Company.

The Annuity Commencement Date may be changed by the Contract Owner in writing
subject to approval by the Company.

ANNUITIZATION

Annuitization is irrevocable once payments have begun. When making an
Annuitization election, the Annuitant must choose:

     (1) an Annuity Payout Option; and

     (2) whether the Variable Account value will be applied to a Variable
         Payment Annuity, a Fixed Payment Annuity or an available combination.

Payments under a Fixed Payment Annuity are guaranteed by the Company as to the
dollar amount during the annuity payment period. The dollar amount of each
payment under a Variable Payment Annuity will vary 
    

                                       26
                                   28 of 120
<PAGE>   29



   
depending on the performance of the selected Underlying Mutual Fund options. The
dollar amount of each variable payment could be higher or lower than a previous
payment.

FIXED PAYMENT ANNUITY - FIRST AND SUBSEQUENT PAYMENTS

The first payment under a Fixed Payment Annuity will be determined by applying
the portion of the total Contract Value specified by the Contract Owner to the
Fixed Payment Annuity table then in effect for the Annuity Payment Option
elected, after deducting any applicable premium taxes from the total Contract
Value. This will be done at the Annuitization Date on an age last birthday
basis. Subsequent payments will remain level unless the Annuity Payment Option
elected provides otherwise. The Company does not credit discretionary interest
paid by the Company to payments during the annuity payment period.

VARIABLE PAYMENT ANNUITY - FIRST AND SUBSEQUENT PAYMENTS

The first payment under a Variable Payment Annuity will be determined by
applying the portion of the total Contract Value specified by the Contract Owner
to the Variable Payment Annuity table then in effect for the Annuity Payment
Option elected, after deducting any applicable premium taxes from the total
Contract Value. This will be done at the Annuitization Date on an age last
birthday basis. The dollar amount of the first payment 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.

VARIABLE PAYMENT ANNUITY - ASSUMED INVESTMENT RATE

A 3.5% assumed investment rate is built into the Variable Payment Annuity
purchase rate basis 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 net
investment rate is at the annual rate of 3.5%, the annuity payments will be
level.

VARIABLE PAYMENT ANNUITY - VALUE OF AN ANNUITY UNIT

The value of an Annuity Unit for a Sub-Account for any subsequent Valuation
Period is determined by multiplying the Annuity Unit value from 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 Variable Payment Annuity purchase rate basis in the
Contracts (see "Net Investment Factor").

VARIABLE PAYMENT ANNUITY - EXCHANGES AMONG UNDERLYING MUTUAL FUND OPTIONS

During the annuity payment period, exchanges among the Underlying Mutual Fund
options must be made in writing and the exchange will take place on the
anniversary of the Annuitization Date.

FREQUENCY AND AMOUNT OF ANNUITY PAYMENTS

Annuity payments will be made based on the Annuity Payment Option selected.
However, if the net amount available under any Annuity Payment Option is less
than $5,000, the Company will have the right to pay such amount in one lump sum
in lieu of periodic annuity payments. In addition, if the payments to be
provided would be or become less than $50, the Company will have the right to
change the frequency of payments to such intervals as will result in payments of
at least $50. In no event will the Company make payments under an annuity option
less frequently than annually.

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:

       (1) Life Annuity-An annuity payable periodically, but at least annually,
       during the lifetime of the Annuitant, ending with the last payment due
       prior to the death of the Annuitant. FOR EXAMPLE, IF THE ANNUITANT DIES
       BEFORE THE SECOND ANNUITY PAYMENT DATE, THE ANNUITANT WILL
    

                                       27
                                   29 of 120
<PAGE>   30


   
       RECEIVE ONLY ONE ANNUITY PAYMENT. THE ANNUITANT WILL ONLY RECEIVE TWO
       ANNUITY PAYMENTS IF HE OR SHE DIES BEFORE THE THIRD ANNUITY PAYMENT DATE
       AND SO ON.

       (2) Joint and Last Survivor Annuity-An annuity payable periodically, but
       at least annually, during the joint lifetimes of the Annuitant and
       designated second individual 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.

       (3) Life Annuity With 120 or 240 Monthly Payments Guaranteed-An annuity
       payable monthly during the lifetime of the Annuitant. If the Annuitant
       dies before all of the guaranteed payments have been made, payments will
       continue to be made for the remainder of the selected guaranteed period
       to a designee chosen by the Contract Owner at the time the Annuity
       Payment Option was elected.

       Alternatively, the designee may elect to receive the present value of any
       remaining guaranteed payments in a lump sum. The present value will be
       computed as of the date on which the Company receives the notice of the
       Annuitant's death.

Some of the stated Annuity Options may not be available in all states. The
Contract Owner may request an alternative option prior to the Annuitization Date
subject to approval by the Company.

For Non-Qualified Contracts, no Distribution will be made until an Annuity
Payment Option has been elected. Qualified Contracts, IRAs, SEP IRAs and Tax
Sheltered Annuities are subject to the "minimum distribution" requirements set
forth in the Plan, Contract, or Code.

DEATH OF CONTRACT OWNER - NON-QUALIFIED CONTRACTS

For Non-Qualified Contracts, if the Contract Owner and the Annuitant are not the
same and the Contract Owner dies prior to the Annuitization Date, then the Joint
Owner, if any, becomes the new Contract Owner. If there is no surviving Joint
Owner, the Contingent Owner becomes the new Contract Owner. If there is no
surviving Contingent Owner, the last surviving Contract Owner's estate becomes
the Contract Owner. The entire interest in the Contract Value, less any
applicable deductions, must be distributed in accordance with the "Required
Distributions for Non-Qualified Contracts" provision.

DEATH OF ANNUITANT - NON-QUALIFIED CONTRACTS

If the Contract Owner and Annuitant are not the same, and the Annuitant dies
prior to the Annuitization Date, a Death Benefit will be payable to the
Beneficiary, the Contingent Beneficiary, the Contract Owner, or the last
surviving Contract Owner's estate, as specified in the "Beneficiary" provision,
unless there is a surviving Contingent Annuitant. In such case, the Contingent
Annuitant becomes the Annuitant and no Death Benefit is payable.

The Beneficiary may elect to receive the Death Benefit:

       (1) in a lump sum Distribution;

       (2) as an annuity payout; or

       (3) any Distribution permitted by law and approved by the Company.

An election must be received by the Company within 60 days of the Annuitant's
death. If the Annuitant dies on or after the Annuitization Date, any benefit
that may be payable will be paid according to the selected Annuity Payment
Option.

DEATH OF CONTRACT OWNER/ANNUITANT

If any Contract Owner and Annuitant are the same, and the Annuitant dies before
the Annuitization Date, a Death Benefit will be payable to the Beneficiary, the
Contingent Beneficiary, the Contract Owner, or the last surviving Contract
Owner's estate, as specified in the "Beneficiary" provision and in accordance
with the appropriate "Required Distributions" provisions.

If the Annuitant dies after the Annuitization Date, any benefit that may be
payable will be paid according to the selected Annuity Payment Option.
    

                                       28
                                   30 of 120

<PAGE>   31



   
DEATH BENEFIT PAYMENT

For all Contracts issued on or after the later of May 1, 1998 or the date on
which state insurance authorities approve applicable Contract modifications, if
the Annuitant dies prior to his or her 86th birthday, the dollar amount of the
Death Benefit will be the greatest of:

       (1) the Contract Value; or

       (2) the sum of all Purchase Payments, less an adjustment for amounts
           surrendered; or

       (3) the Contract Value as of the most recent five-year Contract
           Anniversary, less an adjustment for amounts surrendered since the 
           most recent five-year Contract Anniversary.

The adjustment for amounts surrendered will reduce items (2) and (3) above in
the same proportion that the Contract Value was reduced on the dates(s) of the
partial surrender(s).

For Contracts issued prior to May 1, 1998 or the date prior to approval of
applicable Contract modifications by state insurance authorities, if the
Annuitant dies prior to his or her 86th birthday, the dollar amount of the Death
Benefit will be the greatest of:

       (1) the Contract Value; or

       (2) the sum of all Purchase Payments, less any amounts surrendered; or

       (3) the Contract Value as of the most recent five-year Contract
           Anniversary, less any amounts surrendered since the most recent
           five-year Contract Anniversary.
 
If the Annuitant dies on or after his or her 86th birthday and prior to
Annuitization, the Death Benefit will equal the Contract Value.

The Death Benefit value is determined as of the Valuation Date at or next
following the date the Home Office receives:

       (1) proper proof of the Annuitant's death;

       (2) an election specifying the Distribution method;

       (3) ant state required form(s).

If the Annuitant dies on or after the Annuitization Date, any payment that may
be payable will be determined according to the selected annuity payment option.

REQUIRED DISTRIBUTIONS FOR NON-QUALIFIED CONTRACTS

Upon the death of any Contract Owner or Joint Owner (including an Annuitant who
becomes the Contract Owner on the Annuitization Date), certain distributions for
Non-Qualified Contracts are required by Section 72(s) of the Code.
Notwithstanding any provision of the Contract to the contrary, the following
distributions will be made in accordance with such requirements:

       1.  If any Contract Owner dies on or after the Annuitization Date and
           before the entire interest under the Contract has been distributed,
           then the remaining interest will be distributed at least as rapidly
           as under the method of distribution in effect as of the date of the
           Contract Owner's death.

       2.  If any Contract Owner dies prior to the Annuitization Date, then the
           entire interest in the Contract (consisting of either the Death
           Benefit or the Contract Value reduced by certain charges as set forth
           elsewhere in the Contract) will be distributed within 5 years of the
           death of the Contract Owner, provided however:

           (a)    any interest payable to or for the benefit of a natural person
                  (referred to herein as a "designated beneficiary"), may be
                  distributed over the life of the designated beneficiary or
                  over a period not extending beyond the life expectancy of the
                  designated beneficiary. Payments must begin within one year of
                  the date of the Contract Owner's death unless otherwise
                  permitted by federal income tax regulations; and

            (b)   if the designated beneficiary is the surviving spouse of the
                  deceased Contract Owner, the spouse may elect to become the
                  Contract Owner in lieu of receiving a Death Benefit, and any
                  distributions required under these distribution rules will be
                  made upon the death of the spouse.
    

                                      29
                                   31 of 120
<PAGE>   32


In the event that this Contract is owned by a person that is not a natural
person (e.g., a trust or corporation), then, for purposes of these distribution
provisions:
   

           (a)    the death of the Annuitant will be treated as the death of
                  any Contract Owner;

           (b)    any change of the Annuitant will be treated as the death of
                  any Contract Owner; and

           (c)    in either case the appropriate distribution required under
                  these distribution rules will be made upon the death or
                  change, as the case may be. The Annuitant is the primary
                  annuitant as defined in Section 72(s)(6)(B) of the Code.

These distribution provisions will not be applicable to any Contract that is not
required to be subject to the provisions of 72(s) of the Code by reason of
Section 72(s)(5) or any other law or rule.

Upon the death of a Contract Owner, the designated beneficiary must elect a
method of distribution which complies with the above distribution provisions and
which is acceptable to the Company. Such election must be received by the
Company within 60 days of the Contract Owner's death.
    
REQUIRED DISTRIBUTIONS FOR QUALIFIED PLANS OR TAX SHELTERED ANNUITIES
   
Amounts in a Qualified Contract or Tax Sheltered Annuity Contract 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 applicable
regulations. Amounts will be paid, notwithstanding anything else contained
herein, to the Annuitant under the Annuity Payments Option selected, over a
period not exceeding:

         (a)    the life of the Annuitant or the joint lives of the Annuitant
                and the Annuitant's designated beneficiary under the selected
                Annuity Payment Option; or

         (b)    a period not extending beyond the life expectancy of the
                Annuitant or the joint life expectancies of the Annuitant and
                the Annuitant's designated beneficiary under the selected
                annuity Payment Option.
    
For Tax Sheltered Annuity Contracts, no Distributions will be required from this
Contract if Distributions otherwise required from this Contract are being
withdrawn from another Tax Sheltered Annuity Contract of the Annuitant.

   
If the Annuitant's entire interest in a Qualified Plan or Tax Sheltered Annuity
is to be distributed in equal or substantially equal payments over a period
described in (a) or (b) above, such payments will commence on the required
beginning date, which is the later of:
    

           (a)    the first day of April following the calendar year in which
                  the Annuitant attains age 70-1/2; or

           (b)    when the Annuitant retires.

However, provision (b) does not apply to any employee who is a 5% Owner (as
defined in Section 416 of the Code) with respect to the plan year ending in the
calendar year in which the employee attains the age of 70-1/2.

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

   
           (a)    the Annuitant names his or her surviving spouse as the
                  Beneficiary and the spouse elects to receive Distribution
                  of the Contract in substantially 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 Annuitant would have attained age
                  70-1/2; or

           (b)    the Annuitant names a Beneficiary other than his or her
                  surviving spouse and the Beneficiary elects to receive a
                  Distribution of the Contract in substantially 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
                  Annuitant dies.

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

Payments commencing on the required beginning date will not be less than the
lesser of the quotient obtained by dividing the entire interest of the Annuitant
by the life expectancy of the Annuitant, or the joint life expectancies of the
Annuitant and the Annuitant's designated beneficiary (if the Annuitant dies
prior to the required beginning date) or the Beneficiary under the selected
Annuity Payment Option (if the Annuitant dies after the required beginning 
    

                                       30
                                   32 of 120

<PAGE>   33


   
date) whichever is applicable under the applicable minimum distribution or MDIB
provisions. Life expectancy and joint life expectancies are computed by the use
of return multiples contained in Section 1.72-9 of the Treasury Regulations.
    

If amounts distributed to the Annuitant are less than those mentioned above, a
penalty tax of 50% is levied on the excess of the amount that should have been
distributed for that year over the amount that actually was distributed for that
year.

REQUIRED DISTRIBUTIONS FOR IRAS OR SEP IRAS


   
Distribution from an IRA or SEP IRA must begin no later than April 1 of the
calendar year following the calendar year in which the Contract Owner attains
age 70-1/2. Distribution may be payable in a lump sum or in substantially equal
payments over:

       (a)    the Contract Owner's life or the lives of the Contract Owner and
              his or her spouse or designated beneficiary; or

       (b)    a period not extending beyond the life expectancy of the Contract
              Owner or the joint life expectancy of the Contract Owner and the
              Contract Owner's designated beneficiary.

If the Contract Owner dies prior to the commencement of his or her Distribution,
the interest in the IRA or SEP IRA must be distributed by December 31 of the
calendar year in which the fifth anniversary of his or her death occurs, unless:

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

              (i)    treat the annuity as an IRA or SEP IRA established for his
                     or her benefit; or

              (ii)   receive Distribution of the Contract in substantially 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 Contract Owner would
                     have attained age 70-1/2; or

       (b)    The Contract Owner names a Beneficiary other than his or her
              surviving spouse and the Beneficiary elects to receive a
              Distribution of the Contract in substantially 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 Contract Owner dies.

No Distribution will be required from this Contract if Distributions otherwise
required from this Contract are being withdrawn from another IRA or SEP IRA of
the Contract Owner.

If the Contract 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 that a surviving spouse who is the beneficiary under the
Annuity Payment Option, may treat the Contract as his or her own, in the same
manner as is described in section (a)(i) of this provision.
    

If the amounts distributed to the Contract Owner are less than those mentioned
above, a penalty tax of 50% is levied on the excess of the amount that should
have been distributed for that year over the amount that actually was
distributed for that year.

   
A pro-rata portion of all Distributions will be included in the gross income of
the person receiving the Distribution and taxed at ordinary income tax rates.
The portion of the Distribution which is taxable is based on the ratio between
the amount by which non-deductible Purchase Payments exceed prior non-taxable
distributions and total account balances at the time of the distribution. The
Owner of an IRA or SEP IRA 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 IRAs.

IRA and SEP IRA 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.
    

                                       31
                                   33 of 120
<PAGE>   34


Simplified Employee Pensions (SEPs) and Salary Reduction Simplified Employee
Pensions (SAR SEPs), described in Section 408(k) of the Code are taxed in a
manner similar to IRAs, and are subject to similar distribution requirements as
IRAs. SAR SEPs cannot be established after 1996.

   
REQUIRED DISTRIBUTIONS FOR ROTH IRAS

Distributions from a Roth IRA, unlike other IRAs, are not required to commence
during the lifetime of the Contract Owner.

Upon the death of the Contract Owner, the Contract Owner's interest in the Roth
IRA must be distributed by December 31 of the calendar year in which the fifth
anniversary of his or her death occurs, unless:

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

               (i)  treat the annuity as a Roth IRA established for his or her 
                    benefit; or

               (ii) receive Distribution of the account in substantially 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 following the year in which the
                    Contract Owner would have attained age 70-1/2; or

       (b) The Contract Owner names a Beneficiary other than his or her
           surviving spouse and such Beneficiary elects to receive a
           Distribution of the Contract in substantially 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 following
           year in which the Contract Owner dies.

Distributions from Roth IRAs may be either taxable or nontaxable, depending upon
whether they are "qualified distributions" or "nonqualified distributions" (see
"Federal Income Taxes").
    

                           FEDERAL TAX CONSIDERATIONS

FEDERAL INCOME TAXES

The Company does not make any guarantee regarding the tax status for any
Contract or any transaction involving the Contracts. Contract Owners should
consult a financial consultant, legal counsel or tax advisor to discuss in
detail the taxation and the use of the Contracts.

   
Section 72 of the Code governs federal income taxation of annuities in general.
That section sets forth different rules for: (1) Qualified Contracts; (2) IRAs,
including SEP IRAs; (3) Roth IRAs; (4) Tax Sheltered Annuities; and (5)
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 a formula required by the Code. The formula
required by the Code excludes from income an amount equal to the investment in
the Contract divided by the number of anticipated payments, as determined
pursuant to Section 72(d) of the Code, until the full investment in the Contract
is recovered; thereafter, all Distributions are fully taxable.

Distributions from IRAs and SEP IRAs and Contracts owned by Individual
Retirement Accounts are generally taxed when received. The portion of each
payment which is excludable is based on the ratio between the amount by which
nondeductible Purchase Payments to all Contracts exceeds prior non-taxable
Distributions from the Contracts, and the total account balances in the
Contracts at the time of the Distribution. The owner of such IRAs or SEP IRAs or
the Annuitant under Contracts held by Individual Retirement Accounts must
annually report to the IRS 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 IRAs, SEP IRAs and Individual Retirement Accounts.

Distributions of earnings from Roth IRAs are taxable or nontaxable, depending
upon whether they are "qualified distributions" or "nonqualified distributions."
A "qualified distribution" is one that satisfies the five year rule and meets
one of the following four requirements: (i) it is made on or after the date on
which the Contract Owner attains the age of 59-1/2; (ii) it is made to a
Beneficiary (or the Contract Owner's estate) on or after the death of the
Contract Owner; (iii) it is attributable to the Contract Owner's disability; or
(iv) it is a qualified first-time homebuyer distribution (as defined in Section
72(t)(2)(F) of the Code). If the Roth IRA does not have any qualified rollover
contributions from a retirement plan other than a Roth IRA (or income allocable
thereto), the five year rule is satisfied if the Distribution is not made within
the five year period beginning with the first contribution
    

                                       32
                                   34 of 120
<PAGE>   35

   
to the Roth IRA. If the Roth IRA has any qualified rollover contributions from a
retirement plan other than a Roth IRA (or income allocable thereto), the five
year rule is satisfied if the Distribution is not made within the five taxable
year period commencing with the taxable year in which the qualified rollover
contribution was made.

A nonqualified distribution is any Distribution that is not a qualified
distribution.

A qualified distribution is not included in gross income for federal income tax
purposes. A nonqualified distribution is not includible in gross income to the
extent that such Distribution, when added to all previous Distributions, does
not exceed that aggregate amount of contributions made to the Roth IRA. Any
nonqualified distribution in excess of the aggregate amount of contributions
will be included in the Contract Owner's gross income in the year that is
distributed to the Contract Owner.

Taxable Distributions will not receive the benefit of the tax treatment of a
lump sum Distribution from a qualified plan. If the Contract Owner dies prior to
the complete Distribution of the Contract, the balance will also be included in
the Contract Owner's gross estate for federal estate tax purposes.

A change of the Annuitant or Contingent Annuitant may be treated by the IRS as a
taxable transaction.

PUERTO RICO

Under the Puerto Rico tax code, Distributions from a Non-Qualified Contract
prior to Annuitization are treated as nontaxable return of principal until the
principal is fully recovered; thereafter, all Distributions are fully taxable.
Distributions after Annuitization are treated as part taxable income and part
nontaxable return of principal. The amount excluded from gross income after
Annuitization is equal to the amount of the Distribution in excess of 3% of the
total Purchase Payments paid, until an amount equal to the total Purchase
Payments paid has been excluded; thereafter, the entire Distribution is included
in gross income. Puerto Rico does not impose an early withdrawal penalty tax.
Generally, Puerto Rico does not require income tax to be withheld from
Distributions of income. A personal adviser should be consulted.

NON-QUALIFIED CONTRACTS- NATURAL PERSONS AS CONTRACT OWNERS
    

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 until the investment has been recovered; thereafter the entire
amount is includable in income. 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.

Distributions made from the Contract prior to the Annuitization Date are taxable
to the Contract Owner to the extent that the cash value of the Contract exceeds
the Contract Owner's investment at the time of the Distribution. Distributions,
for this purpose, include partial surrenders, dividends, loans, or any portion
of the Contract which is assigned or pledged; or for Contracts issued after
April 22, 1987, any portion of the Contract transferred by gift. For these
purposes, a transfer by gift may occur upon Annuitization if the Contract Owner
and the Annuitant are not the same individual. In determining the taxable amount
of a Distribution, all annuity contracts issued after October 21, 1988 by the
same company to the same contract owner during any 12 month period will be
treated as one annuity contract. Additional limitations on the use of multiple
contracts may be imposed by Treasury Regulations. Distributions prior to the
Annuitization Date with respect to that portion of the Contract invested prior
to August 14, 1982, are treated first as a recovery of the investment 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 has changed the tax treatment of certain
Non-Qualified Contracts held by entities other than individuals. Such entities
are taxed currently on the earnings on the Contract which are attributable to
contributions made to the Contract after February 28, 1986. There are exceptions
for 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. If this
Contract is issued as the result of an exchange described in Section 1035 of the
Code, for purposes of determining whether the Contract is an immediate annuity,
it will generally be considered to have been purchased on the purchase date of
the contract given up in the exchange.

Code Section 72 also provides for a penalty tax, equal to 10% of the portion of
any Distribution that is includable in gross income, if such Distribution is
made prior to attaining age 59-1/2. The penalty tax does not apply if the


                                       33
                                   35 of 120
<PAGE>   36

Distribution is attributable to the Contract Owner's death, disability or one of
a series of substantially equal periodic payments made over the life or life
expectancy of the Contract Owner (or the joint lives or joint life expectancies
of the Contract Owner and the beneficiary selected by the Contract Owner to
receive payment under the Annuity Payment Option selected by the Contract Owner)
or for the purchase of 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. Such election shall be irrevocable
and may not be amended or changed.

   
In order to qualify as an annuity contract under Section 72 of the Code, the
contract must provide for Distribution of the entire contract to be made upon
the death of a Contract Owner. If a Contract Owner dies prior to the
Annuitization Date, then the Joint Owner, the Contingent Owner or other named
recipient must receive the Distribution within 5 years of the Contract Owner's
death. However, the recipient may elect for payments to be made over his or her
life or life expectancy provided that such payments begin within one year from
the death of the Contract Owner. If the Joint Owner, Contingent Owner or other
named recipient is the surviving spouse, the 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 on the date of the Contract Owner's death (see "Required
Distribution For Qualified Plans and Tax Sheltered Annuities"). If the Contract
Owner is not a natural person, the death of the Annuitant (or a change in the
Annuitant) will result in a Distribution pursuant to these rules, regardless of
whether a Contingent Annuitant is named.


The Code requires that any election to receive an annuity in lieu of a lump sum
payment must be made within 60 days after the lump sum becomes payable
(generally, the election must be made within 60 days after the death of an Owner
or the Annuitant). If the election is made more than 60 days after the lump sum
first becomes payable, the election will be ignored for tax purposes, and the
entire amount of the lump sum will be subject to immediate tax. If the election
is made within the 60 day period, each Distribution will be taxable when it is
paid.

NON-QUALIFIED CONTRACTS- NON-NATURAL PERSONS AS CONTRACT OWNERS
    
The foregoing discussion of the taxation of Non-Qualified Contracts applies to
Contracts owned (or, pursuant to Section 72(u) of the Code, deemed to be owned)
by individuals.

   
As a general rule, contracts owned by corporations, partnerships, trusts, and
similar entities ("non-natural persons"), rather than by one or more
individuals, are not treated as annuity contracts for most purposes under the
Code; in particular, they are not treated as annuity contracts for purposes of
Section 72. Therefore, the taxation rules for Distributions, as described above,
do not apply to Non-Qualified Contracts owned by non-natural persons. Rather the
income earned under a Non-Qualified Contract that is owned by a non-natural
person is taxed as ordinary income during the taxable year that it is earned,
and is not deferred, even if the income is not distributed out of the Contract
to the Contract Owner.

The foregoing non-natural person rule does not apply to all entity-owned
contracts. A Contract that is owned by a non-natural person as an agent for an
individual is treated as owned by the individual. This exception does not apply,
however, to a non-natural person who is an employer that holds the Contract
under a non-qualified deferred compensation arrangement for one or more
employees.
    

       The non-natural person rules also do not apply to a Contract that is:

       (a) acquired by the estate of a decedent by reason of the death of the
           decedent;

       (b) issued in connection with certain qualified retirement plans and
           individual retirement plans;

       (c) used in connection with certain structured settlements;

       (d) purchased by an employer upon the termination of certain qualified
           retirement plans; or

       (e) an immediate annuity.

   
QUALIFIED PLANS, IRAS, SEP IRAS AND TAX SHELTERED ANNUITIES

Contract Owners seeking information regarding eligibility, limitations on
permissible amounts of Purchase Payments, and the tax consequences of
distributions from Qualified Plans, Tax Sheltered Annuities, IRAs, SEP
    

                                       34
                                   36 of 120
<PAGE>   37


IRAs and other plans that receive favorable tax treatment should seek competent
advice; the terms of such plans may limit the rights available under the
Contracts.

   
Pursuant to Section 403(b)(1)(E) Code, a Contract that is issued as a
Tax-Sheltered Annuity is required to limit the amount of the Purchase Payment
for any year to an amount that does not exceed the limit set forth in Section
402(g) of the Code ($7,000), as it is from time to time increased to reflect
increases in the cost of living. This limit may be reduced by any deposits,
contributions or payments made to any other Tax-Sheltered Annuity or other plan,
contract or arrangement by or on behalf of the Contract Owner.

The Code permits the rollover of most Distributions from Qualified Plans to
other Qualified Plans, IRAs or SEP IRAs. Most Distributions from Tax-Sheltered
Annuities may be rolled into another Tax-Sheltered Annuity, IRA or SEP IRA.
Distributions that may not be rolled over are those which are:

       (a) one of a series of substantially equal annual (or more frequent)
           payments made:
    

             (i) over the life (or life expectancy) of the Contract Owner;

             (ii)over the joint lives (or joint life expectancies) of the
                 Contract Owner and the Contract Owner's designated Beneficiary;
                 or

             (iii) for a specified period of ten years or more; or

       (b) a required minimum distribution.

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

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 the requirements of Section 404(c).

   
IRAs and SEP IRAs 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 IRS could determine that the
IRA or SEP IRA did not qualify for the desired tax treatment.

ROTH IRAS

The Contract may be purchased as a Roth IRA. The Contract Owner should seek
competent advice as to the tax consequences associated with the use of a
Contract as a Roth IRA, for information regarding eligibility to invest in a
Roth IRA, for limitations on permissible amounts of Purchase Payments that may
be made to a Roth IRA, and as to the tax consequences of Distributions from Roth
IRAs.

The Code permits the rollover of most Distributions from Individual Retirement
Accounts or IRAs to Roth IRAs. The rollovers are subject to federal income tax
as Distributions from the Individual Retirement Account or IRA. For rollovers
that take place in 1998, the income from rollover is included in income ratably
over the four year period commencing in 1998. For rollovers in subsequent years,
the entire amount of income from the rollover will be required to be included in
income in the year of the rollover Distribution from the Individual Retirement
Account or IRA.

A Distribution from a Roth IRA that received the proceeds of a rollover from an
Individual Retirement Account or IRA within the previous five years could be
subject to a 10% penalty even if the Distribution is not taxable. In addition,
if the rollover from the Individual Retirement Account or IRA was made in 1998
and the income from that rollover was included in income ratably over a four
year period, a Distribution from the Roth IRA within four years of the rollover
may be subject to an additional 10% penalty.
    

WITHHOLDING

   
The Company is required to withhold tax from certain Distributions to the extent
that such Distribution would constitute income to the Contract Owner or other
payee. The Contract Owner or other payee is entitled to elect not to have
federal income tax withheld from certain types of Distributions, but may be
subject to penalties in the event insufficient federal income tax is withheld
during a calendar year. However, if the IRS notifies the Company that the
Contract Owner or other payee has furnished an incorrect taxpayer identification
number, or if the Contract Owner or other payee fails to provide a taxpayer
identification number, the Distributions may be subject to back-up withholding
at the statutory rate, which is presently 31%, and which cannot be waived by the
Contract Owner or other payee.
    

                                       35
                                   37 of 120


<PAGE>   38

NON-RESIDENT ALIENS

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

A payment may not be subject to withholding where the recipient sufficiently
establishes to the Company that such payment is effectively connected to the
recipient's conduct of a trade or business in the United States and that such
payment is includable in the recipient's gross income for United States federal
income tax purposes. Any such Distributions will be subject to the rules set
forth in the section entitled "Withholding."

FEDERAL ESTATE, GIFT, AND GENERATION-SKIPPING TRANSFER TAXES

   
A transfer of the Contract from one Contract Owner to another, or the payment of
a Distribution under the Contract to someone other than a Contract Owner, may
constitute a gift for federal gift tax purposes. Upon the death of the Contract
Owner, the value of the Contract may be included in his or her gross estate for
federal estate tax purposes, even if all or a portion of the value is also
subject to federal income taxes.
    

The Company may be required to determine whether the Death Benefit or any other
payment or Distribution constitutes a "direct skip" as defined in Section 2612
of the Code, and the amount of the generation skipping transfer tax, if any,
resulting from such direct skip. A direct skip may occur when property is
transferred to, or a Death Benefit or other Distribution is made to:

   
       (a)  an individual who is two or more generations younger than the 
            Contract Owner; or

       (b) certain trusts, as described in Section 2613 of the Code (generally,
           trusts that have no beneficiaries who are not 2 or more generations
           younger than the Contract Owner).

If the Contract Owner is not an individual, then for this purpose only,
"Contract Owner" refers to any person who would be required to include the
Contract, Death Benefit, Distribution, or other payment in his or her federal
gross estate at his or her death, or who is required to report the transfer of
the Contract, Death Benefit, Distribution, or other payment for federal gift tax
purposes.

If the Company determines that a generation skipping transfer tax is required to
be paid by reason of a direct skip, the Company is required by Section 2603 of
the Code to reduce the amount of the Death Benefit, Distribution, or other
payment by the tax liability, and pay the tax liability directly to the IRS.

Federal estate, gift and generation-skipping transfer tax consequences, and
state and local estate, inheritance, succession, generation skipping transfer,
and other tax consequences of owning or transferring a Contract, and of
receiving a Distribution, Death Benefit or other payment, depend on the
circumstances of the person owning or transferring the Contract, or person
receiving a Distribution, Death Benefit or other payment.

CHARGE FOR TAX

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
Sub-Accounts 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.

DIVERSIFICATION

The IRS 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 Contract Owner or the Company pays an amount to
the IRS. The amount will be based on the tax that would have been paid by the
Contract Owner if the income, for the period the contract was not diversified,
had been received by the Contract Owner. If the failure to 
    

                                       36
                                   38 of 120
<PAGE>   39

   
diversify is not corrected in this manner, the Contract Owner 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 IRS have suggested, from time to time, that the number of
Underlying Mutual Funds available or the number of transfer opportunities
available under a variable product may be relevant in determining whether the
product qualifies for the desired tax treatment. No formal guidance has been
issued in this area. 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.

TAX CHANGES

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

The foregoing discussion, which is based on the Company's understanding of
federal tax laws as they are currently interpreted by the IRS, is general and is
not intended as tax advice. Statutes, regulations, and rulings are subject to
interpretation by the courts. The courts may determine that a different
interpretation than the currently favored interpretation is appropriate, thereby
changing the operation of the rules that are applicable to annuity contracts.

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

THE FOREGOING IS A GENERAL EXPLANATION AS TO CERTAIN TAX MATTERS PERTAINING TO
ANNUITY CONTRACTS. IT IS NOT INTENDED TO BE LEGAL OR TAX ADVICE, AND SHOULD NOT
TAKE THE PLACE OF YOUR INDEPENDENT LEGAL, TAX AND/OR FINANCIAL ADVISOR.

                                       37
                                   39 of 120
<PAGE>   40



                               GENERAL INFORMATION

CONTRACT OWNER INQUIRIES

   
Contract Owner inquiries may be directed to the Company by writing P.O. Box
16609, Columbus, Ohio 43216-6609, or calling 1-800-848-6331, TDD 1-800-238-3035.
    

STATEMENTS AND REPORTS

   
The Company will mail to Contract Owners, at their last known address, any
statements and reports required by law. Contract Owners should promptly notify
the Company of any address change. Statements are mailed detailing the
Contract's quarterly activity. The Company will also send a confirmation
statement to Contract Owners each time a transaction is made affecting the
Contract Value. However, instead of receiving an immediate confirmation of
transactions made pursuant to some types of recurring payment plans (such as a
dollar cost averaging program or salary reduction arrangement), the Contract
Owner may receive confirmation of such transactions in their quarterly
statements. The Contract Owner should review the information in these statements
carefully. All errors or corrections must be reported to the Company immediately
to assure proper crediting to the Contract. The Company will assume all
transactions are accurately reported on quarterly statements or confirmation
statements unless the Contract Owner notifies the Home Office within 30 days
after receipt of the statement. The Company will also send to Contract Owners a
semi-annual report as of June 30 and an annual report as of December 31,
containing financial statements for the Variable Account.
    

ADVERTISING

   
A "yield" and "effective yield" may be advertised for the NSAT-Money Market
Fund. "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 NSAT-Money Market Fund's
units. Yield is an annualized figure, which means that it is assumed that the
NSAT-Money Market Fund 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 SEC. The effective
yield will be slightly higher than yield due to this compounding effect.
    

The Company may also advertise the performance of a Sub-Account relative to the
performance of other variable annuity sub-accounts or underlying mutual fund
options with similar or different objectives, or the investment industry as a
whole. Other investments to which the Sub-Accounts may be compared include, but
are not limited to: precious metals; real estate; stocks and bonds; closed-end
funds; CDs; bank money market deposit accounts and passbook savings; and the
Consumer Price Index.

The Sub-Accounts may also be compared to certain market indexes, which may
include, but are not limited to: S&P 500; Shearson/Lehman Intermediate
Government/Corporate Bond Index; Shearson/Lehman Long-Term Government or
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 the 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 charges or other fees.

The Company is 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 Contracts. Furthermore, the
Company may occasionally


                                       38
                                   40 of 120
<PAGE>   41



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.

   
The Company may, from time to time, advertise several types of historical
performance of the Sub-Accounts. The Company may advertise for the Sub-Accounts
standardized "average annual total return," calculated in a manner prescribed by
the SEC, and nonstandardized "total return." "Average annual total return"
illustrates the percentage rate of return of a hypothetical initial investment
of $1,000 for the most recent one, five and ten year periods, or for a period
covering the time the Underlying Mutual Fund option has been available in the
Variable Account if the Underlying Mutual Fund option has not been available for
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," calculated similar to standardized "average
annual total return," illustrates the percentage rate of return of a
hypothetical initial investment of $25,000 for the most recent one, five and ten
year periods, or for a period covering the time the Underlying Mutual Fund
option has been in existence. For those Underlying Mutual Fund options which
have not been held as Sub-Accounts for one of the prescribed periods, the
nonstandardized total return illustrations will show the investment performance
such Underlying Mutual Fund options would have achieved (reduced by the same
charges) had such Underlying Mutual Fund options been available in the Variable
Account for the periods quoted. AN INITIAL INVESTMENT OF $25,000 IS ASSUMED
BECAUSE THAT AMOUNT MORE CLOSELY APPROXIMATES THE SIZE OF A TYPICAL CONTRACT
THAN DOES THE $1,000 ASSUMPTION USED IN CALCULATING THE STANDARDIZED AVERAGE
ANNUAL TOTAL RETURN QUOTATIONS.

The standardized average annual total return and nonstandardized total return
quotations reflected are calculated as described in this section using
Underlying Mutual Fund performance for the period ended December 31, 1997.
However, the Company generally provides performance quotations on a more
frequent basis, the results of which could reflect better or worse results than
shown. The quotations and other comparative material advertised by the Company
are based upon historical earnings and are not intended to represent or
guarantee future results. Contract Value at redemption may be more or less than
the original cost.
    

                                       39
                                   41 of 120
<PAGE>   42


   
                   UNDERLYING MUTUAL FUND PERFORMANCE SUMMARY

                          NON-STANDARDIZED TOTAL RETURN
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------
                                                                       10 Years To                 
                                        1 Year To       5 Years To     12/31/97 or        Date Fund
        SUB-ACCOUNT OPTIONS             12/31/97         12/31/97      Life of Fund       Effective
- --------------------------------------------------------------------------------------------------------
<S>                                      <C>              <C>              <C>              <C>   <C>
American Century Variable                14.13%           9.66%            9.44%            05-01-91
Portfolios, Inc.- American Century
VP Balanced
- --------------------------------------------------------------------------------------------------------
American Century Variable                -4.66%           4.23%            7.12%*           11-20-87
Portfolios, Inc.- American Century
VP Capital Appreciation
- --------------------------------------------------------------------------------------------------------
American Century Variable                16.92%            N/A             9.00%            05-01-94
Portfolios, Inc.- American Century
VP International
- --------------------------------------------------------------------------------------------------------
American Century Variable                24.26%            N/A            21.40%            05-01-96
Portfolios, Inc.- American Century
VP Value
- --------------------------------------------------------------------------------------------------------
Dreyfus Stock Index Fund, Inc.           31.03%           17.98%          14.19%            09-29-89
- --------------------------------------------------------------------------------------------------------
Dreyfus Variable Investment              26.23%            N/A            18.16%          04-05-93
Fund- Capital Appreciation Portfolio
- --------------------------------------------------------------------------------------------------------
Dreyfus Variable Investment              14.53%            N/A            22.28%            05-02-94
Fund - Growth & Income Portfolio
- --------------------------------------------------------------------------------------------------------
The Dreyfus Socially Responsible         26.57%            N/A            19.77%            10-06-93
Growth Fund, Inc.
- --------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income Portfolio     26.25%           18.29%          15.01%*           10-09-86
- --------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio            21.69%           16.31%          15.51%*           10-09-86
- --------------------------------------------------------------------------------------------------------
Fidelity VIP High Income Portfolio       15.98%           12.29%          11.19%*           09-19-85
- --------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio           9.94%           12.45%           8.04%*           01-28-87
- --------------------------------------------------------------------------------------------------------
Fidelity VIP II Asset Manager            18.90%           11.32%          11.10%            09-06-89
Portfolio
- --------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund Portfolio     22.34%            N/A            26.35%            01-03-95
- --------------------------------------------------------------------------------------------------------
Fidelity VIP III Growth                  28.09%            N/A            25.02%          01-03-95
Opportunities Portfolio
- --------------------------------------------------------------------------------------------------------
Morgan Stanley Universal Fund,             N/A             N/A              N/A           06-16-97
Inc.- Emerging Markets Debt
Portfolio
- --------------------------------------------------------------------------------------------------------
NSAT- Capital Appreciation Fund          32.54%           17.26%          15.88%            04-15-92
- --------------------------------------------------------------------------------------------------------
NSAT- Government Bond Fund                8.08%           5.84%            7.68%*           11-08-82
- --------------------------------------------------------------------------------------------------------
NSAT- Money Market Fund                   3.73%           3.01%            4.09%*           11-10-81
- --------------------------------------------------------------------------------------------------------
NSAT- Nationwide Small Company Fund      15.65%            N/A            23.83%            10-23-95
- --------------------------------------------------------------------------------------------------------
NSAT-Total Return Fund                   27.55%           16.24%          13.97%*           11-08-82
- --------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT-                  27.14%           11.84%          13.23%*           09-10-84
Growth Portfolio
- --------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT-                   5.19%           4.10%            5.52%*           09-10-84
Limited Maturity Bond Portfolio
- --------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT-                  29.35%            N/A            22.41%            03-22-94
Partners Portfolio
- --------------------------------------------------------------------------------------------------------
</TABLE>
    
                                       40
                                   42 of 120

<PAGE>   43


   
                   UNDERLYING MUTUAL FUND PERFORMANCE SUMMARY

                          NON-STANDARDIZED TOTAL RETURN
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------
                                                                       10 Years To                 
                                        1 Year To       5 Years To    12/31/97 or         Date Fund
        SUB-ACCOUNT OPTIONS             12/31/97         12/31/97     Life of Fund       Effective
- --------------------------------------------------------------------------------------------------------
<S>                                       <C>             <C>              <C>             <C>   
Oppenheimer Variable Account Funds-       7.67%           6.66%            7.92%*          04-30-85
Oppenheimer Bond Fund
- --------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account Funds-      20.65%           17.10%          10.65%           11-12-90
Oppenheimer Global Securities Fund
- --------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account Funds-      24.87%           16.91%          15.00%*         04-30-85
Oppenheimer Growth Fund
- --------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account Funds-      15.52%           11.68%          11.12%*         02-09-87
Oppenheimer Multiple Strategies Fund
- --------------------------------------------------------------------------------------------------------
Strong Opportunity Fund II, Inc.         23.64%           17.60%          18.34%           05-08-92
- --------------------------------------------------------------------------------------------------------
Strong Variable Insurance Funds,          9.77%           10.27%          10.51%           05-08-92
Inc.- Discovery Fund II, Inc.
- --------------------------------------------------------------------------------------------------------
Strong Variable Insurance Funds,        -14.77%            N/A            -2.37%           10-20-95
Inc.- International Stock II
- --------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance Trust-        0.90%           4.01%            4.62%           09-01-89
Worldwide Bond Fund
- --------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance Trust-       -12.89%           N/A             3.80%           12-27-95
Worldwide Emerging Markets Fund
- --------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance Trust-       -3.17%           13.45%           5.45%          09-01-89
Worldwide Hard Assets Fund
- --------------------------------------------------------------------------------------------------------
Van Kampen American Capital Life         19.71%            N/A            25.64%           07-03-95
Investment Trust- Morgan Stanley
Real Estate Securities Portfolio
- --------------------------------------------------------------------------------------------------------
Warburg Pincus Trust-International       -3.67%            N/A             4.02%           06-30-95
Equity Portfolio
- --------------------------------------------------------------------------------------------------------
Warburg Pincus Trust -                   11.69%            N/A             6.98%           09-30-96
Post-Venture Capital Portfolio
- --------------------------------------------------------------------------------------------------------
Warburg Pincus Trust- Small Company      13.97%            N/A            20.31%          06-30-95
Growth Portfolio
- --------------------------------------------------------------------------------------------------------
        * Represents 10 years to 12/31/97.
</TABLE>
    

                                       41

                                   43 of 120
<PAGE>   44
   

                    STANDARDIZED AVERAGE ANNUAL TOTAL RETURN
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------
                                                              10 Years or Date
                                 1 Year To     5 Years To    Fund Available in      Date Fund Added to
     SUB-ACCOUNT OPTIONS          12/31/97      12/31/97      Variable Account       Variable Account
                                                                 To 12/31/97  
- ----------------------------------------------------------------------------------------------------------
<S>                                <C>                            <C>                    <C>   
American Century Variable          14.13%          N/A            11.93%                 02-01-96
Portfolios, Inc.- American
Century VP Balanced
- ----------------------------------------------------------------------------------------------------------
American Century Variable          -4.66%          N/A            -5.72%                 02-01-96
Portfolios, Inc.- American
Century VP Capital
Appreciation
- ----------------------------------------------------------------------------------------------------------
American Century Variable          16.92%          N/A            14.82%                 02-01-96
Portfolios, Inc.- American
Century VP International
- ----------------------------------------------------------------------------------------------------------
American Century Variable          24.26%          N/A            25.42%                 12-23-96
Portfolios, Inc.- American
Century VP Value
- ----------------------------------------------------------------------------------------------------------
Dreyfus Stock Index Fund, Inc.     31.03%          N/A            24.71%                 02-01-96
- ----------------------------------------------------------------------------------------------------------
Dreyfus Variable Investment         N/A            N/A             4.01%                 07-14-97
Fund- Capital Appreciation
Portfolio
- ----------------------------------------------------------------------------------------------------------
Dreyfus Variable Investment        14.53%          N/A            14.05%                 12-23-96
Fund - Growth & Income
Portfolio
- ----------------------------------------------------------------------------------------------------------
The Dreyfus Socially               26.57%          N/A            21.13%                 02-01-96
Responsible Growth Fund, Inc.
- ----------------------------------------------------------------------------------------------------------
Fidelity VIP Equity-Income         26.25%          N/A            18.49%                 02-01-96
Portfolio
- ----------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio      21.69%          N/A            16.78%                 02-01-96
- ----------------------------------------------------------------------------------------------------------
Fidelity VIP High Income           15.96%          N/A            13.40%                 02-01-96
Portfolio
- ----------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas              9.94%           N/A            10.00%                 02-01-96
Portfolio
- ----------------------------------------------------------------------------------------------------------
Fidelity VIP II Asset Manager      18.90%          N/A            15.22%                 02-01-96
Portfolio
- ----------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund         22.34%          N/A            21.24%                 02-01-96
Portfolio
- ----------------------------------------------------------------------------------------------------------
Fidelity VIP III Growth             N/A            N/A            20.92%                 07-14-97
Opportunities Portfolio
- ----------------------------------------------------------------------------------------------------------
Morgan Stanley Universal            N/A            N/A            -4.17%                 07-14-97
Fund, Inc.- Emerging Markets
Debt Portfolio
- ----------------------------------------------------------------------------------------------------------
NSAT- Capital Appreciation         32.54%          N/A            26.88%                 02-01-96
Fund
- ----------------------------------------------------------------------------------------------------------
NSAT- Government Bond Fund         8.08%           N/A             4.95%                 02-01-96
- ----------------------------------------------------------------------------------------------------------
NSAT- Money Market Fund            3.73%           N/A             3.65%                 01-31-96
- ----------------------------------------------------------------------------------------------------------
NSAT- Nationwide Small             15.65%          N/A            19.46%                 02-01-96
Company Fund
- ----------------------------------------------------------------------------------------------------------
NSAT-Total Return Fund             27.55%          N/A            22.94%                 02-01-96
- ----------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT-            27.14%          N/A            16.12%                 02-01-96
Growth Portfolio
- ----------------------------------------------------------------------------------------------------------
Neuberger & Berman AMT-            5.19%           N/A             3.80%                 02-01-96
Limited Maturity Bond
Portfolio
- ----------------------------------------------------------------------------------------------------------
</TABLE>
    

                                       42
                                   44 of 120
<PAGE>   45

   
                    STANDARDIZED AVERAGE ANNUAL TOTAL RETURN
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------
                                                           10 Years or Date       
                                                           Fund Available in       
                                 1 Year To    5 Years To   Variable Account        Date Fund Added to
     SUB-ACCOUNT OPTIONS         12/31/97      12/31/97       To 12/31/97          Variable Account
- ---------------------------------------------------------------------------------------------------------
<S>                               <C>                            <C>                   <C>   
Neuberger & Berman AMT-           29.35%         N/A             27.18%                02-01-96
Partners Portfolio
- ---------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account       7.67%          N/A            5.49%                 02-01-96
Funds- Oppenheimer Bond Fund
- ---------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account      20.65%         N/A             17.19%                02-01-96
Funds- Oppenheimer Global
Securities Fund
- ---------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account        N/A           N/A            9.65%                 07-14-97
Funds- Oppenheimer Growth Fund
- ---------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account      15.52%         N/A             14.03%                02-01-96
Funds- Oppenheimer Multiple
Strategies Fund
- ---------------------------------------------------------------------------------------------------------
Strong Opportunity Fund II,       23.46%         N/A             19.20%                02-01-96
Inc.
- ---------------------------------------------------------------------------------------------------------
Strong Variable Insurance          9.77%         N/A             4.46%                 02-01-96
Funds, Inc.- Discovery Fund
II, Inc.
- ---------------------------------------------------------------------------------------------------------
Strong Variable Insurance         -14.77%         N/A            -5.82%                02-01-96
Funds, Inc.- International
Stock II
- ---------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance        0.90%          N/A            1.46%                 02-01-96
Trust- Worldwide Bond Fund
- ---------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance       -12.89%        N/A            -11.97%                12-23-96
Trust- Worldwide Emerging
Markets Fund
- ---------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance       -3.17%         N/A             -0.99%                02-01-96
Trust- Worldwide Hard Assets
Fund
- ---------------------------------------------------------------------------------------------------------
Van Kampen American Capital       19.71%         N/A             29.14%                02-01-96
Life Investment Trust- Morgan
Stanley Real Estate
Securities Portfolio
- ---------------------------------------------------------------------------------------------------------
Warburg Pincus Trust-             -3.67%         N/A             0.35%                 02-01-96
International Equity Portfolio
- ---------------------------------------------------------------------------------------------------------
Warburg Pincus Trust -            11.69%         N/A             13.22%                12-23-96
Post-Venture Capital Portfolio
- ---------------------------------------------------------------------------------------------------------
Warburg Pincus Trust-Small        13.97%         N/A             13.77%                02-01-96
Company Growth Portfolio
- ---------------------------------------------------------------------------------------------------------
</TABLE>
    

                                       43

                                   45 of 120
<PAGE>   46



                           YEAR 2000 COMPLIANCE ISSUES

   
The Company has developed a plan to address issues related to the Year 2000.
The problem relates to many existing computer programs using only two digits to
identify a year in the date field. These programs were designed and developed
without considering the impact of the upcoming change in the century. If not
corrected, many computer applications could fail or create erroneous results by
or at the Year 2000. The Company has been evaluating its exposure to the Year
2000 issue through a review of all of its operating systems as well as
dependencies on the systems of others since 1996. The Company expects all
system  changes and replacements needed to achieve Year 2000 compliance to be
completed by the end of 1998. Compliance testing will be completed in the first
quarter of 1999. The Company's parent, Nationwide Life Insurance Company
("NLIC"), charges all costs associated with these system changes as the costs
are incurred.

Operating expenses for NLIC in 1997 include approximately $45 million on
technology projects, which includes costs related to Year 2000 and the
development of a new policy administration system for traditional life insurance
products and other system enhancements. NLIC anticipates spending a comparable
amount in 1998 on technology projects, including Year 2000 initiatives. These
expenses do not have an effect on the assets of the Variable Account and are not
charged through to the Contract Owner.
    

                                LEGAL PROCEEDINGS

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

The General Distributor, Nationwide Advisory Services, Inc., is not engaged in
any litigation of any material nature.

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

            TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION
                                                                           PAGE
General Information and History..............................................1
Services.....................................................................1
Purchase of Securities Being Offered.........................................1
Underwriters.................................................................2
Calculations of Performance..................................................2
Annuity Payments.............................................................2
Financial Statements.........................................................3


                                       44
                                   46 of 120
<PAGE>   47



                                    APPENDIX

   
              OBJECTIVES FOR PARTICIPATING UNDERLYING MUTUAL FUNDS

THE UNDERLYING MUTUAL FUNDS LISTED BELOW ARE DESIGNED PRIMARILY AS INVESTMENT
VEHICLES FOR VARIABLE ANNUITY CONTRACTS AND VARIABLE LIFE INSURANCE POLICIES
ISSUED BY INSURANCE COMPANIES. THERE CAN BE NO ASSURANCE THAT THE       
INVESTMENT OBJECTIVES WILL BE ACHIEVED.

AMERICAN CENTURY VARIABLE PORTFOLIOS, INC., MEMBER OF THE AMERICAN CENTURY(SM)
FAMILY OF INVESTMENTS.

American Century Variable Portfolios, Inc. was organized as a Maryland
corporation in 1987. It is a diversified, open-end investment management company
which offers its shares only as investment vehicles for variable annuity and
variable life insurance products of insurance companies. American Century
Variable Portfolios, Inc. is managed by American Century Investment Management,
Inc.
    

       -AMERICAN CENTURY VP BALANCED

       Investment Objective: Capital growth and current income. The Fund will
       seek to achieve its objective by maintaining approximately 60% of the
       assets of the Fund in common stocks (including securities convertible
       into common stocks and other equity equivalents) that are considered by
       management to have better-than-average prospects for appreciation and
       approximately 40% in fixed income securities. A minimum of 25% of the
       fixed income portion of the Fund will be invested in fixed income senior
       securities. There can be no assurance that the Fund will achieve its
       investment objective.

       -AMERICAN CENTURY VP CAPITAL APPRECIATION

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

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

   
       -AMERICAN CENTURY VP INCOME & GROWTH

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

       -AMERICAN CENTURY VP INTERNATIONAL

       Investment Objective: To seek capital growth. The Fund will seek to
       achieve its investment objective by investing primarily in securities of
       foreign companies that meet certain fundamental and technical standards
       of selection and, in the opinion of the investment manager, have
       potential for appreciation. Under normal conditions, the Fund will invest
       at least 65% of its assets in common stocks or other equity securities of
       issuers from at least three countries outside the United States. While
       securities of United States issuers may be included in the portfolio from
       time to time, it is the primary intent of the manager to diversify
       investments across a broad range of foreign issuers. Although the primary
       investment of the Fund will be common stocks (defined to include
       depository receipts for common stock and other equity equivalents), the
       Fund may also invest in other types of securities consistent with the
       Fund's objective. When the manager believes that the total capital growth
       potential of other securities equals or exceeds the potential return of
       common stocks, the Fund may invest up to 35% of its assets in such other
       securities. There can be no assurance that the Fund will achieve its
       objectives.
    


                                       45
                                   47 of 120

<PAGE>   48



       -AMERICAN CENTURY VP VALUE

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

DREYFUS STOCK INDEX FUND, INC.

   
The Dreyfus Stock Index Fund, Inc. ("Fund") is an open-end, non-diversified,
management investment company incorporated under Maryland law on January 24,
1989 and commenced operations on September 29, 1989. The Fund offers its shares
only as investment vehicles for variable annuity and variable life insurance
products of insurance companies. The Dreyfus Corporation ("Dreyfus") serves as
the Fund's manager, while Mellon Equity Associates, an affiliate of Dreyfus,
serves as the Fund's index manager. Dreyfus is a wholly-owned subsidiary of
Mellon Bank, N.A., which is a wholly-owned subsidiary of Mellon Bank
Corporation.
    

       Investment Objective: To provide investment results that correspond to
       the price and yield performance of publicly traded common stocks in the
       aggregate, as represented by the Standard & Poor's 500 Composite Stock
       Price Index. The Fund is neither sponsored by nor affiliated with
       Standard & Poor's Corporation.

DREYFUS VARIABLE INVESTMENT FUND

   
Dreyfus Variable Investment Fund ("Fund") is an open-end, management investment
company. It was organized as an unincorporated business trust under the laws of
the Commonwealth of Massachusetts on October 29, 1986 and commenced operations
on August 31, 1990. The Fund offers its shares only as investment vehicles for
variable annuity and variable life insurance products of insurance companies.
Dreyfus serves as the Fund's manager. Fayez Sarofim & Company serves as the
Capital Appreciation Portfolio's subadviser and provides day-to-day management
of this Portfolio.

       -CAPITAL APPRECIATION PORTFOLIO

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

       -GROWTH & INCOME PORTFOLIO

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

THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.

   
The Dreyfus Socially Responsible Growth Fund, Inc. is an open-end, diversified,
management investment company incorporated under Maryland law on July 20, 1992
and commenced operations on October 7, 1993. The Fund offers its share only as
investment vehicles for variable annuity and variable life insurance products of
insurance companies. The Dreyfus Corporation serves as the Fund's investment
adviser. NCM Capital Management Group, Inc. serves as the Fund's sub-investment
adviser and provides day-to-day management of the Fund's portfolio.
    

                                       46
                                   48 of 120


<PAGE>   49

   
        Investment Objective: Capital growth through equity investment in
        companies that, in the opinion of the Fund's advisers, not only meet
        traditional investment standards, but which also show evidence that they
        conduct their business in a manner that contributes to the enhancement
        of the quality of life in America. Current income is secondary to the
        primary goal.
    

FIDELITY VARIABLE INSURANCE PRODUCTS FUND

   
The Fidelity Variable Insurance Products Fund (VIP) is an open-end, diversified,
management investment company organized as a Massachusetts business trust on
November 13, 1981. Shares of VIP are purchased by insurance companies to fund
benefits under variable life insurance policies and variable annuity contracts.
Fidelity Management & Research Company ("FMR") is the manager for VIP and its
portfolios.

       -VIP EQUITY-INCOME PORTFOLIO

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

       -VIP GROWTH PORTFOLIO

       Investment Objective: 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 underlying mutual funds. It is
       also important to point out that this Portfolio makes most sense for you
       if you can afford to ride out changes in the stock market, because it
       invests primarily in common stocks. FMR can also make temporary
       investments in securities such as investment-grade bonds, high-quality
       preferred stocks and short-term notes, for defensive purposes when it
       believes market conditions warrant.

       -VIP HIGH INCOME PORTFOLIO

       Investment Objective: High level of current income by investing primarily
       in high-risk, lower-rated, high-yielding, fixed-income securities, while
       also considering growth of capital. FMR will seek high current income
       normally by investing the Portfolio's assets as follows:
    

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

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

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

       -VIP OVERSEAS PORTFOLIO

       Investment Objective: Long-term capital growth primarily through
       investments in foreign securities. This Portfolio provides a means for
       investors to diversify their own portfolios by participating in companies
       and economies outside of the United States.

FIDELITY VARIABLE INSURANCE PRODUCTS FUND II

The Fidelity Variable Insurance Products Fund II (VIP II) is an open-end,
diversified, management investment company organized as a Massachusetts business
trust on March 21, 1988. VIP II's shares are purchased by insurance companies to
fund benefits under variable life insurance policies and variable annuity
contracts. FMR is the manager of VIP II and its portfolios.
    

                                       47
                                   49 of 120
<PAGE>   50



   
       -VIP II ASSET MANAGER PORTFOLIO

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

       -VIP II CONTRAFUND PORTFOLIO

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

FIDELITY VARIABLE INSURANCE PRODUCTS FUND III

The Fidelity Variable Insurance Products Fund III (VIP III) is an open-end,
diversified, management investment company organized as a Massachusetts business
trust on July 14, 1994. VIP III's shares are purchased by insurance companies to
fund benefits under variable life insurance policies and variable annuity
contracts. FMR is the manager of VIP III and its portfolios.

       -VIP III GROWTH OPPORTUNITIES PORTFOLIO

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

MORGAN STANLEY UNIVERSAL FUNDS, INC.

Morgan Stanley Universal Funds, Inc. is a mutual fund designed to provide
investment vehicles for variable annuity contracts and variable life insurance
policies and for certain tax-qualified investors. Its Emerging Markets Debt
Portfolio is managed by Morgan Stanley Asset Management, Inc.

       -EMERGING MARKETS DEBT PORTFOLIO

       Investment Objective: High total return by investing primarily in dollar
       and non-dollar denominated fixed income securities of government and
       government-related issuers located in emerging market countries, which
       securities provide a high level of current income, while at the same time
       holding the potential for capital appreciation if the perceived
       creditworthiness of the issuer improves due to improving economic,
       financial, political, social or other conditions in the country in which
       the issuer is located.

NATIONWIDE SEPARATE ACCOUNT TRUST

Nationwide Separate Account Trust ("NSAT") is a diversified open-end management
investment company created under the laws of Massachusetts. NSAT offers shares
in the funds listed below, each with its own investment objectives. Shares of
NSAT will be sold primarily to life insurance company separate accounts to fund
the benefits under variable life insurance policies and variable annuity
contracts issued by life insurance companies. The assets of NSAT are managed by
Nationwide Advisory Services, Inc. ("NAS"), a wholly-owned subsidiary of
Nationwide Life Insurance Company.

       -CAPITAL APPRECIATION FUND

       Investment Objective: Long-term growth by primarily investing in a
       diversified portfolio of the common stock of companies which the NAS
       determines have a better-than-average potential for sustained capital
       growth over the long term.

       -GOVERNMENT BOND FUND

       Investment Objective: As high a level of income as is consistent with the
       preservation of capital by investing in a diversified portfolio of
       securities issued or backed by the U.S. Government, its agencies or
       instrumentalities.
    
                                       48
                                   50 of 120

<PAGE>   51



   
       -MONEY MARKET FUND

       Investment Objective: 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.

       -NATIONWIDE SMALL CAP VALUE FUND

       Subadviser:  The Dreyfus Corporation

       Investment Objective: Capital appreciation through investment in a
       diversified portfolio of equity securities of companies with a median
       market capitalization of approximately $1 billion. Under normal market
       conditions, at least 75% of the Fund's total assets will be invested in
       equity securities of companies with market capitalizations at the time of
       purchase of between $200 million and $2.5 billion. The Fund will invest
       in equity securities of domestic and foreign issuers characterized as
       "value" companies according to criteria established by The Dreyfus
       Corporation, the Fund's subadviser.

       -NATIONWIDE SMALL COMPANY FUND

       Subadvisers: The Dreyfus Corporation, Neuberger & Berman, L.P., Pictet
       International Management Limited with Van Eck Associates Corporation,
       Strong Capital Management, Inc. and Warburg Pincus Asset Management, Inc.

       Investment Objective: Long-term growth of capital by investing primarily
       in equity securities of domestic and foreign companies with market
       capitalizations of less than $1 billion at the time of purchase. The
       subadvisers were chosen because they utilize a number of different
       investment styles when investing in small company stocks. By utilizing
       different investment styles, NAS hopes to increase prospects for
       investment return and to reduce market risk and volatility.

       -TOTAL RETURN FUND

       Investment Objective: Capital growth by investing in common stocks of
       companies that NAS believes will have above-average earnings or otherwise
       provide investors with above-average potential for capital appreciation.
       To maximize this potential, NAS may also utilize from time to time,
       securities convertible into common stock, warrants and options to
       purchase such stocks.

NEUBERGER &  BERMAN ADVISERS MANAGEMENT TRUST

Neuberger and Berman Advisers Management Trust ("N&B AMT") is an open-end,
diversified management investment company consisting of several series. Shares
of the series of N&B AMT are offered in connection with certain variable annuity
contracts and variable life insurance policies issued through life insurance
company separate accounts and are also offered directly to qualified pension and
retirement plans outside of the separate account context.

The Guardian and Partners Portfolios of N&B AMT invest all of their investable
assets in a corresponding series of Advisers Managers Trust managed by Neuberger
& Berman Management Incorporated ("N&B Management"). Each series then invests in
securities in accordance with an investment objective, policies and limitations
identical to those of the Portfolio. This "master/feeder fund" structure is
different from that of many other investment companies which directly acquire
and manage their own portfolios of securities. (For more information regarding
"master/feeder fund" structure, see "Special Information Regarding Organization,
Capitalization and Other Matters" in the underlying mutual fund prospectus.) The
investment advisor for all the portfolios is N&B Management.

       -AMT GROWTH PORTFOLIO

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

      -AMT GUARDIAN PORTFOLIO

       Investment Objective: Capital appreciation and secondarily, current
       income. The Portfolio and its corresponding series seek to achieve these
       objectives by investing in common stocks of long-established,
       high-quality companies. N&B Management uses a value-oriented investment
       approach in selecting
    

                                       49
                                   51 of 120
<PAGE>   52


   
       securities, looking for low price-to-earnings ratios, strong balance
       sheets, solid management, and consistent earnings.

       -AMT LIMITED MATURITY BOND PORTFOLIO

    
       Investment Objective: To provide high level of current income, consistent
       with low risk to principal and liquidity. As a secondary objective, it
       also seeks to enhance its total return through capital appreciation when
       market factors, such as falling interest rates and rising bond prices,
       indicate that capital appreciation may be available without significant
       risk to principal. It seeks to achieve its objectives through investments
       in a diversified portfolio of limited maturity debt securities.
   

       -AMT PARTNERS PORTFOLIO

       Investment Objective: Capital growth by investing primarily in the common
       stock of established companies. Its investment program seeks securities
       believed to be undervalued based on fundamentals such as low
       price-to-earnings ratios, consistent cash flows, and the company's track
       record through all parts of the market cycle.
    

OPPENHEIMER VARIABLE ACCOUNT FUNDS

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

       -OPPENHEIMER BOND FUND

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

       -OPPENHEIMER GLOBAL SECURITIES FUND

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

       -OPPENHEIMER GROWTH FUND

       Investment Objective: Capital appreciation by investing in securities of
       well-known established companies. Such securities generally have a
       history of earnings and dividends and are issued by seasoned companies
       (companies which have an operating history of at least five years
       including predecessors). Current income is a secondary consideration in
       the selection of the Fund's portfolio securities.
    

       -OPPENHEIMER MULTIPLE STRATEGIES FUND

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

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

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

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

                                       50
                                   52 of 120
<PAGE>   53
STRONG VARIABLE INSURANCE FUNDS, INC.

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

       -DISCOVERY FUND II, INC.
   
       Investment Objective: To seek maximum capital appreciation through
       investments in a diversified portfolio of securities. The Fund normally
       emphasizes investment in equity securities and may invest up to 100% of
       its total assets in equity securities including common stocks, preferred
       stocks and securities convertible into common or preferred stocks.
       Although the Fund normally emphasizes investment in equity securities,
       the Fund has the flexibility to invest in any type of security that the
       Advisor believes has the potential for capital appreciation including up
       to 100% of its total assets in debt obligations, including intermediate
       to long-term corporate or U.S. government debt securities.
    

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

VAN ECK WORLDWIDE INSURANCE TRUST

   
Van Eck Worldwide Insurance Trust ("Van Eck Trust") is an open-end management
investment company organized as a business trust under the laws of the
Commonwealth of Massachusetts on January 7, 1987. Shares of Van Eck Trust are
offered only to separate accounts of various insurance companies to fund the
benefits of life insurance policies and variable annuity contracts. The
investment advisor and manager is Van Eck Associates Corporation.
    

       -WORLDWIDE BOND FUND

   
       Investment Objective: To seek high total return through a flexible policy
       of investing globally, primarily in debt securities.
    

       -WORLDWIDE EMERGING MARKETS FUND

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

       -WORLDWIDE HARD ASSETS FUND

   
       Investment Description: Seeks long-term capital appreciation by
       investing, primarily in "Hard Assets Securities." For the Fund's
       purpose, "Hard Assets" are real estate, energy, timber, and industrial
       and precious metals. Income is a secondary consideration.
    

VAN KAMPEN AMERICAN CAPITAL LIFE INVESTMENT TRUST

   
Van Kampen American Capital Life Investment Trust is an open-end diversified
management investment company organized as a Delaware business trust. Shares are
offered in separate portfolios which are sold only to insurance companies to
provide funding for variable life insurance policies and variable annuity
contracts. Van Kampen American Capital Asset Management, Inc. serves as the
Portfolio's investment adviser.

       -MORGAN STANLEY REAL ESTATE SECURITIES PORTFOLIO

       Investment Objective: Long-term capital growth by investing principally
       in a diversified portfolio of securities of companies operating in the
       real estate industry ("Real Estate Securities"). Current income is a
       secondary consideration. Real Estate Securities include equity
       securities, including common stocks and convertible securities, as well
       as non-convertible preferred stocks and debt securities of real estate
       industry companies. A "real estate industry company" is a company that
       derives at least 50% of its assets (marked to market), gross income or
       net profits from the ownership, construction, management or sale of
    

                                       51

                                   53 of 120


<PAGE>   54

   
       residential, commercial or industrial real estate. Under normal market
       conditions, at least 65% of the Portfolio's total assets will be invested
       in Real Estate Securities, primarily equity securities of real estate
       investment trusts. The Portfolio may invest up to 25% of its total assets
       in securities issued by foreign issuers, some or all of which may also be
       Real Estate Securities.
    

WARBURG PINCUS TRUST

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

       -INTERNATIONAL EQUITY PORTFOLIO

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

       -POST-VENTURE CAPITAL PORTFOLIO

   
       Investment Objective: Long-term growth of capital by investing primarily
       in equity securities of issuers in their post-venture capital stage of
       development and pursues an aggressive investment strategy. Under normal
       market conditions, the Portfolio will invest at least 65% of its total
       assets in equity securities of "post-venture capital companies." A
       post-venture capital company is one that has received venture capital
       financing either: (a) during the early stages of the company's existence
       or the early stages of the development of a new product or service; or
       (b) as part of a restructuring or recapitalization of the company. The
       Portfolio may invest up to 10% of its assets in venture capital and other
       investment funds.
    

       -SMALL COMPANY GROWTH PORTFOLIO

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

                                       52
                                   54 of 120
<PAGE>   55




                       STATEMENT OF ADDITIONAL INFORMATION

   
                                   MAY 1, 1998
    

                   DEFERRED VARIABLE ANNUITY CONTRACTS ISSUED
          BY NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY THROUGH ITS
                        NATIONWIDE VA SEPARATE ACCOUNT-B

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, 1998. The
prospectus may be obtained from Nationwide Life and Annuity Insurance Company by
writing P.O. Box 16609, Columbus, Ohio 43216-6609, or calling 1-800-848-6331,
TDD 1-800-238-3035.

                                TABLE OF CONTENTS
                                                                      PAGE
                                                                      ----
General Information and History.........................................1
Services................................................................1
Purchase of Securities Being Offered....................................1
Underwriters............................................................2
Calculations of Performance.............................................2
Annuity Payments........................................................2
Financial Statements....................................................3

GENERAL INFORMATION AND HISTORY

   
The Nationwide VA Separate Account-B (formerly Financial Horizons VA Separate
Account-2) is a separate investment account of Nationwide Life and Annuity
Insurance Company ("Company") (formerly Financial Horizons 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
which is owned by Nationwide Financial Services, Inc.("NFS"), a holding company.
NFS has two classes of common stock outstanding with different voting rights
enabling Nationwide Corporation (the holder of all of the outstanding Class B
Common Stock) to control NFS. Nationwide Corporation is a holding company, as
well. All of the common stock is held by Nationwide Mutual Insurance Company
(95.3%) and Nationwide Mutual Fire Insurance Company (4.7%), the ultimate
controlling persons of Nationwide Insurance Enterprise. The Nationwide Insurance
Enterprise is one of America's largest insurance and financial services family
of companies, with combined assets of over $83.2 billion as of December 31,
1997.
    

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 subsidiaries of the Company may have
entered into agreements with either the investment adviser or distributor for
several of the Underlying Mutual Funds. The agreements relate to administrative
services furnished 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
subsidiaries 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 audited financial statements 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

                                   55 of 120
<PAGE>   56



UNDERWRITERS

The Contracts, which are offered continuously, are distributed by Nationwide
Advisory Services, Inc. ("NAS"), One Nationwide Plaza, Columbus, Ohio 43215, an
affiliate of the Company. No underwriting commissions have been paid by the
Company to NAS.

CALCULATIONS OF PERFORMANCE

   
Any current yield quotations of the NSAT- Money Market Fund, subject to Rule
482 of the Securities Act of 1933, will consist of a seven calendar day
historical yield, carried at least to the nearest hundredth of a percent. The
yield will 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. At December 31, 1997,
the NSAT- Money Market Fund's seven-day current unit value yield was 3.89% The
NSAT- Money Market Fund's effective yield is computed similarly, but includes
the effect of assumed compounding on an annualized basis of the current unit
value yield quotations of the NSAT- Money Market Fund. At December 31,  1997
the NSAT- Money Market Fund's seven-day effective yield was 3.97%.

The NSAT- Money Market Fund'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 NSAT- Money Market Fund determines
its yield on the basis of a seven 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 NSAT- Money Market 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 NSAT- Money Market Fund is
not guaranteed or insured. Yield of other money market funds may not be
comparable if a different base period or another method of calculation is used.

All performance advertising will include quotations of standardized average
annual total return, calculated in accordance with a standard method prescribed
by rules of the SEC. Standardized average annual total return is found by 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 1.45% Mortality Risk, Expense Risk and
Administration Charge. No deduction is made for premium taxes which may be
assessed by certain states. Nonstandardized total return may also be advertised,
and is calculated in a manner similar to standardized average annual total
return except the nonstandardized total return is based on a hypothetical
initial investment of $25,000. An assumed initial investment of $25,000 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 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. The
standardized average annual return will be based on rolling calendar quarters
and will cover periods of one, five, and ten years, or a period covering the
time the Underlying Mutual Fund has been available in the Variable Account if
the Underlying Mutual Fund has not been available for one of the prescribed
periods. Nonstandardized average annual total return will based on rolling
calendar quarters and will cover periods of one, five and ten years, or a period
covering the time the Underlying Mutual Fund has been in existence.

Quotations of average annual total return and total return are based upon
historical earnings and will fluctuate. Any quotation of performance, is not 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.

ANNUITY PAYMENTS

See "Frequency and Amount of Annuity Payments" located in the Prospectus
    


                                       2
                                   56 of 120
<PAGE>   57

<PAGE>   1
                          Independent Auditors' Report



The Board of Directors of Nationwide Life and Annuity Insurance Company and
  Contract Owners of Nationwide VA Separate Account-B:

      We have audited the accompanying statement of assets, liabilities and
contract owners' equity of Nationwide VA Separate Account-B as of December 31,
1997, and the related statements of operations and changes in contract owners'
equity for the year then ended and the period February 1, 1996 (commencement of
operations) through December 31, 1996. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audits.

      We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. Our procedures included
confirmation of securities owned as of December 31, 1997, by correspondence with
the transfer agents of the underlying mutual funds. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

      In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Nationwide VA Separate
Account-B as of December 31, 1997, and the results of its operations and its
changes in contract owners' equity for the year then ended and the period
February 1, 1996 (commencement of operations) through December 31, 1996, in
conformity with generally accepted accounting principles.

                                                           KPMG Peat Marwick LLP

Columbus, Ohio
February 6, 1998

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



<PAGE>   2
<TABLE>
                                              NATIONWIDE VA SEPARATE ACCOUNT-B

                                STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS' EQUITY

                                                     DECEMBER 31, 1997

<S>                                                                                                           <C>
ASSETS:
   Investments at market value:

      American Century VP - American Century VP Balanced (ACVPBal)
         190,054 shares (cost $1,483,415) ................................................................... $   1,566,049

      American Century VP - American Century VP Capital Appreciation (ACVPCapAp)
         137,815 shares (cost $1,378,410) ...................................................................     1,334,046

      American Century VP - American Century VP International (ACVPInt)
         720,696 shares (cost $4,793,362) ...................................................................     4,929,564

      American Century VP - American Century VP Value (ACVPValue)
         244,181 shares (cost $1,678,657) ...................................................................     1,692,172

      The Dreyfus Socially Responsible Growth Fund, Inc. (DrySRGro)
         134,318 shares (cost $3,383,690) ...................................................................     3,353,914

      Dreyfus Stock Index Fund (DryStkIx)
         628,044 shares (cost $15,638,679) ..................................................................    16,172,142

      Dreyfus VIF - Capital Appreciation Portfolio (DryCapAp)
         13,552 shares (cost $379,544) ......................................................................       378,096

      Dreyfus VIF - Growth and Income Portfolio (DryGrInc)
         59,470 shares (cost $1,282,421) ....................................................................     1,235,780

      Fidelity VIP - Equity-Income Portfolio (FidVIPEI)
         1,213,251 shares (cost $25,854,072) ................................................................    29,457,726

      Fidelity VIP - Growth Portfolio (FidVIPGr)
         661,176 shares (cost $22,268,498) ..................................................................    24,529,640

      Fidelity VIP - High Income Portfolio (FidVIPHI)
         1,488,608 shares (cost $19,111,149) ................................................................    20,215,295

      Fidelity VIP - Overseas Portfolio (FidVIPOv)
         188,497 shares (cost $3,700,378) ...................................................................     3,619,147

      Fidelity VIP-II - Asset Manager Portfolio (FidVIPAM)
         269,138 shares (cost $4,456,767) ...................................................................     4,847,174

      Fidelity VIP-II - Contrafund Portfolio (FidVIPCon)
         1,078,487 shares (cost $19,699,408) ................................................................    21,505,026

      Fidelity VIP-III - Growth Opportunities Portfolio (FidVIPGrOp)
         153,498 shares (cost $2,835,058) ...................................................................     2,957,905
</TABLE>


<PAGE>   3
<TABLE>
<S>                                                                                                           <C>
      Morgan Stanley - Emerging Markets Debt Portfolio (MSEmMkt)
         11,044 shares (cost $115,001) ......................................................................       106,793

      Nationwide SAT - Capital Appreciation Fund (NSATCapAp)
         216,453 shares (cost $4,346,686) ...................................................................     4,590,962

      Nationwide SAT - Government Bond Fund (NSATGvtBd)
         344,475 shares (cost $3,916,322) ...................................................................     3,920,125

      Nationwide SAT - Money Market Fund (NSATMyMkt)
         28,653,938 shares (cost $28,653,938) ...............................................................    28,653,938

      Nationwide SAT - Small Company Fund (NSATSmCo)
         376,394 shares (cost $5,943,953) ...................................................................     5,965,844

      Nationwide SAT - Total Return Fund (NSATTotRe)
         350,246 shares (cost $5,372,998) ...................................................................     5,737,027

      Neuberger & Berman AMT - Growth Portfolio (NBAMTGro)
         46,594 shares (cost $1,304,323) ....................................................................     1,422,968

      Neuberger & Berman AMT - Limited Maturity Bond Portfolio (NBAMTLMat)
         457,640 shares (cost $6,318,021) ...................................................................     6,461,880

      Neuberger & Berman AMT - Partners Portfolio (NBAMTPart)
         891,315 shares (cost $17,166,190) ..................................................................    18,361,093

      Oppenheimer VAF - Bond Fund (OppBdFd)
         357,304 shares (cost $4,203,595) ...................................................................     4,255,486

      Oppenheimer VAF - Global Securities Fund (OppGlSec)
         204,717 shares (cost $3,985,979) ...................................................................     4,374,809

      Oppenheimer VAF - Growth Fund (OppGro)
         4,389 shares (cost $143,605) .......................................................................       142,379

      Oppenheimer VAF - Multiple Strategies Fund (OppMult)
         189,568 shares (cost $3,142,466) ...................................................................     3,224,548

      Strong Opportunity Fund II, Inc. (StOpp2)
         612,630 shares (cost $12,308,604) ..................................................................    13,294,075

      Strong VIF - Strong Discovery Fund II (StDisc2)
         91,534 shares (cost $1,137,826) ....................................................................     1,101,152

      Strong VIF - Strong International Stock Fund II (StIntStk2)
         310,248 shares (cost $3,430,958) ...................................................................     2,891,507

      Van Eck WIT - Worldwide Bond Fund (VEWrldBd)
         175,787 shares (cost $1,887,801) ...................................................................     1,931,899

      Van Eck WIT - Worldwide Emerging Markets Fund (VEWrldEMkt)
         140,263 shares (cost $1,930,299) ...................................................................     1,542,896


                                                                                                                (Continued)
</TABLE>

<PAGE>   4
<TABLE>
<S>                                                                                                           <C>
      Van Eck WIT - Worldwide Hard Assets Fund (VEWrldHAs)
         92,070 shares (cost $1,522,580) ....................................................................     1,447,333

      Van Kampen American Capital LIT -
      Morgan Stanley Real Estate Securities Portfolio (MSRESec)
         469,049 shares (cost $7,348,786) ...................................................................     7,434,426

      Warburg Pincus Trust - International Equity Portfolio (WPIntEq)
         696,811 shares (cost $8,209,358) ...................................................................     7,309,552

      Warburg Pincus Trust - Post Venture Capital Portfolio (WPPVenCap)
         46,578 shares (cost $521,054) ......................................................................       515,154

      Warburg Pincus Trust - Small Company Growth Portfolio (WPSmCoGr)
         527,076 shares (cost $7,768,534) ...................................................................     8,686,217
                                                                                                               ------------
            Total investments ...............................................................................   271,165,739
   Accounts receivable ......................................................................................       396,253
                                                                                                               ------------
            Total assets ....................................................................................   271,561,992
ACCOUNTS PAYABLE ............................................................................................            16
                                                                                                               ------------
CONTRACT OWNERS' EQUITY (NOTE 4) ............................................................................  $271,561,976
                                                                                                               ============
</TABLE>

See accompanying notes to financial statements.

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

<PAGE>   5
<TABLE>
<CAPTION>
                                                  NATIONWIDE VA SEPARATE ACCOUNT-B

                                   STATEMENTS OF OPERATIONS AND CHANGES IN CONTRACT OWNERS' EQUITY

                                  YEAR ENDED DECEMBER 31, 1997 AND FOR THE PERIOD FEBRUARY 1, 1996
                                       (COMMENCEMENT OF OPERATIONS) THROUGH DECEMBER 31, 1996

                                                                             TOTAL                         ACVPBal
                                                                ------------------------------  ------------------------------
                                                                     1997            1996            1997            1996
                                                                --------------  --------------  --------------  --------------
<S>                                                             <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
Reinvested dividends .......................................    $    3,264,187         599,351           6,748           3,261
Mortality, expense and administration
  charges (note 2) .........................................        (2,625,203)       (502,691)        (14,031)         (3,237)
                                                                --------------  --------------  --------------  --------------
  Net investment activity ..................................           638,984          96,660          (7,283)             24
                                                                --------------  --------------  --------------  --------------

Proceeds from mutual fund shares sold ......................       223,236,625      76,703,639         432,187         178,027
Cost of mutual fund shares sold ............................      (214,504,322)    (75,779,842)       (400,447)       (168,902)
                                                                --------------  --------------  --------------  --------------
  Realized gain (loss) on investments ......................         8,732,303         923,797          31,740           9,125
Change in unrealized gain (loss) on investments ............        10,048,773       2,494,576          65,584          17,050
                                                                --------------  --------------  --------------  --------------
  Net gain (loss) on investments ...........................        18,781,076       3,418,373          97,324          26,175
                                                                --------------  --------------  --------------  --------------
Reinvested capital gains ...................................         4,937,879         204,775          28,016              -
                                                                --------------  --------------  --------------  --------------
    Net increase (decrease) in contract owners'
      equity resulting from operations .....................        24,357,939       3,719,808         118,057          26,199
                                                                --------------  --------------  --------------  --------------

EQUITY TRANSACTIONS:
Purchase payments received from
  contract owners ..........................................       169,332,709      95,174,558         762,078         501,901
Transfers between funds ....................................                -               -          262,407           9,439
Redemptions ................................................       (18,867,088)     (2,157,551)        (99,821)        (11,452)
Adjustments to maintain reserves ...........................            (2,565)          4,166          (2,476)              4
                                                                --------------  --------------  --------------  --------------
    Net equity transactions ................................       150,463,056      93,021,173         922,188         499,892
                                                                --------------  --------------  --------------  --------------

NET CHANGE IN CONTRACT OWNERS' EQUITY ......................       174,820,995      96,740,981       1,040,245         526,091
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ................        96,740,981              -          526,091              -
                                                                --------------  --------------  --------------  --------------
CONTRACT OWNERS' EQUITY END OF PERIOD ......................    $  271,561,976      96,740,981       1,566,336         526,091
                                                                ==============  ==============  ==============  ==============

<CAPTION>
                                                                           ACVPCapAp                       ACVPInt
                                                                ------------------------------  ------------------------------
                                                                    1997             1996            1997            1996
                                                                -------------   --------------  --------------  --------------
<S>                                                             <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
Reinvested dividends .......................................               -                -           22,729           3,115
Mortality, expense and administration
  charges (note 2) .........................................          (19,639)          (7,009)        (46,316)         (6,649)
                                                                -------------   --------------  --------------  --------------
  Net investment activity ..................................          (19,639)          (7,009)        (23,587)         (3,534)
                                                                -------------   --------------  --------------  --------------

Proceeds from mutual fund shares sold ......................        1,970,507          985,905       1,572,496         495,206
Cost of mutual fund shares sold ............................       (2,131,768)        (979,960)     (1,357,421)       (476,619)
                                                                -------------   --------------  --------------  --------------
  Realized gain (loss) on investments ......................         (161,261)           5,945         215,075          18,587
Change in unrealized gain (loss) on investments ............           18,432          (62,797)         78,372          57,830
                                                                -------------   --------------  --------------  --------------
  Net gain (loss) on investments ...........................         (142,829)         (56,852)        293,447          76,417
                                                                -------------   --------------  --------------  --------------
Reinvested capital gains ...................................           17,313              129          43,835           1,038
                                                                -------------   --------------  --------------  --------------
    Net increase (decrease) in contract owners'
      equity resulting from operations .....................         (145,155)         (63,732)        313,695          73,921
                                                                -------------   --------------  --------------  --------------

EQUITY TRANSACTIONS:
Purchase payments received from
  contract owners ..........................................          604,929          978,621       2,980,677       1,075,760
Transfers between funds ....................................            3,613          319,535         638,549          33,262
Redemptions ................................................         (344,351)         (19,242)       (167,142)        (19,209)
Adjustments to maintain reserves ...........................             (179)              22              32              25
                                                                --------------  --------------  --------------  --------------
    Net equity transactions ................................          264,012        1,278,936       3,452,116       1,089,838
                                                                -------------   --------------  --------------  --------------

NET CHANGE IN CONTRACT OWNERS' EQUITY ......................          118,857        1,215,204       3,765,811       1,163,759
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ................        1,215,204               -        1,163,759              -
                                                                -------------   --------------  --------------  --------------
CONTRACT OWNERS' EQUITY END OF PERIOD ......................        1,334,061        1,215,204       4,929,570       1,163,759
                                                                =============   ==============  ==============  ==============
</TABLE>

<PAGE>   6
<TABLE>
<CAPTION>
                                                  NATIONWIDE VA SEPARATE ACCOUNT-B

                                  STATEMENTS OF OPERATIONS AND CHANGES IN CONTRACT OWNERS' EQUITY

                                  YEAR ENDED DECEMBER 31, 1997 AND FOR THE PERIOD FEBRUARY 1, 1996
                                       (COMMENCEMENT OF OPERATIONS) THROUGH DECEMBER 31, 1996

                                                                       ACVPValue                    DrySRGro
                                                               --------------------------  ------------------------------
                                                                  1997          1996           1997            1996
                                                               ----------  --------------  --------------  --------------
<S>                                                            <C>         <C>             <C>             <C>
INVESTMENT ACTIVITY:
Reinvested dividends ..................................        $    1,292              -           12,102             874
Mortality, expense and administration
  charges (note 2) ....................................           (14,045)             -          (25,947)         (1,520)
                                                               ----------  --------------  --------------  --------------
  Net investment activity .............................           (12,753)             -          (13,845)           (646)
                                                               ----------  --------------  --------------  --------------

Proceeds from mutual fund shares sold .................         2,171,228              -        3,430,773          96,419
Cost of mutual fund shares sold .......................        (2,031,644)             -       (3,098,404)        (88,012)
                                                               ----------  --------------  --------------  --------------
  Realized gain (loss) on investments .................           139,584              -          332,369           8,407
Change in unrealized gain (loss) on investments .......            13,515              -          (19,478)        (10,298)
                                                               ----------  --------------  --------------  --------------
  Net gain (loss) on investments ......................           153,099              -          312,891          (1,891)
                                                               ----------  --------------  --------------  --------------
Reinvested capital gains ..............................             2,414              -           94,837          15,508
                                                               ----------  --------------  --------------  --------------
    Net increase (decrease) in contract owners'
      equity resulting from operations ................           142,760              -          393,883          12,971
                                                               ----------  --------------  --------------  --------------
EQUITY TRANSACTIONS:
Purchase payments received from
  contract owners .....................................         1,137,286              -        1,210,701         137,873
Transfers between funds ...............................           437,858              -        1,685,435         302,311
Redemptions ...........................................           (25,736)             -         (387,613)         (1,650)
Adjustments to maintain reserves ......................                13              -               16               6
                                                               ----------  --------------  --------------  --------------
    Net equity transactions ...........................         1,549,421              -        2,508,539         438,540
                                                               ----------  --------------  --------------  --------------

NET CHANGE IN CONTRACT OWNERS' EQUITY .................         1,692,181              -        2,902,422         451,511
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ...........                -               -          451,511              -
                                                               ----------  --------------  --------------  --------------
CONTRACT OWNERS' EQUITY END OF PERIOD .................        $1,692,181              -        3,353,933         451,511
                                                               ==========  ==============  ==============  ==============

<CAPTION>
                                                                          DryStkIx                      DryCapAp
                                                              ------------------------------  ------------------------------
                                                                   1997            1996            1997           1996
                                                              -------------   --------------  --------------  --------------
<S>                                                           <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
Reinvested dividends ..................................             167,679           20,443           2,624              -
Mortality, expense and administration
  charges (note 2) ....................................            (139,726)         (11,785)         (1,353)             -
                                                              -------------   --------------  --------------  --------------
  Net investment activity .............................              27,953            8,658           1,271              -
                                                              -------------   --------------  --------------  --------------

Proceeds from mutual fund shares sold .................           6,868,998        1,304,525          35,302              -
Cost of mutual fund shares sold .......................          (5,807,826)      (1,213,680)        (34,746)             -
                                                              -------------   --------------  --------------  --------------
  Realized gain (loss) on investments .................           1,061,172           90,845             556              -
Change in unrealized gain (loss) on investments .......             492,395           41,068          (1,448)             -
                                                              -------------   --------------  --------------  --------------
  Net gain (loss) on investments ......................           1,553,567          131,913            (892)             -
                                                              -------------   --------------  --------------  --------------
Reinvested capital gains ..............................             413,260           32,437             220              -
                                                              -------------   --------------  --------------  --------------
    Net increase (decrease) in contract owners'
      equity resulting from operations ................           1,994,780          173,008             599              -
                                                              -------------   --------------  --------------  --------------
EQUITY TRANSACTIONS:
Purchase payments received from
  contract owners .....................................           9,290,153        2,131,083         188,858              -
Transfers between funds ...............................           2,880,855          877,923         193,079              -
Redemptions ...........................................            (947,321)        (228,466)         (4,447)             -
Adjustments to maintain reserves ......................                 273               52              (7)             -
                                                              -------------   --------------  --------------  --------------
    Net equity transactions ...........................          11,223,960        2,780,592         377,483              -
                                                              -------------   --------------  --------------  --------------

NET CHANGE IN CONTRACT OWNERS' EQUITY .................          13,218,740        2,953,600         378,082              -
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ...........           2,953,600               -               -               -
                                                              -------------   --------------  --------------  --------------
CONTRACT OWNERS' EQUITY END OF PERIOD .................       $  16,172,340        2,953,600         378,082              -
                                                              =============   ==============  ==============  ==============
</TABLE>


<PAGE>   7
<TABLE>
<CAPTION>
                                                  NATIONWIDE VA SEPARATE ACCOUNT-B

                                  STATEMENTS OF OPERATIONS AND CHANGES IN CONTRACT OWNERS' EQUITY

                                  YEAR ENDED DECEMBER 31, 1997 AND FOR THE PERIOD FEBRUARY 1, 1996
                                       (COMMENCEMENT OF OPERATIONS) THROUGH DECEMBER 31, 1996

                                                                           DryGrInc                      FidVIPEI
                                                                  -------------------------  ------------------------------
                                                                     1997         1996            1997            1996
                                                                  ---------  --------------  --------------  --------------
<S>                                                               <C>        <C>             <C>             <C>
INVESTMENT ACTIVITY:
Reinvested dividends ..................................           $   6,248              -          204,640              -
Mortality, expense and administration
  charges (note 2) ....................................              (6,686)             -         (288,383)        (66,476)
                                                                  ---------  --------------  --------------  --------------
  Net investment activity .............................                (438)             -          (83,743)        (66,476)
                                                                  ---------  --------------  --------------  --------------
Proceeds from mutual fund shares sold .................             477,409              -        4,034,511       1,752,115
Cost of mutual fund shares sold .......................            (459,619)             -       (3,594,772)     (1,709,141)
                                                                  ---------  --------------  --------------  --------------
  Realized gain (loss) on investments .................              17,790              -          439,739          42,974
Change in unrealized gain (loss) on investments .......             (46,641)             -        2,894,709         708,944
                                                                  ---------  --------------  --------------  --------------
  Net gain (loss) on investments ......................             (28,851)             -        3,334,448         751,918
                                                                  ---------  --------------  --------------  --------------
Reinvested capital gains ..............................              68,534              -        1,028,884              -
                                                                  ---------  --------------  --------------  --------------
    Net increase (decrease) in contract owners'
      equity resulting from operations ................              39,245              -        4,279,589         685,442
                                                                  ---------  --------------  --------------  --------------

EQUITY TRANSACTIONS:
Purchase payments received from
  contract owners .....................................             489,118              -       13,782,024      10,013,478
Transfers between funds ...............................             720,972              -        1,770,973         400,487
Redemptions ...........................................             (13,558)             -       (1,367,993)       (109,409)
Adjustments to maintain reserves ......................                   5              -            2,091           1,483
                                                                  ---------  --------------  --------------  --------------
    Net equity transactions ...........................           1,196,537              -       14,187,095      10,306,039
                                                                  ---------  --------------  --------------  --------------

NET CHANGE IN CONTRACT OWNERS' EQUITY .................           1,235,782              -       18,466,684      10,991,481
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ...........                  -               -       10,991,481              -
                                                                  ---------  --------------  --------------  --------------
CONTRACT OWNERS' EQUITY END OF PERIOD .................          $1,235,782              -       29,458,165      10,991,481
                                                                  =========  ==============  ==============  ==============

<CAPTION>

                                                                             FidVIPGr                       FidVIPHI
                                                                  ------------------------------  ------------------------------
                                                                       1997            1996            1997           1996
                                                                  -------------   --------------  --------------  --------------
<S>                                                               <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
Reinvested dividends ..................................                  94,039               -          337,770              -
Mortality, expense and administration
  charges (note 2) ....................................                (276,160)         (44,793)       (144,268)        (27,497)
                                                                  -------------   --------------  --------------  --------------
  Net investment activity .............................                (182,121)         (44,793)        193,502         (27,497)
                                                                  -------------   --------------  --------------  --------------

Proceeds from mutual fund shares sold .................              12,400,367        5,805,415       4,973,688       6,999,024
Cost of mutual fund shares sold .......................             (11,364,418)      (5,768,910)     (4,894,377)     (6,877,491)
                                                                  -------------   --------------  --------------  --------------
  Realized gain (loss) on investments .................               1,035,949           36,505          79,311         121,533
Change in unrealized gain (loss) on investments .......               2,154,124          107,018         975,597         128,550
                                                                  -------------   --------------  --------------  --------------
  Net gain (loss) on investments ......................               3,190,073          143,523       1,054,908         250,083
                                                                  -------------   --------------  --------------  --------------
Reinvested capital gains ..............................                 420,937               -           41,747              -
                                                                  -------------   --------------  --------------  --------------
    Net increase (decrease) in contract owners'
      equity resulting from operations ................               3,428,889           98,730       1,290,157         222,586
                                                                  -------------   --------------  --------------  --------------

EQUITY TRANSACTIONS:
Purchase payments received from
  contract owners .....................................               6,128,449        5,241,982      12,510,478       3,482,761
Transfers between funds ...............................               3,513,641        7,395,956       1,193,107       2,257,316
Redemptions ...........................................              (1,163,627)        (114,600)       (678,694)        (62,395)
Adjustments to maintain reserves ......................                     129              316             (65)             81
                                                                  -------------   --------------  --------------  --------------
    Net equity transactions ...........................               8,478,592       12,523,654      13,024,826       5,677,763
                                                                  -------------   --------------  --------------  --------------

NET CHANGE IN CONTRACT OWNERS' EQUITY .................              11,907,481       12,622,384      14,314,983       5,900,349
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ...........              12,622,384               -        5,900,349              -
                                                                  -------------   --------------  --------------  --------------
CONTRACT OWNERS' EQUITY END OF PERIOD .................           $  24,529,865       12,622,384      20,215,332       5,900,349
                                                                  =============   ==============  ==============  ==============
</TABLE>



<PAGE>   8
<TABLE>
<CAPTION>
                                            NATIONWIDE VA SEPARATE ACCOUNT-B

                             STATEMENTS OF OPERATIONS AND CHANGES IN CONTRACT OWNERS' EQUITY

                            Year Ended DECEMBER 31, 1997 AND FOR THE PERIOD FEBRUARY 1, 1996
                                 (COMMENCEMENT OF OPERATIONS) THROUGH DECEMBER 31, 1996


                                                                      FidVIPOv                      FidVIPAM
                                                          ------------------------------  ------------------------------
                                                               1997            1996            1997            1996
                                                          --------------  --------------  --------------  --------------
<S>                                                       <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
Reinvested dividends ..................................   $       27,355              -           46,047              -
Mortality, expense and administration
  charges (note 2) ....................................          (41,098)         (8,091)        (42,376)         (6,798)
                                                          --------------  --------------  --------------  --------------
  Net investment activity .............................          (13,743)         (8,091)          3,671          (6,798)
                                                          --------------  --------------  --------------  --------------

Proceeds from mutual fund shares sold .................        3,062,464         289,172         485,808         194,518
Cost of mutual fund shares sold .......................       (2,836,711)       (281,039)       (441,012)       (183,795)
                                                          --------------  --------------  --------------  --------------
  Realized gain (loss) on investments .................          225,753           8,133          44,796          10,723
Change in unrealized gain (loss) on investments .......         (150,814)         69,582         326,514          63,893
                                                          --------------  --------------  --------------  --------------
  Net gain (loss) on investments ......................           74,939          77,715         371,310          74,616
                                                          --------------  --------------  --------------  --------------
Reinvested capital gains ..............................          108,590              -          115,507              -
                                                          --------------  --------------  --------------  --------------
    Net increase (decrease) in contract owners'
      equity resulting from operations ................          169,786          69,624         490,488          67,818
                                                          --------------  --------------  --------------  --------------

EQUITY TRANSACTIONS:
Purchase payments received from
  contract owners .....................................        2,013,073       1,281,789       2,679,138       1,150,006
Transfers between funds ...............................          191,729         146,096         755,845         (85,254)
Redemptions ...........................................         (195,586)        (57,484)       (203,214)         (8,007)
Adjustments to maintain reserves ......................               80              49             (46)             43
                                                          --------------  --------------  --------------  --------------
    Net equity transactions ...........................        2,009,296       1,370,450       3,231,723       1,056,788
                                                          --------------  --------------  --------------  --------------

NET CHANGE IN CONTRACT OWNERS' EQUITY .................        2,179,082       1,440,074       3,722,211       1,124,606
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ...........        1,440,074              -        1,124,606              -
                                                          --------------  --------------  --------------  --------------
CONTRACT OWNERS' EQUITY END OF PERIOD .................   $    3,619,156       1,440,074       4,846,817       1,124,606
                                                          ==============  ==============  ==============  ==============

<CAPTION>
                                                                    FidVIPCon                       FidVIPGrOp
                                                          ------------------------------  ------------------------------
                                                              1997             1996            1997           1996
                                                          -------------   --------------  --------------  --------------
<S>                                                       <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
Reinvested dividends ..................................          79,097               -               -               -
Mortality, expense and administration
  charges (note 2) ....................................        (206,479)         (33,796)         (9,973)             -
                                                          -------------   --------------  --------------  --------------
  Net investment activity .............................        (127,382)         (33,796)         (9,973)             -
                                                          -------------   --------------  --------------  --------------

Proceeds from mutual fund shares sold .................      13,315,382        2,379,624         726,030              -
Cost of mutual fund shares sold .......................     (12,210,990)      (2,200,887)       (716,514)             -
                                                          -------------   --------------  --------------  --------------
  Realized gain (loss) on investments .................       1,104,392          178,737           9,516              -
Change in unrealized gain (loss) on investments .......       1,439,401          366,217         122,846              -
                                                          -------------   --------------  --------------  --------------
  Net gain (loss) on investments ......................       2,543,793          544,954         132,362              -
                                                          -------------   --------------  --------------  --------------
Reinvested capital gains ..............................         209,041               -               -               -
                                                          -------------   --------------  --------------  --------------
    Net increase (decrease) in contract owners'
      equity resulting from operations ................       2,625,452          511,158         122,389              -
                                                          -------------   --------------  --------------  --------------

EQUITY TRANSACTIONS:
Purchase payments received from
  contract owners .....................................       7,590,781        4,699,841       1,745,119              -
Transfers between funds ...............................       4,579,042        2,611,362       1,150,039              -
Redemptions ...........................................      (1,044,227)         (68,568)        (59,495)             -
Adjustments to maintain reserves ......................             167              163            (184)             -
                                                          -------------   --------------  --------------  --------------
    Net equity transactions ...........................      11,125,763        7,242,798       2,835,479              -
                                                          -------------   --------------  --------------  --------------

NET CHANGE IN CONTRACT OWNERS' EQUITY .................      13,751,215        7,753,956       2,957,868              -
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ...........       7,753,956               -               -               -
                                                          -------------   --------------  --------------  --------------
CONTRACT OWNERS' EQUITY END OF PERIOD .................      21,505,171        7,753,956       2,957,868              -
                                                          =============   ==============  ==============  ==============
</TABLE>



<PAGE>   9
<TABLE>
<CAPTION>
                                            NATIONWIDE VA SEPARATE ACCOUNT-B

                            STATEMENTS OF OPERATIONS AND CHANGES IN CONTRACT OWNERS' EQUITY

                            Year Ended DECEMBER 31, 1997 AND FOR THE PERIOD FEBRUARY 1, 1996
                                 (COMMENCEMENT OF OPERATIONS) THROUGH DECEMBER 31, 1996

                                                                         MSEmMkt                       NSATCapAp
                                                            ------------------------------  ------------------------------
                                                                 1997            1996             1997           1996
                                                            --------------  --------------  --------------  --------------
<S>                                                         <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
Reinvested dividends ..................................     $        2,855              -           28,299           6,329
Mortality, expense and administration
  charges (note 2) ....................................               (826)             -          (36,484)         (3,924)
                                                            --------------  --------------  --------------  --------------
  Net investment activity .............................              2,029              -           (8,185)          2,405
                                                            --------------  --------------  --------------  --------------

Proceeds from mutual fund shares sold .................            163,852              -        2,917,900         880,473
Cost of mutual fund shares sold .......................           (173,412)             -       (2,600,662)       (816,917)
                                                            --------------  --------------  --------------  --------------
  Realized gain (loss) on investments .................             (9,560)             -          317,238          63,556
Change in unrealized gain (loss) on investments .......             (8,208)             -          246,705          (2,429)
                                                            --------------  --------------  --------------  --------------
  Net gain (loss) on investments ......................            (17,768)             -          563,943          61,127
                                                            --------------  --------------  --------------  --------------
Reinvested capital gains ..............................              1,239              -           97,097          55,159
                                                            --------------  --------------  --------------  --------------
    Net increase (decrease) in contract owners'
      equity resulting from operations ................            (14,500)             -          652,855         118,691
                                                            --------------  --------------  --------------  --------------

EQUITY TRANSACTIONS:
Purchase payments received from
  contract owners .....................................             10,146              -        2,518,104         303,105
Transfers between funds ...............................            115,222              -           57,514       1,505,852
Redemptions ...........................................             (4,078)             -         (557,273)         (8,026)
Adjustments to maintain reserves                                        -               -               59             128
                                                            --------------  --------------  --------------  --------------
    Net equity transactions ...........................            121,290              -        2,018,404       1,801,059
                                                            --------------  --------------  --------------  --------------

NET CHANGE IN CONTRACT OWNERS' EQUITY .................            106,790              -        2,671,259       1,919,750
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD                             -               -        1,919,750              -
                                                            --------------  --------------  --------------  --------------
CONTRACT OWNERS' EQUITY END OF PERIOD .................     $      106,790              -        4,591,009       1,919,750
                                                            ==============  ==============  ==============  ==============

<CAPTION>
                                                                      NSATGvtBd                        NSATMyMkt
                                                            ------------------------------  ------------------------------
                                                                1997             1996            1997            1996
                                                            -------------   --------------  --------------  --------------

<S>                                                         <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
Reinvested dividends ..................................           137,812           48,164       1,083,859         274,717
Mortality, expense and administration
  charges (note 2) ....................................           (29,398)          (9,883)       (307,636)        (81,209)
                                                            -------------   --------------  --------------  --------------
  Net investment activity .............................           108,414           38,281         776,223         193,508
                                                            -------------   --------------  --------------  --------------

Proceeds from mutual fund shares sold .................         1,955,059          306,532      98,322,127      40,578,631
Cost of mutual fund shares sold .......................        (1,883,110)        (307,285)    (98,322,127)    (40,578,631)
                                                            -------------   --------------  --------------  --------------
  Realized gain (loss) on investments .................            71,949             (753)             -               -
Change in unrealized gain (loss) on investments .......           (11,975)          15,778              -               -
                                                            -------------   --------------  --------------  --------------
  Net gain (loss) on investments ......................            59,974           15,025              -               -
                                                            -------------   --------------  --------------  --------------
Reinvested capital gains ..............................                -                -               -               -
                                                            -------------   --------------  --------------  --------------
    Net increase (decrease) in contract owners'
      equity resulting from operations ................           168,388           53,306         776,223         193,508
                                                            -------------   --------------  --------------  --------------

EQUITY TRANSACTIONS:
Purchase payments received from
  contract owners .....................................         1,694,494        1,213,578      57,123,968      35,272,121
Transfers between funds ...............................         1,216,393           43,219     (33,482,476)    (25,073,360)
Redemptions ...........................................          (465,572)          (3,716)     (4,787,228)       (974,956)
Adjustments to maintain reserves                                        8               42            (404)          1,284
                                                            -------------   --------------  --------------  --------------
    Net equity transactions ...........................         2,445,323        1,253,123      18,853,860       9,225,089
                                                            -------------   --------------  --------------  --------------

NET CHANGE IN CONTRACT OWNERS' EQUITY .................         2,613,711        1,306,429      19,630,083       9,418,597
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD                     1,306,429               -        9,418,597              -
                                                            -------------   --------------  --------------  --------------
CONTRACT OWNERS' EQUITY END OF PERIOD .................         3,920,140        1,306,429      29,048,680       9,418,597
                                                            =============   ==============  ==============  ==============
                                                                                                                (Continued)
</TABLE>

<PAGE>   10
<TABLE>
<CAPTION>
                                              NATIONWIDE SEPARATE ACCOUNT-B

                             STATEMENTS OF OPERATIONS AND CHANGES IN CONTRACT OWNERS' EQUITY

                             YEAR ENDED DECEMBER 31, 1997 AND FOR THE PERIOD FEBRUARY 1, 1996
                                  (COMMENCEMENT OF OPERATIONS) THROUGH DECEMBER 31, 1996

                                                                       NSATSmCo                       NSATTotRe
                                                            ------------------------------  ------------------------------
                                                                 1997           1996             1997            1996
                                                            --------------  --------------  --------------  --------------
<S>                                                         <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
Reinvested dividends ..................................     $           -            3,752          51,421           9,424
Mortality, expense and administration
  charges (note 2) ....................................            (51,451)         (8,901)        (46,011)         (5,767)
                                                            --------------  --------------  --------------  --------------
  Net investment activity .............................            (51,451)         (5,149)          5,410           3,657
                                                            --------------  --------------  --------------  --------------

Proceeds from mutual fund shares sold .................          2,809,142       1,578,449         639,641         507,524
Cost of mutual fund shares sold .......................         (2,497,219)     (1,536,205)       (521,320)       (504,371)
                                                            --------------  --------------  --------------  --------------
  Realized gain (loss) on investments .................            311,923          42,244         118,321           3,153
Change in unrealized gain (loss) on investments .......              5,784          16,108         329,844          34,184
                                                            --------------  --------------  --------------  --------------
  Net gain (loss) on investments ......................            317,707          58,352         448,165          37,337
                                                            --------------  --------------  --------------  --------------
Reinvested capital gains ..............................            163,972           7,889         180,642          39,481
                                                            --------------  --------------  --------------  --------------
    Net increase (decrease) in contract owners'
      equity resulting from operations ................            430,228          61,092         634,217          80,475
                                                            --------------  --------------  --------------  --------------

EQUITY TRANSACTIONS:
Purchase payments received from
  contract owners .....................................          2,904,246       1,013,194       2,504,724         873,425
Transfers between funds ...............................          1,438,504         416,892       1,827,273          89,756
Redemptions ...........................................           (257,483)        (40,967)       (274,662)          1,776
Adjustments to maintain reserves ......................                (39)             26              82              12
                                                            --------------  --------------  --------------  --------------
    Net equity transactions ...........................          4,085,228       1,389,145       4,057,417         964,969
                                                            --------------  --------------  --------------  --------------

NET CHANGE IN CONTRACT OWNERS' EQUITY .................          4,515,456       1,450,237       4,691,634       1,045,444
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ...........          1,450,237              -        1,045,444              -
                                                            --------------  --------------  --------------  --------------
CONTRACT OWNERS' EQUITY END OF PERIOD .................     $    5,965,693       1,450,237       5,737,078       1,045,444
                                                            ==============  ==============  ==============  ==============

<CAPTION>
                                                                        NBAMTGro                    NBAMTLMat
                                                            ------------------------------  ------------------------------
                                                                 1997            1996            1997            1996
                                                            -------------   --------------  --------------  --------------
<S>                                                         <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
Reinvested dividends ..................................                -                 1         258,163          16,130
Mortality, expense and administration
  charges (note 2) ....................................           (20,908)          (3,895)        (71,942)        (24,392)
                                                            -------------   --------------  --------------  --------------
  Net investment activity .............................           (20,908)          (3,894)        186,221          (8,262)
                                                            -------------   --------------  --------------  --------------

Proceeds from mutual fund shares sold .................         6,321,736          680,363       4,094,715         457,151
Cost of mutual fund shares sold .......................        (6,182,637)        (670,336)     (4,068,427)       (462,260)
                                                            -------------   --------------  --------------  --------------
  Realized gain (loss) on investments .................           139,099           10,027          26,288          (5,109)
Change in unrealized gain (loss) on investments .......           103,035           15,609          34,840         109,020
                                                            -------------   --------------  --------------  --------------
  Net gain (loss) on investments ......................           242,134           25,636          61,128         103,911
                                                            -------------   --------------  --------------  --------------
Reinvested capital gains ..............................            65,376              255              -               -
                                                            -------------   --------------  --------------  --------------
    Net increase (decrease) in contract owners'
      equity resulting from operations ................           286,602           21,997         247,349          95,649
                                                            -------------   --------------  --------------  --------------

EQUITY TRANSACTIONS:
Purchase payments received from
  contract owners .....................................           557,548          412,644       5,079,839       4,232,524
Transfers between funds ...............................           130,489          178,170      (1,711,098)       (178,697)
Redemptions ...........................................          (161,294)          (3,202)     (1,222,649)        (81,112)
Adjustments to maintain reserves ......................                15               13               9              76
                                                            -------------   --------------  --------------  --------------
    Net equity transactions ...........................           526,758          587,625       2,146,101       3,972,791
                                                            -------------   --------------  --------------  --------------

NET CHANGE IN CONTRACT OWNERS' EQUITY .................           813,360          609,622       2,393,450       4,068,440
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ...........           609,622               -        4,068,440              -
                                                            -------------   --------------  --------------  --------------
CONTRACT OWNERS' EQUITY END OF PERIOD .................         1,422,982          609,622       6,461,890       4,068,440
                                                            =============   ==============  ==============  ==============
</TABLE>


<PAGE>   11
<TABLE>
<CAPTION>
                                             NATIONWIDE VA SEPARATE ACCOUNT-B

                             STATEMENTS OF OPERATIONS AND CHANGES IN CONTRACT OWNERS' EQUITY

                             YEAR ENDED DECEMBER 31, 1997 AND FOR THE PERIOD FEBRUARY 1, 1996
                                  (COMMENCEMENT OF OPERATIONS) THROUGH DECEMBER 31, 1996

                                                                       NBAMTPart                      OppBdFd
                                                            ------------------------------  ------------------------------
                                                                 1997            1996            1997            1996
                                                            --------------  --------------  --------------  --------------
<S>                                                         <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
Reinvested dividends ..................................     $       20,903             364         197,133          71,205
Mortality, expense and administration
  charges (note 2) ....................................           (164,270)        (18,809)        (44,787)        (13,291)
                                                            --------------  --------------  --------------  --------------
  Net investment activity .............................           (143,367)        (18,445)        152,346          57,914
                                                            --------------  --------------  --------------  --------------

Proceeds from mutual fund shares sold .................         13,279,727       2,205,480       2,061,340         556,412
Cost of mutual fund shares sold .......................        (11,966,396)     (2,032,067)     (2,018,985)       (551,602)
                                                            --------------  --------------  --------------  --------------
  Realized gain (loss) on investments .................          1,313,331         173,413          42,355           4,810
Change in unrealized gain (loss) on investments .......          1,003,571         191,332          48,032           3,859
                                                            --------------  --------------  --------------  --------------
  Net gain (loss) on investments ......................          2,316,902         364,745          90,387           8,669
                                                            --------------  --------------  --------------  --------------
Reinvested capital gains ..............................            321,907           4,547           8,144             120
                                                            --------------  --------------  --------------  --------------
    Net increase (decrease) in contract owners'
      equity resulting from operations ................          2,495,442         350,847         250,877          66,703
                                                            --------------  --------------  --------------  --------------

EQUITY TRANSACTIONS:
Purchase payments received from
  contract owners .....................................          5,824,372       2,288,104       1,887,783       1,763,434
Transfers between funds ...............................          5,978,753       2,191,604         493,944         316,722
Redemptions ...........................................           (733,276)        (34,676)       (511,176)        (12,838)
Adjustments to maintain reserves ......................                  7             139              (7)             45
                                                            --------------  --------------  --------------  --------------
    Net equity transactions ...........................         11,069,856       4,445,171       1,870,544       2,067,363
                                                            --------------  --------------  --------------  --------------

NET CHANGE IN CONTRACT OWNERS' EQUITY .................         13,565,298       4,796,018       2,121,421       2,134,066
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ...........          4,796,018              -        2,134,066              -
                                                            --------------  --------------  --------------  --------------
CONTRACT OWNERS' EQUITY END OF PERIOD .................     $   18,361,316       4,796,018       4,255,487       2,134,066
                                                            ==============  ==============  ==============  ==============

<CAPTION>
                                                                       OppGiSec                       OppGro
                                                            ------------------------------  ------------------------------
                                                                1997            1996             1997           1996
                                                            -------------   --------------  --------------  --------------
<S>                                                         <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
Reinvested dividends ..................................            22,759               -               -               -
Mortality, expense and administration
  charges (note 2) ....................................           (43,231)          (6,119)           (429)             -
                                                            -------------   --------------  --------------  --------------
  Net investment activity .............................           (20,472)          (6,119)           (429)             -
                                                            -------------   --------------  --------------  --------------

Proceeds from mutual fund shares sold .................           744,294          131,310          84,498              -
Cost of mutual fund shares sold .......................          (568,436)        (127,107)        (87,993)             -
                                                            -------------   --------------  --------------  --------------
  Realized gain (loss) on investments .................           175,858            4,203          (3,495)             -
Change in unrealized gain (loss) on investments .......           309,552           79,279          (1,226)             -
                                                            -------------   --------------  --------------  --------------
  Net gain (loss) on investments ......................           485,410           83,482          (4,721)             -
                                                            -------------   --------------  --------------  --------------
Reinvested capital gains ..............................                -                -               -               -
                                                            -------------   --------------  --------------  --------------
    Net increase (decrease) in contract owners'
      equity resulting from operations ................           464,938           77,363          (5,150)             -
                                                            -------------   --------------  --------------  --------------

EQUITY TRANSACTIONS:
Purchase payments received from
  contract owners .....................................         2,335,737        1,053,645          83,147              -
Transfers between funds ...............................           519,017          170,668          64,419              -
Redemptions ...........................................          (236,334)         (10,279)            (37)             -
Adjustments to maintain reserves ......................                39               21               7              -
                                                            -------------   --------------  --------------  --------------
    Net equity transactions ...........................         2,618,459        1,214,055         147,536              -
                                                            -------------   --------------  --------------  --------------

NET CHANGE IN CONTRACT OWNERS' EQUITY .................         3,083,397        1,291,418         142,386              -
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ...........         1,291,418               -               -               -
                                                            -------------   --------------  --------------  --------------
CONTRACT OWNERS' EQUITY END OF PERIOD .................         4,374,815        1,291,418         142,386              -
                                                            =============   ==============  ==============  ==============

                                                                                                               (Continued)
</TABLE>

<PAGE>   12
<TABLE>
<CAPTION>
                                             NATIONWIDE VA SEPARATE ACCOUNT-B

                             STATEMENTS OF OPERATIONS AND CHANGES IN CONTRACT OWNERS' EQUITY

                             YEAR ENDED DECEMBER 31, 1997 AND FOR THE PERIOD FEBRUARY 1, 1996
                                  (COMMENCEMENT OF OPERATIONS) THROUGH DECEMBER 31, 1996

                                                                        OppMult                          StOpp2
                                                            ------------------------------  ------------------------------
                                                                 1997            1996            1997            1996
                                                            --------------  --------------  --------------  --------------
<S>                                                         <C>              <C>             <C>             <C>
INVESTMENT ACTIVITY:
Reinvested dividends ..................................     $       75,849           8,349          33,272          14,747
Mortality, expense and administration
  charges (note 2) ....................................            (26,768)         (2,185)       (130,868)        (23,617)
                                                            --------------  --------------  --------------  --------------
  Net investment activity .............................             49,081           6,164         (97,596)         (8,870)
                                                            --------------  --------------  --------------  --------------

Proceeds from mutual fund shares sold .................          1,002,267         192,712      13,162,912       1,921,006
Cost of mutual fund shares sold .......................           (911,071)       (181,320)    (12,494,689)     (1,854,665)
                                                            --------------  --------------  --------------  --------------
  Realized gain (loss) on investments .................             91,196          11,392         668,223          66,341
Change in unrealized gain (loss) on investments .......             70,280          11,801         827,058         158,413
                                                            --------------  --------------  --------------  --------------
  Net gain (loss) on investments ......................            161,476          23,193       1,495,281         224,754
                                                            --------------  --------------  --------------  --------------
Reinvested capital gains ..............................             26,880              -          355,754             603
                                                            --------------  --------------  --------------  --------------
    Net increase (decrease) in contract owners'
      equity resulting from operations ................            237,437          29,357       1,753,439         216,487
                                                            --------------  --------------  --------------  --------------

EQUITY TRANSACTIONS:
Purchase payments received from
  contract owners .....................................          2,187,072         523,113       3,964,068       2,801,281
Transfers between funds ...............................            413,253         (95,205)      1,274,003       3,997,175
Redemptions ...........................................            (60,166)        (10,111)       (658,713)        (53,475)
Adjustments to maintain reserves ......................               (186)             (1)           (124)             60
                                                            --------------  --------------  --------------  --------------
    Net equity transactions ...........................          2,539,973         417,796       4,579,234       6,745,041
                                                            --------------  --------------  --------------  --------------

NET CHANGE IN CONTRACT OWNERS' EQUITY .................          2,777,410         447,153       6,332,673       6,961,528
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ...........            447,153              -        6,961,528              -
                                                            --------------  --------------  --------------  --------------
CONTRACT OWNERS' EQUITY END OF PERIOD .................     $    3,224,563         447,153      13,294,201       6,961,528
                                                            ==============  ==============  ==============  ==============

<CAPTION>
                                                                        StDisc2                        StIntStk2
                                                            -------------------------------  ------------------------------
                                                                  1997            1996            1997            1996
                                                            --------------   --------------  --------------  --------------
<S>                                                         <C>              <C>             <C>             <C>
INVESTMENT ACTIVITY:
Reinvested dividends ..................................     $           -            39,068          47,896           4,904
Mortality, expense and administration
  charges (note 2) ....................................            (19,756)          (6,753)        (43,210)        (12,658)
                                                            --------------   --------------  --------------  --------------
  Net investment activity .............................            (19,756)          32,315           4,686          (7,754)
                                                            --------------   --------------  --------------  --------------

Proceeds from mutual fund shares sold .................          4,012,306        1,034,138       1,174,862         227,465
Cost of mutual fund shares sold .......................         (3,727,265)      (1,103,038)     (1,210,804)       (225,623)
                                                            --------------   --------------  --------------  --------------
  Realized gain (loss) on investments .................            285,041          (68,900)        (35,942)          1,842
Change in unrealized gain (loss) on investments .......            (56,510)          19,836        (542,090)          2,640
                                                            --------------   --------------  --------------  --------------
  Net gain (loss) on investments ......................            228,531          (49,064)       (578,032)          4,482
                                                            --------------   --------------  --------------  --------------
Reinvested capital gains ..............................                 -            14,620          69,509              -
                                                            --------------   --------------  --------------  --------------
    Net increase (decrease) in contract owners'
      equity resulting from operations ................            208,775           (2,129)       (503,837)         (3,272)
                                                            --------------   --------------  --------------  --------------

EQUITY TRANSACTIONS:
Purchase payments received from
  contract owners .....................................            791,629          943,659       1,870,857       1,586,566
Transfers between funds ...............................           (471,966)        (112,020)       (427,717)        750,557
Redemptions ...........................................           (243,741)         (13,048)       (313,725)        (66,919)
Adjustments to maintain reserves ......................                 38              (35)         (1,009)             17
                                                            --------------   --------------  --------------  --------------
    Net equity transactions ...........................             75,960          818,556       1,128,406       2,270,221
                                                            --------------   --------------  --------------  --------------

NET CHANGE IN CONTRACT OWNERS' EQUITY .................            284,735          816,427         624,569       2,266,949
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ...........            816,427               -        2,266,949              -
                                                            --------------   --------------  --------------  --------------
CONTRACT OWNERS' EQUITY END OF PERIOD .................     $    1,101,162          816,427       2,891,518       2,266,949
                                                            ==============   ==============  ==============  ==============
</TABLE>


<PAGE>   13
<TABLE>
<CAPTION>
                                              NATIONWIDE VA SEPARATE ACCOUNT-B

                               STATEMENTS OF OPERATIONS AND CHANGES IN CONTRACT OWNERS' EQUITY

                              YEAR ENDED DECEMBER 31, 1997 AND FOR THE PERIOD FEBRUARY 1, 1996
                                   (COMMENCEMENT OF OPERATIONS) THROUGH DECEMBER 31, 1996

                                                                       VEWrldBd                      VEWrldEMkt
                                                            ------------------------------  ------------------------------
                                                                 1997            1996            1997            1996
                                                            --------------  --------------  --------------  --------------
<S>                                                         <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
Reinvested dividends ..................................     $       30,017           3,196           3,520              -
Mortality, expense and administration
  charges (note 2) ....................................            (19,604)         (3,479)        (15,983)             (2)
                                                            --------------  --------------  --------------  --------------
  Net investment activity .............................             10,413            (283)        (12,463)             (2)
                                                            --------------  --------------  --------------  --------------

Proceeds from mutual fund shares sold .................            475,287         115,540       2,611,677              -
Cost of mutual fund shares sold .......................           (481,377)       (115,011)     (2,534,542)             -
                                                            --------------  --------------  --------------  --------------
  Realized gain (loss) on investments .................             (6,090)            529          77,135              -
Change in unrealized gain (loss) on investments .......             27,767          16,331        (387,463)             61
                                                            --------------  --------------  --------------  --------------
  Net gain (loss) on investments ......................             21,677          16,860        (310,328)             61
                                                            --------------  --------------  --------------  --------------
Reinvested capital gains ..............................                 -               -               -               -
                                                            --------------  --------------  --------------  --------------
    Net increase (decrease) in contract owners'
      equity resulting from operations ................             32,090          16,577        (322,791)             59
                                                            --------------  --------------  --------------  --------------

EQUITY TRANSACTIONS:
Purchase payments received from
  contract owners .....................................          1,130,555         712,819       1,226,712           7,500
Transfers between funds ...............................             48,037          48,432         882,679              -
Redemptions ...........................................            (53,183)         (3,435)       (251,274)             -
Adjustments to maintain reserves ......................                 20               7              -               (1)
                                                            --------------  --------------  --------------  --------------
    Net equity transactions ...........................          1,125,429         757,823       1,858,117           7,499
                                                            --------------  --------------  --------------  --------------

NET CHANGE IN CONTRACT OWNERS' EQUITY .................          1,157,519         774,400       1,535,326           7,558
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ...........            774,400              -            7,558              -
                                                            --------------  --------------  --------------  --------------
CONTRACT OWNERS' EQUITY END OF PERIOD .................     $    1,931,919         774,400       1,542,884           7,558
                                                            ==============  ==============  ==============  ==============

<CAPTION>
                                                                      VEWrldHAs                         MSRESec
                                                            ------------------------------  ------------------------------
                                                                 1997            1996            1997            1996
                                                            -------------   --------------  --------------  --------------
<S>                                                         <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
Reinvested dividends ..................................            14,354            1,287         189,133          18,236
Mortality, expense and administration
  charges (note 2) ....................................           (18,473)          (4,097)        (62,959)         (6,352)
                                                            -------------   --------------  --------------  --------------
  Net investment activity .............................            (4,119)          (2,810)        126,174          11,884
                                                            -------------   --------------  --------------  --------------

Proceeds from mutual fund shares sold .................         1,170,448          999,109       1,455,763         771,558
Cost of mutual fund shares sold .......................        (1,170,355)        (991,569)     (1,231,322)       (669,540)
                                                            -------------   --------------  --------------  --------------
  Realized gain (loss) on investments .................                93            7,540         224,441         102,018
Change in unrealized gain (loss) on investments .......           (94,132)          18,885         (95,680)        181,319
                                                            -------------   --------------  --------------  --------------
  Net gain (loss) on investments ......................           (94,039)          26,425         128,761         283,337
                                                            -------------   --------------  --------------  --------------
Reinvested capital gains ..............................            19,447            1,262         629,933           8,686
                                                            -------------   --------------  --------------  --------------
    Net increase (decrease) in contract owners'
      equity resulting from operations ................           (78,711)          24,877         884,868         303,907
                                                            -------------   --------------  --------------  --------------

EQUITY TRANSACTIONS:
Purchase payments received from
  contract owners .....................................           751,547          761,083       4,083,002       1,006,359
Transfers between funds ...............................           106,718          (38,954)        892,778         484,653
Redemptions ...........................................           (49,249)         (30,095)       (186,537)        (34,584)
Adjustments to maintain reserves ......................                 2               32               1              25
                                                            -------------   --------------  --------------  --------------
    Net equity transactions ...........................           809,018          692,066       4,789,244       1,456,453
                                                            -------------   --------------  --------------  --------------

NET CHANGE IN CONTRACT OWNERS' EQUITY .................           730,307          716,943       5,674,112       1,760,360
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ...........           716,943               -        1,760,360              -
                                                            -------------   --------------  --------------  --------------
CONTRACT OWNERS' EQUITY END OF PERIOD .................         1,447,250          716,943       7,434,472       1,760,360
                                                            =============   ==============  ==============  ==============

                                                                                                               (Continued)
</TABLE>
<PAGE>   14
<TABLE>
<CAPTION>
                                             NATIONWIDE VA SEPARATE ACCOUNT-B

                             STATEMENTS OF OPERATIONS AND CHANGES IN CONTRACT OWNERS' EQUITY

                             YEAR ENDED DECEMBER 31, 1997 AND FOR THE PERIOD FEBRUARY 1, 1996
                                  (COMMENCEMENT OF OPERATIONS) THROUGH DECEMBER 31, 1996

                                                                                WPIntEq                       WPPVenCap
                                                                   ------------------------------  ------------------------------
                                                                        1997            1996            1997            1996
                                                                   --------------  --------------  --------------  --------------
<S>                                                                <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
Reinvested dividends .......................................       $       58,498          51,785              74              -
Mortality, expense and administration
  charges (note 2) .........................................              (93,063)        (24,030)         (4,887)             (1)
                                                                   --------------  --------------  --------------  --------------
  Net investment activity ..................................              (34,565)         27,755          (4,813)             (1)
                                                                   --------------  --------------  --------------  --------------

Proceeds from mutual fund shares sold ......................              998,275         721,268       2,232,029              -
Cost of mutual fund shares sold ............................             (933,450)       (718,378)     (2,262,483)             -
                                                                   --------------  --------------  --------------  --------------
  Realized gain (loss) on investments ......................               64,825           2,890         (30,454)             -
Change in unrealized gain (loss) on investments ............             (915,087)         15,280          (5,984)             83
                                                                   --------------  --------------  --------------  --------------
  Net gain (loss) on investments ...........................             (850,262)         18,170         (36,438)             83
                                                                   --------------  --------------  --------------  --------------
Reinvested capital gains ...................................              404,844          23,041              -               -
                                                                   --------------  --------------  --------------  --------------
    Net increase (decrease) in contract owners'
      equity resulting from operations .....................             (479,983)         68,966         (41,251)             82
                                                                   --------------  --------------  --------------  --------------

EQUITY TRANSACTIONS:
Purchase payments received from
  contract owners ..........................................            3,807,280       3,837,363         380,854              -
Transfers between funds ....................................              490,876         201,958         181,949           7,300
Redemptions ................................................             (600,892)        (15,852)        (13,836)             -
Adjustments to maintain reserves ...........................                 (294)            107              23              (3)
                                                                   --------------  --------------  --------------  --------------
    Net equity transactions ................................            3,696,970       4,023,576         548,990           7,297
                                                                   --------------  --------------  --------------  --------------

NET CHANGE IN CONTRACT OWNERS' EQUITY ......................            3,216,987       4,092,542         507,739           7,379
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ................            4,092,542              -            7,379              -
                                                                   --------------  --------------  --------------  --------------
CONTRACT OWNERS' EQUITY END OF PERIOD ......................       $    7,309,529       4,092,542         515,118           7,379
                                                                   ==============  ==============  ==============  ==============

<CAPTION>
                                                                            WPSmCoGr
                                                                   ------------------------------
                                                                       1997            1996
                                                                   -------------   --------------
<S>                                                                <C>             <C>
INVESTMENT ACTIVITY:
Reinvested dividends .......................................                  -                -
Mortality, expense and administration
  charges (note 2) .........................................             (95,779)         (25,676)
                                                                   -------------   --------------
  Net investment activity ..................................             (95,779)         (25,676)
                                                                   -------------   --------------

Proceeds from mutual fund shares sold ......................           5,589,618        2,358,568
Cost of mutual fund shares sold ............................          (5,275,571)      (2,385,481)
                                                                   -------------   --------------
  Realized gain (loss) on investments ......................             314,047          (26,913)
Change in unrealized gain (loss) on investments ............             797,552          120,130
                                                                   -------------   --------------
  Net gain (loss) on investments ...........................           1,111,599           93,217
                                                                   -------------   --------------
Reinvested capital gains ...................................                  -                -
                                                                   -------------   --------------
    Net increase (decrease) in contract owners'
      equity resulting from operations .....................           1,015,820           67,541
                                                                   -------------   --------------

EQUITY TRANSACTIONS:
Purchase payments received from
  contract owners ..........................................           3,502,163        3,873,946
Transfers between funds ....................................             (15,708)         826,845
Redemptions ................................................            (521,885)         (61,554)
Adjustments to maintain reserves ...........................                (661)             (72)
                                                                   -------------   --------------
    Net equity transactions ................................           2,963,909        4,639,165
                                                                   -------------   --------------

NET CHANGE IN CONTRACT OWNERS' EQUITY ......................           3,979,729        4,706,706
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ................           4,706,706               -
                                                                   -------------   --------------
CONTRACT OWNERS' EQUITY END OF PERIOD ......................           8,686,435        4,706,706
                                                                   =============   ==============
</TABLE>

See accompanying notes to financial statements.


<PAGE>   15
                        NATIONWIDE VA SEPARATE ACCOUNT-B

                          NOTES TO FINANCIAL STATEMENTS

                           DECEMBER 31, 1997 AND 1996




(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     (a) Organization and Nature of Operations

         The Nationwide VA Separate Account-B (the Account) was established
         pursuant to a resolution of the Board of Directors of Nationwide Life
         and Annuity Insurance Company (the Company) on March 6, 1991. The
         Account has been registered as a unit investment trust under the
         Investment Company Act of 1940.

         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 the brokerage community;
         however, other distributors are utilized.

     (b) The Contracts

         Only contracts without a sales charge, but with certain other fees are
         offered for purchase. See note 2 for a discussion of contract expenses.

         Contract owners in either the accumulation or payout phase may invest
         in the following:

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

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

              Dreyfus Stock Index Fund (DryStkIx)

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

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

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

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

              Portfolio of the Morgan Stanley Universal Funds, Inc. (Morgan
              Stanley);
                Morgan Stanley - Emerging Markets Debt Portfolio (MSEmMkt)


<PAGE>   16
              Funds of the Nationwide Separate Account Trust (Nationwide SAT)
              (managed for a fee by an affiliated investment advisor);
                Nationwide SAT - Capital Appreciation Fund (NSATCapAp)
                Nationwide SAT - Government Bond Fund (NSATGvtBd) 
                Nationwide SAT - Money Market Fund (NSATMyMkt) 
                Nationwide SAT - Small Company Fund (NSATSmCo) 
                Nationwide SAT - Total Return Fund (NSATTotRe)

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

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

              Strong Opportunity Fund II, Inc. (StOpp2)
                (formerly Strong Special Fund II, Inc.)

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

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

              Portfolio of the Van Kampen American Capital Life Investment Trust
                (Van Kampen American Capital LIT);
               Van Kampen American Capital LIT - Morgan Stanley Real Estate 
                 Securities Portfolio (MSRESec) (formerly Van Kampen American 
                 Capital LIT - Real Estate Securities Fund)

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

         At December 31, 1997, 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, 1997. The cost of investments
         sold is determined on the specific identification basis. Investment
         transactions are accounted for on the trade date (date the order to buy
         or sell is executed) and dividend income is recorded on the ex-dividend
         date.

     (d) Federal Income Taxes

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

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

<PAGE>   17
     (e) Use of Estimates in the Preparation of Financial Statements

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

     (f) Reclassifications

         Certain 1996 amounts have been reclassified to conform with the current
         period presentation.

(2)  EXPENSES

     The Company does not deduct a sales charge from purchase payments made for
     these contracts, nor is any sales charge deducted upon the surrender of the
     contract.

     The following contract charges are deducted by the Company: 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 0.20%, respectively.

(3)  RELATED PARTY TRANSACTIONS

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


<PAGE>   18
(4)  COMPONENTS OF CONTRACT OWNERS' EQUITY
     The following is a summary of contract owners' equity at December 31, 1997.
<TABLE>
<CAPTION>
                                                                                                                   ANNUAL
     Contract owners' equity represented by:                 UNITS         UNIT VALUE                              RETURN
                                                           --------         ---------                              -------
<S>                                                        <C>             <C>                  <C>                <C>
      American Century VP -
      American Century VP Balanced:
         Tax qualified ................................       43,518         $ 12.407611        $  539,954            14%
         Non-tax qualified ............................       82,722           12.407611         1,026,382            14%

      American Century VP -
      American Century VP Capital Appreciation:
         Tax qualified ................................       51,907            8.934300           463,753            (5)%
         Non-tax qualified ............................       97,412            8.934300           870,308            (5)%

      American Century VP -
      American Century VP International:
         Tax qualified ................................      111,405           13.027680         1,451,349            17%
         Non-tax qualified ............................      266,987           13.027680         3,478,221            17%

      American Century VP -
      American Century VP Value:
         Tax qualified ................................       19,668           12.602262           247,861            24%
         Non-tax qualified ............................      114,608           12.602262         1,444,320            24%

      The Dreyfus Socially Responsible
      Growth Fund, Inc.:
         Tax qualified ................................      105,131           14.432845         1,517,339            27%
         Non-tax qualified ............................      127,251           14.432845         1,836,594            27%

      Dreyfus Stock Index Fund:
         Tax qualified ................................      355,678           15.258148         5,426,988            31%
         Non-tax qualified ............................      704,237           15.258148        10,745,352            31%

      Dreyfus VIF - Capital Appreciation Portfolio:
         Tax qualified ................................        1,527           10.184856            15,552             2%(a)
         Non-tax qualified ............................       35,595           10.184856           362,530             2%(a)

      Dreyfus VIF - Growth and Income Portfolio:
         Tax qualified ................................       43,110           11.437343           493,064            15%
         Non-tax qualified ............................       64,938           11.437343           742,718            15%

      Fidelity VIP - Equity-Income Portfolio:
         Tax qualified ................................      629,906           13.835418         8,715,013            26%
         Non-tax qualified ............................    1,499,279           13.835418        20,743,152            26%

      Fidelity VIP - Growth Portfolio:
         Tax qualified ................................      594,211           13.455923         7,995,657            22%
         Non-tax qualified ............................    1,228,768           13.455923        16,534,208            22%

      Fidelity VIP - High Income Portfolio:
         Tax qualified ................................      538,510           12.721046         6,850,410            16%
         Non-tax qualified ............................    1,050,615           12.721046        13,364,922            16%

      Fidelity VIP - Overseas Portfolio:
         Tax qualified ................................      125,092           12.000570         1,501,175            10%
         Non-tax qualified ............................      176,490           12.000570         2,117,981            10%

      Fidelity VIP-II - Asset Manager Portfolio:
         Tax qualified ................................       95,815           13.114181         1,256,535            19%
         Non-tax qualified ............................      273,771           13.114181         3,590,282            19%


</TABLE>
<PAGE>   19
<TABLE>
<S>                                                        <C>                <C>              <C>                   <C>
      Fidelity VIP-II - Contrafund Portfolio:
         Tax qualified ................................      625,349           14.455907         9,039,987            22%
         Non-tax qualified ............................      862,290           14.455907        12,465,184            22%

      Fidelity VIP-III -
      Growth Opportunities Portfolio:
         Tax qualified ................................       57,285           10.924397           625,804             9%(a)
         Non-tax qualified ............................      213,473           10.924397         2,332,064             9%(a)

      Morgan Stanley -
      Emerging Markets Debt Portfolio:
         Tax qualified ................................        1,079            9.803540            10,578            (2)%(a)
         Non-tax qualified ............................        9,814            9.803540            96,212            (2)%(a)

      Nationwide SAT - Capital Appreciation Fund:
         Tax qualified ................................      122,279           15.772381         1,928,631            33%
         Non-tax qualified ............................      168,800           15.772381         2,662,378            33%

      Nationwide SAT - Government Bond Fund:
         Tax qualified ................................      112,607           10.968893         1,235,174             8%
         Non-tax qualified ............................      244,780           10.968893         2,684,966             8%

      Nationwide SAT - Money Market Fund:
         Tax qualified ................................      638,508           10.711730         6,839,525             4%
         Non-tax qualified ............................    2,073,349           10.711730        22,209,155             4%

      Nationwide SAT - Small Company Fund:
         Tax qualified ................................      140,739           14.053920         1,977,935            16%
         Non-tax qualified ............................      283,747           14.053920         3,987,758            16%

      Nationwide SAT - Total Return Fund:
         Tax qualified ................................      157,002           14.846819         2,330,980            28%
         Non-tax qualified ............................      229,416           14.846819         3,406,098            28%

      Neuberger & Berman AMT - Growth Portfolio:
         Tax qualified ................................       39,613           13.311087           527,292            27%
         Non-tax qualified ............................       67,289           13.311087           895,690            27%

      Neuberger & Berman AMT -
      Limited Maturity Bond Portfolio:
         Tax qualified ................................      232,553           10.739513         2,497,506             5%
         Non-tax qualified ............................      369,140           10.739513         3,964,384             5%

      Neuberger & Berman AMT Partners Portfolio:
         Tax qualified ................................      551,365           15.843430         8,735,513            29%
         Non-tax qualified ............................      607,558           15.843430         9,625,803            29%

      Oppenheimer VAF - Bond Fund:
         Tax qualified ................................      102,577           11.077843         1,136,332             8%
         Non-tax qualified ............................      281,567           11.077843         3,119,155             8%

      Oppenheimer VAF - Global Securities Fund:
         Tax qualified ................................       96,027           13.545830         1,300,765            21%
         Non-tax qualified ............................      226,937           13.545830         3,074,050            21%

      Oppenheimer VAF - Growth Fund:
         Tax qualified ................................        7,039           10.420499            73,350             4%(a)
         Non-tax qualified ............................        6,625           10.420499            69,036             4%(a)

      Oppenheimer VAF - Multiple Strategies Fund:
         Tax qualified ................................       56,867           12.856596           731,116            16%
         Non-tax qualified ............................      193,943           12.856596         2,493,447            16%

                                                                                                                 (Continued)
</TABLE>

<PAGE>   20
<TABLE>
<S>                                                         <C>                <C>           <C>                  <C>
      Strong Opportunity Fund II, Inc.:
         Tax qualified ................................      436,276           13.995266         6,105,799            24%
         Non-tax qualified ............................      513,631           13.995266         7,188,402            24%

      Strong VIF - Strong Discovery Fund II:
         Tax qualified ................................       27,509           10.870948           299,049            10%
         Non-tax qualified ............................       73,785           10.870948           802,113            10%

      Strong VIF -
      Strong International Stock Fund II:
         Tax qualified ................................       88,170            8.916485           786,166           (15)%
         Non-tax qualified ............................      236,119            8.916485         2,105,352           (15)%

      Van Eck WIT - Worldwide Bond Fund:
         Tax qualified ................................       52,244           10.281856           537,165             1%
         Non-tax qualified ............................      135,652           10.281856         1,394,754             1%

      Van Eck WIT -
      Worldwide Emerging Markets Fund:
         Tax qualified ................................       65,901            8.778805           578,532           (13)%
         Non-tax qualified ............................      109,850            8.778805           964,352           (13)%

      Van Eck WIT - Worldwide Hard Assets Fund:
         Tax qualified ................................       36,777            9.817789           361,069            (3)%
         Non-tax qualified ............................      110,634            9.817789         1,086,181            (3)%

      Van Kampen American Capital LIT -
      Morgan Stanley Real Estate Securities Portfolio:
         Tax qualified ................................      143,467           16.312466         2,340,301            20%
         Non-tax qualified ............................      312,287           16.312466         5,094,171            20%

      Warburg Pincus Trust -
      International Equity Portfolio:
         Tax qualified ................................      224,358           10.066530         2,258,507            (4)%
         Non-tax qualified ............................      501,764           10.066530         5,051,022            (4)%

      Warburg Pincus Trust -
      Post Venture Capital Portfolio:
         Tax qualified ................................        7,811           11.351955            88,670            12%
         Non-tax qualified ............................       37,566           11.351955           426,448            12%

      Warburg Pincus Trust -
      Small Company Growth Portfolio:
         Tax qualified ................................      182,340           12.800371         2,334,020            14%
         Non-tax qualified ............................      496,268           12.800371         6,352,415            14%
                                                            ========           =========       -----------
                                                                                             $ 271,561,976
                                                                                             =============
</TABLE>

(a)  This investment option was not being utilized for the entire period.

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




<PAGE>   58

<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, a wholly owned subsidiary of Nationwide Life Insurance
Company, as of December 31, 1997 and 1996, 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, 1997. 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, 1997 and 1996, and the results of its
operations and its cash flows for each of the years in the three-year period
ended December 31, 1997, in conformity with generally accepted accounting
principles.


                                                     KPMG Peat Marwick LLP


Columbus, Ohio
January 30, 1998


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

                                 Balance Sheets

                           December 31, 1997 and 1996
                                ($000's omitted)

<TABLE>
<CAPTION>
                                         Assets                                            1997               1996
                                         ------                                         ----------        ------------
<S>                                                                                   <C>                <C>   
Investments:
  Securities available-for-sale, at fair value:
    Fixed maturity securities                                                           $  796,919         $  648,076
    Equity securities                                                                       14,767             12,254
  Mortgage loans on real estate, net                                                       218,852            150,997
  Real estate, net                                                                           2,824              1,090
  Policy loans                                                                                 215                126
  Short-term investments                                                                    18,968                492
                                                                                        ----------         ----------
                                                                                         1,052,545            813,035
                                                                                        ----------         ----------

Cash                                                                                         5,163              4,296
Accrued investment income                                                                   10,778              9,189
Deferred policy acquisition costs                                                           30,087             16,168
Other assets                                                                                15,624             37,482
Assets held in Separate Accounts                                                           891,101            486,251
                                                                                        ----------         ----------
                                                                                        $2,005,298         $1,366,421
                                                                                        ==========         ==========

                          Liabilities and Shareholder's Equity
                          ------------------------------------
Future policy benefits and claims                                                       $  986,191         $   80,720
Funds withheld under coinsurance agreement with affiliate                                       --            679,571
Other liabilities                                                                           29,426             35,842
Liabilities related to Separate Accounts                                                   891,101            486,251
                                                                                        ----------         ----------
                                                                                         1,906,718          1,282,384
                                                                                        ----------         ----------

Commitments (notes 6 and 7)

Shareholder's equity:
  Common stock, $40 par value.  Authorized, issued and outstanding 66,000 shares             2,640              2,640
  Additional paid-in capital                                                                52,960             52,960
  Retained earnings                                                                         35,812             25,209
  Unrealized gains on securities available-for-sale, net                                     7,168              3,228
                                                                                        ----------         ----------
                                                                                            98,580             84,037
                                                                                        ----------         ----------
                                                                                        $2,005,298         $1,366,421
                                                                                        ==========         ==========
</TABLE>



See accompanying notes to finanacial statements.




<PAGE>   3


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

                              Statements of Income

                  Years ended December 31, 1997, 1996 and 1995
                                ($000's omitted)

<TABLE>
<CAPTION>
                                                                                  1997            1996           1995
                                                                                  ----            ----           ----
<S>                                                                            <C>              <C>              <C>     
Revenues:
  Investment product and universal life insurance product policy charges       $ 11,244         $  6,656         $  4,322
  Traditional life insurance premiums                                               363              246              674
  Net investment income                                                          11,577           51,045           49,108
  Realized losses on investments                                                   (246)              (3)            (702)
  Other income                                                                    1,057               --               --
                                                                               --------         --------         --------
                                                                                 23,995           57,944           53,402
                                                                               --------         --------         --------
Benefits and expenses:
  Interest credited to policyholder account balances                              3,948           34,711           33,276
  Other benefits and claims                                                         433              813              904
  Amortization of deferred policy acquisition costs                               1,402            7,380            5,508
  Other operating expenses                                                        1,860            7,247            6,567
                                                                               --------         --------         --------
                                                                                  7,643           50,151           46,255
                                                                               --------         --------         --------

    Income before federal income tax expense                                     16,352            7,793            7,147

Federal income tax expense                                                        5,749            2,707            2,373
                                                                               --------         --------         --------

    Net income                                                                 $ 10,603         $  5,086         $  4,774
                                                                               ========         ========         ========
</TABLE>

See accompanying notes to finanacial statements.




<PAGE>   4


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

                       Statements of Shareholder's Equity

                  Years ended December 31, 1997, 1996 and 1995
                                ($000's omitted)

<TABLE>
<CAPTION>
                                                                                      Unrealized                 
                                                                                     gains (losses)               
                                                           Additional                 on securities      Total       
                                                 Common     paid-in     Retained      available-for-  shareholder's 
                                                  stock     capital     earnings       sale, net         equity      
                                                  -----     -------     --------       ---------         ------      
<S>                                              <C>        <C>         <C>             <C>             <C>           
December 31, 1994                                $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      
                                                 ------     -------     -------         -------         --------      
December 31, 1995                                 2,640      52,960      20,123           4,454           80,177      
                                                                                                                      
  Net income                                         --          --       5,086              --            5,086      
  Unrealized losses on securities available-                                                                          
    for-sale, net                                    --          --          --          (1,226)          (1,226)     
                                                 ------     -------     -------         -------         --------      
December 31, 1996                                 2,640      52,960      25,209           3,228           84,037      
                                                                                                                      
  Net income                                         --          --      10,603              --           10,603      
  Unrealized gains on securities available-                                                                           
    for-sale, net                                    --          --          --           3,940            3,940      
                                                 ------     -------     -------         -------         --------      
December 31, 1997                                $2,640     $52,960     $35,812         $ 7,168         $ 98,580      
                                                 ======     =======     =======         =======         ========      
</TABLE>


See accompanying notes to finanacial statements.




<PAGE>   5


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

                            Statements of Cash Flows

                  Years ended December 31, 1997, 1996 and 1995
                                ($000's omitted)

<TABLE>
<CAPTION>
                                                                              1997           1996           1995
                                                                              ----           ----           ----
<S>                                                                          <C>            <C>            <C>    
Cash flows from operating activities:
  Net income                                                               $  10,603      $   5,086      $  4,774
  Adjustments to reconcile net income to net cash provided by
    operating activities:
      Interest credited to policyholder account balances                       3,948         34,711        33,276
      Capitalization of deferred policy acquisition costs                    (20,099)       (19,987)       (6,754)
      Amortization of deferred policy acquisition costs                        1,402          7,380         5,508
      Commission and expense allowances under coinsurance
        agreement with affiliate                                                  --         26,473            --
      Amortization and depreciation                                              250          1,721           878
      Realized losses on invested assets, net                                    246              3           702
      Increase in accrued investment income                                   (1,589)          (725)         (423)
      Decrease (increase) in other assets                                     21,858        (32,539)           62
      Increase (decrease) in policy liabilities and funds withheld
        on coinsurance agreement with affiliate                              228,898         (7,101)          627
      (Decrease) increase in other liabilities                                (7,488)        23,198         1,427
                                                                           ---------      ---------      --------
          Net cash provided by operating activities                          238,029         38,220        40,077
                                                                           ---------      ---------      --------

Cash flows from investing activities:
  Proceeds from maturity of securities available-for-sale                     95,366         73,966        41,729
  Proceeds from sale of securities available-for-sale                         30,431          2,480         3,070
  Proceeds from maturity of fixed maturity securities held-to-maturity            --             --        11,251
  Proceeds from repayments of mortgage loans on real estate                   15,199         10,975         8,673
  Proceeds from sale of real estate                                               --             --           655
  Proceeds from repayments of policy loans                                        67             23            50
  Cost of securities available-for-sale acquired                            (267,899)      (179,671)      (79,140)
  Cost of fixed maturity securities held-to maturity acquired                     --             --        (8,000)
  Cost of mortgage loans on real estate acquired                             (84,736)       (57,395)      (18,000)
  Cost of real estate acquired                                                   (13)            --           (10)
  Policy loans issued                                                           (155)           (55)          (66)
  Short-term investments, net                                                (18,476)         4,352        (4,479)
                                                                           ---------      ---------      --------
          Net cash used in investing activities                             (230,216)      (145,325)      (44,267)
                                                                           ---------      ---------      --------

Cash flows from financing activities:
  Increase in investment product and universal life insurance
    product account balances                                                   6,952        200,575        46,247
  Decrease in investment product and universal life insurance
    product account balances                                                 (13,898)       (89,174)      (42,057)
                                                                           ---------      ---------      --------
          Net cash (used in) provided by financing activities                 (6,946)       111,401         4,190
                                                                           ---------      ---------      --------

Net increase in cash                                                             867          4,296            --

Cash, beginning of year                                                        4,296             --            --
                                                                           ---------      ---------      --------
Cash, end of year                                                          $   5,163      $   4,296      $
                                                                           =========      =========      ========
</TABLE>

See accompanying notes to finanacial statements.



<PAGE>   6





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

                          Notes to Financial Statements

                        December 31, 1997, 1996 and 1995
                                ($000's omitted)

(1)      Organization and Description of Business

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

         The Company sells primarily fixed and variable rate annuities through
         banks and other financial institutions. In addition, the Company sells
         universal life insurance and other interest-sensitive life insurance
         products and is subject to competition from other financial services
         providers 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.


(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, which differ from statutory
         accounting practices prescribed or permitted by regulatory authorities.
         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 the Department. Prescribed
         statutory accounting practices include a variety of publications of the
         National Association of Insurance Commissioners (NAIC), as well as
         state laws, regulations and general administrative rules. Permitted
         statutory accounting practices encompass all accounting practices not
         so prescribed. The Company has no material permitted statutory
         accounting practices.

         In preparing the 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.

         (a)  Valuation of Investments and Related Gains and Losses

              The Company is required to classify its fixed maturity securities
              and equity securities as either held-to-maturity,
              available-for-sale or trading. Fixed maturity securities are
              classified as held-to-maturity when the Company has the positive
              intent and ability to hold the securities to maturity and are
              stated at amortized cost. Fixed maturity securities not classified
              as held-to-maturity and all equity securities are classified as
              available-for-sale and are stated at fair value, with the
              unrealized gains and losses, net of adjustments to deferred policy
              acquisition costs and deferred federal income tax, reported as a
              separate component of shareholder's equity. The adjustment to
              deferred policy acquisition costs represents the change in
              amortization of deferred policy acquisition costs that would have
              been required as a charge or credit to operations had such
              unrealized amounts been realized. The Company has no fixed
              maturity securities classified as held-to-maturity or trading as
              of December 31, 1997 or 1996.




<PAGE>   7


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

                    Notes to Financial Statements, Continued


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

              Real estate is carried at cost less accumulated depreciation and
              valuation allowances. Impairment losses are recorded on long-lived
              assets used in operations when indicators of impairment are
              present and the undiscounted cash flows estimated to be generated
              by those assets are less than the assets' carrying amount.

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

         (b)  Revenues and Benefits

              Investment Products and Universal Life Insurance Products:
              Investment products consist primarily of individual variable and
              fixed annuities. Universal life insurance products include
              universal life insurance, variable universal life insurance and
              other interest-sensitive life insurance policies. Revenues for
              investment products and universal life insurance products consist
              of net investment income, asset fees, cost of insurance, policy
              administration and surrender charges that have been earned and
              assessed against policy account balances during the period. Policy
              benefits and claims that are charged to expense include interest
              credited to policy account balances and benefits and claims
              incurred in the period in excess of related policy account
              balances.

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

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



<PAGE>   8

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

                    Notes to Financial Statements, Continued


         (e)  Future Policy Benefits

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

         (f)  Federal Income Tax

              The Company files a consolidated federal income tax return with
              Nationwide Mutual Insurance Company (NMIC). The members of the
              consolidated tax return group have a tax sharing agreement which
              provides, in effect, for each member to bear essentially the same
              federal income tax liability as if separate tax returns were
              filed.

              The Company utilizes the asset and liability method of accounting
              for income tax. Under this method, deferred tax assets and
              liabilities are recognized for the future tax consequences
              attributable to differences between the financial statement
              carrying amounts of existing assets and liabilities and their
              respective tax bases and operating loss and tax credit
              carryforwards. Deferred tax assets and liabilities are measured
              using enacted tax rates expected to apply to taxable income in the
              years in which those temporary differences are expected to be
              recovered or settled. Under this method, the effect on deferred
              tax assets and liabilities of a change in tax rates is recognized
              in income in the period that includes the enactment date.
              Valuation allowances are established when necessary to reduce the
              deferred tax assets to the amounts expected to be realized.

         (g)  Reinsurance Ceded

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

         (h)  Statements of Cash Flows

              The Company routinely invests its available cash balances in
              highly liquid, short-term investments with affiliated companies.
              See note 11. As such, the Company had no cash balance as of
              December 31, 1995.

         (i)  Recently Issued Accounting Pronouncements

              Statement of Financial Accounting Standards No. 130 - Reporting
              Comprehensive Income was issued in June 1997 and is effective for
              fiscal years beginning after December 15, 1997. The statement
              establishes standards for reporting and display of comprehensive
              income and its components in a full set of financial statements.
              Comprehensive income includes all changes in equity during a
              period except those resulting from investments by shareholders and
              distributions to shareholders and includes net income.
              Comprehensive income would be reported in addition to earnings
              amounts currently presented. The Company will adopt the statement
              and begin reporting comprehensive income in the first quarter of
              1998.

         (j)  Reclassification

              Certain items in the 1996 and 1995 financial statements have been
              reclassified to conform to the 1997 presentation.




<PAGE>   9

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

                    Notes to Financial Statements, Continued


(3)      Investments

         The amortized cost, gross unrealized gains and losses and estimated
         fair value of securities available-for-sale as of December 31, 1997 and
         1996 were:

<TABLE>
<CAPTION>
                                                                       Gross           Gross
                                                        Amortized    unrealized     unrealized   Estimated
                                                          cost         gains          losses     fair value
                                                          ----         -----          ------     ----------
<S>                                                      <C>             <C>            <C>        <C>  
  December 31, 1997:
  Fixed maturity securities:
    U.S. Treasury securities and obligations of U.S. 
      government corporations and agencies               $  5,923     $    109      $     (27)     $  6,005
    Obligations of states and political subdivisions          267            5             --           272
    Debt securities issued by foreign governments           6,077           57             (1)        6,133
    Corporate securities                                  482,478       10,964           (509)      492,933
    Mortgage-backed securities                            285,224        6,458           (106)      291,576
                                                         --------     --------      ---------      --------
        Total fixed maturity securities                   779,969       17,593           (643)      796,919
  Equity securities                                        11,704        3,063             --        14,767
                                                         --------     --------      ---------      --------
                                                         $791,673     $ 20,656      $    (643)     $811,686
                                                         ========     ========      =========      ========

December 31, 1996:
  Fixed maturity securities:
    U.S. Treasury securities and obligations of U.S. 
      government corporations and agencies               $  3,695     $      7      $     (78)     $  3,624
    Obligations of states and political subdivisions          269           --             (2)          267
    Debt securities issued by foreign governments           6,129          133             (8)        6,254
    Corporate securities                                  393,371        5,916         (1,824)      397,463
    Mortgage-backed securities                            236,839        4,621           (992)      240,468
                                                         --------     --------      ---------      --------
        Total fixed maturity securities                   640,303       10,677         (2,904)      648,076
  Equity securities                                        10,854        1,540           (140)       12,254
                                                         --------     --------      ---------      --------
                                                         $651,157     $ 12,217      $  (3,044)     $660,330
                                                         ========     ========      =========      ========
</TABLE>

         The amortized cost and estimated fair value of fixed maturity
         securities available-for-sale as of December 31, 1997, by contractual
         maturity, are shown below. Expected maturities will differ from
         contractual maturities because borrowers may have the right to call or
         prepay obligations with or without call or prepayment penalties.


<TABLE>
<CAPTION>
                                                  Amortized    Estimated
                                                    cost      fair value
                                                    ----      ----------
<S>                                               <C>          <C>     
Fixed maturity securities available-for-sale:
  Due in one year or less                         $ 31,421     $ 31,623
  Due after one year through five years            231,670      235,764
  Due after five years through ten years           175,633      180,174
  Due after ten years                               56,021       57,782
                                                  --------     --------

                                                   494,745      505,343
Mortgage-backed securities                         285,224      291,576
                                                  --------     --------
                                                  $779,969     $796,919
                                                  ========     ========
</TABLE>



<PAGE>   10


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

                    Notes to Financial Statements, Continued


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


<TABLE>
<CAPTION>
                                                     1997         1996
                                                     ----         ----
<S>                                                 <C>           <C>    
Gross unrealized gains                              $20,013      $ 9,173
Adjustment to deferred policy acquisition costs      (8,985)      (4,207)
Deferred federal income tax                          (3,860)      (1,738)
                                                    -------      -------   
                                                    $ 7,168      $ 3,228
                                                    =======      =======
</TABLE>

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

<TABLE>
<CAPTION>
                                                 1997          1996          1995
                                                 ----          ----          ----
<S>                                            <C>           <C>           <C>    
Securities available-for-sale:
  Fixed maturity securities                    $ 9,177       $(8,764)      $30,647
  Equity securities                              1,663           249         1,283
Fixed maturity securities held-to-maturity          --            --         3,941
                                               -------       -------       -------
                                               $10,840       $(8,515)      $35,871
                                               =======       =======       =======
</TABLE>

         Proceeds from the sale of securities available-for-sale during 1997,
         1996 and 1995 were $30,431, $2,480 and $3,070, respectively. During
         1997, gross gains of $825 ($181 and $64 in 1996 and 1995, respectively)
         and gross losses of $1,124 (none and $6 in 1996 and 1995, respectively)
         were realized on those sales. See note 11.

         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 Financial Accounting Standards Board'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.

         The Company had no investments in mortgage loans on real estate
         considered to be impaired as of December 31, 1997. The recorded
         investment of mortgage loans on real estate considered to be impaired
         as of December 31, 1996 was $955, for which the related valuation
         allowance was $184. During 1997, the average recorded investment in
         impaired mortgage loans on real estate was approximately $386 ($964 in
         1996) and no interest income was recognized on those loans ($16 in
         1996), which is equal to interest income recognized using a cash-basis
         method of income recognition.

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

<TABLE>
<CAPTION>
                                                        1997      1996
                                                        ----      ----
<S>                                                    <C>        <C> 
Allowance, beginning of year                           $ 934      $750
  (Reductions) additions charged to operations           (53)      184
  Direct write-downs charged against the allowance      (131)       --
                                                       -----      ----
Allowance, end of year                                 $ 750      $934
                                                       =====      ====
</TABLE>



<PAGE>   11
                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
        (a wholly owned subsidiary of Nationwide Life Insurance Company)

                    Notes to Financial Statements, Continued


         Real estate is presented at cost less accumulated depreciation of $153
         as of December 31, 1997 ($108 as of December 31, 1996) and valuation
         allowances of $229 as of December 31, 1997 ($229 as of December 31,
         1996).

         The Company has no investments which were non-income producing for the
         twelve month periods preceding December 31, 1997 and 1996.

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


<TABLE>
<CAPTION>
                                                   1997        1996        1995
                                                   ----        ----        ----
<S>                                               <C>          <C>         <C>  
Gross investment income:
  Securities available-for-sale:
    Fixed maturity securities                    $53,491     $40,552     $35,093
    Equity securities                                375         598         713
  Fixed maturity securities held-to-maturity          --          --       4,530
  Mortgage loans on real estate                   14,862       9,991       9,106
  Real estate                                        318         214         273
  Short-term investments                             899         507         348
  Other                                               90          57          41
                                                 -------     -------     -------
      Total investment income                     70,035      51,919      50,104
Less:
  Investment expenses                              1,386         874         996
  Net investment income ceded (note 11)           57,072          --          --
                                                 -------     -------     -------
      Net investment income                      $11,577     $51,045     $49,108
                                                 =======     =======     =======
</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>
                                                  1997       1996       1995
                                                  ----       ----       ----
<S>                                              <C>        <C>        <C>   
Fixed maturity securities available-for-sale     $(299)     $ 181      $(822)
Mortgage loans on real estate                       53       (184)       110
Real estate and other                               --         --         10
                                                 -----      -----      -----
                                                 $(246)     $  (3)     $(702)
                                                 =====      =====      =====
</TABLE>

         Fixed maturity securities with an amortized cost of $3,383 and $3,403
         as of December 31, 1997 and 1996, respectively, were on deposit with
         various regulatory agencies as required by law.


(4)      Future Policy Benefits

         The liability for future policy benefits for investment contracts has
         been established based on policy terms, interest rates and various
         contract provisions. The average interest rate credited on investment
         product policies was approximately 5.1%, 5.6% and 5.6% for the years
         ended December 31, 1997, 1996 and 1995, respectively.




<PAGE>   12
                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
        (a wholly owned subsidiary of Nationwide Life Insurance Company)

                    Notes to Financial Statements, Continued


(5)      Federal Income Tax

         The Company's current federal income tax liability was $806 and $7,914
         as of December 31, 1997 and 1996, respectively.

         The tax effects of temporary differences that give rise to significant
         components of the net deferred tax asset (liability) as of December 31,
         1997 and 1996 are as follows:

<TABLE>
<CAPTION>
                                                       1997          1996
                                                       ----          ----
<S>                                                 <C>           <C>    
Deferred tax assets:
  Future policy benefits                            $ 13,168      $ 1,070
  Liabilities in Separate Accounts                     8,080        5,311
  Mortgage loans on real estate and real estate          336          407
  Other assets and other liabilities                      48        3,836
                                                    --------      -------
    Total gross deferred tax assets                   21,632       10,624
                                                    --------      -------

Deferred tax liabilities:
  Fixed maturity securities                            7,186        3,268
  Deferred policy acquisition costs                    6,159        2,131
  Equity securities                                    1,072          490
  Other                                                7,892           --
                                                    --------      -------
    Total gross deferred tax liabilities              22,309        5,889
                                                    --------      -------
                                                    $   (677)     $ 4,735
                                                    ========      =======
</TABLE>

         In assessing the realizability of deferred tax assets, management
         considers whether it is more likely than not that some portion of the
         total gross deferred tax assets will not be realized. All future
         deductible amounts can be offset by future taxable amounts or recovery
         of federal income tax paid within the statutory carryback period. The
         Company has determined that valuation allowances are not necessary as
         of December 31, 1997, 1996 and 1995 based on its analysis of future
         deductible amounts.

         Federal income tax expense for the years ended Decmber 31 was as
         follows:


<TABLE>
<CAPTION>
                                    1997        1996        1995
                                    ----        ----        ----

<S>                                <C>        <C>          <C>   
Currently payable                  $2,458     $ 9,612      $2,012
Deferred tax expense (benefit)      3,291      (6,905)        361
                                   ------     -------      ------
                                   $5,749     $ 2,707      $2,373
                                   ======     =======      ======
</TABLE>

         Total federal income tax expense for the years ended December 31, 1997,
         1996 and 1995 differs from the amount computed by applying the U.S.
         federal income tax rate to income before tax as follows:

<TABLE>
<CAPTION>
                                                    1997                 1996                  1995
                                             ------------------     ----------------     ----------------
                                              Amount        %       Amount       %        Amount       %
                                             ------------------     ----------------     ----------------
<S>                                           <C>          <C>     <C>         <C>       <C>        <C> 
Computed (expected) tax expense               $5,723       35.0     $2,728     35.0      $2,501    35.0
Tax exempt interest and dividends
   received deduction                             --       (0.0)      (175)    (2.3)       (150)   (2.1)
Other, net                                        26       (0.2)       154      2.0          22     0.3
                                              ------       ----     ------     ----      ------    ----
      Total (effective rate of each year)     $5,749       35.2     $2,707     34.7      $2,373    33.2
                                              ======       ====     ======     ====      ======    ====
</TABLE>

         Total federal income tax paid was $9,566, $2,335 and $1,314 during the
         years ended December 31, 1997, 1996 and 1995, respectively.



<PAGE>   13
                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
        (a wholly owned subsidiary of Nationwide Life Insurance Company)

                    Notes to Financial Statements, Continued

(6)      Fair Value of Financial Instruments

         The following disclosures summarize the carrying amount and estimated
         fair value of the Company's financial instruments. Certain assets and
         liabilities are specifically excluded from the disclosure requirements
         of financial instruments. Accordingly, the aggregate fair value amounts
         presented do not represent the underlying value of the Company.

         The fair value of a financial instrument is defined as the amount at
         which the financial instrument could be exchanged in a current
         transaction between willing parties. In cases where quoted market
         prices are not available, fair value is based on estimates using
         present value or other valuation techniques. Many of the Company's
         assets and liabilities subject to the disclosure requirements are not
         actively traded, requiring fair values to be estimated by management
         using present value or other valuation techniques. These techniques are
         significantly affected by the assumptions used, including the discount
         rate and estimates of future cash flows. Although fair value estimates
         are calculated using assumptions that management believes are
         appropriate, changes in assumptions could cause these estimates to vary
         materially. In that regard, the derived fair value estimates cannot be
         substantiated by comparison to independent markets and, in many cases,
         could not be realized in the immediate settlement of the instruments.

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

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

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

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

              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.

              Policy loans, short-term investments and cash: The carrying amount
              reported in the balance sheets for these instruments approximates
              their fair value.

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

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



<PAGE>   14
                  NATIONWIDE LIFE AND ANNUITY 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.

              Commitments to extend credit: Commitments to extend credit have
              nominal value because of the short-term nature of such
              commitments. See note 7.

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



<TABLE>
<CAPTION>
                                                          1997                     1996
                                                  ------------------------ -----------------------
                                                  Carrying    Estimated     Carrying    Estimated
                                                   amount     fair value     amount     fair value
                                                  ------------------------ -----------------------
<S>                                                <C>          <C>          <C>          <C>    
Assets:
  Investments:
    Securities available-for-sale:
      Fixed maturity securities                   $796,919     $796,919     $648,076     $648,076
      Equity securities                             14,767       14,767       12,254       12,254
    Mortgage loans on real estate, net             218,852      229,881      150,997      152,496
    Policy loans                                       215          215          126          126
    Short-term investments                          18,968       18,968          492          492
  Cash                                               5,163        5,163        4,296        4,296
  Assets held in Separate Accounts                 891,101      891,101      486,251      486,251

Liabilities
  Investment contracts                             980,263      950,105       75,417       72,262
  Policy reserves on life insurance contracts        5,928        6,076        5,303        5,390
  Liabilities related to Separate Accounts         891,101      868,056      486,251      471,125
</TABLE>

(7)      Risk Disclosures

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

         Legal/Regulatory Risk: The risk that changes in the legal or regulatory
         environment in which an insurer operates will result in increased
         competition, reduced demand for a company's products, or create
         additional expenses not anticipated by the insurer in pricing its
         products. The Company mitigates this risk by 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: The risk that issuers of securities owned by the Company
         or mortgagors on mortgage loans on real estate owned by the Company
         will default or that other parties which owe the Company money, will
         not pay. The Company minimizes this risk by adhering to a conservative
         investment strategy, by maintaining credit and collection policies and
         by providing for any amounts deemed uncollectible.



<PAGE>   15
                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
        (a wholly owned subsidiary of Nationwide Life Insurance Company)

                    Notes to Financial Statements, Continued

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

         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 75% of
         collateral value. Should the commitment be funded, the Company's
         exposure to credit loss in the event of nonperformance by the borrower
         is represented by the contractual amounts of these commitments less the
         net realizable value of the collateral. The contractual amounts also
         represent the cash requirements for all unfunded commitments.
         Commitments on mortgage loans on real estate of $61,200 extending into
         1998 were outstanding as of December 31, 1997. The Company also had
         $4,000 of commitments to purchase fixed maturity securities as of
         December 31, 1997.

         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 29% (31% in 1996) in any geographic area and no more than 3% (5%
         in 1996) with any one borrower as of December 31, 1997. As of December
         31, 1997 37% (42% in 1996) of the remaining principal balance of the
         Company's commercial mortgage loan portfolio financed apartment
         building properties.


(8)      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 year of service. 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.

         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 (the 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, 1997, 1996 and 1995 were $257, $189 and $214,
         respectively.



<PAGE>   16

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

                    Notes to Financial Statements, Continued

         The net periodic pension cost for the Retirement Plan as a whole for
         the years ended December 31, 1997 and 1996 and for the Nationwide
         Insurance Companies and Affiliates Retirement Plan as a whole for the
         year ended December 31, 1995 follows:

<TABLE>
<CAPTION>
                                                                                   1997             1996              1995
                                                                                   ----             ----              ----
<S>                                                                              <C>               <C>               <C>        
              Service cost (benefits earned during the period)                   $  77,303       $  75,466       $  64,524
              Interest cost on projected benefit obligation                        118,556         105,511          95,283
              Actual return on plan assets                                        (327,965)       (210,583)       (249,294)
              Net amortization and deferral                                        196,366         101,795         143,353
                                                                                 ---------       ---------       ---------
                                                                                 $  64,260       $  72,189       $  53,866
                                                                                 =========       =========       =========
</TABLE>

         Basis for measurements, net periodic pension cost:

<TABLE>
<CAPTION>
                                                                                      1997              1996              1995
                                                                                      ----              ----              ----
<S>                                                                                  <C>               <C>               <C>  
              Weighted average discount rate                                         6.50%             6.00%             7.50%
              Rate of increase in future compensation levels                         4.75%             4.25%             6.25%
              Expected long-term rate of return on plan assets                       7.25%             6.75%             8.75%
</TABLE>

         Information regarding the funded status of the Retirement Plan as a
         whole as of December 31, 1997 and 1996 follows:

<TABLE>
<CAPTION>
                                                                                    1997             1996
                                                                                    ----             ----
<S>                                                                              <C>               <C>   
              Accumulated benefit obligation:
                Vested                                                           $1,547,462       $1,338,554
                Nonvested                                                            13,531           11,149
                                                                                 ----------       ----------
                                                                                 $1,560,993       $1,349,703
                                                                                 ==========       ==========

              Net accrued pension expense:
                Projected benefit obligation for services rendered to date       $2,033,761       $1,847,828
                Plan assets at fair value                                         2,212,848        1,947,933
                                                                                 ----------       ----------
                  Plan assets in excess of projected benefit obligation             179,087          100,105
                Unrecognized prior service cost                                      34,658           37,870
                Unrecognized net gains                                             (330,656)        (201,952)
                Unrecognized net asset at transition                                 33,337           37,158
                                                                                 ----------       ----------
                                                                                 $  (83,574)      $  (26,819)
                                                                                 ==========       ==========
</TABLE>

         Basis for measurements, funded status of plan:

<TABLE>
<CAPTION>
                                                                    1997       1996
                                                                    ----       ----
<S>                                                                 <C>        <C> 
              Weighted average discount rate                        6.00%     6.50%
              Rate of increase in future compensation levels        4.25%     4.75%
</TABLE>

         Assets of the Retirement Plan are invested in group annuity contracts
         of NLIC and Employers Life Insurance Company of Wausau, an affiliate.



<PAGE>   17
                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
        (a wholly owned subsidiary of Nationwide Life Insurance Company)

                    Notes to Financial Statements, Continued


(9)      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.

         The Company elected to immediately recognize its estimated accumulated
         postretirement benefit obligation (APBO), however, certain affiliated
         companies elected to amortize their initial transition obligation over
         periods ranging from 10 to 20 years.

         The Company's accrued postretirement benefit expense as of December 31,
         1997 and 1996 was $891 and $840, respectively, and the net periodic
         postretirement benefit cost (NPPBC) for 1997, 1996 and 1995 was $94,
         $78 and $66, respectively.

         Information regarding the funded status of the plan as a whole as of
         December 31, 1997 and 1996 follows:

<TABLE>
<CAPTION>
                                                            1997           1996
                                                            ----           ----
<S>                                                      <C>            <C>      
Accrued postretirement benefit expense:
  Retirees                                               $  93,327      $  92,954
  Fully eligible, active plan participants                  31,580         23,749
  Other active plan participants                           112,951         83,986
                                                         ---------      ---------
    Accumulated postretirement benefit obligation          237,858        200,689
  Plan assets at fair value                                 69,165         63,044
                                                         ---------      ---------
    Plan assets less than accumulated postretirement
      benefit obligation                                  (168,693)      (137,645)
   Unrecognized transition obligation of affiliates          1,481          1,654
   Unrecognized net gains                                    1,576        (23,225)
                                                         ---------      ---------
                                                         $(165,636)     $(159,216)
                                                         =========      =========
</TABLE>

         The amount of NPPBC for the plan as a whole for the years ended
         December 31, 1997, 1996 and 1995 was as follows:

<TABLE>
<CAPTION>
                                                   1997          1996         1995
                                                   ----          ----         ----
<S>                                               <C>           <C>           <C>   
Service cost (benefits attributed to employee
  service during the year)                        $ 7,077      $ 6,541      $ 6,235
Interest cost on accumulated postretirement
  benefit obligation                               14,029       13,679       14,151
Actual return on plan assets                       (3,619)      (4,348)      (2,657)
Amortization of unrecognized transition
  obligation of affiliates                            173          173        2,966
Net amortization and deferral                        (528)       1,830       (1,619)
                                                  -------      -------      -------
                                                  $17,132      $17,875      $19,076
                                                  =======      =======      =======
</TABLE>
<PAGE>   18
                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
        (a wholly owned subsidiary of Nationwide Life Insurance Company)

                    Notes to Financial Statements, Continued


         Actuarial assumptions used for the measurement of the APBO as of
         December 31, 1997, 1996 and 1995 and the NPPBC for 1997, 1996 and 1995
         were as follows:

<TABLE>
<CAPTION>
                                                                  1997      1996       1995
                                                                  ----      ----       ----
<S>                                                               <C>        <C>        <C>  
APBO:
  Discount rate                                                   6.70%      7.25%      6.75%
  Assumed health care cost trend rate:
      Initial rate                                               12.13%     11.00%     11.00%
      Ultimate rate                                               6.12%      6.00%      6.00%
      Uniform declining period                                12 Years   12 Years   12 Years

NPPBC:
  Discount rate                                                   7.25%      6.65%      8.00%
  Long term rate of return on plan assets, net of tax             5.89%      4.80%      8.00%
  Assumed health care cost trend rate:
      Initial rate                                               11.00%     11.00%     10.00%
      Ultimate rate                                               6.00%      6.00%      6.00%
      Uniform declining period                                12 Years   12 Years   12 Years
</TABLE>

         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,
         1997 by $410 and the NPPBC for the year ended December 31, 1997 by $46.


(10)     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.

         The statutory capital shares and surplus of the Company as reported to
         regulatory authorities as of December 31, 1997, 1996 and 1995 was
         $74,820, $71,390 and $54,978, respectively. The statutory net income of
         the Company as reported to regulatory authorities for the years ended
         December 31, 1997, 1996 and 1995 was $7,446, $670 and $8,023,
         respectively.

         The Company is limited in the amount of shareholder dividends it may
         pay without prior approval by the Department. As of December 31, 1997,
         the maximum amount available for dividend payment from the Company to
         its shareholder without prior approval of the Department was $7,482.

         The Company currently does not expect such regulatory requirements to
         impair its ability to pay operating expenses and stockholder dividends
         in the future.




<PAGE>   19
                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
        (a wholly owned subsidiary of Nationwide Life Insurance Company)

                    Notes to Financial Statements, Continued


(11)     Transactions With Affiliates

         The Company leases office space from NMIC and certain of its
         subsidiaries. For the years ended December 31, 1997, 1996 and 1995, the
         Company made lease payments to NMIC and its subsidiaries of $703, $410
         and $287, respectively.

         Pursuant to a cost sharing agreement among NMIC and certain of its
         direct and indirect subsidiaries, including the Company, NMIC provides
         certain operational and administrative services, such as sales support,
         advertising, personnel and general management services, to those
         subsidiaries. Expenses covered by this agreement are subject to
         allocation among NMIC, the Company and other affiliates. Amounts
         allocated to the Company were $2,564, $2,682 and $2,596 in 1997, 1996
         and 1995, respectively. The allocations are based on techniques and
         procedures in accordance with insurance regulatory guidelines. Measures
         used to allocate expenses among companies include individual employee
         estimates of time spent, special cost studies, salary expense,
         commissions expense and other methods agreed to by the participating
         companies that are within industry guidelines and practices. The
         Company believes these allocation methods are reasonable. In addition,
         the Company does not believe that expenses recognized under the
         inter-company agreements are materially different than expenses that
         would have been recognized had the Company operated on a stand alone
         basis. Amounts payable to NMIC from the Company under the cost sharing
         agreement were $4,981 and $2,275 as of December 31, 1997 and 1996,
         respectively.

         Effective December 31, 1996, the Company entered into an intercompany
         reinsurance agreement with NLIC whereby certain inforce and
         subsequently issued fixed individual deferred annuity contracts are
         ceded on a 100% coinsurance with funds withheld basis. On December 31,
         1997, the agreement was amended to a modified coinsurance basis. Under
         modified coinsurance agreements, invested assets and liabilities for
         future policy benefits are retained by the ceding company and net
         investment earnings on the invested assets are paid to the assuming
         company. Under terms of the Company's agreement, the investment risk
         associated with changes in interest rates is borne by NLIC. Risk of
         asset default is retained by the Company, although a fee is paid by
         NLIC to the Company for the Company's retention of such risk. The
         agreement will remain inforce until all contract obligations are
         settled. The ceding of risk does not discharge the original insurer
         from its primary obligation to the contractholder. The Company believes
         that the terms of the modified coinsurance agreement are consistent in
         all material respects with what the Company could have obtained with
         unaffiliated parties. Amounts ceded to NLIC in 1997 are included in
         NLIC's results of operations for 1997 and include premiums of $300,617,
         net investment income of $57,072 and benefits, claims and other
         expenses of $343,426.

         Under the 100% coinsurance with funds withheld agreement, the Company
         recorded a liability equal to the amount due to NLIC as of December 31,
         1996 for $679,571, which represents the future policy benefits of the
         fixed individual deferred annuity contracts ceded. In consideration for
         the initial inforce business reinsured, NLIC paid the Company $26,473
         in commission and expense allowances which were applied to the
         Company's deferred policy acquisition costs as of December 31, 1996. No
         significant gain or loss was recognized as a result of the agreement.

         During 1997, the Company sold fixed maturity securities
         available-for-sale at fair value of $27,253 to NLIC. The Company
         recognized a $693 gain on the transactions.

         The Company and various affiliates entered into agreements with
         Nationwide Cash Management Company (NCMC), an affiliate, under which
         NCMC acts as common agent in handling the purchase and sale of
         short-term securities for the respective accounts of the participants.
         Amounts on deposit with NCMC were $18,968 and $492 as of December 31,
         1997 and 1996, respectively, and are included in short-term investments
         on the accompanying balance sheets.

         Certain annuity products are sold through an affiliated company. Total
         commissions paid to the affiliate for the three years ended December
         31, 1997 were $8,053, $14,644 and $5,949, respectively.



<PAGE>   20
                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
        (a wholly owned subsidiary of Nationwide Life Insurance Company)

                    Notes to Financial Statements, Continued


(12)     Segment Information

         The Company has three product segments: Variable Annuities, Fixed
         Annuities and Life Insurance. The Variable Annuities segment consists
         of annuity contracts that provide the customer with the opportunity to
         invest in mutual funds managed by an affiliated company and independent
         investment managers, with the investment returns accumulating on a
         tax-deferred basis. The Fixed Annuities segment consists of annuity
         contracts that generate a return for the customer at a specified
         interest rate, fixed for a prescribed period, with returns accumulating
         on a tax-deferred basis. The Fixed Annuities segment also includes the
         fixed option under the Company's variable annuity contracts. The Life
         Insurance segment consists of insurance products that provide a death
         benefit and may also allow the customer to build cash value on a
         tax-deferred basis. In addition, the Company reports corporate expenses
         and investments, and the related investment income supporting capital
         not specifically allocated to its product segments in a Corporate and
         Other segment. In addition, all realized gains and losses are reported
         in the Corporate and Other segment.

         The following table summarizes the revenues and income (loss) before
         federal income tax expense for the years ended December 31, 1997, 1996
         and 1995 and assets as of December 31, 1997, 1996 and 1995, by segment.

<TABLE>
<CAPTION>
                                                        1997             1996            1995
                                                        ----             ----            ----
<S>                                                  <C>              <C>              <C>      
Revenues:
   Variable Annuities                                $     9,950      $     4,591      $   2,927
   Fixed Annuities                                         7,752           51,643         50,056
   Life Insurance                                            182              165            185
   Corporate and Other                                     6,111            1,545            234
                                                     -----------      -----------      ---------
                                                     $    23,995      $    57,944      $  53,402
                                                     ===========      ===========      =========

Income (loss) before federal income tax expense:
   Variable Annuities                                $     7,267      $     1,094      $   1,196
   Fixed Annuities                                         3,202            5,156          5,633
   Life Insurance                                           (228)              (1)          (381)
   Corporate and Other                                     6,111            1,544            699
                                                     -----------      -----------      ---------
                                                     $    16,352      $     7,793      $   7,147
                                                     ===========      ===========      =========

Assets:
   Variable Annuities                                $   925,021      $   503,111      $ 267,097
   Fixed Annuities                                       989,116          787,682        643,313
   Life Insurance                                          2,228            2,597          2,665
   Corporate and Other                                    88,933           73,031         54,507
                                                     -----------      -----------      ---------
                                                     $ 2,005,298      $ 1,366,421      $ 967,582
                                                     ===========      ===========      =========
</TABLE>




<PAGE>   59


PART C. OTHER INFORMATION
<TABLE>
<S>           <C>                                                                             <C>
Item 24.      FINANCIAL STATEMENTS AND EXHIBITS                                                PAGE

              (a) Financial Statements:

                  (1) Financial statements included
                      in Prospectus
                      (Part A):                                                                  15

                  (2) Financial statements included
                      in Part B as required:                                                     57

              Nationwide VA Separate Account-B:

                      Independent Auditors' Report.                                              57

                      Statement of Assets, Liabilities and Contract Owners'                      58
                      Equity as of December 31, 1997.

   
                      Statements of Operations and Changes in                                    61
                      Contract Owners' Equity for the year ended
                      December 31, 1997 and for the period February 1, 1996
                      (commencement of operations) through December 31, 1996.
    

                      Notes to Financial Statements.                                             71


              Nationwide Life and Annuity Insurance Company:

                      Independent Auditors' Report.                                              77

   
                      Balance Sheets as of December 31, 1997 and 1996.                           78

                      Statements of Income for the                                               79
                      years ended December 31, 1997, 1996 and
                      1995.

                      Statements of Shareholder's                                                80
                      Equity for the years ended December 31,
                      1997, 1996 and 1995.

                      Statements of Cash Flows for                                               81
                      the years ended December 31, 1997, 1996
                      and 1995.
    
                      Notes to Financial Statements.                                             82

                      Schedule I - Summary of Investments - Other
                      Than Investments in Related Parties                                       116

                      Schedule III - Supplementary Insurance Information                        117

                      Schedule IV - Reinsurance                                                 118

                      Schedule V - Valuation and Qualifying Accounts                            119
</TABLE>

                                   97 of 120

<PAGE>   60

<TABLE>
<S>           <C>                                                                               <C>
Item 24.      (b) Exhibits

                        (1)  Resolution of the Depositor's Board of                                *
                             Directors authorizing the establishment of
                             the Registrant.

                        (2)  Not Applicable                                                        *

                        (3)  Underwriting or Distribution of contracts
                             between the Registrant and Principal
                             Underwriter.

                        (4)  The form of the variable annuity contract                             *

   
                        (5)  Variable Annuity Application- Attached hereto.
    
  
                        (6)  Articles of Incorporation of Depositor -                              *

                        (7)  Not Applicable

                        (8)  Not Applicable

                        (9)  Opinion of Counsel                                                    *

                       (10)  Not Applicable

                       (11)  Not Applicable

                       (12)  Not Applicable

                       (13)  Performance Advertising Calculation                                   *
                             Schedule.

              *Filed  previously in connection with this  registration  statement 
               (SEC File No.  33-86408) on November 14, 1994, and
               hereby incorporated by reference.
</TABLE>

                                   98 of 120
<PAGE>   61


Item 25.      DIRECTORS AND OFFICERS OF THE DEPOSITOR
<TABLE>
<CAPTION>
                           NAME AND PRINCIPAL                             POSITIONS AND OFFICES
                            BUSINESS ADDRESS                                 WITH DEPOSITOR
<S>                       <C>                                              <C>
                          Lewis J. Alphin                                        Director
                          519 Bethel Church Road
                          Mount Olive, NC  28365

   
                          A. I. Bell                                             Director
                          4121 North River Road West
                          Zanesville, OH 43701
    

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

   
                          Willard J. Engel                                       Director
                          300 East Marshall 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

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

   
                          David O. Miller                           Chairman of the Board and Director
                          115 Sprague Drive
                          Hebron, OH 43025

                          Yvonne L. Montgomery                                   Director
                          2859 Paces Ferry Road
                          Atlanta, GA 30339
    

                          C. Ray Noecker                                         Director
                          2770 Winchester Southern S.
                          Ashville, OH 43103

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

                                   99 of 120

<PAGE>   62

<TABLE>
<CAPTION>
                           NAME AND PRINCIPAL                             POSITIONS AND OFFICES
                            BUSINESS ADDRESS                                 WITH DEPOSITOR
<S>                       <C>                                             <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

   
                          Dennis W. Click                              Vice President and Secretary
                          One Nationwide Plaza
                          Columbus, OH  43215
    

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

                          Robert J. Woodward Jr.                         Executive Vice President
                          One Nationwide Plaza                           Chief Investment Officer
                          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

   
                          Susan A. Wolken                              Senior Vice President - Life
                          One Nationwide Plaza                              Company Operations
                          Columbus, OH 43215
    

                          Michael D. Bleiweiss                                Vice President-
                          One Nationwide Plaza                         Individual Annuity Operations
                          Columbus, OH  43215

</TABLE>
                                   100 of 120

<PAGE>   63

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

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

                          R. Dennis Noice                                     Vice President-
                          One Nationwide Plaza                               Retail Operations
                          Columbus, OH  43215

                          Joseph P. Rath
                          One Nationwide Plaza                                Vice President
                          Columbus, OH  43215

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
</TABLE>


                                   101 of 120

<PAGE>   64
<TABLE>
<CAPTION>
                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
<S>      <C>                                      <C>                 <C>              <C>
         Affiliate Agency, Inc.                       Delaware                         Life Insurance Agency

         Affiliate Agency of Ohio, Inc.                 Ohio                           Life Insurance Agency

         Allnations, Inc.                               Ohio                           Promotes cooperative insurance corporations
                                                                                       worldwide
         American Marine Underwriters, Inc.           Florida                          Underwriting Manager

         Auto Direkt Insurance Company                Germany                          Insurance Company

         The Beak and Wire Corporation                  Ohio                           Radio Tower Joint Venture

   
         California Cash Management Company          California                        Inactive
    

         Colonial County Mutual Insurance              Texas                           Insurance Company
         Company
   
         Colonial Insurance Company of               Wisconsin                         Insurance Company
         Wisconsin
    
         Columbus Insurance Brokerage and             Germany                          Insurance Broker

         Service GMBH

         Companies Agency, Inc.                      Wisconsin                         Insurance Broker

         Companies Agency Insurance Services         California                        Insurance  Broker
         of California

         Companies Agency of Alabama, Inc.            Alabama                          Insurance Broker

   
         Companies Agency of Georgia, Inc.            Georgia                          Insurance Broker
    
         Companies Agency of Idaho, Inc.               Idaho                           Insurance Broker

         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                           Local Recording Agent (P&C)

         Companies Annuity Agency of Texas,            Texas                           Group and Variable Contract Agent
         Inc.

         Cooperative Service Company                  Nebraska                         Insurance Agency
    

         Countrywide Services Corporation             Delaware                         Products Liability, Investigative and Claims
                                                                                       Management Services
   
         EMPLOYERS INSURANCE OF WAUSAU A             Wisconsin                         Mutual Insurance Company
         Mutual Company
    
</TABLE>

                                                            102 of 120
<PAGE>   65


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

         F & B, Inc.                                    Iowa                           Insurance Agency

   
         Farmland Mutual Insurance Company              Iowa                           Mutual Insurance Company
    
         Financial Horizons Distributors              Alabama                          Life Insurance Agency
         Agency of Alabama, Inc.

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

         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 Administration
         York, Inc.

         Gates McDonald Health Plus, Inc.               Ohio                           Managed Care Organization

         Greater La Crosse Health Plans, Inc.        Wisconsin                         Commercial Health and Medicare Supplement
                                                                                       Insurance
         Insurance Intermediaries, Inc.                 Ohio                           Insurance Broker and Insurance Agency
   
         Irvin L. Schwartz and Associates, Inc.         Ohio                           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                   Wisconsin                         Insurance Company

         National Casualty Company of America,     Great Britain                       Insurance Company
         Ltd.

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

     **  Nationwide Advisory Services, Inc.             Ohio                           Registered Broker-Dealer, Investment Manager
                                                                                       and Administrator
</TABLE>

                                   103 of 120

<PAGE>   66

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

         Nationwide Agribusiness Insurance              Iowa                           Insurance Company
         Company

         Nationwide Asset Allocation Trust         Massachusetts                       Investment Company

         Nationwide Cash Management Company             Ohio                           Investment Securities Agent

         Nationwide Community Urban                     Ohio                           Redevelopment of blighted areas within the
         Redevelopment Corporation                                                     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/Dispatch LLC                        Ohio                           Engaged in related Arena     
                                                                                       development Activity 

         Nationwide Financial Institution             Delaware                         Insurance Agency 
         Distributors Agency, Inc.                          

         Nationwide Financial Services Capital        Delaware                         Statutory Business Trust
         Trust
    

         Nationwide Financial Services, Inc.          Delaware                         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 General Insurance Company           Ohio                           Insurance Company
   
         Nationwide Global Holdings, Inc.               Ohio                           Holding Company for Enterprise International
                                                                                       Operations
         Nationwide Health Plans, Inc.                  Ohio                           Health Maintenance Organization
    
      *  Nationwide Indemnity Company                   Ohio                           Reinsurance Company

         Nationwide Insurance Enterprise                Ohio                           Membership Non-Profit Corporation
         Foundation
   
         Nationwide Insurance Enterprise                Ohio                           Performs shares services functions for the
         Services, Ltd.                                                                Enterprise
    
         Nationwide Insurance Golf Charities,           Ohio                           Membership Non-Profit Corporation
         Inc.

         Nationwide Investing Foundation              Michigan                         Investment Company

      *  Nationwide Investing                      Massachusetts                       Investment Company
         Foundation II
   
         Nationwide Investing Foundation III            Ohio                           Investment Company
    
</TABLE>

                                   104 of 120

<PAGE>   67

<TABLE>
<CAPTION>
                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
<S>      <C>                                          <C>              <C>             <C>
         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
   
         Nationwide  Management Systems, Inc.           Ohio                           Offers Preferred Provider Organization and
                                                                                       Other Related Products and Services
         Nationwide Mutual Fire Insurance               Ohio                           Mutual Insurance Company
         Company

         Nationwide Mutual Insurance Company            Ohio                           Mutual Insurance Company
    

         Nationwide Properties, Ltd.                    Ohio                           Develops, owns and operates real estate and
                                                                                       real estate investments
         Nationwide Property and Casualty               Ohio                           Insurance Company
         Insurance Company

         Nationwide Realty Investors, Ltd.              Ohio                           Develops, owns and operates real estate and
                                                                                       real estate investments
      *  Nationwide Separate Account Trust         Massachusetts                       Investment Company

         NEA Valuebuilder Investor Services,          Delaware                         Life Insurance Agency
         Inc.

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

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

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

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

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


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


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

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

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

         Neckura General Insurance Company            Germany                          Insurance Company

         Neckura Holding Company                      Germany                          Administrative Service for Neckura Insurance
                                                                                       Group
         Neckura Insurance Company                    Germany                          Insurance Company

         Neckura Life Insurance Company               Germany                          Life Insurance Company
</TABLE>

                                   105 of 120

<PAGE>   68
<TABLE>
<CAPTION>
                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
<S>      <C>                                          <C>              <C>             <C>
         NWE, Inc.                                      Ohio                           Special Investments

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

         PEBSCO of Texas, Inc.                         Texas                           Markets and Administers Deferred Compensation
                                                                                       Plans for Public Employees
         Pension Associates of Wausau, Inc.          Wisconsin                         Pension plan administration, record keeping
                                                                                       and consulting and compensation consulting
         Physicians Plus Insurance Corporation       Wisconsin                         Health Maintenance Organization
   
         Prevea Health Insurance Plan, Inc.          Wisconsin                         Health Maintenance Organization

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

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

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

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

         Scottsdale Indemnity Company                   Ohio                           Insurance Company

         Scottsdale Insurance Company                   Ohio                           Insurance Company

         Scottsdale Surplus Lines Insurance           Arizona                          Excess and Surplus Lines Insurance Company
         Company

         SVM Sales GmbH, Neckura Insurance            Germany                          Sales support for Neckura Insurance Group
         Group
   
         TIG Countrywide Insurance Group             California                        Independent Agency Personal Lines Underwriter

         Wausau (Bermuda) Ltd.                        Bermuda                          Rent-a-captive Reinsurer

         Wausau Business Insurance Company           Wisconsin                         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
</TABLE>
                                   106 of 120

<PAGE>   69



<TABLE>
<CAPTION>

                                                                          NO. VOTING SECURITIES
                                                     STATE           (SEE ATTACHED CHART) UNLESS
                                                OF ORGANIZATION          OTHERWISE INDICATED
                        COMPANY                                                                             PRINCIPAL BUSINESS
<S>      <C>                                          <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 Account                 Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
         Nationwide DCVA-II                             Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                     Account
      *  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 Variable Account-9                  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                Policies

         Nationwide VL Separate                         Ohio         Nationwide Life and Annuity     Issuer of Life Insurance 
         Account-B                                                   Separate Account                Policies
   
         Nationwide VL Separate                         Ohio         Nationwide Life and Annuity     Issuer of Life Insurance 
         Account-C                                                   Separate Account                Policies
    

      *  Nationwide VLI Separate Account                Ohio         Nationwide Life Separate        Issuer of Life Insurance 
                                                                     Account                         Policies
      *  Nationwide VLI Separate Account-2              Ohio         Nationwide Life Separate        Issuer of Life Insurance
                                                                     Account                         Policies
      *  Nationwide VLI Separate Account-3              Ohio         Nationwide Life Separate        Issuer of Life Insurance 
                                                                     Account                         Policies

</TABLE>

                                  107 of 120

<PAGE>   70
   
<TABLE>
<S>                                                    <C>          <C>                             <C>
         Nationwide VLI Separate Account-4              Ohio         Nationwide Life Separate        Issuer of Life Insurance 
                                                                     Account                         Policies


</TABLE>
    
                                                            108 of 120
<PAGE>   71
<TABLE>
<CAPTION>
                                                                                                                         (left side)
<S>                               <C>                               <C>                                  <C>
- ------------------------
| NATIONWIDE INSURANCE |
| GOLF CHARITIES, INC. |
|                      |
|      MEMBERSHIP      |
|      NONPROFIT       |
|     CORPORATION      |
- ------------------------
                                                  ------------------------------------------
                                                  |      EMPLOYERS INSURANCE OF WAUSAU     |
                                                  |           A MUTUAL COMPANY             |
                                                  |             (EMPLOYERS)                |
                                                  |                                        |========================================
                                                  | Contribution Note         Cost         |
                                                  | -----------------         ----         |
                                                  | Casualty                  $400,000,000 |
                                                  ------------------------------------------
                                                                |
           -----------------------------------------------------------------------
           |                                  |                                  |
- ---------------------------       ---------------------------       ----------------------------         ---------------------------
|  KEY HEALTH PLAN, INC.  |       |   WAUSAU INSURANCE CO.  |       |      WAUSAU SERVICE      |         |                         |
|                         |       |      (U.K.) LIMITED     |       |     CORPORATION (WSC)    |         |    NATIONWIDE LLOYDS    |
|Common Stock: 1,000      |       |Common Stock: 8,506,800  |       |Common Stock: 1,000 Shares|         |                         |
|------------  Shares     |       |------------  Shares     |       |------------              |         |                         |
|                         |       |                         |       |                          |=========|                         |
|              Cost       |       |              Cost       |       |              Cost        |     ||  |      A TEXAS LLOYDS     |
|              ----       |       |              ----       |       |              ----        |     ||  |                         |
|Employers-               |       |Employers-               |       |Employers-                |     ||  |                         |
| 80%          $1,828,478 |       |100%          $18,683,300|       |100%          $176,763,000|     ||  |                         |
- ---------------------------       ---------------------------       ----------------------------     ||  ---------------------------
                                                                                 |                   ||
                              ---------------------------------------------------------------------  ||
                              |                                 |                                 |  ||
- ---------------------------   |   ---------------------------   |   ----------------------------  |  ||  ---------------------------
|     WAUSAU BUSINESS     |   |   |    COMPANIES AGENCY     |   |   |   COUNTRYWIDE SERVICES   |  |  ||  |                         |
|    INSURANCE COMPANY    |   |   |    OF KENTUCKY, INC.    |   |   |        CORPORATION       |  |  ||  |                         |
|Common Stock: 10,900,000 |   |   |Common Stock: 1,000      |   |   |Common Stock: 100 Shares  |  |  ||  |        COMPANIES        |
|------------  Shares     |   |   |------------  Shares     |   |   |------------              |  |  ||  |        AGENCY OF        |
|                         |---|---|                         |   |---|                          |  |  ||==|        TEXAS, INC.      |
|              Cost       |   |   |              Cost       |   |   |              Cost        |  |  ||  |                         |
|              ----       |   |   |              ----       |   |   |              ----        |  |  ||  |                         |
|WSC-100%      $33,800,000|   |   |WSC-100%      $1,000     |   |   |WSC-100%      $145,852    |  |  ||  |                         |
- ---------------------------   |   ---------------------------   |   ----------------------------  |  ||  ---------------------------
                              |                                 |                                 |  ||
- ---------------------------   |   ---------------------------   |   ----------------------------  |  ||  ---------------------------
|   WAUSAU UNDERWRITERS   |   |   |    COMPANIES AGENCY     |   |   |      WAUSAU GENERAL      |  |  ||  |                         |
|    INSURANCE COMPANY    |   |   | OF MASSACHUSETTS, INC.  |   |   |     INSURANCE COMPANY    |  |  ||  |                         |
|Common Stock: 8,750      |   |   |Common Stock: 1,000      |   |   |Common Stock: 200,000     |  |  ||  |     COMPANIES ANNUITY   |
|------------  Shares     |   |   |------------  Shares     |   |   |------------  Shares      |  |  ||  |         AGENCY OF       |
|                         |---|---|                         |   |---|                          |  |  ====|         TEXAS, INC.     |
|              Cost       |   |   |              Cost       |   |   |              Cost        |  |      |                         |
|              ----       |   |   |              ----       |   |   |              ----        |  |      |                         |
|WSC-100%      $69,560,006|   |   |WSC-100%      $1,000     |   |   |WSC-100%      $39,000,000 |  |      |                         |
- ---------------------------   |   ---------------------------   |   ----------------------------  |      ---------------------------
                              |                                 |                                 |      
- ---------------------------   |   ---------------------------   |   ----------------------------  |      ---------------------------
|   GREATER LA CROSSE     |   |   |    COMPANIES AGENCY     |   |   |   WAUSAU INTERNATIONAL   |  |      |     AMERICAN MARINE     |
|   HEALTH PLANS, INC.    |   |   |    OF NEW YORK, INC.    |   |   |       UNDERWRITERS       |  |      |    UNDERWRITERS, INC.   |
|Common Stock: 3,000      |   |   |Common Stock: 1,000      |   |   |Common Stock: 1,000       |  |      |Common Stock: 20         |
|------------  Shares     |   |   |------------  Shares     |   |   |------------  Shares      |  |      |------------  Shares     |
|                         |---|---|                         |   |---|                          |  |------|                         |
|              Cost       |   |   |              Cost       |   |   |              Cost        |  |      |              Cost       |
|              ----       |   |   |              ----       |   |   |              ----        |  |      |              ----       |
|WSC-33.3%     $1,461,761 |   |   |WSC-100%      $1,000     |   |   |WSC-100%      $10,000     |  |      |WSC-100%      $248,222   |
- ---------------------------   |   ---------------------------   |   ----------------------------  |      ---------------------------
                              |                                 |                                 |      
- ---------------------------   |   ---------------------------   |   ----------------------------  |      ---------------------------
|    COMPANIES AGENCY     |   |   |    COMPANIES AGENCY     |   |   |     COMPANIES AGENCY     |  |      |         COMPANIES       |
|    OF ALABAMA, INC.     |   |   |  OF PENNSYLVANIA, INC.  |   |   |    INSURANCE SERVICES    |  |      |        AGENCY, INC.     |
|                         |   |   |                         |   |   |       OF CALIFORNIA      |  |      |                         |
|Common Stock: 1,000      |   |   |Common Stock: 1,000      |   |   |Common Stock: 1,000       |  |      |Common Stock: 100        |
|------------  Shares     |   |   |------------  Shares     |   |---|------------  Shares      |  |------|------------  Shares     |
|                         |---|---|                         |   |   |                          |         |                         |
|              Cost       |   |   |              Cost       |   |   |              Cost        |         |              Cost       |
|              ----       |   |   |              ----       |   |   |              ----        |         |              ----       |
|WSC-100%      $100       |   |   |WSC-100%      $100       |   |   |WSC-100%      $1,000      |         |WSC-100%      $10,000    |
- ---------------------------   |   ---------------------------   |   ----------------------------         ---------------------------
                              |                                 |                                                     |
- ---------------------------   |   ---------------------------   |   ----------------------------         ---------------------------
|    COMPANIES AGENCY     |   |   |   COMPANIES AGENCY      |   |   |      PHYSICIANS PLUS     |         |    PENSION ASSOCIATES   |
|     OF IDAHO, INC.      |   |   |     OF PHOENIX, INC.    |   |   |         INSURANCE        |         |      OF WAUSAU, INC.    |
|                         |   |   |                         |   |   |        CORPORATION       |         |Common Stock: 1,000      |
|Common Stock: 1,000      |   |   |Common Stock: 1,000      |   |   |Common Stock:    7,150    |         |------------  Shares     |
|------------  Shares     |   |   |------------  Shares     |   |   |------------     Shares   |         |                         |
|                         |-------|                         |   |---|Preferred Stock: 11,540   |         |                         |
|                         |   |   |                         |   |   |---------------  Shares   |         |Companies        Cost    |
|                         |   |   |                         |   |   |                          |         |Agency, Inc.     ----    |
|              Cost       |   |   |              Cost       |   |   |                Cost      |         |(Wisconsin)-100% $10,000 |
|              ----       |   |   |              ----       |   |   |                ----      |         |                         |
|WSC-100%      $1,000     |   |   |WSC-100%      $1,000     |   |   |WSC-33-1/3%     $6,215,459|         |                         |
- ---------------------------   |   ---------------------------   |   ----------------------------         ---------------------------
                              |                                 |                                        
                              |   ---------------------------   |   ----------------------------                                    
                              |   |         WAUSAU          |   |   |      PREVEA HEALTH       |                                    
                              |   |     (BERMUDA) LTD.      |   |   |  INSURANCE PLAN, INC.    |                                    
                              |   | Common Stock:  120,000  |   |   |Common Stock: 3,000 Shares|                                    
                              |   | -------------  Shares   |   |   |------------              |                                    
                              ----|                         |   ----|                          |                                    
                                  |                         |       |                          |                                    
                                  |                Cost     |       |              Cost        |                                    
                                  |                ----     |       |              ----        |                                    
                                  | WSC-100%      $5,000,000|       |WSC-33-1/3%   $500,000    |                                    
                                  ---------------------------       ----------------------------                                    
</TABLE>

<PAGE>   72
<TABLE>
<CAPTION>
                                        NATIONWIDE INSURANCE ENTERPRISE(R)                                                  (middle)
<S>                                               <C>                                               <C>         
       -----------------------------------------------------------------------------
       |                                                                           |
       |                                                                           |
       |                           NATIONWIDE MUTUAL                               |
=======|                           INSURANCE COMPANY                               |================================================
       |                              (CASUALTY)                                   |
       |                                                                           |
       |                                                                           |
       -----------------------------------------------------------------------------
              |                        ||                              |
              |                        ||                              -------------------------------------------------------------
              |                        ||    ---------------------------------------------------------------------------------------
              |                        ||    |                                                                      |
- --------------------------------       ||    |    --------------------------------                  --------------------------------
|      ALLNATIONS, INC.        |       ||    |    |      NATIONWIDE GENERAL      |                  |        NECKURA HOLDING       |
|Common Stock:   10,330 Shares |       ||    |    |      INSURANCE COMPANY       |                  |       COMPANY (NECKURA)      |
|------------                  |       ||    |    |                              |                  |                              |
|                 Cost         |       ||    |    |Common Stock:    20,000       |                  |Common Stock:    10,000       |
|                 ----         |       ||    |    |------------     Shares       |                  |------------     Shares       |
|Casualty-18.6%   $88,320      |       ||    |    |                 Cost         |                  |                 Cost         |
|Fire-18.6%       $88,463      |       ||    |    |                 ----         |                  |                 ----         |
|Preferred Stock: 1,466 Shares |       ||    |----|Casualty-100%    $5,944,422   |         ---------|Casualty-100%    $87,943,140  |
|---------------               |       ||    |    |                              |         |        |                              |
|                 Cost         |       ||    |    |                              |         |        |                              |
|                 ----         |       ||    |    |                              |         |        |                              |
|Casualty-6.8%    $100,000     |       ||    |    |                              |         |        |                              |
|Fire-6.8%        $100,000     |       ||    |    |                              |         |        |                              |
- --------------------------------       ||    |    --------------------------------         |        --------------------------------
                                       ||    |                                             |    
- --------------------------------       ||    |    --------------------------------         |        --------------------------------
|       FARMLAND MUTUAL        |       ||    |    |      NATIONWIDE PROPERTY     |         |        |           NECKURA            |
|      INSURANCE COMPANY       |       ||    |    |         AND CASUALTY         |         |        |       INSURANCE COMPANY      |
|Guaranty Fund                 |       ||    |    |       INSURANCE COMPANY      |         |        |                              |
|------------                  |=========    |----|Common Stock:    60,000       |         |--------|Common Stock:    6,000        |
|Certificate                   |--------     |    |------------     Shares       |         |        |------------     Shares       |
|-----------      Cost         |       |     |    |                 Cost         |         |        |                 Cost         |
|                 ----         |       |     |    |                 ----         |         |        |Neckura-         ----         |
|Casualty         $500,000     |       |     |    |Casualty-100%    $6,000,000   |         |        |100%             DM 6,000,000 |
- --------------------------------       |     |    --------------------------------         |        --------------------------------
              |                        |     |                                             |    
- --------------------------------       |     |    --------------------------------         |        --------------------------------
|        F & B, INC.           |       |     |    |      COLONIAL INSURANCE      |         |        |         NECKURA LIFE         |
|                              |       |     |    |     COMPANY OF WINCONSIN     |         |        |       INSURANCE COMPANY      |
|Common Stock:    1 Share      |       |     |    |          (COLONIAL)          |         |        |                              |
|------------                  | ------|     |----|Common Stock:    1,750        |         |--------|Common Stock:   4,000         |
|                 Cost         |       |     |    |------------     Shares       |         |        |------------    Shares        |
|                 ----         |       |     |    |                 Cost         |         |        |                Cost          |
|Farmland                      |       |     |    |                 ----         |         |        |                ----          |
|Mutual-100%      $10          |       |     |    |Casualty-100%    $41,750,000  |         |        |Neckura-100%    DM 15,825,681 |
- --------------------------------       |     |    --------------------------------         |        --------------------------------
                                       |     |                                             |        
- --------------------------------       |     |    --------------------------------         |        --------------------------------
|    COOPERATIVE SERVICE       |       |     |    |         SCOTTSDALE           |         |        |        NECKURA GENERAL       |
|          COMPANY             |       |     |    |      INSURANCE COMPANY       |         |        |       INSURANCE COMPANY      |
|Common Stock:    600 Shares   |       |     |    |            (SIC)             |         |        |                              |
|------------                  |       |     |    |Common Stock:    30,136       |         |        |Common Stock:    1,500        |
|                 Cost         |--------     |----|------------     Shares       | ----    |--------|------------     Shares       |
|                 ----         |             |    |                 Cost         |    |    |        |                 Cost         |
|Farmland         $3,506,173   |             |    |                 ----         |    |    |        |                 ----         |
|Mutual-100%                   |             |    |Casualty-100%    $150,000,000 |    |    |        |Neckura-100%     DM 1,656,925 |
|                              |             |    |                              |    |    |        |                              |
|                              |             |    |                              |    |    |        |                              |
- --------------------------------             |    --------------------------------    |    |        --------------------------------
                                             |                                        |    |        
- --------------------------------             |    --------------------------------    |    |        --------------------------------
| NATIONWIDE AGRIBUSINESS      |             |    |          SCOTTSDALE          |    |    |        |       COLUMBUS INSURANCE     |
|    INSURANCE COMPANY         |             |    |        SURPLUS LINES         |    |    |        |      BROKERAGE AND SERVICE   |
|Common Stock:    1,000,000    |             |    |       INSURANCE COMPANY      |    |    |        |              GmbH            |
|------------     Shares       |------------ |    | Common Stock:    100,000     |    |    |        |Common Stock:    1 Share      |
|                              |             |    | ------------     Shares      | ---|    |--------|------------                  |
|                    Cost      |             |    |                              |    |    |        |                 Cost         |
|Casualty-99.9%      ----      |             |    |                   Cost       |    |    |        |                 ----         |
|Other Capital:   $26,714,335  |             |    |                   ----       |    |    |        |Neckura-100%     DM 51,639    |
|-------------                 |             |    | SIC-100%          $6,000,000 |    |    |        |                              |
|Casualty-Ptd.    $   713,576  |             |    |                              |    |    |        |                              |
- --------------------------------             |    --------------------------------    |    |        --------------------------------
                                             |                                        |    |        
- --------------------------------             |    --------------------------------    |    |        --------------------------------
|    NATIONAL CASUALTY         |             |    |      NATIONAL PREMIUM &      |    |    |        |          LEBEN DIREKT        |
|          COMPANY             |             |    |    BENEFIT ADMINISTRATION    |    |    |        |        INSURANCE COMPANY     |
|           (NC)               |             |    |           COMPANY            |    |    |        |                              |
|Common Stock:    100 Shares   |             |    |Common Stock:    10,000       |    |    |        |Common Stock:    4,000 Shares |
|------------                  |-------------     |------------     Shares       |-----    ---------|------------                  |
|                 Cost         |                  |                 Cost         |         |        |                 Cost         |
|                 ----         |                  |                 ----         |         |        |                 ----         |
|Casualty-100%    $67,442,439  |                  |Scottsdale-100%  $10,000      |         |        |Neckura-100%     DM 4,000,000 |
|                              |                  |                              |         |        |                              |
|                              |                  |                              |         |        |                              |
- --------------------------------                  --------------------------------         |        --------------------------------
              |                                                                            |
- --------------------------------                  --------------------------------         |        --------------------------------
|    NCC OF AMERICA, LTD.      |                  |         SVM SALES            |         |        |          AUTO DIREKT         |
|        (INACTIVE)            |                  |            GmbH              |         |        |       INSURANCE COMPANY      |
|                              |                  |                              |         |        |                              |
|                              |                  |Common Stock:    50 Shares    |         |        |Common Stock:    1,500 Shares |
|                              |                  |------------                  |----------------- |------------                  |
|                              |                  |                 Cost         |                  |                 Cost         |
|NC-100%                       |                  |                 ----         |                  |                 ----         |
|                              |                  |Neckura-100%     DM 50,000    |                  |Neckura-100%     DM 1,643,149 |
|                              |                  |                              |                  |                              |
|                              |                  |                              |                  |                              |
- --------------------------------                  --------------------------------                  --------------------------------
                                
</TABLE>

<PAGE>   73
<TABLE>
<CAPTION>
                                                                                                                        (right side)
<S>     <C>                                       <C>                                              <C>         
                                                                                                            ------------------------
                                                                                                            | NATIONWIDE INSURANCE |
                                                                                                            | ENTERPRISE FOUNDATION|
                                                                                                            |                      |
                                                                                                            |      MEMBERSHIP      |
                                                                                                            |      NONPROFIT       |
                                                                                                            |     CORPORATION      |
                                                                                                            ------------------------
       -----------------------------------------------------------------------------
       |                                                                           |
       |                                                                           |
       |                           NATIONWIDE MUTUAL                               |
=======|                         FIRE INSURANCE COMPANY                            |
       |                                (FIRE)                                     |
       |                                                                           |
       |                                                                           |
       -----------------------------------------------------------------------------
                                                                       |
- ---------------                                                        --------------------------------------------------
              |                                                                                                         |
- -----------------------------------------------------------------------------------------------------------------       |
  |                                          |                                                                  |       |
  |     --------------------------------     |    --------------------------------                ----------------------------------
  |     |         SCOTTSDALE           |     |    |         NATIONWIDE           |                |          NATIONWIDE            |
  |     |      INDEMNITY COMPANY       |     |    |      COMMUNITY URBAN         |                |          CORPORATION           |
  |     |                              |     |    |       REDEVELOPMENT          |                |                                |
  |     |                              |     |    |        CORPORATION           |                |Common Stock:    Control:       |
  |     |Common Stock:    50,000       |     |    |Common Stock:    10 Shares    |                |------------     -------        |
  |-----|------------     Shares       |     |----|------------                  |                |$13,642,432      100%           |
  |     |                 Cost         |     |    |                 Cost         |                |         Shares     Cost        |
  |     |                 ----         |     |    |                 ----         |                |         ------     ----        |
  |     |Casualty-100%    $8,800,000   |     |    |Casualty-100%    $1,000       |                |Casualty 12,992,922 $751,352,485|
  |     |                              |     |    |                              |                |Fire        649,510   24,007,936|
  |     |                              |     |    |                              |                |          (See Page 2)          |
  |     --------------------------------     |    --------------------------------                ----------------------------------
  |                                          |                                                      
  |     --------------------------------     |    --------------------------------                                                  
  |     |         NATIONWIDE           |     |    |          INSURANCE           |                                                  
  |     |      INDEMNITY COMPANY       |     |    |     INTERMEDIARIES, INC.     |                                                  
  |     |                              |     |    |                              |                                                  
  |-----|Common Stock:    28,000       |     |----|Common Stock:    1,615        |                                                  
  |     |------------     Shares       |     |    |------------     Shares       |                                                  
  |     |                 Cost         |     |    |                 Cost         |                                                  
  |     |                 ----         |     |    |                 ----         |                                                  
  |     |Casualty-100%    $294,529,000 |     |    |Casualty-100%    $1,615,000   |                                                  
  |     --------------------------------     |    --------------------------------                                                  
  |                                          |                                                                                      
  |     --------------------------------     |    --------------------------------                                                  
  |     |          LONE STAR           |     |    |       NATIONWIDE CASH        |                                                  
  |     |     GENERAL AGENCY, INC.     |     |    |      MANAGEMENT COMPANY      |                                                  
  |     |                              |     |    |Common Stock:    100 Shares   |                                                  
  ------|Common Stock:    1,000        |     |----|------------                  |                                                  
  |     |------------     Shares       |     |    |                 Cost         |                                                  
  |     |                 Cost         |     |    |                 ----         |                                                  
  |     |                 ----         |     |    |Casualty-90%     $9,000       |                                                  
  |     |Casualty-100%    $5,000,000   |     |    |NW Adv. Serv.     1,000       |                                                  
  |     --------------------------------     |    --------------------------------                                                  
  |                   ||                     |                                                                                      
  |     --------------------------------     |    --------------------------------                                                  
  |     |   COLONIAL COUNTY MUTUAL     |     |    |       CALIFORNIA CASH        |                                                  
  |     |      INSURANCE COMPANY       |     |    |          MANAGEMENT          |                                                  
  |     |                              |     |    |          (Inactive)          |
  |     |Surplus Debentures            |     |    |                              |                                                  
  |     |------------------            |     |----|                              |                                                  
  |     |                 Cost         |     |    |                              |                                                  
  |     |                 ----         |     |    |                              |                                                  
  |     |Colonial         $500,000     |     |    |Casualty-100%                 |                                                  
  |     |Lone Star         150,000     |     |    |                              |                                                  
  |     --------------------------------     |    --------------------------------                                                  
  |                                          |                                                      
  |     --------------------------------     |    --------------------------------                                                  
  |     |       TIG COUNTRYWIDE        |     |    |         THE BEAK AND         |                                                  
  |     |      INSURANCE COMPANY       |     |    |       WIRE CORPORATION       |                                                  
  |     |Common Stock     12,500       |     |    |                              |                                                  
   -----|------------     Shares       |     |    |Common Stock:    750 Shares   |                                                  
  |     |                              |     -----|------------                  |                                                  
  |     |                 Cost         |     |    |                 Cost         |                                                  
  |     |                 ----         |     |    |                 ----         |                                                  
  |     |Casualty-100%    $215,273,000 |     |    |Casualty-100%    $1,419,000   |                                                  
  |     |                              |     |    |                              |                                                  
  |     --------------------------------     |    |                              |                                                  
  |                                          |    --------------------------------                                                  
  |                                          |
  |     --------------------------------     |    --------------------------------
  |     |     NATIONWIDE INSURANCE     |     |    |  NATIONWIDE/DISPATCH LLC     |
  |     |   ENTERPRISE SERVICES, LTD.  |     |    |                              |
  |     |                              |     |    |                              |
  |     |Single Member Limited         |     |    |                              |
  - - - |Liability Company             |     - - -|                              |
        |                              |          |                              |
        |                              |          |                              |
        |Casualty-100%                 |          |Casualty-90%                  |
        |                              |          |                              |
        --------------------------------          |                              |
                                                  --------------------------------

Subsidiary Companies      -- Solid Line
Contractual Association   -- Double Lines
Limited Liability Company -- Dotted Line

December 31, 1997
</TABLE>
<PAGE>   74
<TABLE>
<CAPTION>
                                                                                                                        (Left Side)

                                         ------------------------------------------------
                                        |              EMPLOYERS INSURANCE               |
                                        |                  OF WAUSAU                     |==========================================
                                        |               A MUTUAL COMPANY                 |
                                         ------------------------------------------------



























<S>            <C>                <C>             <C>               <C>              <C>               <C>
                              ------------------------------------------------------------------------------------------------------
                             |                                  |                                   |
                ---------------------------        ---------------------------        ---------------------------
               | NATIONWIDE LIFE INSURANCE |      |        NATIONWIDE         |      |   NATIONWIDE FINANCIAL    |
               |     COMPANY (NW LIFE)     |      |    FINANCIAL SERVICES     |      | INSTITUTION DISTRIBUTORS  |
               |                           |      |      CAPITAL TRUST        |      |   AGENCY, INC. (NFIDAI)   |
               | Common Stock: 3,814,779   |      | Preferred Stock:          |      | Common Stock:     1,000   |
               | ------------  Shares      |      | ---------------           |      | ------------      Shares  |
               |                           |      |                           |      |                           |
               | NFS--100%                 |      | NFS--100%                 |      | NFS--100%                 |
                ---------------------------        ---------------------------        ---------------------------
                               |                                                                    ||  
 ---------------------------   |   ---------------------------        ---------------------------   ||   -------------------------- 
|    NATIONWIDE LIFE AND    |  |  |         NATIONWIDE        |      |     FINANCIAL HORIZONS    |  ||  |                          |
| ANNUITY INSURANCE COMPANY |  |  |  ADVISORY SERVICES, INC.  |      |    DISTRIBUTORS AGENCY    |  ||  |                          |
|                           |  |  |      (NW ADV. SERV.)      |      |      OF ALABAMA, INC.     |  ||  |                          |
| Common Stock: 66,000      |  |  | Common Stock: 7,676       |      | Common Stock: 10,000      |  ||  |    FINANCIAL HORIZONS    |
| ------------  Shares      |--|--| ------------  Shares      |==||  | ------------  Shares      |--||==|    DISTRIBUTORS AGENCY   |
|                           |  |  |                           |  ||  |                           |  ||  |       OF OHIO, INC.      |
|               Cost        |  |  |               Cost        |  ||  |               Cost        |  ||  |                          |
|               ----        |  |  |               ----        |  ||  |               ----        |  ||  |                          |
| NW Life -100% $58,070,003 |  |  | NW Life -100% $5,996,261  |  ||  | NFIDAI -100% $100         |  ||  |                          |
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   -------------------------- 
                               |                                 ||                                 ||                              
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   --------------------------
|         NWE, INC.         |  |  |        NATIONWIDE         |  ||  |    LANDMARK FINANCIAL     |  ||  |                          |
|                           |  |  |  INVESTORS SERVICES, INC. |  ||  |        SERVICES OF        |  ||  |                          |
|                           |  |  |                           |  ||  |       NEW YORK, INC.      |  ||  |                          |
| Common Stock: 100         |  |  | Common Stock: 5 Shares    |  ||  | Common Stock: 10,000      |  ||  |    FINANCIAL HORIZONS    |
| ------------  Shares      |--|  | ------------              |==||  | ------------  Shares      |--||==|    DISTRIBUTORS AGENCY   |
|                           |  |  |                           |  ||  |                           |  ||  |     OF OKLAHOMA, INC.    |
|               Cost        |  |  |                     Cost  |  ||  |               Cost        |  ||  |                          |
|               ----        |  |  |                     ----  |  ||  |               ----        |  ||  |                          |
| NW Life -100% $35,971,375 |  |  | NW Adv. Serv. -100% $5,000|  ||  | NFIDAI -100% $10,100      |  ||  |                          |
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   --------------------------
                               |                                 ||                                 ||    
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   --------------------------
|   NATIONWIDE INVESTMENT   |  |  |    FINANCIAL HORIZONS     |  ||  |     FINANCIAL HORIZONS    |  ||  |                          |
|   SERVICES CORPORATION    |  |  |     INVESTMENT TRUST      |  ||  |      SECURITIES CORP.     |  ||  |                          |
|                           |  |  |                           |  ||  |                           |  ||  |                          |
| Common Stock: 5,000       |  |  |                           |  ||  | Common Stock: 10,000      |  ||  |    FINANCIAL HORIZONS    |
| ------------  Shares      |--|  |                           |==||  | ------------  Shares      |--||==|    DISTRIBUTORS AGENCY   |
|                           |  |  |                           |  ||  |                           |  ||  |       OF TEXAS, INC.     |
|               Cost        |  |  |                           |  ||  |               Cost        |  ||  |                          |
|               ----        |  |  |                           |  ||  |               ----        |  ||  |                          |
| NW Life -100% $529,728    |  |  |      COMMON LAW TRUST     |  ||  | NFIDAI -100% $153,000     |  ||  |                          |
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   --------------------------
                               |                                 ||                                 ||                    
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   --------------------------
|     NATIONWIDE REALTY     |  |  |         NATIONWIDE        |  ||  |   AFFILIATE AGENCY, INC.  |  ||  |                          |
|      PROPERTIES, LTD.     |  |  |         INVESTING         |  ||  |                           |  ||  |                          |
|                           |  |  |         FOUNDATION        |  ||  |                           |  ||  |                          |
| Units:                    |  |  |                           |  ||  | Common Stock: 100         |  ||  |          AFFILIATE       |
| ------                    - -|  |                           |==||  | ------------  Shares      |--||==|          AGENCY OF       |
|                           |  |  |                           |  ||  |                           |      |          OHIO, INC.      |
|                           |  |  |                           |  ||  |               Cost        |      |                          |
| NW Life -90%              |  |  |                           |  ||  |               ----        |      |                          |
| NW Mutual-10%             |  |  |      COMMON LAW TRUST     |  ||  | NFIDAI -100% $100         |      |                          |
 ---------------------------   |   ---------------------------   ||   ---------------------------        --------------------------
                               |                                 ||                                                                
 ---------------------------   |   ---------------------------   ||                               
|        NATIONWIDE         |  |  |         NATIONWIDE        |  ||                               
|       PROPERTIES, LTD.    |  |  |          INVESTING        |  ||                               
|                           |  |  |        FOUNDATION II      |  ||                               
| Units:                    - -|  |                           |  ||                               
| ------                    |     |                           |==||                               
|                           |     |                           |  ||                               
|                           |     |                           |  ||                               
| NW Life -97.6%            |     |                           |  ||                               
| NW Mutual -2.4%           |     |      COMMON LAW TRUST     |  ||                               
 ---------------------------       ---------------------------   ||                               
                                                                 ||                               
                                   ---------------------------   ||                               
                                  |         NATIONWIDE        |  ||                               
                                  |      SEPARATE ACCOUNT     |  ||                               
                                  |            TRUST          |  ||                               
                                  |                           |  ||                               
                                  |                           |__||                               
                                  |                           |                                   
                                  |                           |                                   
                                  |                           |                                   
                                  |      COMMON LAW TRUST     |                                   
                                   ---------------------------                                    
</TABLE>                           
<PAGE>   75
<TABLE>
<CAPTION>
                                                                                                                           (Center)
                                               NATIONWIDE INSURANCE ENTERPRISE (R)
<S>            <C>                <C>             <C>               <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 |
                                               ---------------------------------------
                                                                  |-----------------------------------------------------------------
                                                    ---------------------------                      |
                                                   |    NATIONWIDE FINANCIAL   |                     |
                                                   |    SERVICES, INC. (NFS)   |                     | 
                                                   |                           |                     |
                                                   | Common Stock: Control     |                     |
                                                   | ------------  -------     |                     |
                                                   |                           |                     |
                                                   |                           |                     |
                                                   | Class A     Public--100%  |                     |
                                                   | Class B     NW Corp--100% |                     |
                                                    ---------------------------                      |
                                                                  |                                  |     
              ----------------------------------------------------------------------                 | 
              |                               |                                    |                 |
 ---------------------------    ---------------------------         ---------------------------      |   ------------------------- 
|    IRVIN L. SCHWARTZ      |  | PUBLIC EMPLOYEES BENEFIT  |       |      NEA VALUEBUILDER     |     |  |    NATIONWIDE GLOBAL    |
|       & ASSOCIATES        |  |   SERVICES CORPORATION    |       |   INVESTOR SERVICES, INC. |     |  |      HOLDINGS, INC.     |
|                           |  |         (PEBSCO)          |       |             (NEA)         |     |  |                         | 
| Common Stock: Control     |  | Common Stock: 236,494     |==||   | Common Stock: 500         |= || |  | Common Stock: 1 Share   | 
| ------------  -------     |  | ------------  Shares      |  ||   | ------------  Shares      |  || |--| ------------            | 
|                           |  |                           |  ||   |                           |  || |  |                         | 
|                           |  |                           |  ||   |                           |  || |  |             Cost        | 
| Class A     Other -100%   |  |                           |  ||   |                           |  || |  |             ----        | 
| Class B     NFS -100%     |  | NFS -100%                 |  ||   | NFS -100%                 |  || |  | NW Corp-100%  $7,000,00 | 
- ----------------------------   ----------------------------   ||   ----------------------------   || |  --------------------------  
                                ---------------------------   ||    ---------------------------   || |                              
                               |         PEBSCO OF         |  ||   |     NEA VALUEBUILDER      |  || |  --------------------------  
                               |          ALABAMA          |  ||   |     INVESTOR SERVICES     |  || |  |   MRM INVESTMENT, INC.  | 
                               |                           |  ||   |     OF ALABAMA, INC.      |  || |  |                         | 
                               | Common Stock: 100,000     |  ||   | Common Stock: 500         |  || |  |                         | 
                               | ------------  Shares      |--||   | ------------  Shares      |--|| __ | Common Stock: 1 Share   | 
                               |                           |  ||   |                           |  ||    | -----------             | 
                               |               Cost        |  ||   |               Cost        |  ||    |                         | 
                               |               ----        |  ||   |               ----        |  ||    |             Cost        | 
                               | PEBSCO -100%  $1,000      |  ||   | NEA -100%      $5,000     |  ||    |             ----        | 
                                ---------------------------   ||    ---------------------------   ||    | NW Corp.-100% $7,000,000| 
                                                              ||                                  ||    --------------------------  
                                ---------------------------   ||    ---------------------------   ||                                
                               |         PEBSCO OF         |  ||   |     NEA VALUEBUILDER      |  ||                                
                               |         ARKANSAS          |  ||   |     INVESTOR SERVICES     |  ||                                
                               |                           |  ||   |      OF ARIZONA, INC.     |  ||                                
                               | Common Stock: 50,000      |  ||   | Common Stock: 100         |  ||                                
                               | ------------  Shares      |--||   | ------------  Shares      |--||                                
                               |                           |  ||   |                           |  ||                                
                               |               Cost        |  ||   |               Cost        |  ||                                
                               |               ----        |  ||   |               ----        |  ||                                
                               | PEBSCO -100%  $500        |  ||   | NEA -100%     $1,000      |  ||                                
                                ---------------------------   ||    ---------------------------   ||                                
                                                              ||                                  ||                                
                                ---------------------------   ||    ---------------------------   ||                                
                               |  PEBSCO OF MASSACHUSETTS  |  ||   |     NEA VALUEBUILDER      |  ||                                
                               |  INSURANCE AGENCY, INC.   |  ||   |     INVESTOR SERVICES     |  ||                                
                               |                           |  ||   |      OF MONTANA, INC.     |  ||                                
                               | Common Stock: 1,000       |  ||   | Common Stock: 500         |  ||                                
                               | ------------  Shares      |--||   | ------------  Shares      |--||                                
                               |                           |  ||   |                           |  ||                                
                               |               Cost        |  ||   |               Cost        |  ||                                
                               |               ----        |  ||   |               ----        |  ||                                
                               | PEBSCO -100%  $1,000      |  ||   | NEA -100%     $500        |  ||                                
                                ---------------------------   ||    ---------------------------   ||                                
                                                              ||                                  ||                                
                                ---------------------------   ||    ---------------------------   ||     -------------------------  
                               |         PEBSCO OF         |  ||   |     NEA VALUEBUILDER      |  ||    |    NEA VALUEBUILDER     | 
                               |          MONTANA          |  ||   |     INVESTOR SERVICES     |  ||    |    INVESTOR SERVICES    | 
                               |                           |  ||   |      OF NEVADA, INC.      |  ||    |      OF OHIO, INC.      | 
                               | Common Stock: 500         |  ||   | Common Stock: 500         |  ||    |                         | 
                               | ------------  Shares      |--||   | ------------  Shares      |--||====|                         | 
                               |                           |  ||   |                           |  ||    |                         | 
                               |               Cost        |  ||   |               Cost        |  ||    |                         |
                               |               ----        |  ||   |               ----        |  ||    |                         | 
                               | PEBSCO -100%  $500        |  ||   | NEA -100%     $500        |  ||    |                         | 
                                ---------------------------   ||    ---------------------------   ||    --------------------------  
                                                              ||                                  ||                                
                                ---------------------------   ||    ---------------------------   ||     -------------------------  
                               |         PEBSCO OF         |  ||   |     NEA VALUEBUILDER      |  ||    |    NEA VALUEBUILDER     | 
                               |        NEW MEXICO         |  ||   |     INVESTOR SERVICES     |  ||    |    INVESTOR SERVICES    | 
                               |                           |  ||   |      OF WYOMING, INC.     |  ||    |    OF OKLAHOMA, INC.    | 
                               | Common Stock: 1,000       |  ||   | Common Stock: 500         |  ||    |                         | 
                               | ------------  Shares      |--||   | ------------  Shares      |--||====|                         | 
                               |                           |  ||   |                           |  ||    |                         | 
                               |               Cost        |  ||   |               Cost        |  ||    |                         | 
                               |               ----        |  ||   |               ----        |  ||    |                         | 
                               | PEBSCO -100%  $1,000      |  ||   | NEA -100%     $500        |  ||    |                         | 
                                ---------------------------   ||    ---------------------------   ||    --------------------------  
                                                              ||                                  ||                                
                                ---------------------------   ||    ---------------------------   ||    --------------------------  
                               |                           |  ||   |     NEA VALUEBUILDER      |  ||    |    NEA VALUEBUILDER     | 
                               |                           |  ||   |    SERVICES INSURANCE     |  ||    |   INVESTOR SERVICES     | 
                               |         PEBSCO OF         |  ||   |       AGENCY, INC.        |  ||    |     OF TEXAS, INC.      | 
                               |        TEXAS, INC.        |  ||   | Common Stock: 100         |  ||    |                         | 
                               |                           |==||   | ------------  Shares      |--||=== |                         |
                               |                           |       |                           |        |                         | 
                               |                           |       |               Cost        |        |                         | 
                               |                           |       |               ----        |        |                         | 
                               |                           |       | NEA -100%     $1,000      |        |                         | 
                                ---------------------------         ---------------------------         --------------------------  
</TABLE>
<PAGE>   76
<TABLE>
<CAPTION>
                                                                                                                            (Right)

<S>            <C>                <C>             <C>               <C>              <C>               <C>
                                         ------------------------------------------------
                                        |               NATIONWIDE MUTUAL                |
========================================|            FIRE INSURANCE COMPANY              |
                                        |                   (FIRE)                       |
                                         ------------------------------------------------
                                                                 |
- -----------------------------------------------------------------|   












- ----------------------------------------------------------------------------------------------
                              |                                |                              |
                ---------------------------         ------------------------------       ------------------------------
               |      GATES, MCDONALD        |     |   EMPLOYERS LIFE INSURANCE   |     |          NATIONWIDE          |
               |     & COMPANY (GATES)       |     |       OF WAUSAU (ELIOW)      |     |    HEALTH PLANS, INC. (NHP)  |
               |                             |     |                              |     |                              |
               | Common Stock:   254         |     | Common Stock:   250,000      |     | Common Stock:   100          |        
           |-- | ------------    Shares      |  |--| ------------    Shares       |  |--| ------------    Shares       |
           |   |                             |  |  |                              |  |  |                              |
           |   |                 Cost        |  |  |                 Cost         |  |  |                 Cost         | 
           |   |                 ----        |  |  |                 ----         |  |  |                 ----         |
           |   | NW CORP. -100%  $25,683,532 |  |  | NW CORP. -100%  $126,509,480 |  |  | NW CORP. -100%  $14,603,732  |
           |    -----------------------------   |   ------------------------------   |   ------------------------------
           |                                    |                                    |
           |    ---------------------------     |   ------------------------------   |   ------------------------------
           |   |  GATES, MCDONALD & COMPANY  |  |  |       WAUSAU PREFERRED       |  |  |    NATIONWIDE MANAGEMENT     |
           |   |      OF NEW YORK, INC.      |  |  |      HEALTH INSURANCE CO.    |  |  |         SYSTEMS, INC.        |
           |   |                             |  |  |                              |  |  |                              |
           |   | Common Stock:   3           |  |  | Common Stock:   200          |  |  | Common Stock:   100          |        
           |-- | ------------    Shares      |  |--| ------------    Shares       |  |--| ------------    Shares       |
           |   |                             |     |                              |  |  |                              |
           |   |                 Cost        |     |                 Cost         |  |  | NHP             Cost         | 
           |   |                 ----        |     |                 ----         |  |  |                 ----         |
           |   | GATES -100%     $106,947    |     | ELIOW -100%     $57,413,193  |  |  | Inc. -100%      $25,149      |
           |    -----------------------------       ------------------------------   |   ------------------------------
           |                                                                         |
           |    -----------------------------                                        |   ------------------------------
           |   |  GATES, MCDONALD & COMPANY  |                                       |  |            NATIONWIDE        |
           |   |         OF NEVADA           |                                       |  |          AGENCY, INC.        |
           |   |                             |                                       |  |                              |
           |   | Common Stock:   40          |                                       |  | Common Stock:   100          |        
           |-- | ------------    Shares      |                                       |--| ------------    Shares       |
           |   |                             |                                          |                              |
           |   |                 Cost        |                                          |                 Cost         | 
           |   |                 ----        |                                          | NHP             ----         |
           |   | Gates -100%     $93,750     |                                          | Inc. -99%       $116,077     |
           |    -----------------------------                                            ------------------------------
           |
           |    -----------------------------     
           |   |       GATESMCDONALD         |  
           |   |     HEALTH PLUS, INC.       |  
           |   |                             |  
           |   | Common Stock:   200         |       
           |-- | ------------    Shares      |  
               |                             |  
               |                 Cost        |  
               |                 ----        |  
               | Gates -100%     $2,000,000  |  
                -----------------------------   









                                                                                Subsidiary Companies    --   Solid Line

                                                                                Contractual Association  --  Double Line
                                                                                
                                                                                Limited Liability Company -- Dotted Line




     
                                                                                                         December 31, 1997

                                                                                                                    Page 2
</TABLE>
                                                
                                                                              
<PAGE>   77






Item 27.      NUMBER OF CONTRACT OWNERS

   
              The number of Contract Owners of Qualified and Non-Qualified
              Contracts as of January 31, 1998 was 2,283 and 1,384,
              respectively.
    

Item 28.      INDEMNIFICATION

              Provision is made in the Company's Amended and Restated 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 Advisory Services, Inc. ("NAS") acts as principal
                    underwriter and general distributor for the Nationwide
                    Multi-Flex Variable Account, Nationwide DC Variable
                    Account, Nationwide DCVA II, Nationwide Variable
                    Account-II, Nationwide Variable Account-5, Nationwide
                    Variable Account-6, Nationwide Variable Account-8,
                    Nationwide Variable Account-9, Nationwide VA Separate
                    Account-A, Nationwide VA Separate Account-B, Nationwide VA
                    Separate Account-C, Nationwide VL Separate Account-A,
                    Nationwide VL Separate Account-B, Nationwide VL Separate
                    Account-C, Nationwide VLI Separate Account-2, Nationwide
                    VLI Separate Account-3, Nationwide VLI Separate Account-4,
                    NACo Variable Account and the Nationwide Variable Account,
                    all of which are separate investment accounts of the
                    Company or its affiliates.

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

              (b)               NATIONWIDE ADVISORY 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, OH  43215

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

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

                                   111 of 120
<PAGE>   78


         (b)                NATIONWIDE ADVISORY SERVICES, INC.
                                    DIRECTORS AND OFFICERS
<TABLE>
<S>                                                        <C>
   
Susan A. Wolken                                                               Director
One Nationwide Plaza
Columbus, OH 43215
    

Robert J. Woodward, Jr.                                     Executive Vice President - Chief Investment
One Nationwide Plaza                                                    Officer and Director
Columbus, OH 43215

   
Elizabeth A. Davin                                                      Assistant Secretary
One Nationwide Plaza
Columbus, OH 43215
    

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

Dennis W. Click                                                              Secretary
One Nationwide Plaza
Columbus, OH  43215

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

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

   
Edwin P. Mc Causland                                             Senior Vice President-Fixed Income
One Nationwide Plaza                                                         Securities
Columbus, OH 43215
    

William G. Goslee
One Nationwide Plaza                                                       Vice President
Columbus, OH  43215

Charles Bath
One Nationwide Plaza                                                Vice President - Investments
Columbus, OH  43215

Joseph P. Rath                                                      Vice President - Compliance
One Nationwide Plaza
Columbus, OH 43215

   
Christopher A. Cray                                                          Treasurer
One Nationwide Plaza
Columbus, OH 43215

David E. Simaitis                                                       Assistant Secretary
One Nationwide Plaza
Columbus, OH 43215

Patricia J. Smith                                                       Assistant Secretary
One Nationwide Plaza
Columbus, OH 43215
    

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

                                   112 of 120
<PAGE>   79


Item 30.      LOCATION OF ACCOUNTS AND RECORDS

              Robert O. Cline
              Nationwide Life and Annuity Insurance Company
              One Nationwide Plaza
              Columbus, OH  43215

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 represents that any of the Contracts which are
              issued pursuant to Section 403(b) of the Code is issued by the
              Company through the Registrant in reliance upon, and in compliance
              with, a no-action letter issued by the Staff of the Securities and
              Exchange Commission to the American Council of Life Insurance
              (publicly available November 28, 1988) permitting withdrawal
              restrictions to the extent necessary to comply with Section
              403(b)(11) of the Code.

              The Company represents that the fees and charges deducted under
              the Contract in the aggregate are reasonable in relation to the
              services rendered, the expenses expected to be incurred and risks
              assumed by the Company.


                                   113 of 120
<PAGE>   80


                                   Offered by
                  Nationwide Life and Annuity Insurance Company





                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY




                        Nationwide VA Separate Account-B

                       Deferred Variable Annuity Contract




                                   PROSPECTUS




   
                                   May 1, 1998
    




                                   114 of 120
<PAGE>   81


                   INDEPENDENT AUDITORS' CONSENT AND REPORT
                       ON FINANCIAL STATEMENT SCHEDULES

The Board of Directors of Nationwide Life and Annuity Insurance Company and
Contract Owners of the Nationwide Variable Account-B:


   
The audits referred to in our report on Nationwide Life and Annuity Insurance
Company (the Company) dated January 30, 1998 included the related financial
statement schedules as of December 31, 1997, and for each of the years in the
three-year period ended December 31, 1997, included in the registration
statement. These financial statement schedules are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
financial statement schedules based on our audits. In our opinion, such
financial statement schedules, when considered in relation to the basic
financial statements taken as a whole, present fairly in all material respects
the information set forth herein.
    

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 24, 1998
    

                                   115 of 120
<PAGE>   82

<PAGE>   1

                                                                     SCHEDULE I

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

                            SUMMARY OF INVESTMENTS -
                    OTHER THAN INVESTMENTS IN RELATED PARTIES
                                ($000's omitted)

                             As of December 31, 1997

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------  ----------     ----------     ---------
                             Column A                                         Column B       Column C      Column D
- --------------------------------------------------------------------------  ----------     ----------     ---------
                                                                                                           Amount at
                                                                                                          which shown
                                                                                                            in the
                        Type of Investment                                     Cost       Market value   balance sheet
- --------------------------------------------------------------------------  ----------    ------------   -------------
<S>                                                                        <C>            <C>           <C>       
Fixed maturity securities available-for-sale:
  Bonds:
    U.S. Government and government agencies and authorities                $  284,851       $291,184       $  291,184
    States, municipalities and political subdivisions                             267            272              272
    Foreign governments                                                         6,077          6,133            6,133
    Public utilities                                                           81,611         83,307           83,307
    All other corporate                                                       407,163        416,023          416,023
                                                                           ----------       --------       ----------
      Total fixed maturity securities available-for-sale                      779,969        796,919          796,919
                                                                           ----------       --------       ----------

Equity securities available-for-sale:
  Common stocks:
    Industrial, miscellaneous and all other                                    11,704         14,767           14,767
                                                                           ----------       --------       ----------
      Total equity securities available-for-sale                               11,704         14,767           14,767
                                                                           ----------       --------       ----------

Mortgage loans on real estate, net                                            219,602                         218,852 (1)
Real estate, net:
  Investment properties                                                         1,428                           1,062 (1)
  Acquired in satisfaction of debt                                              1,779                           1,762 (1)
Policy loans                                                                      215                             215
Short-term investments                                                         18,968                          18,968
                                                                           ----------                      ----------
      Total investments                                                    $1,033,665                      $1,052,545
                                                                           ==========                      ==========
</TABLE>

- -------------
(1)  Difference from Column B is primarily due to valuation allowances due to
     impairments on mortgage loans on real estate and due to accumulated
     depreciation and valuation allowances due to impairments on real estate.
     See note 3 to the financial statements.



See accompanying independent auditor's report.
<PAGE>   2


                                                                   SCHEDULE III

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

                      SUPPLEMENTARY INSURANCE INFORMATION
                                ($000's omitted)

   As of December 31, 1997, 1996 and 1995 and for each of the years then ended

<TABLE>
<CAPTION>
- ----------------------------------- ---------------- -------------------- ------------------- ------------------ ---------------
             Column A                  Column B           Column C             Column D           Column E          Column F
- ----------------------------------- ---------------- -------------------- ------------------- ------------------ ---------------
                                       Deferred         Future policy                           Other policy
                                        policy        benefits, losses,        Unearned          claims and
                                      acquisition        claims and            premiums       benefits payable      Premium
             Segment                     costs          loss expenses            (1)                 (1)            revenue
- ----------------------------------- ---------------- -------------------- ------------------- ------------------ ---------------
<C>                                 <C>                  <C>                                                          <C>   
1997: Variable Annuities               $ 34,026          $     --                                                     $ --  
      Fixed Annuities                     4,708           984,408                                                      363  
      Life Insurance                        338             1,783                                                       --  
      Corporate and Other                (8,985)               --                                                       --  
                                       --------          --------                                                     ----  
         Total                         $ 30,087          $986,191                                                     $363  
                                       ========          ========                                                     ====  
                                                                                                                            
1996: Variable Annuities               $ 17,335          $     --                                                     $ --  
      Fixed Annuities                     2,691            78,947                                                      246  
      Life Insurance                        349             1,773                                                       --  
      Corporate and Other                (4,207)               --                                                       --  
                                       --------          --------                                                     ----  
         Total                         $ 16,168          $ 80,720                                                     $246  
                                       ========          ========                                                     ====  
                                                                                                                            
1995: Variable Annuities               $  9,966          $     --                                                     $ --  
      Fixed Annuities                    23,913           619,400                                                      674  
      Life Insurance                        360             1,880                                                       --  
      Corporate and Other               (10,834)               --                                                       --  
                                       --------          --------                                                     ----  
         Total                         $ 23,405          $621,280                                                     $674  
                                       ========          ========                                                     ====  
</TABLE>                                                                    


<TABLE>
<CAPTION>
- ----------------------------------- ---------------- -------------------- ------------------- ------------------ ---------------
             Column A                  Column G           Column H             Column I           Column J          Column K
- ----------------------------------- ---------------- -------------------- ------------------- ------------------ ---------------
                                                                                                    Other
                                    Net investment    Benefits, claims,      Amortization         operating         
                                        income           losses and       of deferred policy      expenses          Premiums
             Segment                      (2)        settlement expenses  acquisition costs          (2)            written
- ----------------------------------- ---------------- -------------------- ------------------- ------------------ ---------------
<S>                                      <C>                  <C>                  <C>                 <C>  
1997: Variable Annuities               $   (873)             $   238             $ 1,035              $1,410
      Fixed Annuities                     5,927                4,023                 347                 180
      Life Insurance                        166                  120                  20                 270
      Corporate and Other                 6,357                   --                  --                  --
                                       --------              -------             -------              ------
         Total                         $ 11,577              $ 4,381             $ 1,402              $1,860
                                       ========              =======             =======              ======

1996: Variable Annuities               $   (849)             $   238               1,473              $1,786
      Fixed Annuities                    50,197               35,193               5,888               5,407
      Life Insurance                        149                   93                  19                  54
      Corporate and Other                 1,548                   --                  --                  --
                                       --------              -------             -------              ------
         Total                         $ 51,045              $35,524               7,380              $7,247
                                       ========              =======             =======              ======

1995: Variable Annuities               $   (450)             $   107                 739              $  886
      Fixed Annuities                    48,454               33,974               5,211               5,238
      Life Insurance                        169                   99                  24                 443
      Corporate and Other                   935                   --                (466)                 --
                                       --------              -------             -------              ------
         Total                         $ 49,108              $34,180               5,508              $6,567
                                       ========              =======             =======              ======
</TABLE>


(1) Unearned premiums and other policy claims and benefits are included in
    Column C amounts.

(2) Allocations of net investment income and certain operating expenses are
    based on a number of assumptions and estimates, and reported operating
    results would change by segment if different methods were applied.



See accompanying independent auditor's report.

<PAGE>   3


                                                                    SCHEDULE IV

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

                                   REINSURANCE
                                ($000's omitted)

   As of December 31, 1997, 1996 and 1995 and for each of the years then ended

<TABLE>
<CAPTION>
- --------------------------------  ---------------  --------------  -------------   -------------   -------------
          Column A                    Column B        Column C        Column D        Column E        Column F
- --------------------------------  ---------------  --------------  -------------   -------------   -------------
                                                                                                     Percentage
                                                     Ceded to         Assumed                         of amount
                                      Gross           other         from other          Net            assumed
                                      amount         companies       companies         amount          to net
                                  --------------   --------------  -------------   -------------   -------------
<S>                                   <C>               <C>             <C>             <C>               <C> 
1997:
  Life Insurance in force             $6,519            $456            $ --            $6,063            0.0%
                                      ======            ====            ====            ======            ===

  Premiums:
  Life insurance                      $  363            $ --            $ --            $  363            0.0%
                                      ------            ----            ----            ------            --- 
      Total                           $  363            $ --            $ --            $  363            0.0%
                                      ======            ====            ====            ======            ===


1996:
  Life Insurance in force             $7,221            $463            $ --            $6,758            0.0%
                                      ======            ====            ====            ======            ===

  Premiums:
  Life insurance                      $  246            $ --            $ --            $  246            0.0%
                                      ------            ----            ----            ------            --- 
      Total                           $  246            $ --            $ --            $  246            0.0%
                                      ======            ====            ====            ======            ===


1995:
  Life Insurance in force             $8,186            $468            $ --            $7,718            0.0%
                                      ======            ====            ====            ======            ===

  Premiums:
    Life insurance                    $  674            $ --            $ --            $  674            0.0%
                                      ------            ----            ----            ------            --- 
      Total                           $  674            $ --            $ --            $  674            0.0%
                                      ======            ====            ====            ======            ===
                                                                                                         
</TABLE>

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

Note:  The life insurance caption represents premiums from life-contingent
       immediate annuities and excludes deposits on investment products and
       universal life insurance products.


See accompanying independent auditor's report.


<PAGE>   4


                                                                     SCHEDULE V

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

                        VALUATION AND QUALIFYING ACCOUNTS
                                ($000's omitted)
                  Years ended December 31, 1997, 1996 and 1995

<TABLE>
<CAPTION>
- ------------------------------------------------------    ------------ ----------------------------- ------------- -------------
                        Column A                            Column B             Column C              Column D      Column E
- ------------------------------------------------------    ------------ ----------------------------- ------------- -------------
                                                           Balance at    Charged to     Charged to                  Balance at
                                                            beginning     costs and       other       Deductions      end of
                       Description                          of period     expenses       accounts        (1)          period
- ------------------------------------------------------    ------------ --------------  ------------- ------------- -------------
<S>                                                             <C>           <C>       <C>          <C>          <C>
1997:
  Valuation allowances - fixed maturity securities           $   --       $ 1,011          $ --          $1,011       $   -- 
  Valuation allowances - mortgage loans on real estate          934           (53)           --             131          750 
  Valuation allowances - real estate                            229            --            --              --          229 
                                                             ------       -------          ----          ------       ------ 
      Total                                                  $1,163       $   958          $ --          $1,142       $  979 
                                                             ======       =======          ====          ======       ====== 
                                                                                                                             
                                                                                                                             
1996:                                                                                                                        
  Valuation allowances - mortgage loans on real estate       $  750       $   184          $ --          $   --       $  934 
  Valuation allowances - real estate                            229            --            --              --          229 
                                                             ------       -------          ----          ------       ------ 
      Total                                                  $  979       $   184          $ --          $   --       $1,163 
                                                             ======       =======          ====          ======       ====== 
                                                                                                          

1995:
  Valuation allowances - fixed maturity securities           $   --       $   996          $ --          $  996       $   --
  Valuation allowances - mortgage loans on real estate          860          (110)           --              --          750
  Valuation allowances - real estate                            472          (243)           --              --          229
                                                             ------       -------          ----          ------       ------
      Total                                                  $1,332       $   643          $ --          $  996       $  979
                                                             ======       =======          ====          ======       ======
</TABLE>
- --------
(1) Amounts represent direct write-downs charged against the valuation
    allowance.

See accompanying independent auditor's report.


<PAGE>   83
                                   SIGNATURES

   
     As required by the Securities Act of 1933, and the Investment Company Act
of 1940, the Registrant, NATIONWIDE VA SEPARATE ACCOUNT-B, certifies that it
meets the requirements of Securities Act Rule 485 for effectiveness of this
Registration Statement and has caused this Registration Statement to be signed
on its behalf in the City of Columbus, and State of Ohio, on this 24th day of
April, 1998.

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

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





   
                                                  By/s/JOSEPH P. RATH
                                 ----------------------------------------------
                                                 Joseph P. Rath
                                  Vice President-Product and Market Compliance


As required by the Securities Act of 1933, this Registration Statement has been
signed by the following persons in the capacities indicated on the 24th day of
April, 1998.
    

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

   
A. I. BELL                                                         Director
- -------------------------------------------------                 
A. I. Bell
    
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 and Chief
- -------------------------------------------------          Operating Office and Director
Joseph J. Gasper                                           

DIMON R. McFERSON                                        Chairman and Chief Executive Officer
- -------------------------------------------------  Nationwide Insurance Enterprise and Director
Dimon R. McFerson                                

   
DAVID O. MILLER                                       Chairman of the Board and Director
- -------------------------------------------------     
David O. Miller

YVONNE L. MONTGOMERY                                               Director
- -------------------------------------------------                 
Yvonne L. Montgomery
    

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>

                                   120 of 120

<PAGE>   1








                                  EXHIBIT NO. 5
                          VARIABLE ANNUITY APPLICATION
<PAGE>   2

<TABLE>
<CAPTION>
[THE BEST OF AMERICA(R)
AMERICA'S EXCLUSIVE ANNUITY (R) II - GRAPHIC]

                                                          THE BEST OF AMERICA(R) AMERICA'S EXCLUSIVE ANNUITY(R) II
                                                                                        APPLICATION/ENROLLMENT CARD
                                                                                 $15,000 MINIMUM INITIAL PAYMENT

- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                              <C>                               <C>
PLAN TYPE  AN OPTION MUST BE SELECTED                                              DEATH BENEFIT OPTION
                                                                                   IF NO OPTION IS SELECTED, THE DEATH BENEFIT
This contract is established as a:                [ ]  SEP-IRA                     WILL BE THE STANDARD 5 YEAR ANNIVERSARY
[ ] NON-QUALIFIED                                 [ ]  IRA                         [ ] STANDARD 5-YEAR ANNIVERSARY
[ ] 403(b) TRANSFER Disclosure form required.     [ ]  ROTH IRA Custodial Form &   [ ] 1-YEAR ANNIVERSARY  *
[ ] CRT (Charitable Remainder Trust)              Statement of Understanding       [ ] 5%  INTEREST  *
      Transmittal form Required                   Required                          *  Additional charge, please see prospectus
[ ] 401 (a)(Investment Only)                                                          Available to annuitants aged less than  85
    Disclosure form required & $100,000 minimum

- -------------------------------- ---------------------------------- ---------------------------------------------------------------
CONTRACT OWNER                                               [ ]CONTINGENT OWNER                  [ ]JOINT OWNER
- --------------------------------
 Last Name or Plan Name                                            Last Name           Spouse only unless prohibited by law

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

 First Name or Plan Name (continued)                  MI           First Name                                                   MI

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

 Address                                                            Address
        ----------------------------------------                           --------------------------------------------------------

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

Sex   [ ] M  [ ] F                Birthdate   /     /               Sex [ ]M   [ ]F          Birthdate              /      /
                         -----------------------------------                                         ------------------------------
                                       MM     DD    YYYY                                                    MM    DD    YYYY
Soc. Sec. No. or Tax ID                                            Soc. Sec. No. or Tax ID
                       --------------------------------------                              ----------------------------------------

  ---------------------------------------------------------------------------------------------------------------------------------
  ANNUITANT          Complete only if different from                CONTINGENT ANNUITANT
   Last Name         primary contract owner.                        Last Name

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

 First Name or Plan Name (continued)                  MI           First Name                                                   MI

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

 Address                                                            Address
        ----------------------------------------                           --------------------------------------------------------

        ----------------------------------------                           --------------------------------------------------------
                            Maximum issueage through age 85
Sex   [ ] M  [ ] F                Birthdate   /     /               Sex [ ] M  [ ] F         Birthdate              /      /
                         -----------------------------------                                         ------------------------------
                                       MM     DD    YYYY                                                    MM    DD    YYYY
Soc. Sec. No.                                                      Soc. Sec. No. or Tax ID
                       --------------------------------------                              ----------------------------------------

- -----------------------------------------------------------------------------------------------------------------------------------
BENEFICIARY               BENEFICIARY WILL RECEIVE DEATH BENEFIT UPON DEATH OF ANNUITANT (AND CONTINGENT ANNUITANT, IF NAMED).
                                                                                Relationship                           Birthdate
Primary  Contingent       Print Full Name (Last, First, MI)       Allocation    to Annuitant       Soc. Sec. No.       MM/DD/YYYY

[  ]                                                                        %                                               / /
                          -----------------------------------     ---------     ----------------  -----------------    ------------

[  ]        [  ]                                                            %                                               / /
                          -----------------------------------     ---------     ----------------  -----------------    ------------

[  ]        [  ]                                                            %                                               / /
                          -----------------------------------     ---------     ----------------  -----------------    ------------

[  ]        [  ]                                                            %                                               / /
                          -----------------------------------     ---------     ----------------  -----------------    ------------

- ---------------------------------------------------- -------------------------------------------------------------------------------
ANNUITY PURCHASE PAYMENTS                           [ ] PAYMENT ENCLOSED    [ ]SALARY REDUCTION  [  ] 1035 (requires transfer form)
                              [ ]TRANSFER           [ ] ROLLOVER            [ ]OTHER             [  ]  APPLY FOR TAX YEAR

First Purchase Payment $____________________ ($15,000 MINIMUM INITIAL PAYMENT; $100,000 MINIMUM INITIAL PAYMENT FOR 401(a)
CONTRACTS) submitted. A copy of this application properly signed by the producer will constitute receipt for such amount. If this
application is declined by the Company, there will be no liability on the part of the Company, and any payments submitted with this
application will be refunded. -------------------
- ------------------------------------------------------------------------------------------------------------------------------------
REMARKS
</TABLE>


APO-3277-A    Product of Nationwide Life Insurance Co. ID-EXCLUSIVE-AO (04/98)


<PAGE>   3

- ------------------------------------------------------- -----------------------
PURCHASE PAYMENT ALLOCATION WHOLE PERCENTAGES ONLY, MUST TOTAL 100%.
- ---------------------------


       A CONTRACT CANNOT BE ISSUED UNLESS THIS SECTION IS COMPLETE.


AMERICAN CENTURY
[ ]__________%   VP Income & Growth
[ ]__________%   VP International
[ ]__________%   VP Value

DREYFUS
[ ]__________%   Capital Appreciation Portfolio
[ ]__________%   Stock Index Fund
[ ]__________%   Socially Responsible Growth Fund
FIDELITY
[ ]__________%   Contrafund Portfolio
[ ]__________%   Equity-Income Portfolio
[ ]__________%   Growth Portfolio
[ ]__________%   Growth Opportunities Portfolio
[ ]__________%   High Income Portfolio
[ ]__________%   Overseas Portfolio
MORGAN STANLEY
[ ]__________%   Emerging Markets Debt Port.
[ ]__________%   Real Estate Securities Port.
NATIONWIDE(R)
[ ]__________%   Capital Appreciation Fund
[ ]__________%   Government Bond Fund
[ ]__________%   Money Market Fund
[ ]__________%   Total Return Fund





NATIONWIDE SUB-ADVISED FUNDS
  Fund Name (Subadvisor)
__________%   Balanced Fund
              (Salomon Brothers)
__________%   Equity Income Fund
              (Federated)
__________%   Global Equity Fund
              (JP Morgan)
__________%   High Income Bond Fund
              (Federated)
__________%   Multi Sector Bond Fund
              (Salomon Brothers)
__________%   Small Cap Value (Dreyfus)
__________%   Small Company Fund
              (Multi-Manager)
__________%   Strategic Growth Fund
              (Strong)
__________%   Strategic Value Fund
              (Strong/Schafer)
__________%   Select Advisors Mid Cap
              Fund (Three UAM Managers)

NEUBERGER & BERMAN
__________%   AMT Guardian Portfolio
__________%   AMT Partners Portfolio
__________%   AMT Mid-Cap Growth

OPPENHEIMER FUNDS
__________%   Capital Appreciation Fund
__________%   Growth Fund
__________%   Growth & Income Fund

VAN ECK
__________%   Worldwide Hard Assets Fund
__________%   Worldwide Emerging Markets Fund

WARBURG PINCUS
__________%   International Equity Portfolio
__________%   Growth & Income Portfolio
__________%   Post-Venture Capital Portfolio

MVA/GUAR. TERM OPTION
__________%   3 Year      $1,000 minimum for each
__________%   5 Year      MVZ/GTO option
__________%   7 Year
__________%   10 Year


- ------------------------------------------------------------------------------
CONTRACT OWNER SIGNATURES
- ------------------------------------------------------

I hereby represent my answers to the above questions to be accurate and complete
and acknowledge that I have received a copy of the current prospectus for this
variable annuity contract.

[ ] Yes [ ] No Do you have any reason to believe the Contract applied for is to
            replace existing annuities or insurance? [ ]Please send me a copy
            of the Statement of Additional Information to the Prospectus.


STATE IN WHICH APPLICATION WAS SIGNED __________________ DATE__________________
                                            State
CONTRACT OWNER__________________________ JOINT OWNER __________________________
                    Signature                               Signature

- -------------------------------------------------------------------------------
PRODUCER INFORMATION
- -------------------------------------------

[ ] Yes  [ ] No Do you have any reason to believe the Contract applied for is to
replace existing annuities or insurance?

PRODUCER SIGNATURE________________________________________________
                                 Signature
       NAME  _____________________________ PRODUCER SSN _______________________

       BROKER/DEALER _____________________  PHONE (    ) ______________________

       ADDRESS ____________________________

               _____________________________

               _____________________________

        
<TABLE>
<CAPTION>

   REGULAR MAIL                                                                               EXPRESS MAIL
     -----------------------------------         -----------------------------------          --------------------------------------
<S>                                              <C>                                          <C>
     Nationwide Life Insurance Co.                      THE BEST OF AMERICA                   Nationwide Life Insurance Co.
     P.O. Box 182008                                       Service Center                     Individual Annuity Products, 1-05-P1
     Columbus, Ohio  43218-2008                            1-800-321-9332                     One Nationwide Plaza
                                                                                              Columbus, Ohio  43215-2220
     -----------------------------------         -----------------------------------          --------------------------------------
</TABLE>




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