NATIONWIDE VA SEPARATE ACCOUNT-B
485BPOS, 2000-04-28
Previous: FIDELITY CALIFORNIA MUNICIPAL TRUST II, NSAR-B, 2000-04-28
Next: RIGHT START INC /CA, 10-K, 2000-04-28



<PAGE>   1
              As filed with the Securities and Exchange Commission.
                                                       '33 Act File No. 33-86408
================================================================================


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


                                    FORM N-4

                   REGISTRATION STATEMENT UNDER THE SECURITIES
                                   ACT OF 1933                        [X]


                         POST EFFECTIVE AMENDMENT NO. 10


                                       and

                        REGISTRATION STATEMENT UNDER THE
                       INVESTMENT COMPANY ACT OF 1940                 [X]

                                 AMENDMENT NO. 10


                        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, 2000 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.

================================================================================
<PAGE>   2
<TABLE>
                                        NATIONWIDE VA SEPARATE ACCOUNT-B
                                     REFERENCE TO ITEMS REQUIRED BY FORM N-4

<CAPTION>
N-4 ITEM                                                                                                 CAPTION
<S>        <C>
PART A     INFORMATION REQUIRED IN A PROSPECTUS
Item 1.    Cover Page.................................................................................Cover Page
Item 2.    Definitions.................................................................Glossary of Special Terms
Item 3.    Synopsis or Highlights......................................................Synopsis of the Contracts
Item 4.    Condensed Financial Information.......................................Condensed Financial Information
Item 5.    General Description of Registrant, Depositor, and Portfolio
                Companies ..........................Nationwide Life Insurance Company; Investing in the Contract
Item 6.    Deductions and Expenses...............................................Standard Charges and Deductions
Item 7.    General Description of Variable
           Annuity Contracts.......................................Contract Ownership; Operation of the Contract
Item 8.    Annuity Period...............................................................Annuitizing the Contract
Item 9.    Death Benefit and Distributions........................................................Death Benefits
Item 10.   Purchases and Contract Value................................................Operation of the Contract
Item 11.   Redemptions....................................................................Surrender (Redemption)
Item 12.   Taxes  ....................................................................Federal Tax Considerations
Item 13.   Legal Proceedings...................................................................Legal Proceedings
Item 14.   Table of Contents of the Statement of Additional
                Information.........................Table of Contents of the Statement of Additional Information

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

PART C     OTHER INFORMATION
Item 24.   Financial Statements and Exhibits.............................................................Item 24
Item 25.   Directors and Officers of the Depositor.......................................................Item 25
Item 26.   Persons Controlled by or Under Common Control with
                the Depositor or Registrant..............................................................Item 26
Item 27.   Number of Contract Owners.....................................................................Item 27
Item 28.   Indemnification...............................................................................Item 28
Item 29.   Principal Underwriter.........................................................................Item 29
Item 30.   Location of Accounts and Records..............................................................Item 30
Item 31.   Management Services...........................................................................Item 31
Item 32.   Undertakings..................................................................................Item 32
</TABLE>
<PAGE>   3
                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY

           Modified Single Premium Deferred Variable Annuity Contracts

             Issued by Nationwide Life and Annuity Insurance Company
                  through its Nationwide VA Separate Account-B


                   The date of this prospectus is May 1, 2000.

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

Variable annuities are complex investment products with unique benefits and
advantages that may be particularly useful to many investors in meeting
long-term savings and retirement needs. There are, however, costs and charges
associated with some of these unique benefits - costs and charges that do not
exist or are not present with other investment products. With help from
financial consultants or advisers, investors are encouraged to compare and
contrast the costs and benefits of the variable annuity described in this
prospectus with those of other investment products, including other variable
annuity or variable life insurance products offered by Nationwide Life and
Annuity Insurance Company and its affiliates. This process will aid in
determining whether the purchase of the contract described in this prospectus is
consistent with an individual's goals, risk tolerance, time horizon, marital
status, tax situation, and other personal characteristics and needs.

THIS PROSPECTUS CONTAINS BASIC INFORMATION YOU SHOULD KNOW ABOUT THE CONTRACTS
BEFORE INVESTING. PLEASE READ THIS PROSPECTUS CAREFULLY AND KEEP IT FOR FUTURE
REFERENCE.
- --------------------------------------------------------------------------------


THE FOLLOWING UNDERLYING MUTUAL FUNDS ARE AVAILABLE UNDER THE CONTRACTS:

AMERICAN CENTURY VARIABLE PORTFOLIOS, INC., A MEMBER OF THE AMERICAN CENTURY(SM)
FAMILY OF INVESTMENTS
     o   American Century VP Balanced


     o   American Century VP Income & Growth
     o   American Century VP International
     o   American Century VP Value
DREYFUS

     o   Dreyfus Investment Portfolios - European Equity Portfolio

     o   The Dreyfus Socially Responsible Growth Fund, Inc.
     o   Dreyfus Stock Index Fund, Inc.

     o   Dreyfus Variable Investment Fund - Appreciation Portfolio (formerly,
         Dreyfus Variable Investment Fund - Capital Appreciation Portfolio)
     o   Dreyfus Variable Investment Fund - Growth & Income Portfolio*


FIDELITY VARIABLE INSURANCE PRODUCTS FUND
     o   VIP Equity-Income Portfolio
     o   VIP Growth Portfolio

     o   VIP High Income Portfolio*

     o   VIP Overseas Portfolio

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

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

JANUS ASPEN SERIES
     o   Capital Appreciation Portfolio: Service Shares
     o   Global Technology Portfolio: Service Shares
     o   International Growth Portfolio: Service Shares


MORGAN STANLEY

     THE UNIVERSAL INSTITUTIONAL FUNDS, INC. (formerly, Morgan Stanley Dean
     Witter Universal Funds, Inc.)

     o   Emerging Markets Debt Portfolio
     VAN KAMPEN LIFE INVESTMENT TRUST
     o   Morgan Stanley Real Estate Securities Portfolio

NATIONWIDE SEPARATE ACCOUNT TRUST
     o   Capital Appreciation Fund
     o   Government Bond Fund
     o   Money Market Fund
     o   Total Return Fund


     o   Nationwide Mid Cap Index Fund (sub-adviser: The Dreyfus Corporation)


                                       1
<PAGE>   4

     o   Nationwide Multi Sector Bond Fund (sub-adviser: Miller, Anderson &
         Sherrerd, LLP)
     o   Nationwide Small Cap Growth Fund (sub-advisers: Franklin Advisers,
         Inc., Miller, Anderson & Sherrered, LLP, Neuberger Berman, LLC)

     o   Nationwide Small Cap Value Fund (sub-adviser: The Dreyfus Corporation)

     o   Nationwide Small Company Fund (sub-advisers: The Dreyfus Corporation,
         Neuberger Berman, LLC., Lazard Asset Management and Strong Capital
         Management, Inc.)
     o   Nationwide Strategic Growth Fund (sub-adviser: Strong Capital
         Management, Inc.)

NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST

     o   AMT Growth Portfolio
     o   AMT Guardian Portfolio
     o   AMT Limited Maturity Bond Portfolio
     o   AMT Partners Portfolio

OPPENHEIMER VARIABLE ACCOUNT FUNDS

     o   Oppenheimer Aggressive Growth Fund/VA

     o   Oppenheimer Bond Fund/VA
     o   Oppenheimer Capital Appreciation Fund/VA (formerly Oppenheimer Growth
         Fund)
     o   Oppenheimer Global Securities Fund/VA

     o   Oppenheimer Main Street Growth & Income Fund/VA

     o   Oppenheimer Multiple Strategies Fund/VA

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



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

WARBURG PINCUS TRUST


     o   Small Company Growth Portfolio





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

THE FOLLOWING UNDERLYING MUTUAL FUNDS ARE NOT AVAILABLE IN CONNECTION WITH
CONTRACTS FOR WHICH GOOD ORDER APPLICATIONS ARE (OR WERE) RECEIVED ON OR AFTER
SEPTEMBER 27, 1999;

AMERICAN CENTURY PORTFOLIOS, INC., A MEMBER OF THE AMERICAN CENTURY(SM) FAMILY
OF INVESTMENTS
     o   American Century VP Capital Appreciation

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

WARBURG PINCUS TRUST
     o   Global Post-Venture Capital Portfolio
         (formerly, Post-Venture Capital Portfolio)
     o   International Equity Portfolio

The Statement of Additional Information (dated May 1, 2000) which contains
additional information about the contracts and the variable account, has been
filed with the Securities and Exchange Commission ("SEC") and is incorporated
herein by reference. The table of contents for the Statement of Additional
Information is on page 43.


For general information or to obtain FREE copies of the:
o        Statement of Additional Information;

o        prospectus annual report or semi-annual report for any underlying
         mutual fund; or

o        required Nationwide forms,

call:   1-800-243-6295
        TDD   1-800-238-3035

or write:

       NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
       P.O. BOX 182356
       COLUMBUS, OHIO 43218-2356

The Statement of Additional Information and other material incorporated by
reference can be found on the SEC website at:

                                   WWW.SEC.GOV

Information about this and other Best of America products can be found at:

                              WWW.BESTOFAMERICA.COM

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

                                       2
<PAGE>   5
Investors assume certain risks when investing in the contracts, including the
possibility of losing money.

These contracts are offered to customers of various financial institutions and
brokerage firms. No financial institution or brokerage firm is responsible for
the guarantees under the contracts. Guarantees under the contracts are the sole
responsibility of Nationwide.

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

                                       3
<PAGE>   6
GLOSSARY OF SPECIAL TERMS


ACCUMULATION UNIT- An accounting unit of measure used to calculate the contract
value allocated to the variable account before the annuitization date.

ANNUITIZATION DATE- The date on which annuity payments begin.

ANNUITY COMMENCEMENT DATE- The date on which annuity payments are scheduled to
begin. This date may be changed by the contract owner with Nationwide's consent.

ANNUITY UNIT- An accounting unit used to calculate the variable payment annuity
payments.


CONTRACT VALUE- The total value of all accumulation units in a contract.


CONTRACT YEAR- Each year the contract is in force beginning with the date the
contract is issued.

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

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

INDIVIDUAL RETIREMENT ACCOUNT- An account that qualifies for favorable tax
treatment under Section 408(a) of the Internal Revenue Code, but does not
include Roth IRAs.

INDIVIDUAL RETIREMENT ANNUITY- An annuity contract that qualifies for favorable
tax treatment under Section 408(b) of the Internal Revenue Code, but does not
include Roth IRAs.

NATIONWIDE- Nationwide Life and Annuity Insurance Company.

NON-QUALIFIED CONTRACT- A contract which does not qualify for favorable tax
treatment as a Qualified Plan, Individual Retirement Annuity, Roth IRA, SEP IRA,
or Tax Sheltered Annuity.

QUALIFIED PLANS- Retirement plans which receive favorable tax treatment under
Section 401 of the Internal Revenue Code.

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

SEP IRA- An annuity contract which qualifies for favorable tax treatment under
Section 408(k) of the Internal Revenue Code.


SUB-ACCOUNTS- Divisions of the variable account for which accumulation units and
annuity units are separately maintained - each sub-account corresponds to a
single underlying mutual fund.


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

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


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


                                       4
<PAGE>   7
TABLE OF CONTENTS



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

SUMMARY OF CONTRACT EXPENSES.......................

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

EXAMPLE............................................

SYNOPSIS OF THE CONTRACTS..........................

FINANCIAL STATEMENTS...............................

CONDENSED FINANCIAL INFORMATION....................

NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY......


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

TYPES OF CONTRACTS.................................


INVESTING IN THE CONTRACT..........................
     The Variable Account and Underlying Mutual Funds

STANDARD CHARGES AND DEDUCTIONS....................
     Mortality and Expense Risk Charges
     Administration Charge
     Premium Taxes

CONTRACT OWNERSHIP.................................
     Joint Ownership
     Contingent Ownership
     Annuitant
     Beneficiary and Contingent Beneficiary

OPERATION OF THE CONTRACT..........................
     Minimum Initial and Subsequent Purchase Payments
     Pricing
     Allocation of Purchase Payments
     Determining the Contract Value
     Transfers

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

SURRENDER (REDEMPTION).............................
     Surrenders Under a Qualified Contract or Tax Sheltered Annuity

LOAN PRIVILEGE.....................................

     Minimum and Maximum Loan Amounts

     Loan Processing Fee
     How Loan Requests are Processed
     Interest
     Loan Repayment

     Distributions and Annuity Payments

     Transferring the Contract

     Grace Period and Loan Default


ASSIGNMENT.........................................

CONTRACT OWNER SERVICES............................
     Asset Rebalancing
     Dollar Cost Averaging
     Systematic Withdrawals

ANNUITY COMMENCEMENT DATE..........................

ANNUITIZING THE CONTRACT...........................
     Annuitization Date
     Annuitization
     Fixed Payment Annuity
     Variable Payment Annuity
     Assumed Investment Rate
     Value of an Annuity Unit
     Exchanges among Underlying Mutual Funds
     Frequency and Amount of Annuity Payments
     Annuity Payment Options

DEATH BENEFITS.....................................
     Death of Contract Owner - Non-Qualified Contracts
     Death of Annuitant - Non-Qualified Contracts
     Death of Contract Owner/Annuitant
     How the Death Benefit Value is Determined
     Death Benefit Payment

REQUIRED DISTRIBUTIONS.............................
     Required Distributions for Non-Qualified Contracts
     Required Distributions for Qualified Plans and Tax Sheltered Annuities
     Required Distributions for IRAs and SEP IRAs
     Required Distributions for Roth IRAs

FEDERAL TAX CONSIDERATIONS.........................
     Federal Income Taxes
      Qualified Plans IRAs, SEP IRAs, and Tax Sheltered Annuities
     Roth IRAs
     Withholding
     Non-Resident Aliens

                                       5
<PAGE>   8
     Federal Estate, Gift, and Generation Skipping Transfer Taxes
     Puerto Rico
     Charge for Tax
     Diversification
     Tax Changes

STATEMENTS AND REPORTS.............................

LEGAL PROCEEDINGS..................................

ADVERTISING AND SUB-ACCOUNT PERFORMANCE SUMMARY....

TABLE OF CONTENTS OF STATEMENT OF
     ADDITIONAL INFORMATION........................

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


APPENDIX B: CONDENSED FINANCIAL
     INFORMATION...................................


                                       6
<PAGE>   9
SUMMARY OF CONTRACT EXPENSES

The expenses listed below are charged to all contracts unless the contract owner
meets an available exception.

VARIABLE ACCOUNT CHARGES(1)
(as a percentage of average account value)

Mortality and Expense Risk Charges............1.25%
Administration Charge(2)......................0.20%
     Total Variable Account Charges...........1.45%

(1)These expenses are charged on a daily basis at the annual rate noted above.

(2)The administration charge is deducted to reimburse Nationwide for expenses
   related to the issuance and maintenance of the contracts.

                                       7
<PAGE>   10

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

<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
                                                          MANAGEMENT        OTHER         12B-1      TOTAL MUTUAL
                                                             FEES         EXPENSES         FEES      FUND EXPENSES
- --------------------------------------------------------------------------------------------------------------------
<S>                                                       <C>             <C>             <C>        <C>
American Century Variable Portfolios, Inc.- American
Century VP Balanced                                         0.90%          0.00%          0.00%          0.90%
- --------------------------------------------------------------------------------------------------------------------
American Century Variable Portfolios, Inc.- American
Century VP Capital Appreciation                             1.00%          0.00%          0.00%          1.00%
- --------------------------------------------------------------------------------------------------------------------
American Century Variable Portfolios, Inc.- American
Century VP Income & Growth                                  0.70%          0.00%          0.00%          0.70%
- --------------------------------------------------------------------------------------------------------------------
American Century Variable Portfolios, Inc.- American
Century VP International                                    1.34%          0.00%          0.00%          1.34%
- --------------------------------------------------------------------------------------------------------------------
American Century Variable Portfolios, Inc.- American
Century VP Value                                            1.00%          0.00%          0.00%          1.00%
- --------------------------------------------------------------------------------------------------------------------
Dreyfus Investment Portfolios - European Equity
Portfolio                                                   1.00%          0.25%          0.00%          1.25%
- --------------------------------------------------------------------------------------------------------------------
The Dreyfus Socially Responsible Growth Fund, Inc.          0.75%          0.04%          0.00%          0.79%
- --------------------------------------------------------------------------------------------------------------------
Dreyfus Stock Index Fund, Inc.                              0.25%          0.01%          0.00%          0.26%
- --------------------------------------------------------------------------------------------------------------------
Dreyfus Variable Investment Fund - Appreciation
Portfolio (formerly, Dreyfus Variable Investment Fund
- - Capital Appreciation Portfolio)                           0.43%          0.35%          0.00%          0.78%
- --------------------------------------------------------------------------------------------------------------------
Dreyfus Variable Investment Fund - Growth & Income
Portfolio                                                   0.75%          0.04%          0.00%          0.79%
- --------------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity - Income Portfolio                      0.48%          0.08%          0.00%          0.56%
- --------------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio                               0.58%          0.07%          0.00%          0.65%
- --------------------------------------------------------------------------------------------------------------------
Fidelity VIP High Income Portfolio                          0.58%          0.11%          0.00%          0.69%
- --------------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio                             0.73%          0.14%          0.00%          0.87%
- --------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Asset Manager Portfolio                     0.53%          0.09%          0.00%          0.62%
- --------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund(R) Portfolio                     0.58%          0.07%          0.00%          0.65%
- --------------------------------------------------------------------------------------------------------------------
Fidelity VIP III Growth Opportunities Portfolio             0.58%          0.10%          0.00%          0.68%
- --------------------------------------------------------------------------------------------------------------------
Janus Aspen Series - Capital Appreciation Portfolio:
Service Shares                                              0.65%          0.04%          0.25%          0.94%
- --------------------------------------------------------------------------------------------------------------------
Janus Aspen Series - Global Technology Portfolio:
Service Shares                                              0.65%          0.13%          0.25%          1.03%
- --------------------------------------------------------------------------------------------------------------------
Janus Aspen Series - International Growth Portfolio:
Service Shares                                              0.65%          0.11%          0.25%          1.01%
- --------------------------------------------------------------------------------------------------------------------
NSAT - Capital Appreciation Fund                            0.60%          0.14%          0.00%          0.74%
- --------------------------------------------------------------------------------------------------------------------
NSAT - Government Bond Fund                                 0.50%          0.15%          0.00%          0.65%
- --------------------------------------------------------------------------------------------------------------------
NSAT - Money Market Fund                                    0.39%          0.15%          0.00%          0.54%
- --------------------------------------------------------------------------------------------------------------------
NSAT - Total Return Fund                                    0.58%          0.14%          0.00%          0.72%
- --------------------------------------------------------------------------------------------------------------------
NSAT - Nationwide Mid Cap Index Fund                        0.88%          0.15%          0.00%          1.03%
- --------------------------------------------------------------------------------------------------------------------
NSAT - Nationwide Multi Sector Bond Fund                    0.75%          0.15%          0.00%          0.90%
- --------------------------------------------------------------------------------------------------------------------
NSAT - Nationwide Small Cap Growth Fund                     1.10%          0.20%          0.00%          1.30%
- --------------------------------------------------------------------------------------------------------------------
NSAT - Nationwide Small Cap Value Fund                      0.90%          0.15%          0.00%          1.05%
- --------------------------------------------------------------------------------------------------------------------
NSAT - Nationwide Small Company Fund                        0.98%          0.17%          0.00%          1.15%
- --------------------------------------------------------------------------------------------------------------------
NSAT - Nationwide Strategic Growth Fund                     0.90%          0.10%          0.00%          1.00%
- --------------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT Growth Portfolio                       0.84%          0.08%          0.00%          0.92%
- --------------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT Guardian Portfolio                     0.85%          0.15%          0.00%          1.00%
- --------------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT - Limited Maturity Bond Portfolio      0.65%          0.11%          0.00%          0.76%
- --------------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT - Partners Portfolio                   0.80%          0.07%          0.00%          0.87%
- --------------------------------------------------------------------------------------------------------------------
</TABLE>


                                       8
<PAGE>   11

<TABLE>
                                 UNDERLYING MUTUAL FUND ANNUAL EXPENSES (CONTINUED)

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



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



                                       9
<PAGE>   12

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



<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
                                                          Management        Other         12b-1      Total Mutual
                                                             Fees         Expenses         Fees      Fund Expenses
- --------------------------------------------------------------------------------------------------------------------
<S>                                                       <C>             <C>             <C>        <C>
Fidelity VIP Equity - Income Portfolio                      0.48%          0.09%          0.00%          0.57%
- --------------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio                               0.58%          0.08%          0.00%          0.66%
- --------------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio                             0.73%          0.18%          0.00%          0.91%
- --------------------------------------------------------------------------------------------------------------------
</TABLE>



<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
                                                          Management        Other         12b-1      Total Mutual
                                                             Fees         Expenses         Fees      Fund Expenses
- --------------------------------------------------------------------------------------------------------------------
<S>                                                       <C>             <C>             <C>        <C>
Fidelity VIP II Asset Manager Portfolio                     0.53%          0.10%          0.00%          0.63%
- --------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund(R) Portfolio                     0.58%          0.09%          0.00%          0.67%
- --------------------------------------------------------------------------------------------------------------------
Fidelity VIP III Growth Opportunities Portfolio             0.58%          0.11%          0.00%          0.69%
- --------------------------------------------------------------------------------------------------------------------
NSAT - Nationwide Small Cap Value Fund                      0.90%          0.37%          0.00%          1.27%
- --------------------------------------------------------------------------------------------------------------------
The Universal Institutional Funds, Inc. - Emerging
Markets Debt Portfolio (formerly, Morgan Stanley Dean
Witter Universal Funds, Inc. - Emerging Markets Debt
Portfolio)                                                  0.80%          0.98%          0.00%          1.78%
- --------------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance Trust - Worldwide Emerging
Markets Fund                                                1.00%          0.54%          0.00%          1.54%
- --------------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance Trust - Worldwide Hard
Assets Fund                                                 1.00%          0.26%          0.00%          1.26%
- --------------------------------------------------------------------------------------------------------------------
</TABLE>


                                       10
<PAGE>   13
EXAMPLE


The following chart shows the expenses (in dollars) that would be incurred under
this contract assuming a $1,000 investment, 5% annual return, and no change in
expenses. These dollar figures are illustrative only and should not be
considered a representation of past or future expenses. Actual expenses may be
greater or less than those shown below.

The example reflects expenses of both the variable account and the underlying
mutual funds. The example reflects the maximum amount of variable account
charges that could be assessed to a contract (1.45%).

Deductions for premium taxes are not reflected but may apply.


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------
                                                                                                 If you annuitize your
                              If you surrender your contract   If you do not surrender 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>
American Century Variable
Portfolios, Inc. - American
Century VP Balanced              25     76     130     277      25    76     130     277      *     76     130     277
- --------------------------------------------------------------------------------------------------------------------------
American Century Variable
Portfolios, Inc. - American
Century VP Capital
Appreciation                     26     79     135     287      26    79     135     287      *     79     135     287
- --------------------------------------------------------------------------------------------------------------------------
American Century Variable
Portfolios, Inc. - American
Century VP Income & Growth       23     70     119     256      23    70     119     256      *     70     119     256
- --------------------------------------------------------------------------------------------------------------------------
American Century Variable
Portfolios, Inc. - American
Century VP International         29     90     153     322      29    90     153     322      *     90     153     322
- --------------------------------------------------------------------------------------------------------------------------
American Century Variable
Portfolios, Inc. - American
Century VP Value                 26     79     135     287      26    79     135     287      *     79     135     287
- --------------------------------------------------------------------------------------------------------------------------
Dreyfus Investment Portfolios
- - European Equity Portfolio      28     87     148     313      28    87     148     313      *     87     148     313
- --------------------------------------------------------------------------------------------------------------------------
The Dreyfus Socially
Responsible Growth Fund, Inc.    24     72     124     265      24    72     124     265      *     72     124     265
- --------------------------------------------------------------------------------------------------------------------------
Dreyfus Stock Index Fund, Inc.   18     56      96     208      18    56      96     208      *     56      96     208
- --------------------------------------------------------------------------------------------------------------------------
Dreyfus Variable Investment
Fund - Appreciation Portfolio
(formerly, Dreyfus Variable
Investment Fund - Capital
Appreciation Portfolio)          23     72     123     264      23    72     123     264      *     72     123     264
- --------------------------------------------------------------------------------------------------------------------------
Dreyfus Variable Investment
Fund - Growth & Income
Portfolio                        24     72     124     265      24    72     124     265      *     72     124     265
- --------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity - Income
Portfolio                        21     65     112     241      21    65     112     241      *     65     112     241
- --------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio    22     68     117     250      22    68     117     250      *     68     117     250
- --------------------------------------------------------------------------------------------------------------------------
Fidelity VIP High Income
Portfolio                        22     69     119     255      22    69     119     255      *     69     119     255
- --------------------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas
Portfolio                        24     75     128     274      24    75     128     274      *     75     128     274
- --------------------------------------------------------------------------------------------------------------------------
</TABLE>


                                       11
<PAGE>   14
EXAMPLE (CONTINUED)


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------
                                                                                                 If you annuitize your
                              If you surrender your contract   If you do not surrender 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>
Fidelity VIP II Asset Manager
Portfolio                        22     67     115     247      22    67     115     247      *     67     115     247
- --------------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund(R)
Portfolio                        22     68     117     250      22    68     117     250      *     68     117     250
- --------------------------------------------------------------------------------------------------------------------------
Fidelity VIP III Growth
Opportunities Portfolio          22     69     118     254      22    69     118     254      *     69     118     254
- --------------------------------------------------------------------------------------------------------------------------
Janus Aspen Series - Capital
Appreciation Portfolio:
Service Shares                   22     69     119     255      22    69     119     255      *     69     119     255
- --------------------------------------------------------------------------------------------------------------------------
Janus Aspen Series - Global
Technology Portfolio: Service
Shares                           23     72     123     264      23    72     123     264      *     72     123     264
- --------------------------------------------------------------------------------------------------------------------------
Janus Aspen Series -
International Growth
Portfolio: Service Shares        23     71     122     262      23    71     122     262      *     71     122     262
- --------------------------------------------------------------------------------------------------------------------------
NSAT - Capital Appreciation
Fund                             23     71     121     260      23    71     121     260      *     71     121     260
- --------------------------------------------------------------------------------------------------------------------------
NSAT - Government Bond Fund      22     68     117     250      22    68     117     250      *     68     117     250
- --------------------------------------------------------------------------------------------------------------------------
NSAT - Money Market Fund         21     65     111     239      21    65     111     239      *     65     111     239
- --------------------------------------------------------------------------------------------------------------------------
NSAT - Total Return Fund         23     70     120     258      23    70     120     258      *     70     120     258
- --------------------------------------------------------------------------------------------------------------------------
NSAT - Nationwide Mid Cap
Index Fund                       26     80     137     290      26    80     137     290      *     80     137     290
- --------------------------------------------------------------------------------------------------------------------------
NSAT - Nationwide Multi
Sector Bond Fund                 25     76     130     277      25    76     130     277      *     76     130     277
- --------------------------------------------------------------------------------------------------------------------------
NSAT - Nationwide Small Cap
Growth Fund                      29     88     151     318      29    88     151     318      *     88     151     318
- --------------------------------------------------------------------------------------------------------------------------
NSAT - Nationwide Small Cap
Value Fund                       26     81     138     292      26    81     138     292      *     81     138     292
- --------------------------------------------------------------------------------------------------------------------------
NSAT - Nationwide Small
Company Fund                     27     84     143     303      27    84     143     303      *     84     143     303
- --------------------------------------------------------------------------------------------------------------------------
NSAT - Nationwide Strategic
Growth Fund                      26     79     135     287      26    79     135     287      *     79     135     287
- --------------------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT - Growth
Portfolio                        25     77     131     279      25    77     131     279      *     77     131     279
- --------------------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT -
Guardian Portfolio               26     79     135     287      26    79     135     287      *     79     135     287
- --------------------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT - Limited
Maturity Bond Portfolio          23     71     122     262      23    71     122     262      *     71     122     262
- --------------------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT -
Partners Portfolio               24     75     128     274      24    75     128     274      *     75     128     274
- --------------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account
Funds - Oppenheimer
Aggressive Growth Fund/VA        22     69     118     253      22    69     118     253      *     69     118     253
- --------------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account
Funds - Oppenheimer Bond
Fund/VA                          23     71     121     259      23    71     121     259      *     71     121     259
- --------------------------------------------------------------------------------------------------------------------------
</TABLE>


                                       12
<PAGE>   15
EXAMPLE (CONTINUED)


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------
                                                                                                 If you annuitize your
                              If you surrender your contract   If you do not surrender 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>
Oppenheimer Variable Account
Funds - Oppenheimer Capital
Appreciation Fund/VA
(formerly, Oppenheimer
Variable Account Funds -
Oppenheimer Growth Fund)         23     70     119     256      23    70     119     256      *     70     119     256
- --------------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account
Funds - Oppenheimer Global
Securities Fund/VA               22     69     119     255      22    69     119     255      *     69     119     255
- --------------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account
Funds - Oppenheimer Main
Street Growth & Income Fund/VA   23     72     123     264      23    72     123     264      *     72     123     264
- --------------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account
Funds - Oppenheimer Multiple
Strategies Fund/VA               23     71     121     259      23    71     121     259      *     71     121     259
- --------------------------------------------------------------------------------------------------------------------------
Strong Opportunity Fund II,
Inc.                             27     83     142     302      27    83     142     302      *     83     142     302
- --------------------------------------------------------------------------------------------------------------------------
Strong Variable Insurance
Funds, Inc. - Discovery Fund
II, Inc.                         27     83     142     302      27    83     142     302      *     83     142     302
- --------------------------------------------------------------------------------------------------------------------------
Strong Variable Insurance
Funds, Inc. - International
Stock Fund II                    27     84     143     304      27    84     143     304      *     84     143     304
- --------------------------------------------------------------------------------------------------------------------------
The Universal Institutional
Funds, Inc. - Emerging Markets
Debt Portfolio (formerly,
Morgan Stanley Dean Witter
Universal Funds, Inc. -
Emerging Markets Debt
Portfolio)                       30     93     157     331      30    93     157     331      *     93     157     331
- --------------------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance
Trust - Worldwide Bond Fund      28     86     146     310      28    86     146     310      *     86     146     310
- --------------------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance
Trust - Worldwide Emerging
Markets Fund                     29     90     153     322      29    90     153     322      *     90     153     322
- --------------------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance
Trust - Worldwide Hard Assets
Fund                             28     87     149     314      28    87     149     314      *     87     149     314
- --------------------------------------------------------------------------------------------------------------------------
Van Kampen Life Investment
Trust - Morgan Stanley Real
Estate Securities Portfolio      27     82     140     298      27    82     140     298      *     82     140     298
- --------------------------------------------------------------------------------------------------------------------------
Warburg Pincus
Trust - International Equity
Portfolio                        29     89     152     320      29    89     152     320      *     89     152     320
- --------------------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust - Global
Post-Venture Capital
Portfolio (formerly, Warburg
Pincus Trust - Post-Venture
Capital Portfolio)               30     92     156     328      30    92     156     328      *     92     156     328
- --------------------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust - Small
Company Growth Portfolio         27     83     142     302      27    83     142     302      *     83     142     302
- --------------------------------------------------------------------------------------------------------------------------
</TABLE>


     *The contracts sold under this prospectus do not permit annuitization
                      during the first two contract years.

                                       13
<PAGE>   16
SYNOPSIS OF THE CONTRACTS

The contracts described in this prospectus are modified single purchase payment
contracts. The contracts may be issued as either individual or group contracts.
In those states where contracts are issued as group contracts, references
throughout this prospectus to "contract owner" will also mean "participant"
unless the plan otherwise permits or requires the contract owner to exercise
contract rights under authority of the plan terms.

The contracts can be categorized as:

     o   Non-Qualified;
     o   Individual Retirement Annuities;
     o   Roth IRAs;
     o   SEP IRAs;
     o   Tax Sheltered Annuities; and
     o   Qualified.


     For more detailed information with regard to the differences in contract
     types, please see "Types of Contracts" later in this prospectus.


     MINIMUM INITIAL AND SUBSEQUENT PURCHASE PAYMENTS

- -------------------- ----------------- ------------------
                                            MINIMUM
     CONTRACT        MINIMUM INITIAL      SUBSEQUENT
       TYPE          PURCHASE PAYMENT      PAYMENTS
- -------------------- ----------------- ------------------
Non-Qualified            $15,000            $1,000
- -------------------- ----------------- ------------------
IRA                      $15,000            $1,000
- -------------------- ----------------- ------------------
Roth IRA                 $15,000            $1,000
- -------------------- ----------------- ------------------
SEP IRA                  $15,000            $1,000
- -------------------- ----------------- ------------------
Tax Sheltered
Annuity                  $15,000            $1,000
- -------------------- ----------------- ------------------
Qualified                $15,000            $1,000
- -------------------- ----------------- ------------------

CHARGES AND EXPENSES

Nationwide does not deduct a sales charge from purchase payments upon deposit
into or withdrawal from the contract.

Nationwide deducts a Mortality and Expense Risk Charge equal to an annual rate
of 1.25% of the daily net assets of the variable account. Nationwide assesses
these charges in return for bearing certain mortality and administrative risks.

Nationwide deducts an Administration Charge equal to an annual rate of 0.20% of
the daily net assets of the variable account. This charge reimburses Nationwide
for administrative expenses related to issuance and maintenance of the
contracts.

ANNUITY PAYMENTS

Annuity payments begin on the annuitization date. The payments will be based on
the annuity payment option chosen at the time of application (see "Annuity
Payment Options").

TAXATION

How the contracts are taxed depends on the type of contract issued. Nationwide
will charge against the contract any premium taxes levied by any governmental
authority (see "Federal Tax Considerations" and "Premium Taxes").

TEN DAY FREE LOOK
Contract owners may return the contract for any reason within ten days of
receipt and Nationwide will refund the contract value or the amount required by
law (see "Right to Revoke").

FINANCIAL STATEMENTS

Financial statements for the variable account and Nationwide are located in the
Statement of Additional Information. A current Statement of Additional
Information may be obtained, without charge, by contacting Nationwide's home
office at the telephone number listed on page 2 of this prospectus.


CONDENSED FINANCIAL INFORMATION

The value of an accumulation unit is determined on the basis of changes in the
per share value of the underlying mutual funds and the assessment of a variable
account charge which may vary from contract to contract (for more information on
the calculation of accumulation unit values, see "Determining Variable Account
Value - Valuing an Accumulation Unit"). Please refer to Appendix B for
information regarding each class of accumulation units.


                                       14
<PAGE>   17
NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY

Nationwide is a stock life insurance company organized under Ohio law in
February, 1981, with its home office at One Nationwide Plaza, Columbus, Ohio
43215. Nationwide is a provider of life insurance products, annuities and
retirement products.


NATIONWIDE INVESTMENT SERVICES CORPORATION

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

TYPES OF CONTRACTS

The contracts described in this prospectus are classified according to the tax
treatment they are subject to under the Internal Revenue Code. The following is
a general description of the various types of contracts. Eligibility
requirements, tax benefits (if any), limitations, and other features of the
contracts will differ depending on the type of contract.

Non-Qualified Annuity Contract

A Non-Qualified Annuity Contract is a contract that does not qualify for certain
tax benefits under the Internal Revenue Code, and which is not a IRA, a Roth
IRA, a SEP IRA, a Simple IRA, or a Tax Sheltered Annuity.

Upon the death of the owner of a Non-Qualified Annuity Contract, mandatory
distribution requirements are imposed to ensure distribution of the entire
balance in the contract within a required statutory period.

Non-Qualified Annuity contracts that are owned by natural persons allow for the
deferral of taxation on the income earned in the contract until it is
distributed or deemed to be distributed.

Individual Retirement Annuities (IRAs)

Individual Retirement Annuities are contracts that are issued by insurance
companies and satisfy the following requirements:

o    the contract is not transferable by the owner;

o    the premiums are not fixed;


o    the annual premium cannot exceed $2,000 (although rollovers of greater
     amounts from qualified plans, tax-sheltered annuities and other IRAs can be
     received);


o    certain minimum distribution requirements must be satisfied after the owner
     attains the age of 70 1/2;

o    the entire interest of the owner in the contract is nonforfeitable; and

o    after the death of the owner, additional distribution requirements may be
     imposed to ensure distribution of the entire balance in the contract within
     the statutory period of time.

Depending on the circumstance of the owner, all or a portion of the
contributions made to the account may be deducted for federal income tax
purposes.

Failure to make the mandatory distributions can result in an additional penalty
tax of 50% of the excess of the amount required to be distributed over the
amount that was actually distributed.

IRAs may receive rollover contributions from other Individual Retirement
Accounts and Individual Retirement Annuities, from Tax Sheltered Annuities, and
from qualified retirement plans, including 401(k) plans.

For further details regarding IRAs, please refer to the disclosure statement
provided when the IRA was established.

Roth IRAs

Roth IRA contracts are contracts that are issued by insurance companies and
satisfy the following requirements:

o    the contract is not transferable by the owner;


                                       15
<PAGE>   18

o    the premiums are not fixed;

o    the annual premium cannot exceed $2000 (although rollovers of greater
     amounts from other Roth IRAs and Traditional IRAs can be received);

o    the entire interest of the owner in the contract is nonforfeitable; and

o    after the death of the owner, certain distribution requirements may be
     imposed to ensure distribution of the entire balance in the contract within
     the statutory period of time.

A Roth IRA can receive a rollover from a IRA; however, the amount rolled over
from the IRA to the Roth IRA is required to be included in the owner's federal
gross income at the time of the rollover, and will be subject to federal income
tax.


There are income limitations on eligibility to participate in a Roth IRA and
additional income limitations for eligibility to roll over amounts from a IRA to
a Roth IRA. For further details regarding Roth IRAs, please refer to the
disclosure statement provided when the Roth IRA was established.

SIMPLIFIED EMPLOYEE PENSION IRAs (SEP IRAs)

A SEP IRA is a written plan established by an employer for the benefit of
employees which permits the employer to make contributions to an IRA
established for the benefit of each employee.

An employee may make deductible contributions to a SEP IRA in the same way, and
with the same restrictions and limitations, as for an IRA. In addition, the
employer may make contributions to the SEP IRA, subject to dollar and
percentage limitations imposed by both the Internal Revenue Code and the
written plan.

A SEP IRA plan established by an employer must satisfy certain requirements:

o    minimum participation rules;

o    top-heavy contribution rules;

o    nondiscriminatory allocation rules; and

o    requirements regarding a written allocation formula.

In addition, the plan cannot restrict withdrawals of non-elective
contributions, and must restrict withdrawals of elective contributions before
March 15th of the following year.


Tax Sheltered Annuities

Certain tax-exempt organizations (described in section 501(c)(3) of the Internal
Revenue Code) and public school systems may establish a plan under which annuity
contracts can be purchased for their employees. These annuity contracts are
often referred to as Tax Sheltered Annuities.

Purchase payments made to Tax Sheltered Annuities are excludible from the income
of the employee, up to statutory maximum amounts. These amounts should be set
forth in the plan adopted by the employer.

The owner's interest in the contract is nonforfeitable (except for failure to
pay premiums) and cannot be transferred. Certain minimum distribution
requirements must be satisfied after the owner attains the age of 70 1/2, and
after the death of the owner, additional distribution requirements may be
imposed to ensure distribution of the entire balance in the contract within the
statutory period of time.

Qualified Plans

Contracts that are owned by Qualified Plans are not intended to confer tax
benefits on the beneficiaries of the plan; they are used as investment vehicles
for the plan. The income tax consequences to the beneficiary of a Qualified Plan
are controlled by the operation of the plan, not by operation of the assets in
which the plan invests.

Beneficiaries of Qualified Plans should contact their employer and/or trustee of
the plan to obtain and review the plan, trust, summary plan description and
other documents for the tax and other consequences of being a participant in a
qualified plan.


INVESTING IN THE CONTRACT

THE VARIABLE ACCOUNT AND UNDERLYING MUTUAL FUNDS


The variable account was established as Financial Horizons VA Separate Account-2
by Nationwide on March 6, 1991 pursuant to Ohio Law. By resolution of the Board
of Directors, the variable account's name was changed to Nationwide VA Separate
Account-B. Although the variable account is registered with the SEC as a unit
investment trust pursuant to the Investment Company Act of 1940 ("1940 Act"),
the SEC does not supervise the management of Nationwide or the variable account.


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


The variable account is divided into sub-accounts, each corresponding to a
single underlying mutual fund. Nationwide uses the assets of each sub-account to
buy shares of the underlying mutual funds based on contract owner instructions.
There are two sub-accounts for each underlying mutual fund. One sub-account
contains shares attributable to


                                       16
<PAGE>   19
accumulation units under Non-Qualified Contracts. The other contains shares
attributable to accumulation units under Qualified Contracts, Individual
Retirement Annuities, Roth IRAs, SEP IRAs, and Tax Sheltered Annuities.

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

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

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

Voting Rights

Contract owners who have allocated assets to the underlying mutual funds are
entitled to certain voting rights. Nationwide will vote contract owner shares at
special shareholder meetings based on contract owner instructions. However, if
the law changes and Nationwide is allowed to vote in its own right, it may elect
to do so.

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

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

Material Conflicts

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

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

Substitution of Securities

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

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

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

No substitution, elimination, or combination of shares may take place without
the prior approval of the SEC.

                                       17
<PAGE>   20
STANDARD CHARGES AND DEDUCTIONS

The maximum commissions payable on the sale of a contract described in this
prospectus is 1.5% of purchase payments.

MORTALITY AND EXPENSE RISK CHARGES

Nationwide deducts mortality and expense risk charges from the variable account.
This amount is computed on a daily basis, and is equal to an annual rate of
1.25% of the daily net assets of the variable account.

The mortality risk charge of 0.80% compensates Nationwide for guaranteeing the
annuity rate of the contracts. This guarantee ensures that the annuity rates
will not change regardless of the death rates of annuity payees or the general
population.

The expense risk charge of 0.45% compensates Nationwide for guaranteeing that
administration charges will not increase regardless of actual expenses.

If the mortality and expense risk charges are insufficient to cover actual
expenses, the loss is borne by Nationwide.

ADMINISTRATION CHARGE

Nationwide deducts an administration charge equal on an annual basis of 0.20% of
the daily net assets of the variable account. This charge is designed to
reimburse Nationwide for administrative expenses related to the issuance and
maintenance of the contracts.

PREMIUM TAXES


Nationwide will charge against the contract value any premium taxes levied by a
state or other government entity. Premium tax rates currently range from 0% to
5.0%. This range is subject to change. The method used to assess premium tax
will be determined by Nationwide at its sole discretion in compliance with state
law.


If applicable, Nationwide will deduct premium taxes from the contract either at:

(1)  the time the contract is surrendered;
(2)  annuitization; or
(3)  such other date as Nationwide becomes subject to premium taxes.

Premium taxes may be deducted from death benefit proceeds.

CONTRACT OWNERSHIP

The contract owner has 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 annuity commencement date. Purchasers who name someone other
than themselves as the contract owner will have no rights under the contract.

Contract owners of Non-Qualified Contracts may name a new contract owner at any
time before the annuitization date. Any change of contract owner automatically
revokes any prior contract owner designation. Changes in contract ownership may
result in federal income taxation and may be subject to state and federal gift
taxes.

A change in contract ownership must be submitted in writing and recorded at
Nationwide's home office. Once recorded, the change will be effective as of the
date signed. However, the change will not affect any payments made or actions
taken by Nationwide before it was recorded.

The contract owner may also request a change in the annuitant, contingent
annuitant, contingent owner, beneficiary, or contingent beneficiary before the
annuitization date. These changes must be:

     o on a Nationwide form;

     o signed by the contract owner; and

     o received at Nationwide's home office before the annuitization date.

Nationwide must review and approve any change requests. 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 the change.

On the annuitization date, the annuitant will become the contract owner.

                                       18
<PAGE>   21
JOINT OWNERSHIP

Joint owners each own an undivided interest in the contract.

Contract owners can name a joint owner at any time before annuitization subject
to the following conditions:


     o joint owners can only be named for Non-Qualified Contracts;

     o joint owners must be spouses at the time joint ownership is requested,
       unless state law requires Nationwide to allow non-spousal joint
       owners;

     o the exercise of any ownership right in the contract will generally
       require a written request signed by both joint owners;

     o an election in writing signed by both contract owners must be made to
       authorize Nationwide to allow the exercise of ownership rights
       independently by either joint owner; and

     o nationwide will not be liable for any loss, liability, cost, or
       expense for acting in accordance with the instructions of either joint
       owner.


CONTINGENT OWNERSHIP

The contingent owner is entitled to certain benefits under the contract, if a
contract owner who is NOT the annuitant dies before the annuitization date, and
there is no surviving joint owner.

The contract owner may name or change a contingent owner at any time before the
annuitization date. To change the contingent owner, a written request must be
submitted to Nationwide. Once Nationwide has recorded the change, it will be
effective as of the date it was signed, whether or not the contract owner was
living at the time it was recorded. The change will not affect any action taken
by Nationwide before the change was recorded.

ANUITANT

The annuitant is the person who will receive annuity payments 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
Nationwide approves a request for an annuitant of greater age. The annuitant may
be changed before the annuitization date with Nationwide's consent.

BENEFICIARY AND CONTINGENT BENEFICIARY

The beneficiary is the person who is entitled to the death benefit if the
annuitant dies before the annuitization date and there is no joint owner. The
contract owner can name more than one beneficiary. Multiple beneficiaries will
share the death benefit equally, unless otherwise specified.

The contract owner may change the beneficiary or contingent beneficiary during
the annuitant's lifetime by submitting a written request to Nationwide. Once
recorded, the change will be effective as of the date it was signed, whether or
not the annuitant was living at the time it was recorded. The change will not
affect any action taken by Nationwide before the change was recorded.

OPERATION OF THE CONTRACT

MINIMUM INITIAL AND SUBSEQUENT PURCHASE PAYMENTS
- -------------------- ----------------- ------------------
                                            MINIMUM
     CONTRACT        MINIMUM INITIAL      SUBSEQUENT
       TYPE          PURCHASE PAYMENT      PAYMENTS
- -------------------- ----------------- ------------------
Non-Qualified            $15,000            $1,000
- -------------------- ----------------- ------------------
IRA                      $15,000            $1,000
- -------------------- ----------------- ------------------
Roth IRA                 $15,000            $1,000
- -------------------- ----------------- ------------------
SEP IRA                  $15,000            $1,000
- -------------------- ----------------- ------------------
Tax Sheltered
Annuity                  $15,000            $1,000
- -------------------- ----------------- ------------------
Qualified                $15,000            $1,000
- -------------------- ----------------- ------------------

PRICING

Initial purchase payments allocated to sub-accounts will be priced at the
accumulation unit value determined no later than 2 business days after receipt
of an order to purchase if the application and all necessary information are
complete. If the application is not complete, Nationwide may retain a purchase
payment for up to 5 business days while attempting to complete it. If the
application is not completed within 5 business days, the prospective purchaser
will be informed of the reason for the

                                       19
<PAGE>   22
delay. The purchase payment will be returned unless the prospective purchaser
specifically allows Nationwide to hold the purchase payment until the
application is completed.


Subsequent purchase payments will be priced based on the next available
accumulation unit value after the payment is received. The cumulative total of
all purchase payments under contracts issued by Nationwide on the life of any
one annuitant cannot exceed $1,000,000 without Nationwide's prior consent.


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

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

Nationwide also will not price purchase payments if:

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

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

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

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

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

ALLOCATION OF PURCHASE PAYMENTS

Nationwide allocates purchase payments to underlying mutual funds allocated to
the sub-accounts as instructed by the contract owner. Shares of the sub-accounts
are purchased at net asset value, then converted into accumulation units.
Contract owners can change allocations or make exchanges among the sub-accounts.
However, no change may be made that would result in an amount less than 1% of
the purchase payments being allocated to any sub-account for any contract owner.
Certain transactions may be subject to conditions imposed by the underlying
mutual funds, as well as those set forth in the contract.

DETERMINING THE CONTRACT VALUE

The contract value is the value of amounts allocated to the sub-accounts of the
variable account. Nationwide will deduct a proportionate amount of any contract
charges from each sub-account based on current cash values.

Determining Variable Account Value - Valuing an Accumulation Unit

Purchase payments or transfers allocated to sub-accounts are accounted for in
accumulation units. Accumulation unit values (for each sub-account) are
determined by calculating the net investment factor for the underlying mutual
funds for the current valuation period and multiplying that result with the
accumulation unit values determined on the previous valuation period.

Nationwide uses the net investment factor as a way to calculate the investment
performance of a sub-account from valuation period to valuation period. For each
sub-account, the net investment factor shows the investment performance of the
underlying mutual fund in which a particular sub-account invests, including the
charges assessed against that sub-account for a valuation period.

The net investment factor for any particular sub-account is determined by
dividing (a) by (b), and then subtracting (c) from the result, where

(a)  is:

     (1)  the net asset value of the underlying mutual fund as of the end of the
          current valuation period; and

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

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

                                       20
<PAGE>   23
(c)  is a factor representing the daily variable account. The factor is equal to
     an annual rate of 1.45% of the daily net assets of the variable account.

Based on the net investment factor, the value of an accumulation unit may
increase or decrease. Changes in the net investment factor may not be directly
proportional to changes in the net asset value of the underlying mutual fund
shares because of the deduction of variable account charges.

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.

TRANSFERS

Transfer Requests

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


Transfers among the sub-accounts are permitted 12 times per year. After
annuitization, transfers may only be made on the anniversary of the
annuitization date. Amounts transferred to the variable account will receive the
accumulation unit value next determined after the transfer request is received.


Market Timing Firms

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

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

To protect contract owners, Nationwide may refuse exchange and transfer
requests:

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

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

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

RIGHT TO REVOKE

Contract owners have a ten day "free look" to examine the contract. The contract
may be returned to Nationwide's home office for any reason within ten days of
receipt and Nationwide will refund the contract value or another amount required
by law. The refunded contract value will reflect the deduction of any contract
charges unless otherwise required by law. All IRA and Roth IRA refunds will be a
return of purchase payments. State and/or federal law may provide additional
free look privileges.

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 Nationwide.

                                       21
<PAGE>   24
SURRENDER (REDEMPTION)

Contract owners may surrender some or all of their contract value before the
earlier of the annuitization date or the annuitant's death. Surrender requests
must be in writing and Nationwide may require additional information. When
taking a full surrender, the contract must accompany the written request.
Nationwide may require a signature guarantee.

Nationwide will pay any amounts surrendered from the sub-accounts within 7 days.
However, Nationwide may suspend or postpone payment when it is unable to price a
purchase payment or transfer.

Partial Surrenders (Partial Redemptions)

Nationwide will surrender accumulation units from the sub-accounts. The amount
withdrawn from each investment option will be in proportion to the value in each
option at the time of the surrender request.

Full Surrenders (Full Redemptions)

The contract value upon full surrender may be more or less than the total of all
purchase payments made to the contract. The contract value will reflect variable
account charges, underlying mutual fund charges and the investment performance
of the underlying mutual funds.

SURRENDERS UNDER A QUALIFIED CONTRACT OR TAX SHELTERED ANNUITY

Contract owners of a Qualified Contract or Tax Sheltered Annuity may surrender
part or all of their contract value before the earlier of the annuitization date
or the annuitant's death, except as provided below:

A.   Contract value attributable to contributions made under a qualified cash or
     deferred arrangement (within the meaning of Internal Revenue Code Section
     402(g)(3)(A)), a salary reduction agreement (within the meaning of Internal
     Revenue Code Section 402(g)(3)(C)), or transfers from a Custodial Account
     (described in Section 403(b)(7) of the Internal Revenue Code), may be
     surrendered only:

     1.   when the contract owner reaches age 59 1/2, separates from service,
          dies, or becomes disabled (within the meaning of Internal Revenue Code
          Section 72(m)(7)); or

     2.   in the case of hardship (as defined for purposes of Internal Revenue
          Code Section 401(k)), provided that any such hardship surrender may
          NOT include any income earned on salary reduction contributions.

B.   The surrender limitations described in Section A also apply to:

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

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

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

C.   Any distribution other than the above, including a ten day free look
     cancellation of the contract (when available) may result in taxes,
     penalties, and/or retroactive disqualification of a Qualified Contract or
     Tax Sheltered Annuity.

In order to prevent disqualification of a Tax Sheltered Annuity after a ten day
free look cancellation, Nationwide will transfer the proceeds to another Tax
Sheltered Annuity upon proper direction by the contract owner.

These provisions explain Nationwide's understanding of current withdrawal
restrictions. These restrictions may change.

Distributions pursuant to Qualified Domestic Relations Orders will not violate
the restrictions stated above.

When the contract is issued to fund a Qualified Plan, the surrender provisions
may be modified to meet the terms of the plan and applicable tax provisions.

                                       22
<PAGE>   25
LOAN PRIVILEGE

The loan privilege is ONLY available to owners of Qualified Contracts or Tax
Sheltered Annuities. These contract owners can take loans from the contract
value beginning 30 days after the contract is issued up to the annuitization
date. Loans are subject to the terms of the contract, the plan, and the Internal
Revenue Code. Nationwide may modify the terms of a loan to comply with changes
in applicable law.


MINIMUM AND MAXIMUM LOAN AMOUNTS


Contract owners may borrow a minimum of $1000, unless Nationwide is required by
law to allow a lesser minimum amount. Each loan must individually satisfy the
contract minimum amount.

Nationwide will calculate the maximum nontaxable loan amount based upon
information provided by the participant or the employer. Loans may be taxable if
a participant has additional loans from other plans. The total of all
outstanding loans must not exceed the following limits:

- ---------------- ------------ ---------------------------
                 CONTRACT     MAXIMUM OUTSTANDING LOAN
                 VALUES       BALANCE ALLOWED
- ---------------- ------------ ---------------------------
NON-ERISA PLANS  up to        up to 80% of contract
                 $20,000      value (not more than
                              $10,000)
- ---------------- ------------ ---------------------------
                 $20,000      up to 50% of contract
                 and over     value (not more than
                              $50,000*)
- ---------------- ------------ ---------------------------
ERISA PLANS      All          up to 50% of contract
                              value (not more than
                              $50,000*)
- ---------------- ------------ ---------------------------

 *The $50,000 limits will be reduced by the highest outstanding balance owed
  during the previous 12 months.

For salary reduction Tax Sheltered Annuities, loans may be secured only by the
contract value.

LOAN PROCESSING FEE

Nationwide may charge a loan processing fee at the time each new loan is
processed. If assessed, it compensates Nationwide for expenses related to
administering and processing loans. Loans are not available in all states. In
addition, some states may not allow Nationwide to assess a loan processing fee.

HOW LOAN REQUESTS ARE PROCESSED

All loans are made from the collateral fixed account. Nationwide transfers
accumulation units in proportion to the assets in each sub-account to the
collateral fixed account until the requested amount is reached.

INTEREST


The outstanding loan balance in the collateral fixed account is credited with
interest until the loan is repaid in full. The interest rate will be 2.25% less
than the loan interest rate fixed by Nationwide. The interest rate is guaranteed
never to fall below 3.0%.


Specific loan terms are disclosed at the time of loan application or issuance.

LOAN REPAYMENT

Loans must be repaid in five years. However, if the loan is used to purchase the
contract owner's principal residence, the contract owner has 15 years to repay
the loan.

Contract owners must identify loan repayments as loan repayments or they will be
treated as purchase payments and will not reduce the outstanding loan. Payments
must be substantially level and made at least quarterly.

Loan repayments will consist of principal and interest in amounts set forth in
the loan agreement. Repayments are allocated to the sub-accounts in accordance
with the contract, unless Nationwide and the contract owner have agreed to amend
the contract at a later date on a case by case basis.


DISTRIBUTIONS AND ANNUITY PAYMENTS


Distributions made from the contract while a loan is outstanding will be reduced
by the amount of the outstanding loan plus accrued interest if:

     o the contract is surrendered;

     o the contract owner/annuitant dies;

     o the contract owner who is not the annuitant dies prior to
       annuitization; or

     o annuity payments begin.

                                       23
<PAGE>   26
TRANSFERRING THE CONTRACT

Nationwide reserves the right to restrict any transfer of the contract while the
loan is outstanding.


GRACE PERIOD AND LOAN DEFAULT


If a loan payment is not made when due, interest will continue to accrue. A
grace period may be available (please refer to the terms of the loan agreement).
If a loan payment is not made by the end of the applicable grace period, the
entire loan will be treated as a deemed distribution and will be taxable to the
borrower. This deemed distribution may also be subject to an early withdrawal
tax penalty by the Internal Revenue Service.

After default, interest will continue to accrue on the loan. Defaulted amounts,
plus interest, are deducted from the contract value when the participant is
eligible for a distribution of at least that amount. Additional loans are not
available while a previous loan is in default.

ASSIGNMENT

Contract rights are personal to the contract owner and may not be assigned
without Nationwide's written consent. IRAs, SEP IRAs, Roth IRAs, Tax Sheltered
Annuities, and Qualified Contracts may not be assigned, pledged or otherwise
transferred except where allowed by law.

A Non-Qualified Contract owner may assign some or all rights under the contract.
An assignment must occur before annuitization while the annuitant is alive. Once
proper notice of assignment is recorded by Nationwide's home office, the
assignment will become effective as of the date the written request was signed.

Nationwide is not responsible for the validity or tax consequences of any
assignment. Nationwide is not liable for any payment or settlement made before
the assignment is recorded. Assignments will not be recorded until Nationwide
receives sufficient direction from the contract owner and the assignee regarding
the proper allocation of contract rights.

Amounts pledged or assigned will be treated as distributions 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. Amounts assigned may be subject to a tax penalty equal to 10% of the
amount included in gross income.

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.

CONTRACT OWNER SERVICES

ASSET REBALANCING

Asset rebalancing is the automatic reallocation of contract values to the
sub-accounts on a predetermined percentage basis. Requests for asset rebalancing
must be on a Nationwide form.

Asset rebalancing occurs every three months or on another frequency if permitted
by Nationwide. 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, asset rebalancing will occur on the next business day.

Asset rebalancing may be subject to employer limitations or restrictions for
contracts issued to a Qualified Plan or Tax Sheltered Annuity plan. Contract
owners should consult a financial adviser to discuss the use of asset
rebalancing.

Nationwide reserves the right to stop establishing new asset rebalancing
programs. Nationwide also reserves the right to assess a processing fee for this
service.

DOLLAR COST AVERAGING

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

                                       24
<PAGE>   27

Contract owners direct Nationwide to automatically transfer specified amounts
from Fidelity VIP High Income Portfolio, NSAT Government Bond Fund, Neuberger
Berman AMT Limited Maturity Bond Portfolio, and the NSAT Money Market Fund to
any other underlying mutual fund.


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

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

SYSTEMATIC WITHDRAWALS

Systematic withdrawals allow contract owners to receive a specified amount (of
at least $100) on a monthly, quarterly, semi-annual, or annual basis. Requests
for systematic withdrawals and requests to discontinue systematic withdrawals
must be in writing.

The withdrawals will be taken from the sub-accounts proportionately unless
Nationwide is instructed otherwise.

Nationwide will withhold federal income taxes from systematic withdrawals unless
otherwise instructed by the contract owner. The Internal Revenue Service may
impose 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.


If the contract owner takes systematic withdrawals, the maximum amount that can
be withdrawn annually without a CDSC is the greater of:

     1)   10% of all purchase payments made to the contract as of the withdrawal
          date; or

     2)   an amount withdrawn to meet minimum distribution requirements under
          the Internal Revenue Code.

The CDSC-free withdrawal privilege for systematic withdrawals is non-cumulative.
Free amounts not taken during any contract year cannot be taken as free amounts
in a subsequent contract year.


Nationwide reserves the right to stop establishing new systematic withdrawal
programs. Nationwide also reserves the right to assess a processing fee for this
service. Systematic withdrawals are not available before the end of the ten-day
free look period (see "Right to Revoke").

ANNUITY COMMENCEMENT DATE

The annuity commencement date is the date on which annuity payments are
scheduled to begin. The contract owner may change the annuity commencement date
before annuitization. This change must be in writing and approved by Nationwide.

ANNUITIZING THE CONTRACT

ANNUITIZATION DATE

The annuitization date is the date that annuity payments begin. It will be the
first day of a calendar month unless otherwise agreed, and must be at least 2
years after the contract is issued. If the contract is issued to fund a
Qualified Plan or Tax Sheltered Annuity plan, annuitization may occur during the
first 2 years subject to Nationwide's approval.

ANNUITIZATION

Annuitization is the period during which annuity payments are received. It is
irrevocable once payments have begun. Upon arrival of the annuitization date,
the annuitant must choose:

     (1)  an annuity payment option; and

     (2)  either a fixed payment annuity, variable payment annuity, or an
          available combination.

Nationwide guarantees that each payment under a fixed payment annuity will be
the same throughout annuitization. Under a variable payment annuity, the amount
of each payment will vary with the performance of the underlying mutual funds
chosen by the contract owner.

                                       25
<PAGE>   28
FIXED PAYMENT ANNUITY

A fixed payment annuity is an annuity where the amount of the annuity payment
remains level.

The first payment under a fixed payment annuity is determined on the
annuitization date on an "age last birthday" basis by:

     1)   deducting applicable premium taxes from the total contract value; then

     2)   applying the contract value amount specified by the contract owner to
          the fixed payment annuity table for the annuity payment option
          elected.

Subsequent payments will remain level unless the annuity payment option elected
provides otherwise. Nationwide does not credit discretionary interest during
annuitization.

VARIABLE PAYMENT ANNUITY

A variable payment annuity is an annuity where the amount of the annuity
payments will vary depending on the performance of the underlying mutual funds
selected.

The first payment under a variable payment annuity is determined on the
annuitization date on an "age last birthday" basis by:

     1)   deducting applicable premium taxes from the total contract value; then

     2)   applying the contract value amount specified by the contract owner to
          the variable payment annuity table for the annuity payment option
          elected.

The dollar amount of the first payment is converted into a set number of annuity
units that will represent each monthly payment. This is done by dividing the
dollar amount of the first payment by the value of an annuity unit as of the
annuitization date. This number of annuity units remains fixed during
annuitization.

The second and subsequent payments are 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 amount of the second and subsequent payments will
vary with the performance of the selected underlying mutual funds. Nationwide
guarantees that variations in mortality experience from assumptions used to
calculate the first payment will not affect the dollar amount of the second and
subsequent payments.

ASSUMED INVESTMENT RATE

An assumed investment rate is the percentage rate of return assumed to determine
the amount of the first payment under a variable payment annuity. Nationwide
uses the assumed investment rate of 3.5% to calculate the first annuity payment.
The assumed investment rate of 3.5% is the percentage rate of return required to
maintain level variable annuity payments. Subsequent variable annuity payments
may be more or less than the first based on whether actual investment
performance is higher or lower than the assumed investment rate of 3.5%.

VALUE OF AN ANNUITY UNIT

Annuity unit values for sub-accounts are determined by multiplying the net
investment factor for the valuation period for which the annuity unit is being
calculated by the immediately preceding valuation period's annuity unit value,
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.

EXCHANGES AMONG UNDERLYING MUTUAL FUNDS

Exchanges among underlying mutual funds during annuitization must be in writing.
Exchanges will occur on each anniversary of the annuitization date.

FREQUENCY AND AMOUNT OF ANNUITY PAYMENTS

Payments are made based on the annuity payment option selected, unless:

     o the amount to be distributed is less than $5,000, in which case
       Nationwide may make one lump sum payment of the contract value; or

     o an annuity payment would be less than $50, in which case Nationwide
       can change the frequency of payments to intervals that will result in
       payments of at least $50. Payments will be made at least annually.

                                       26
<PAGE>   29
ANNUITY PAYMENT OPTIONS

Contract owners must elect an annuity payment option before the annuitization
date. The annuity payment options are:

(1)  LIFE ANNUITY - An annuity payable periodically, but at least annually, for
     the lifetime of the annuitant. Payments will end upon the annuitant's
     death. For example, if the annuitant dies before the second annuity payment
     date, the annuitant will 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 a
     designated second individual. If one of these parties dies, payments will
     continue for the lifetime of the survivor. As is the case under option 1,
     there is no guaranteed number of payments. Payments end upon the death of
     the last surviving party, 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 the end of the guaranteed period and will be paid to a designee
     chosen by the annuitant at the time the annuity payment option was elected.

     The designee may elect to receive the present value of the remaining
     guaranteed payments in a lump sum. The present value will be computed as of
     the date Nationwide receives the notice of the annuitant's death.

Not all of the annuity payment options may be available in all states. Contract
owners may request other options before the annuitization date. These options
are subject to Nationwide's approval.

No distribution for Non-Qualified Contracts 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, and the Internal Revenue Code.

DEATH BENEFITS

DEATH OF CONTRACT OWNER - NON-QUALIFIED CONTRACTS

If the contract owner who is not the annuitant dies before the annuitization
date, the joint owner becomes the contract owner. If no joint owner is named,
the contingent owner becomes the contract owner. If no contingent owner is
named, the last surviving contract owner's estate becomes the contract owner.

If a contract owner and annuitant are the same, and the contact owner/annuitant
dies before the annuitization date, the contingent owner will not have any
rights in the contract unless the contingent owner is also the beneficiary.

Distributions under Non-Qualified Contracts will be made pursuant to the
"Required Distributions for Non-Qualified Contracts" provision.

DEATH OF ANNUITANT - NON-QUALIFIED CONTRACTS

If the annuitant who is not the contract owner dies before the annuitization
date, a death benefit is payable to the beneficiary unless a contingent
annuitant is named. If a contingent annuitant is named, the contingent annuitant
becomes the annuitant and no death benefit is payable.

If no beneficiary(ies) survive the annuitant, the contingent beneficiary(ies)
receives the death benefit. Contingent beneficiaries will share the death
benefit equally, unless otherwise specified.

If no beneficiaries or contingent beneficiaries survive the annuitant, the
contract owner or the last surviving contract owner's estate will receive the
death benefit.

The beneficiary must notify Nationwide of this election within 60 days of the
annuitant's death.

DEATH OF CONTRACT OWNER/ANNUITANT

If a contract owner who is also the annuitant dies before the annuitization
date, a death benefit is payable according to the "Death of the Annuitant -
Non-Qualified Contracts" provision.

                                       27
<PAGE>   30
If the contract owner/annuitant dies after the annuitization date, any benefit
that may be payable will be paid according to the selected annuity payment
option.

HOW THE DEATH BENEFIT VALUE IS DETERMINED

The death benefit value is determined as of the date the home office receives:

     1)   proper proof of the annuitant's death;

     2)   an election specifying the distribution method; and

     3)   any state required forms(s).

If the annuitant dies after the annuitization date, payment will be determined
according to the selected annuity payment option.

The beneficiary may elect to receive the death benefit:


     1)  in a lump sum;

     2)  as an annuity; or

     3)  in any other manner permitted by law and approved by Nationwide.


The beneficiary must notify Nationwide of this election within 60 days of the
annuitant's death.

DEATH BENEFIT PAYMENT

For all contracts issued on or after the later of May 1, 1998 or the date on
which state insurance authorities approved 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;

     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.


If the annuitant dies on or after his or her 86th birthday but before the
annuitization date, the dollar amount of the death benefit will be equal to the
contract value.


     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 A DATE PRIOR TO THE DATE STATE
INSURANCE AUTHORITIES APPROVED 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;

     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 but before the
annuitization date, the dollar amount of the death benefit will be equal to the
contract value.


REQUIRED DISTRIBUTIONS

REQUIRED DISTRIBUTIONS FOR NON-QUALIFIED CONTRACTS

Internal Revenue Code Section 72(s) requires Nationwide to make certain
distributions when a contract owner dies. The following distributions will be
made according to those requirements:

     1)   If any contract owner dies on or after the annuitization date and
          before the entire interest in the contract has been distributed, then
          the remaining interest must be distributed at least as rapidly as the
          distribution method in effect on the contract owner's death.

     2)   If any contract owner dies before the annuitization date, then the
          entire interest in the contract (consisting of either the death
          benefit or the contract value reduced by charges set forth elsewhere
          in the contract) will be distributed within 5 years of the contract
          owner's death, provided however:

          a)   any interest payable to or for the benefit of a natural person
               (referred to herein as

                                       28
<PAGE>   31
               a "designated beneficiary"), may be distributed over the life of
               the designated beneficiary or over a period not longer than the
               life expectancy of the designated beneficiary. Payments must
               begin within one year of the contract owner's death unless
               otherwise permitted by federal income tax regulations; or

          b)   if the designated beneficiary is the surviving spouse of the
               deceased contract owner, the spouse can choose to become the
               contract owner instead of receiving a death benefit. Any
               distributions required under these distribution rules will be
               made upon that spouse's death.

In the event that the contract owner 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 a contract
          owner;

     b)   any change of annuitant will be treated as the death of a contract
          owner; and

     c)   in either case, the appropriate distribution will be made upon the
          death or change, as the case may be.

These distribution provisions do not apply to any contract exempt from Section
72(s) of the Internal Revenue Code by reason of Section 72(s)(5) or any other
law or rule.

The designated beneficiary must elect a method of distribution and notify
Nationwide of this election within 60 days of the contract owner's death.

REQUIRED DISTRIBUTIONS FOR QUALIFIED PLANS AND TAX SHELTERED ANNUITIES

Distributions from Qualified Plans or Tax Sheltered Annuities will be made
according to the Minimum Distribution and Incidental Benefit ("MDIB") provisions
of Section 401(a)(9) of the Internal Revenue Code. Distributions will be made to
the annuitant according to the selected annuity payment option over a period not
longer than:

     a)   the life of the annuitant or the joint lives of the annuitant and the
          annuitant's designated beneficiary; or

     b)   a period not longer than the life expectancy of the annuitant or the
          joint life expectancies of the annuitant and the annuitant's
          designated beneficiary.

For Tax Sheltered Annuities, required distributions do not have to be withdrawn
from this contract if they are being withdrawn from another Tax Sheltered
Annuity of the annuitant.

If the annuitant's entire interest in a Qualified Plan or Tax Sheltered Annuity
will be distributed in equal or substantially equal payments over a period
described in a) or b), the payments will begin on the required beginning date.
The required beginning date is the later of:

     a)   April 1 of the calendar year following the calendar year in which the
          annuitant reaches age 70 1/2; or

     b)   the annuitant's retirement date.

Provision b) does not apply to any employee who is a 5% owner (as defined in
Section 416 of the Internal Revenue Code) with respect to the plan year ending
in the calendar year when the employee attains the age of 70 1/2.

Distributions commencing on the required distribution date must satisfy MDIB
provisions set forth in the Internal Revenue Code. Those provisions require that
distribution cannot be less than the amount determined by dividing the
annuitant's interest in the tax sheltered annuity by the end of the previous
calendar year by:

a)   the annuitant's life expectancy, or if applicable;

b)   the joint and survivor life expectancy of the annuitant and the annuitant's
     beneficiary.

The life expectancies and joint life expectancies are determined by reference to
Treasury Regulation 1.72-9.

If the annuitant dies before distributions begin, the interest in the Qualified
Plan or Tax Sheltered Annuity must be distributed by December 31 of the calendar
year in which the

                                       29
<PAGE>   32
fifth anniversary of the annuitant's death occurs unless:

     a)   the annuitant names his or her surviving spouse as the beneficiary and
          the spouse chooses to receive distribution of the contract in
          substantially equal payments over his or her life (or a period not
          longer than his or her life expectancy) and beginning no 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 distribution of the
          contract in substantially equal payments over his or her life (or a
          period not longer than his or her life expectancy) beginning no later
          than December 31 of the year following the year in which the annuitant
          dies.

If the annuitant dies after distributions have begun, distributions must
continue at least as rapidly as under the schedule used before the annuitant's
death.

If distribution requirements are not met, a penalty tax of 50% is levied on the
difference between the amount that should have been distributed for that year
and the amount that actually was distributed for that year.

REQUIRED DISTRIBUTIONS FOR IRAS AND SEP IRAS

Distributions 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 reaches
age 70 1/2. Distribution may be paid 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 longer than 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 before distributions begin, the interest in the IRA
or SEP IRA must be distributed by December 31 of the calendar year in which the
fifth anniversary of the contract owner's death occurs, unless:

     a)   the contract owner names his or her surviving spouse as the
          beneficiary and such spouse chooses to:

          1)   treat the contract as an IRA or SEP IRA established for his or
               her benefit; or

          2)   receive distribution of the contract in substantially equal
               payments over his or her life (or a period not longer than his or
               her life expectancy) and beginning no later than December 31 of
               the year in which the contract owner would have reached 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 longer than his or her life expectancy) beginning no later
          than December 31 of the year following the year of the contract
          owner's death.

IRA or SEP IRA distributions will not receive the favorable tax treatment of a
lump sum distribution from a Qualified Plan Required distributions do not have
to be withdrawn from this contract if they are being withdrawn from another IRA
or SEP IRA of the contract owner.


If the contract owner dies after distributions have begun, distributions must
continue at least as rapidly as under the schedule being used before the
contract owner's death. However, 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)(1) of this provision.


If distribution requirements are not met, a penalty tax of 50% is levied on the
difference between the amount that should have been distributed for that year
and the amount that actually was distributed for that year.

A portion of each distribution will be included in the recipient's gross income
and taxed at ordinary income tax rates. The portion of a

                                       30
<PAGE>   33
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 or SEP IRA distributions will not receive the favorable tax treatment of a
lump sum distribution from a Qualified Plan.

If the contract owner dies before the entire interest in the contract has been
distributed, the balance will also be included in his or her gross estate.

REQUIRED DISTRIBUTIONS FOR ROTH IRAS

The rules for Roth IRAs do not require distributions to begin during the
contract owner's lifetime.

When the contract owner dies, the 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 the spouse chooses to:

          1)   treat the contract as a Roth IRA established for his or her
               benefit; or

          2)   receive distribution of the contract in substantially equal
               payments over his or her life (or a period not longer than his or
               her life expectancy) and beginning no later than December 31 of
               the year following the year in which the contract owner would
               have reached age 70 1/2; or

     b)   the contract owner names a beneficiary other than his or her surviving
          spouse and the beneficiary chooses to receive distribution of the
          contract in substantially equal payments over his or her life (or a
          period not longer than his or her life expectancy) beginning no later
          than December 31 of the year following the 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 "non-qualified distributions."
FEDERAL TAX CONSIDERATIONS

FEDERAL INCOME TAXES


The tax consequences of purchasing a contract described in this prospectus will
depend on:

o    the type of contract purchased;

o    the purposes for which the contract is purchased; and

o    the personal circumstances of individual investors having interests in the
     contracts.

See "Synopsis of the Contracts" for a brief description of the various types of
contracts and the different purposes for which the contracts may be purchased.

Existing tax rules are subject to change, and may affect individuals differently
depending on their situation. Nationwide does not guarantee the tax status of
any contracts or any transactions involving the contracts.

If the contract is purchased as an investment of certain retirement plans (such
as qualified retirement plans, Individual Retirement Accounts, and custodial
accounts as described in Sections 401, 408(a), and 403(b)(7) of the Internal
Revenue Code), tax advantages enjoyed by the contract owner and/or annuitant may
relate to participation in the plan rather than ownership of the annuity
contract. Such plans are permitted to purchase investments other than annuities
and retain tax-deferred status.

The following is a brief summary of some of the federal income tax
considerations related to the contracts. In addition to the federal income tax,
distributions from annuity contracts may be subject to state and local income
taxes. The tax rules across all states and localities are not uniform and
therefore will not be discussed in this prospectus. Tax rules that may apply to
contracts issued in U.S. territories such as Puerto Rico and Guam are also not
discussed. Nothing


                                       31
<PAGE>   34

in this prospectus should be considered to be tax advice. Contract owners and
prospective contract owners are encouraged to consult a financial consultant,
tax advisor or legal counsel to discuss the taxation and use of the contracts.

The Internal Revenue Code sets forth different income tax rules for the
following types of annuity contracts:

o    Individual Retirement Annuities;

o    SEP IRAs;

o    Roth IRAs;

o    Tax Sheltered Annuities; and

o    "Non-Qualified Annuities."

Individual Retirement Annuities and SEP IRAs

Distributions from Individual Retirement Annuities and SEP IRAs are generally
taxed when received. If any of the amount contributed to the IRA was
nondeductible for federal income tax purposes, then a portion of each
distribution is excludable from income.

If distributions of income from an IRA are made prior to the date that the owner
attains the age of 59 1/2 years, the income is subject to both the regular
income tax and an additional penalty tax of 10%. The penalty tax can be avoided
if the distribution is:

o    made to a beneficiary on or after the death of the owner;


o    attributable to the owner becoming disabled (as defined in the Internal
     Revenue Code);


o    part of a series of substantially equal periodic payments made not less
     frequently than annually made for the life (or life expectancy) of the
     owner, or the joint lives (or joint life expectancies) of the owner and his
     or her designated beneficiary;

o    used for qualified higher education expenses; or

o    used for expenses attributable to the purchase of a home for a qualified
     first-time buyer.

Roth IRAs

Distributions of earnings from Roth IRAs are taxable or nontaxable depending
upon whether they are "qualified distributions" or "non-qualified
distributions." A "qualified distribution" is one that satisfies the five-year
rule and meets one of the following requirements:

o    it is made on or after the date on which the contract owner attains age 59
     1/2;

o    it is made to a beneficiary (or the contract owner's estate) on or after
     the death of the contract owner;

o    it is attributable to the contract owner's disability; or

o    it is used for expenses attributable to the purchase of a home for a
     qualified first-time buyer.

The five year rule generally is satisfied if the distribution is not made within
the five taxable year period beginning with the first taxable year in which a
contribution is made to any Roth IRA established for the owner.

A qualified distribution is not included in gross income for federal income tax
purposes.

A non-qualified distribution is not includible in gross income to the extent
that the distribution, when added to all previous distributions, does not exceed
that total amount of contributions made to the Roth IRA. Any non-qualified
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.

Special rules apply for Roth IRAs that have proceeds received from a traditional
IRA prior to January 1, 1999 if the owner elected the special 4-year income
averaging provisions that were in effect for 1998.

If non-qualified distributions of income from a Roth IRA are made prior to the
date that the owner attains the age of 59 1/2 years, the income is subject to
both the regular income tax and an additional penalty tax of 10%. The penalty
tax can be avoided if the distribution is:


                                       32
<PAGE>   35

o    made to a beneficiary on or after the death of the owner;

o    attributable to the owner becoming disabled as defined in the Internal
     Revenue Code;

o    part of a series of substantially equal periodic payments made not less
     frequently than annually made for the life (or life expectancy) of the
     owner, or the joint lives (or joint life expectancies) of the owner and his
     or her designated beneficiary;

o    for qualified higher education expenses; or

o    used for expenses attributable to the purchase of a home for a qualified
     first-time buyer.

If the contract owner dies before the contract is completely distributed, the
balance may be included in the contract owner's gross estate for tax purposes.

Tax Sheltered Annuities

Distributions from Tax Sheltered Annuities are generally taxed when received. A
portion of each distribution is excludable from income based on a formula
established pursuant to the Internal Revenue Code. The formula excludes from
income the amount invested in the contract divided by the number of anticipated
payments until the full investment in the contract is recovered. Thereafter all
distributions are fully taxable.

If a distribution of income is made from a Tax Sheltered Annuity prior to the
date that the owner attains the age of 59 1/2 years, the income is subject to
both the regular income tax and an additional penalty tax of 10%. The penalty
tax can be avoided if the distribution is:

o    made to a beneficiary on or after the death of the owner;

o    attributable to the owner becoming disabled as defined in the Internal
     Revenue Code;

o    part of a series of substantially equal periodic payments made not less
     frequently than annually made for the life (or life expectancy) of the
     owner, or the joint lives (or joint life expectancies) of the owner and his
     or her designated beneficiary;

o    for qualified higher education expenses;

o    used for expenses attributable to the purchase of a home for a qualified
     first-time buyer; or o made to the owner after separation from service with
     his or her employer after age 55.

Non-Qualified Contracts - Natural Persons as Contract Owners

Generally, the income earned inside a Non-Qualified Annuity Contract that is
owned by a natural person is not taxable until it is distributed from the
contract.

Distributions before 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, any portion of the contract that is assigned or
pledged; or any portion of the contract that is 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.

With respect to annuity distributions on or after the annuitization date, a
portion of each annuity payment is excludable from taxable income. The amount
excludable is based on the ratio between the contract owner's investment in the
contract and the expected return on the contract. Once the entire investment in
the contract is recovered, all distributions are fully includable in income. The
maximum amount excludable from income is the investment in the contract. If the
annuitant dies before the entire investment in the contract has been excluded
from income, and as a result of the annuitant's death no more payments are due
under the contract, then the unrecovered investment in the contract may be
deducted on his or her final tax return.

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 the same calendar year will be treated as one annuity contract.

A special rule applies to distributions from contracts that have investments
that were made


                                       33
<PAGE>   36

prior to August 14, 1982. For those contracts, distributions that are made prior
to the annuitization date 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 Internal Revenue Code imposes a penalty tax if a distribution is
made before the contract owner reaches age 59 1/2. The amount of the penalty is
10% of the portion of any distribution that is includible in gross income. The
penalty tax does not apply if the distribution is:

o    the result of a contract owner's death;

o    the result of a contract owner's disability, as defined in the Internal
     Revenue Code;

o    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

o    is allocable to an investment in the contract before August 14, 1982.

Non-Qualified Contracts - Non-Natural Persons as Contract Owners

The previous discussion related to the taxation of Non-Qualified Contracts owned
by individuals. Different rules (the so-called "non-natural persons" rules)
apply if the contract owner is not a natural person.

Generally, contracts owned by corporations, partnerships, trusts, and similar
entities are not treated as annuity contracts under the Internal Revenue Code.
Therefore, 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. Taxation is not deferred, even if the income is not distributed out
of the contract. The income is taxable as ordinary income, not capital gain.

The non-natural persons rules do not apply to all entity-owned contracts. A
contract that is owned by a non-natural person as an agent of an individual is
treated as owned by the individual. This would cause the contract to be treated
as an annuity under the Internal Revenue Code, allowing tax deferral. However,
this exception does not apply when the non-natural person is an employer that
holds the contract under a non-qualified deferred compensation arrangement for
one or more employees.

The non-natural persons rules also do not apply to contracts that are:

o    acquired by the estate of a decedent by reason of the death of the
     decedent;

o    issued in connection with certain qualified retirement plans and individual
     retirement plans;

o    purchased by an employer upon the termination of certain qualified
     retirement plans.

WITHHOLDING

Pre-death distributions from the contracts are subject to federal income tax.
Nationwide will withhold the tax from the distributions unless the contract
owner requests otherwise. If the distribution is from a Tax Sheltered Annuity,
it will be subject to mandatory 20% withholding that cannot be waived, unless:


o    the distribution is made directly to another Tax Sheltered Annuity or a
     an IRA; or

o    the distribution satisfies the minimum distribution requirements imposed by
     the Internal Revenue Code.


In addition, contract owners may not waive withholding if the distribution is
subject to mandatory back-up withholding (if no taxpayer identification number
is given or if the Internal Revenue Service notifies Nationwide that mandatory
back-up withholding is required). Mandatory back-up withholding rates are 31% of
income that is distributed.

NON-RESIDENT ALIENS

Generally, a pre-death distribution from a contract to a non-resident alien is
subject to federal income tax at a rate of 30% of the amount of income that is
distributed.


                                       34
<PAGE>   37

Nationwide is required to withhold this amount and send it to the Internal
Revenue Service. Some distributions to non-resident aliens may be subject to a
lower (or no) tax if a treaty applies. In order to obtain the benefits of such a
treaty, the non-resident alien must:

     1)   provide Nationwide with proof of residency and citizenship (in
          accordance with Internal Revenue Service requirements); and

     2)   provide Nationwide with an individual taxpayer identification number.

If the non-resident alien does not meet the above conditions, Nationwide will
withhold 30% of income from the distribution.

Another way to avoid the 30% withholding is for the non-resident alien to
provide Nationwide with sufficient evidence that:

     1)   the distribution is connected to the non-resident alien's conduct of
          business in the United States; and

     2)   the distribution is includible in the non-resident alien's gross
          income for United States federal income tax purposes.

Note that these distributions may be subject to back-up withholding, currently
31%, if a correct taxpayer identification number is not provided.

FEDERAL ESTATE, GIFT, AND GENERATION SKIPPING TRANSFER TAXES

The following transfers may be considered a gift for federal gift tax purposes:

     o a transfer of the contract from one contract owner to another; or

     o a distribution to someone other than a contract owner.

Upon the contract owner's death, the value of the contract may subject to estate
taxes, even if all or a portion of the value is also subject to federal income
taxes.

Section 2612 of the Internal Revenue Code may require Nationwide to determine
whether a death benefit or other distribution is a "direct skip" and the amount
of the resulting generation skipping transfer tax, if any. A direct skip is 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 Internal Revenue
          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:

o    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

o    who is required to report the transfer of the contract, death benefit,
     distribution, or other payment for federal gift tax purposes.

If a transfer is a direct skip, Nationwide will deduct the amount of the
transfer tax from the death benefit, distribution or other payment, and remit it
directly to the Internal Revenue Service.

CHARGE FOR TAX

Nationwide is not required to maintain a capital gain reserve liability on
Non-Qualified Contracts. If tax laws change requiring a reserve, Nationwide may
implement and adjust a tax charge.

DIVERSIFICATION

Internal Revenue Code Section 817(h) contains rules on diversification
requirements for variable annuity contracts. A variable annuity contract that
does not meet these diversification requirements will not be treated as an
annuity, unless:

     o the failure to diversify was accidental;

     o the failure is corrected; and

     o a fine is paid to the Internal Revenue Service.

The amount of the fine will be the amount of tax that would have been paid by
the contract owner if the income, for the period the contract was not


                                       35
<PAGE>   38

diversified, had been received by the contract owner.

If the violation is not corrected, the contract owner will be considered the
owner of the underlying securities and will be taxed on the earnings of his or
her contract. Nationwide believes that the investments underlying this contract
meet these diversification requirements.

TAX CHANGES

The foregoing tax information is based on Nationwide's understanding of federal
tax laws. It is NOT intended as tax advice. All information is subject to change
without notice. For more details, contact your personal tax and/or financial
advisor.

STATEMENTS AND REPORTS

Nationwide will mail contract owners statements and reports. Therefore, contract
owners should promptly notify Nationwide of any address change.

These mailings will contain:

     o statements showing the contract's quarterly activity;


     o confirmation statements showing transactions that affect the
       contract's value. Confirmation statements will not be sent for
       recurring transactions (i.e., dollar cost averaging or salary
       reduction programs). Instead, confirmation of recurring transactions
       will appear in the contract's quarterly statements;


     o semi-annual reports as of June 30 containing financial statements for
       the variable account; and

     o annual reports as of December 31 containing financial statements for
       the variable account.

Contract owners should review statements and confirmations carefully. All errors
or corrections must be reported to Nationwide immediately to assure proper
crediting to the contract. Unless Nationwide is notified within 30 days of
receipt of the statement, Nationwide will assume statements and confirmation
statements are correct.

LEGAL PROCEEDINGS

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

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

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

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

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


                                       36
<PAGE>   39
ADVERTISING AND SUB-ACCOUNT PERFORMANCE SUMMARY 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.

Nationwide may advertise the performance of a sub-account in relation to the
performance of other variable annuity sub-accounts, 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:

     o precious metals;
     o real estate;
     o stocks and bonds;
     o closed-end funds;
     o bank money market deposit accounts and passbook savings;
     o CDs; and
     o the Consumer Price Index.

Market Indexes

The sub-accounts will be compared to certain market indexes, such as:

     o S&P 500;
     o Shearson/Lehman Intermediate Government/Corporate Bond Index;
     o Shearson/Lehman Long-Term Government/Corporate Bond Index;
     o Donoghue Money Fund Average;
     o U.S. Treasury Note Index;
     o Bank Rate Monitor National Index of 2 1/2 Year CD Rates; and
     o Dow Jones Industrial Average.

Tracking & Rating Services; Publications

Nationwide's rankings and ratings are sometimes published by other services,
such as:

     o Lipper Analytical Services, Inc.;
     o CDA/Wiesenberger;
     o Morningstar;
     o Donoghue's;
     o magazines such as:
       - Money;
       - Forbes;
       - Kiplinger's Personal Finance Magazine;
       - Financial World;
       - Consumer Reports;
       - Business Week;
       - Time;
       - Newsweek;
       - National Underwriter; and
       - News and World Report;
     o LIMRA;
     o Value;
     o Best's Agent Guide;
     o Western Annuity Guide;
     o Comparative Annuity Reports;
     o Wall Street Journal;
     o Barron's;
     o Investor's Daily;
     o Standard & Poor's Outlook; and
     o Variable Annuity Research & Data Service (The VARDS Report).

These rating services and publications rank the underlying mutual funds'
performance against other funds. These rankings may or may not include the
effects of sales charges or other fees.

Financial Rating Services

Nationwide is also ranked and rated by independent financial rating services,
among which are Moody's, Standard & Poor's and A.M. Best Company. Nationwide may
advertise these ratings. These ratings reflect Nationwide's financial strength
or claims-paying ability. The ratings are not intended to reflect the investment
experience or financial strength of the variable account.

                                       37
<PAGE>   40
Some Nationwide advertisements and endorsements may include lists of
organizations, individuals or other parties that recommend Nationwide or the
contract. Furthermore, Nationwide may occasionally advertise comparisons of
currently taxable and tax deferred investment programs, based on selected tax
brackets, or discussions of alternative investment vehicles and general economic
conditions.

Historical Performance of the Sub-Accounts

Nationwide will advertise historical performance of the sub-accounts. Nationwide
may advertise for the sub-account's standardized "average annual total return,"
calculated in a manner prescribed by the SEC, and nonstandardized "total
return." Average annual total return shows 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 has
been available in the variable account if it has not been available for one of
the prescribed periods). This calculation reflects the maximum charges that
could be assessed to a contract (1.45%). It does not take into consideration
premium taxes, which may be imposed by certain states.

Nonstandardized "total return," calculated similar to standardized "average
annual total return," shows 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 has been in
existence). For those underlying mutual funds which have not been available for
one of the prescribed periods, the nonstandardized total return illustrations
will show the investment performance the underlying mutual funds would have
achieved (reduced by the same charges) had they been available in the variable
account for one of the periods. An initial investment of $25,000 is assumed
because that amount is closer to the size of a typical contract than $1,000,
which was used in calculating the standardized average annual total return.


The standardized average annual total return and nonstandardized total return
quotations are calculated using data for the period ended December 31, 1999. If
the underlying mutual fund has been available in the variable account for less
than a year (or has been effective for less than one year), standardized and
non-standardized returns are not annualized. However, Nationwide generally
provides performance information more frequently. Information relating to
performance of the sub-accounts is based on historical earnings and does not
represent or guarantee future results.


                                       38
<PAGE>   41
                         SUB-ACCOUNT PERFORMANCE SUMMARY


<TABLE>
STANDARDIZED AVERAGE ANNUAL TOTAL RETURN

<CAPTION>
- -------------------------------------------------------------------------------------------------------------------
                                                                        10 Years or Date
                                                                        Fund Available in
                                          1 Year to      5 Years to    Variable Account to    Date Fund Added to
          Sub-Account Options              12/31/99       12/31/99          12/31/99           Variable Account
- -------------------------------------------------------------------------------------------------------------------
<S>                                       <C>            <C>           <C>                    <C>
American Century Variable Portfolios,
Inc. - American Century VP Balanced           8.46%         N/A              11.58%                02-01-96
- -------------------------------------------------------------------------------------------------------------------
American Century Variable Portfolios,
Inc. - American Century VP Capital
Appreciation                                 62.14%         N/A               8.92%                02-01-96
- -------------------------------------------------------------------------------------------------------------------
American Century Variable Portfolios,
Inc. - American Century VP Income &
Growth                                       16.31%         N/A              14.75%                05-01-98
- -------------------------------------------------------------------------------------------------------------------
American Century Variable Portfolios,
Inc. - American Century VP International     61.67%         N/A              25.94%                02-01-96
- -------------------------------------------------------------------------------------------------------------------
American Century Variable Portfolios,
Inc. - American Century VP Value             -2.99%         N/A               8.29%                12-23-96
- -------------------------------------------------------------------------------------------------------------------
The Dreyfus Socially Responsible
Growth Fund, Inc.                            28.20%         N/A              24.53%                02-01-96
- -------------------------------------------------------------------------------------------------------------------
Dreyfus Stock Index Fund, Inc.               18.86%         N/A              23.61%                02-01-96
- -------------------------------------------------------------------------------------------------------------------
Dreyfus Variable Investment Fund -
Appreciation Portfolio (formerly,
Dreyfus Variable Investment Fund -
Capital Appreciation Portfolio)               9.84%         N/A              15.81%                07-14-97
- -------------------------------------------------------------------------------------------------------------------
Dreyfus Variable Investment Fund -
Growth & Income Portfolio                    15.19%         N/A              13.14%                12-23-96
- -------------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity - Income Portfolio        4.79%         N/A              12.67%                02-01-96
- -------------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio                35.45%         N/A              26.46%                02-01-96
- -------------------------------------------------------------------------------------------------------------------
Fidelity VIP High Income Portfolio            6.59%         N/A               6.48%                02-01-96
- -------------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio              40.56%         N/A              17.42%                02-01-96
- -------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Asset Manager Portfolio       9.48%         N/A              13.26%                02-01-96
- -------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund(R) Portfolio      22.45%         N/A              23.28%                02-01-96
- -------------------------------------------------------------------------------------------------------------------
Fidelity VIP III Growth Opportunities
Portfolio                                     2.76%         N/A              13.92%                07-14-97
- -------------------------------------------------------------------------------------------------------------------
NSAT - Capital Appreciation Fund              2.77%         N/A              20.53%                02-01-96
- -------------------------------------------------------------------------------------------------------------------
NSAT - Government Bond Fund                  -3.76%         N/A               3.24%                02-01-96
- -------------------------------------------------------------------------------------------------------------------
NSAT - Money Market Fund                      3.33%         N/A               3.59%                01-31-96
- -------------------------------------------------------------------------------------------------------------------
NSAT - Total Return Fund                      5.39%         N/A              16.55%                02-01-96
- -------------------------------------------------------------------------------------------------------------------
NSAT - Nationwide Small Cap Value Fund       25.98%         N/A               4.34%                05-01-98
- -------------------------------------------------------------------------------------------------------------------
NSAT - Nationwide Small Company Fund         41.93%         N/A              19.16%                02-01-96
- -------------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT - Growth Portfolio      48.22%         N/A              22.98%                02-01-96
- -------------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT - Guardian
Portfolio                                    13.27%         N/A               2.99%                05-01-98
- -------------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT - Limited Maturity
Bond Portfolio                                0.01%         N/A               2.58%                02-01-96
- -------------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT - Partners Portfolio     5.81%         N/A              14.90%                02-01-96
- -------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account Funds -
Oppenheimer Bond Fund/VA                     -2.95%         N/A               3.21%                02-01-96
- -------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account Funds -
Oppenheimer Capital Appreciation
Fund/VA (formerly, Oppenheimer
Variable Account Funds - Oppenheimer
Growth Fund)                                 39.60%         N/A              26.30%                07-14-97
- -------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account Funds -
Oppenheimer Global Securities Fund/VA        56.19%         N/A              24.80%                02-01-96
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


                                       39
<PAGE>   42

<TABLE>
STANDARDIZED AVERAGE ANNUAL TOTAL RETURN (CONTINUED)

<CAPTION>
- -------------------------------------------------------------------------------------------------------------------
                                                                        10 Years or Date
                                                                        Fund Available in
                                          1 Year to      5 Years to    Variable Account to    Date Fund Added to
          Sub-Account Options              12/31/99       12/31/99          12/31/99           Variable Account
- -------------------------------------------------------------------------------------------------------------------
<S>                                       <C>            <C>           <C>                    <C>
Oppenheimer Variable Account Funds -
Oppenheimer Multiple Strategies Fund/VA      10.18%         N/A              10.71%                02-01-96
- -------------------------------------------------------------------------------------------------------------------
Strong Opportunity Fund II, Inc.            32.95%          N/A             20.62%                 02-01-96
- -------------------------------------------------------------------------------------------------------------------
Strong Variable Insurance Funds, Inc. -
Discovery Fund II, Inc.                     3.57%           N/A              4.55%                 02-01-96
- -------------------------------------------------------------------------------------------------------------------
Strong Variable Insurance Funds, Inc. -
International Stock II                      84.49%          N/A             11.74%                 02-01-96
- -------------------------------------------------------------------------------------------------------------------
The Universal Institutional Funds,
Inc. - Emerging Markets Debt Portfolio
(formerly, Morgan Stanley Dean Witter
Universal Funds, Inc. - Emerging
Markets Debt Portfolio)                     27.50%          N/A             -4.96%                 07-14-97
- -------------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance Trust -
Worldwide Bond Fund                         -9.16%          N/A              0.95%                 02-01-96
- -------------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance Trust -
Worldwide Emerging Markets Fund             97.39%          N/A              3.97%                 12-23-96
- -------------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance Trust -
Worldwide Hard Assets Fund                  19.25%          N/A             -5.65%                 02-01-96
- -------------------------------------------------------------------------------------------------------------------
Van Kampen Life Investment Trust -
Morgan Stanley Real Estate Securities
Portfolio                                   -4.77%          N/A              8.03%                 02-01-96
- -------------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust - Global
Post-Venture Capital Portfolio
(formerly, Warburg Pincus Trust -
Post-Venture Capital Portfolio)             61.13%          N/A             24.11%                 12-23-96
- -------------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust - International
Equity Portfolio                            51.21%          N/A             12.41%                 02-01-96
- -------------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust - Small Company
Growth Portfolio                            66.63%          N/A             20.02%                 02-01-96
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


                                       40
<PAGE>   43

<TABLE>
NON-STANDARDIZED TOTAL RETURN

<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
                                                                                    10 Years to
                                                    1 Year to       5 Years to      12/31/99 or       Date Fund
              Sub-Account Options                   12/31/99         12/31/99      Life of Fund       Effective
- --------------------------------------------------------------------------------------------------------------------
<S>                                                 <C>             <C>            <C>                <C>
American Century Variable Portfolios, Inc. -
American Century VP Balanced                          8.46%           13.27%            9.86%          05-01-91
- --------------------------------------------------------------------------------------------------------------------
American Century Variable Portfolios, Inc. -
American Century VP Capital Appreciation             62.14%           12.68%            9.79%          11-20-87
- --------------------------------------------------------------------------------------------------------------------
American Century Variable Portfolios, Inc. -
American Century VP Income & Growth                  16.31%              N/A           22.91%          10-30-97
- --------------------------------------------------------------------------------------------------------------------
American Century Variable Portfolios, Inc. -
American Century VP International                    61.67%           22.50%           18.33%          05-01-94
- --------------------------------------------------------------------------------------------------------------------
American Century Variable Portfolios, Inc. -
American Century VP Value                            -2.29%              N/A            9.50%          05-01-96
- --------------------------------------------------------------------------------------------------------------------
The Dreyfus Socially Responsible Growth Fund,
Inc.                                                 28.20%           26.81%           22.31%          10-06-93
- --------------------------------------------------------------------------------------------------------------------
Dreyfus Stock Index Fund, Inc.                       18.86%           26.23%           16.00%          09-29-89
- --------------------------------------------------------------------------------------------------------------------
Dreyfus Variable Investment Fund - Appreciation
Portfolio (formerly, Dreyfus Variable
Investment Fund - Capital Appreciation
Portfolio)                                            9.84%           23.72%           18.33%          04-05-93
- --------------------------------------------------------------------------------------------------------------------
Dreyfus Variable Investment
Fund - Growth & Income Portfolio                     15.19%           22.30%           18.80%          05-02-94
- --------------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity - Income Portfolio                4.79%           16.77%           12.78%          10-09-86
- --------------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth Portfolio                        35.45%           27.87%           17.06%          10-09-86
- --------------------------------------------------------------------------------------------------------------------
Fidelity VIP High Income Portfolio                    6.59%            9.26%           10.81%          09-19-85
- --------------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas Portfolio                      40.56%           15.67%            9.82%          01-28-87
- --------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Asset Manager Portfolio               9.48%           13.96%           11.52%          09-06-89
- --------------------------------------------------------------------------------------------------------------------
Fidelity VIP II Contrafund(R) Portfolio              22.45%              N/A           25.91%          01-03-95
- --------------------------------------------------------------------------------------------------------------------
Fidelity VIP III Growth Opportunities Portfolio       2.76%              N/A           19.78%          01-03-95
- --------------------------------------------------------------------------------------------------------------------
The Universal Institutional Funds, Inc. -
Emerging Markets Debt Portfolio (formerly,
Morgan Stanley Dean Witter Universal Funds,
Inc. - Emerging Markets Debt Portfolio)              27.50%              N/A           -4.07%          06-16-97
- --------------------------------------------------------------------------------------------------------------------
NSAT - Capital Appreciation Fund                      2.77%           22.56%           15.59%          04-15-92
- --------------------------------------------------------------------------------------------------------------------
NSAT - Government Bond Fund                          -3.76%            5.91%            6.11%          11-08-82
- --------------------------------------------------------------------------------------------------------------------
NSAT - Money Market Fund                              3.33%            3.70%            3.48%          11-10-81
- --------------------------------------------------------------------------------------------------------------------
NSAT - Total Return Fund                              5.39%           19.04%           13.13%          11-08-82
- --------------------------------------------------------------------------------------------------------------------
NSAT - Nationwide Small Cap Value Fund               25.98%              N/A            8.01%          10-31-97
- --------------------------------------------------------------------------------------------------------------------
NSAT - Nationwide Small Company Fund                 41.93%              N/A           21.44%          10-23-95
- --------------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT - Growth Portfolio              48.22%           24.54%           13.94%          09-10-84
- --------------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT - Guardian Portfolio            13.27%              N/A           22.27%          11-03-97
- --------------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT - Limited Maturity Bond
Portfolio                                             0.01%            4.00%            4.33%          09-10-84
- --------------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT - Partners Portfolio             5.81%           19.28%           15.79%          03-22-94
- --------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account Funds -
Oppenheimer Bond Fund/VA                             -2.95%            5.55%            6.20%          04-30-85
- --------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account Funds -
Oppenheimer Capital Appreciation Fund/VA
(formerly Oppenheimer Growth Fund)                   39.60%           28.78%           16.75%          04-30-85
- --------------------------------------------------------------------------------------------------------------------
Oppenheimer Variable Account Funds -
Oppenheimer Global Securities Fund/VA                56.19%           19.91%           15.11%          11-12-90
- --------------------------------------------------------------------------------------------------------------------
</TABLE>


                                       41
<PAGE>   44

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
                                                                                    10 Years to
                                                    1 Year to       5 Years to      12/31/99 or       Date Fund
              Sub-Account Options                   12/31/99         12/31/99      Life of Fund       Effective
- --------------------------------------------------------------------------------------------------------------------
<S>                                                 <C>             <C>            <C>                <C>
Oppenheimer Variable Account Funds -
Oppenheimer Multiple Strategies Fund/VA              10.18%           12.74%            9.23%          02-09-87
- --------------------------------------------------------------------------------------------------------------------
Strong Opportunity Fund II, Inc.                     32.95%           21.58%           19.28%         05-08-92
- --------------------------------------------------------------------------------------------------------------------
Strong Variable Insurance Funds, Inc. -
Discovery Fund II, Inc.                               3.57%            9.74%            8.95%         05-08-92
- --------------------------------------------------------------------------------------------------------------------
Strong Variable Insurance Funds, Inc. -
International Stock II                               84.49%              N/A           12.55%         10-20-95
- --------------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance Trust - Worldwide
Bond Fund                                            -9.16%            3.53%            3.91%         09-01-89
- --------------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance Trust - Worldwide
Emerging Markets Fund                                97.39%              N/A            8.38%         12-27-95
- --------------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance Trust - Worldwide
Hard Assets Fund                                     19.25%            0.01%            1.56%         09-01-89
- --------------------------------------------------------------------------------------------------------------------
Van Kampen Life Investment Trust - Morgan
Stanley Real Estate Securities Portfolio             -4.77%              N/A            8.89%         07-03-95
- --------------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust - International Equity
Portfolio                                            51.21%              N/A           12.99%         06-30-95
- --------------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust - Global Post-Venture
Capital Portfolio (formerly, Warburg Pincus
Trust - Post-Venture Capital Portfolio)              61.13%              N/A           20.64%         09-30-96
- --------------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust-Small Company Growth
Portfolio                                            66.63%              N/A           22.94%         06-30-95
- --------------------------------------------------------------------------------------------------------------------
</TABLE>

Dreyfus Investment Portfolios - European Equity Portfolio, Janus Aspen Series -
Capital Appreciation Portfolio: Service Shares, Janus Aspen Series - Global
Technology Portfolio: Service Shares, Janus Aspen Series - International Growth
Portfolio: Service Shares, NSAT - Nationwide Mid Cap Index Fund, NSAT -
Nationwide Multi-Sector Bond Fund, NSAT - Nationwide Small Cap Growth Fund, NSAT
- - Nationwide Strategic Growth Fund, Oppenheimer Variable Account Funds -
Oppenheimer Aggressive Growth Fund/VA, and Oppenheimer Variable Account Funds -
Oppenheimer Main Street Growth & Income Fund/VA, were added to the variable
account effective May 1, 2000. Therefore, no sub-account performance is
available.


                                       42
<PAGE>   45
<TABLE>
            TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION
<CAPTION>

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


                                       43
<PAGE>   46
APPENDIX A: OBJECTIVES FOR UNDERLYING MUTUAL FUNDS

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

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

AMERICAN CENTURY VARIABLE PORTFOLIOS, INC., 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 (Not available in connection with
     contracts for which good order applications are (or were) received on or
     after September 27, 1999.

     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

                                       44
<PAGE>   47
     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.

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

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


THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, 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.

   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.

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.

                                       45
<PAGE>   48
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.

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

     GROWTH & 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.

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

                                       46
<PAGE>   49
     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:


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


     o    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.

     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(R) 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

                                       47
<PAGE>   50
     have long-term growth potential. Although the Portfolio invests primarily
     in common stock and securities convertible into common stock, it has the
     ability to purchase other securities, such as preferred stock and bonds,
     that may produce capital growth. The Portfolio may invest in foreign
     securities without limitation.


JANUS ASPEN SERIES
The Janus Aspen Series is an open-end management investment company whose shares
are offered in connection with investment in and payments under variable annuity
contracts and variable life insurance policies, as well as certain qualified
retirement plans. Janus Capital Corporation serves as investment adviser to each
Portfolio.

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

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

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

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

     CAPITAL APPRECIATION FUND
     Investment Objective: Long-term capital appreciation.

     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.

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

     TOTAL RETURN FUND
     Investment Objective: To obtain a reasonable, long-term total return on
     invested capital.

SUBADVISED NATIONWIDE FUNDS

     NATIONWIDE MID CAP INDEX FUND Subadviser: The Dreyfus Corporation
     Investment Objective: Capital appreciation. The Fund seeks to match the
     performance of the Standard & Poor's MidCap 400 Index. To pursue this goal,
     the Fund generally is fully invested in all 400 stocks included in this
     index in

                                       48
<PAGE>   51

     proportion to their weighting in the index, and in futures whose
     performance is tied to the index. The Fund is neither sponsored by nor
     affiliated with Standard & Poor's Corporation.

     NATIONWIDE MULTI SECTOR BOND FUND
     Subadviser: Miller, Anderson & Sherrerd, LLP
     Investment Objective: Primarily seeks a high level of current income.
     Capital appreciation is a secondary objective. The Fund seeks to achieve
     its objectives by investing in a globally diverse portfolio of fixed-income
     investments and by giving the subadviser broad discretion to deploy the
     Fund's assets among certain segments of the fixed-income market that the
     subadviser believes will best contribute to achievement of the Fund's
     investment objectives. The Fund reserves the right to invest predominantly
     in securities rated in medium or lower categories, or as determined by the
     subadviser to be of comparable quality, commonly referred to as "junk
     bonds." Although the subadviser has the ability to invest up to 100% of the
     Fund's assets in lower-rated securities, the subadviser does not anticipate
     investing in excess of 75% of the Fund's assets in such securities.

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

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

     NATIONWIDE SMALL COMPANY FUND
     Subadvisers: The Dreyfus Corporation, Neuberger Berman, LLC, Lazard Asset
     Management and Strong Capital Management, Inc.
     Investment Objective: Under normal market conditions, the Fund will invest
     at least 65% of its total assets in equity securities of companies whose
     equity market capitalizations at the time of investment are similar to the
     market capitalizations of companies in the Russell 2000 Small Stock Index.


                                       49
<PAGE>   52

     NATIONWIDE STRATEGIC GROWTH FUND
     Subadviser: Strong Capital Management Inc.
     Investment Objective: Capital growth by investing primarily in equity
     securities that the Fund's subadviser believes have above-average growth
     prospects. The Fund will generally invest in companies whose earnings are
     believed to be in a relatively strong growth trend, and to a lesser extent,
     in companies in which significant further growth is not anticipated but
     whose market value is thought to be undervalued. Under normal market
     conditions, the Fund will invest at least 65% of its total assets in equity
     securities, including common stocks, preferred stocks, and securities
     convertible into common or preferred stocks, such as warrants and
     convertible bonds. The Fund may invest up to 35% of its total assets in
     debt obligations, including intermediate- to long-term corporate or U.S.
     Government debt securities.


NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST
Neuberger and Berman Advisers Management Trust ("Neuberger Berman AMT") is an
open-end, diversified management investment company consisting of several
series. Shares of the series of Neuberger Berman 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 Neuberger Berman AMT invest all of their
investable assets in a corresponding series of Advisers Managers Trust managed
by Neuberger Berman Management Incorporated ("Neuberger Berman 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 Neuberger Berman 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
     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

                                       50
<PAGE>   53
     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 AGGRESSIVE GROWTH FUND/VA
     Investment Objective: Capital appreciation by investing in "growth type"
     companies. Such companies are believed to have relatively favorable
     long-term prospects for increasing demand for their goods or services, or
     to be developing new products, services or markets and normally retain a
     relatively larger portion of their earnings for research, development and
     investment in capital assets. The Fund may also invest in cyclical
     industries in "special situations" that OppenheimerFunds, Inc. believes
     present opportunities for capital growth.


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


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


     OPPENHEIMER MULTIPLE STRATEGIES FUND/VA
     Investment Objective: To seek a total investment return (which includes
     current income and capital appreciation in the value of its shares) from
     investments in common

                                       51
<PAGE>   54
     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.


STRONG VARIABLE INSURANCE FUNDS, INC. (Not available in connection with
contracts for which good order applications are (or were) received on or after
September 27, 1999.)

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.


THE UNIVERSAL INSTITUTIONAL FUNDS, INC. (FORMERLY, MORGAN STANLEY DEAN WITTER
UNIVERSAL FUNDS, INC.)
The Universal Institutional 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 Dean Witter Investment 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.

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

                                       52
<PAGE>   55
     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 LIFE INVESTMENT TRUST
Van Kampen 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 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 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").


     GLOBAL POST-VENTURE CAPITAL PORTFOLIO (FORMERLY, POST-VENTURE CAPITAL
     PORTFOLIO)(Not available in connection with contracts for which good order
     applications are (or were) received on or after September 27, 1999)
     Investment Objective: Seeks long-term growth of capital by investing
     primarily in equity securities of U.S. and foreign companies considered to
     be in their post-venture capital stage of development. 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 will invest
     in at least three countries including the United States.

     INTERNATIONAL EQUITY PORTFOLIO (Not available in connection with contracts
     for which good order applications are (or were) received on or after
     September 27, 1999)
     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


                                       53
<PAGE>   56
     financially strong companies with opportunities for growth within growing
     international economies and markets through increased earning power and
     improved utilization or recognition of assets.

     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.

                                       54
<PAGE>   57
CONDENSED FINANCIAL INFORMATION
Accumulation unit values for an accumulation unit outstanding throughout the
period.


<TABLE>
<CAPTION>
                                                                       PERCENT        NUMBER OF
                            ACCUMULATION UNIT    ACCUMULATION UNIT    CHANGE IN      ACCUMULATION
                             VALUE AT END OF      VALUE AT END OF    ACCUMULATION    UNITS AT END
UNDERLYING MUTUAL FUND            PERIOD               PERIOD         UNIT VALUE       OF PERIOD       YEAR
- ---------------------------------------------------------------------------------------------------------------
<S>                         <C>                  <C>                  <C>             <C>              <C>
American Century Variable        14.156329           15.354284             8.46%          82,782       1999
Portfolios, Inc.-                12.156329           14.156329            14.09%          88,999       1998
American Century VP              10.871600           12.407611            14.13%          43,518       1997
Balanced - Q                     10.000000           10.871600             8.72%          13,228       1996
- ---------------------------------------------------------------------------------------------------------------
American Century Variable        14.156329           15.354284             8.46%         189,028       1999
Portfolios, Inc.-                12.407611           14.156329            14.09%         192,338       1998
American Century VP              10.871600           12.407611            14.13%          82,722       1997
Balanced - NQ                    10.000000           10.871600             8.72%          35,163       1996
- ---------------------------------------------------------------------------------------------------------------
American Century Variable         8.614847           13.968271            62.14%          81,461       1999
Portfolios, Inc.-                 8.934300            8.614847            -3.58%          53,093       1998
American Century VP               9.371161            8.934300            -4.66%          51,907       1997
Capital Appreciation - Q         10.000000            9.371161            -6.29%          46,612       1996
- ---------------------------------------------------------------------------------------------------------------
American Century Variable         8.614847           13.968271            62.14%         180,077       1999
Portfolios, Inc. -                8.934300            8.614847            -3.58%         123,997       1998
American Century VP               9.371161            8.934300            -4.66%          97,412       1997
Capital Appreciation - NQ        10.000000            9.371161            -6.29%          83,063       1996
- ---------------------------------------------------------------------------------------------------------------
American Century Variable        10.814821           12.578672            16.31%          81,894       1999
Portfolios, Inc. -               10.000000           10.814821             8.15%          48,895       1998**
American Century VP
Income & Growth - Q
- ---------------------------------------------------------------------------------------------------------------
American Century Variable        10.814821           12.578672            16.31%         175,785       1999
Portfolios, Inc. -               10.000000           10.814821             8.15%         180,254       1998**
American Century VP
Income & Growth - NQ
- ---------------------------------------------------------------------------------------------------------------
American Century Variable        15.247438           24.650510            61.67%         308,447       1999
Portfolios, Inc. -               13.027680           15.247438            17.04%         263,771       1998
American Century VP              11.142834           13.027680            16.92%         111,405       1997
International - Q                10.000000           11.142834            11.43%          27,097       1996
- ---------------------------------------------------------------------------------------------------------------
American Century Variable        15.247438           24.650510            61.67%         669,655       1999
Portfolios, Inc. -               13.027680           15.247438            17.04%         631,540       1998
American Century VP              11.142834           13.027680            16.92%         266,987       1997
International - NQ               10.000000           11.142834            11.43%          77,343       1996
- ---------------------------------------------------------------------------------------------------------------
American Century Variable        13.017145           12.719374            -2.29%          45,365       1999
Portfolio, Inc. Inc. -           12.602262           13.017145             3.29%          62,022       1998
American Century VP              10.142228           12.602262            24.26%          19,668       1997
Value - Q                        10.000000           10.142228             1.42%               0       1996*
- ---------------------------------------------------------------------------------------------------------------
American Century Variable        13.017145           12.719374            -2.29%         121,969       1999
Portfolio, Inc. Inc. -           12.602262           13.017145             3.29%         189,388       1998
American Century VP              10.142228           12.602262            24.26%         114,608       1997
Value - NQ                       10.000000           10.142228             1.42%               0       1996*
- ---------------------------------------------------------------------------------------------------------------
The Dreyfus Socially             18.402864           23.591580            28.20%         132,996       1999
Responsible Growth Fund,         14.432845           18.402864            27.51%         131,385       1998
Inc. - Q                         11.402663           14.432845            26.57%         105,131       1997
                                 10.000000           11.402663            14.03%          10,096       1996
- ---------------------------------------------------------------------------------------------------------------
The Dreyfus Socially             18.402864           23.591580            28.20%         186,945       1999
Responsible Growth Fund,         14.432845           18.402864            27.51%         164,801       1998
Inc. - NQ                        11.402663           14.432845            26.57%         127,251       1997
                                 10.000000           11.402663            14.03%          29,501       1996
- ---------------------------------------------------------------------------------------------------------------
</TABLE>


                                       55
<PAGE>   58

<TABLE>
CONDENSED FINANCIAL INFORMATION (CONTINUED)
<CAPTION>

                                                                       PERCENT        NUMBER OF
                            ACCUMULATION UNIT    ACCUMULATION UNIT    CHANGE IN      ACCUMULATION
                             VALUE AT END OF      VALUE AT END OF    ACCUMULATION    UNITS AT END
UNDERLYING MUTUAL FUND            PERIOD               PERIOD         UNIT VALUE       OF PERIOD       YEAR
- ---------------------------------------------------------------------------------------------------------------
<S>                         <C>                  <C>                  <C>             <C>              <C>
Dreyfus Stock Index              19.279341            22.914747           18.86%        961,845       1999
Fund, Inc. - Q                   15.258148            19.279341           26.35%      1,097,971       1998
                                 11.644617            15.258148           31.03%        355,678       1997
                                 10.000000            11.644617           16.45%         64,418       1996
- ---------------------------------------------------------------------------------------------------------------
Dreyfus Stock Index              19.279341            22.914747           18.86%      1,695,985       1999
Fund, Inc. - NQ                  15.258148            19.279341           26.35%      1,707,874       1998
                                 11.644617            15.258148           31.03%        704,237       1997
                                 10.000000            11.644617           16.45%        189,227       1996
- ---------------------------------------------------------------------------------------------------------------
Dreyfus Variable                 13.070279            14.356471            9.84%        110,872       1999
Investment Fund -                10.184856            13.070279           28.33%        129,414       1998
Appreciation Portfolio - Q(1)    10.000000            10.184856            1.85%          1,527       1997*
- ---------------------------------------------------------------------------------------------------------------
Dreyfus Variable                 13.070279            14.356471            9.84%        249,980       1999
Investment Fund -                10.184856            13.070279           28.33%        243,945       1998
Appreciation                     10.000000            10.184856            1.85%         35,595       1997*
Portfolio - NQ(1)
- ---------------------------------------------------------------------------------------------------------------
Dreyfus Variable                 12.603139            14.517630           15.19%        107,460       1999
Investment Fund Growth &         11.437343            12.603139           10.19%        122,527       1998
Income Portfolio - Q              9.986593            11.437343           14.53%         43,110       1997
                                 10.000000             9.986593           -0.13%              0       1996*
- ---------------------------------------------------------------------------------------------------------------
Dreyfus Variable                 12.603139            14.517630           15.19%        159,751       1999
Investment Fund - Growth         11.437343            12.603139           10.19%        151,537       1998
& Income Portfolio - NQ           9.986593            11.437343           14.53%         64,938       1997
                                 10.000000             9.986593           -0.13%              0       1996*
- ---------------------------------------------------------------------------------------------------------------
Fidelity VIP Equity -            15.220240            15.949005            4.79%        635,675       1999
Income Portfolio - Q             13.835418            15.220240           10.01%      1,277,079       1998
                                 10.958584            13.835418           26.25%        629,906       1997
                                 10.000000            10.958584            9.59%        320,026       1996
- ---------------------------------------------------------------------------------------------------------------
Fidelity VIP                     15.220240            15.949005            4.79%      1,462,720       1999
Equity - Income                  13.835418            15.220240           10.01%      1,944,054       1998
Portfolio - NQ                   10.958584            13.835418           26.25%      1,499,279       1997
                                 10.000000            10.958584            9.59%        682,976       1996
- ---------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth              18.497774            25.054513           35.45%        597,032       1999
Portfolio - Q                    13.455923            18.497774           37.47%        670,173       1998
                                 11.057399            13.455923           21.69%        594,211       1997
                                 10.000000            11.057399           10.57%        230,586       1996
- ---------------------------------------------------------------------------------------------------------------
Fidelity VIP Growth              18.497774            25.054513           35.45%      1,206,843       1999
Portfolio - NQ                   13.455923            18.497774           37.47%      1,007,812       1998
                                 11.057399            13.455923           21.69%      1,228,768       1997
                                 10.000000            11.057399           10.57%        910,947       1996
- ---------------------------------------------------------------------------------------------------------------
Fidelity VIP High Income         11.993921            12.783993            6.59%        817,781       1999
Portfolio - Q                    12.721046            11.993921           -5.72%        946,162       1998
                                 10.970108            12.721046           15.96%        538,510       1997
                                 10.000000            10.970108            9.70%        291,879       1996
- ---------------------------------------------------------------------------------------------------------------
Fidelity VIP High Income         11.993921            12.783993            6.59%      1,453,586       1999
Portfolio - NQ                   12.721046            11.993921           -5.72%      1,718,358       1998
                                 10.970108            12.721046           15.96%      1,050,615       1997
                                 10.000000            10.970108            9.70%        245,978       1996
- ---------------------------------------------------------------------------------------------------------------
Fidelity VIP Overseas            13.334585            18.743279           40.56%        159,451       1999
Portfolio - Q                    12.000570            13.334585           11.12%        148,300       1998
                                 10.915770            12.000570            9.94%        125,092       1997
                                 10.000000            10.915770            9.16%         36,697       1996
- ---------------------------------------------------------------------------------------------------------------
</TABLE>

(1) Formerly, Dreyfus Variable Investment Fund - Capital Appreciation Portfolio.



                                       56
<PAGE>   59

<TABLE>
CONDENSED FINANCIAL INFORMATION (CONTINUED)
<CAPTION>

                                                                       PERCENT        NUMBER OF
                            ACCUMULATION UNIT    ACCUMULATION UNIT    CHANGE IN      ACCUMULATION
                             VALUE AT END OF      VALUE AT END OF    ACCUMULATION    UNITS AT END
UNDERLYING MUTUAL FUND            PERIOD               PERIOD         UNIT VALUE       OF PERIOD       YEAR
- ---------------------------------------------------------------------------------------------------------------
<S>                         <C>                  <C>                  <C>             <C>              <C>
Fidelity VIP Overseas            13.334585            18.743279           40.56%         275,154       1999
Portfolio - NQ                   12.000570            13.334585           11.12%         278,110       1998
                                 10.915770            12.000570            9.94%         176,490       1997
                                 10.000000            10.915770            9.16%          95,229       1996
- ---------------------------------------------------------------------------------------------------------------
Fidelity VIP II Asset            14.869310            16.279126            9.48%         212,828       1999
Manager Portfolio - Q            13.114181            14.869310           13.38%         192,670       1998
                                 11.029343            13.114181           18.90%          95,815       1997
                                 10.000000            11.029343           10.29%          38,401       1996
- ---------------------------------------------------------------------------------------------------------------
Fidelity VIP II Asset            14.869310            16.279126            9.48%         527,408       1999
Manager Portfolio - NQ           13.114181            14.869310           13.38%         454,481       1998
                                 11.029343            13.114181           18.90%         273,771       1997
                                 10.000000            11.029343           10.29%          63,564       1996
- ---------------------------------------------------------------------------------------------------------------
Fidelity VIP II                  18.517428            22.675266           22.45%         451,477       1999
Contrafund(R)Portfolio - Q       14.455907            18.517428           28.10%         770,623       1998
                                 11.815914            14.455907           22.34%         625,349       1997
                                 10.000000            11.815914           18.16%         255,409       1996
- ---------------------------------------------------------------------------------------------------------------
Fidelity VIP II                  18.517428            22.675266           22.45%       1,056,444       1999
Contrafund(R)Portfolio - NQ      14.455907            18.517428           28.10%       1,288,311       1998
                                 11.815914            14.455907           22.34%         862,290       1997
                                 10.000000            11.815914           18.16%         400,821       1996
- ---------------------------------------------------------------------------------------------------------------
Fidelity VIP III Growth          13.416112            13.786395            2.76%         267,657       1999
Opportunities Portfolio - Q      10.924397            13.416112           22.81%         292,587       1998
                                 10.000000            10.924397            9.24%          57,285       1997*
- ---------------------------------------------------------------------------------------------------------------
Fidelity VIP III Growth          13.416112            13.786395            2.76%       1,222,441       1999
Opportunities Portfolio - NQ     10.924397            13.416112           22.81%       1,310,788       1998
                                 10.000000            10.924397            9.24%         213,473       1997*
- ---------------------------------------------------------------------------------------------------------------
NSAT - Capital                   20.201552            20.760238            2.77%         252,002       1999
Appreciation Fund - Q            15.772381            20.201552           28.08%         622,770       1998
                                 11.889746            15.772381           32.66%         122,279       1997
                                 10.000000            11.889746           19.00%          89,481       1996
- ---------------------------------------------------------------------------------------------------------------
NSAT - Capital                   20.201552            20.760238            2.77%         448,548       1999
Appreciation Fund - NQ           15.772381            20.201552           28.08%         843,858       1998
                                 11.889746            15.772381           32.66%         168,800       1997
                                 10.000000            11.889746           19.00%          71,846       1996
- ---------------------------------------------------------------------------------------------------------------
NSAT - Government Bond           11.772852            11.329778           -3.76%         440,246       1999
Fund - Q                         10.968839            11.772852            7.33%         463,915       1998
                                 10.149155            10.968893            8.08%         112,607       1997
                                 10.000000            10.149155            1.49%          30,956       1996
- ---------------------------------------------------------------------------------------------------------------
NSAT - Government Bond           11.772852            11.329778           -3.76%         933,705       1999
Fund - NQ                        10.968893            11.772852            7.33%         816,488       1998
                                 10.149155            10.968893            8.08%         244,780       1997
                                 10.000000            10.149155            1.49%          97,767       1996
- ---------------------------------------------------------------------------------------------------------------
NSAT - Money Market              11.112968            11.482780            3.33%       3,422,604       1999
Fund - Q(1)                      10.711730            11.112968            3.75%       1,007,530       1998
                                 10.326243            10.711730            3.73%         638,508       1997
                                 10.000000            10.326243            3.26%         283,411       1996
- ---------------------------------------------------------------------------------------------------------------
NSAT - Money Market              11.112968            11.482780            3.33%       4,992,397       1999
Fund - NQ(1)                     10.711730            11.112968            3.75%       3,595,023       1998
                                 10.326243            10.711730            3.73%       2,073,349       1997
                                 10.000000            10.326243            3.26%         628,692       1996
- ---------------------------------------------------------------------------------------------------------------
</TABLE>

(1) The 7-day yield on the Money Market Fund as of December 31, 1999 was 3.92%.


                                       57
<PAGE>   60

<TABLE>
CONDENSED FINANCIAL INFORMATION (CONTINUED)
<CAPTION>

                                                                       PERCENT        NUMBER OF
                            ACCUMULATION UNIT    ACCUMULATION UNIT    CHANGE IN      ACCUMULATION
                             VALUE AT END OF      VALUE AT END OF    ACCUMULATION    UNITS AT END
UNDERLYING MUTUAL FUND            PERIOD               PERIOD         UNIT VALUE       OF PERIOD       YEAR
- ---------------------------------------------------------------------------------------------------------------
<S>                         <C>                  <C>                  <C>             <C>              <C>
NSAT - Total Return Fund - Q     17.276235            18.207860            5.39%         298,396       1999
                                 14.846819            17.276235           16.36%         285,960       1998
                                 11.639579            14.846819           27.55%         157,002       1997
                                 10.000000            11.639579           16.40%          32,415       1996
- ---------------------------------------------------------------------------------------------------------------
NSAT - Total Return Fund - NQ    17.276235            18.207860            5.39%         477,503       1999
                                 14.846819            17.276235           16.36%         477,772       1998
                                 11.639579            14.846819           27.55%         229,416       1997
                                 10.000000            11.639579           16.40%          57,403       1996
- ---------------------------------------------------------------------------------------------------------------
NSAT - Nationwide Small           8.520115            10.734023           25.98%          38,232       1999
Cap Value Fund - Q               10.000000             8.520115          -14.80%          17,530       1998*
- ---------------------------------------------------------------------------------------------------------------
NSAT - Nationwide Small           8.520115            10.734023           25.98%         103,753       1999
Cap Value Fund - NQ              10.000000             8.520115          -14.80%          40,753       1998*
- ---------------------------------------------------------------------------------------------------------------
NSAT - Nationwide Small          13.989917            19.856438           41.93%         186,506       1999
Company Fund - Q                 14.053920            13.989917           -0.46%         207,507       1998
                                 12.152247            14.053920           15.65%         140,739       1997
                                 10.000000            12.152247           21.52%          49,485       1996
- ---------------------------------------------------------------------------------------------------------------
NSAT - Nationwide Small          13.989917            19.856438           41.93%         395,269       1999
Company Fund - NQ                14.053920            13.989917           -0.46%         419,008       1998
                                 12.152247            14.053920           15.65%         283,747       1997
                                 10.000000            12.152247           21.52%          69,854       1996
- ---------------------------------------------------------------------------------------------------------------
Neuberger Berman                 15.154915            22.462268           48.22%          88,327       1999
AMT - Growth                     13.311087            15.154915           13.85%          54,978       1998
Portfolio - Q                    10.469935            13.311087           27.14%          39,613       1997
                                 10.000000            10.469935            4.70%           7,597       1996
- ---------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT -           15.154915            22.462268           48.22%         216,935       1999
Growth  Portfolio - NQ           13.311087            15.154915           13.85%         160,168       1998
                                 10.469935            13.311087           27.14%          67,289       1997
                                 10.000000            10.469935            4.70%          50,629       1996
- ---------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT              9.272982            10.503255           13.27%          56,195       1999
Guardian Portfolio - Q           10.000000             9.272982           -7.27%          20,062       1998**
- ---------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT              9.272982            10.503255           13.27%         109,084       1999
Guardian Portfolio - NQ          10.000000             9.272982           -7.27%          54,518       1998**
- ---------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT -           11.048525            11.049212            0.01%         163,757       1999
Limited Maturity Bond            10.739513            11.048525            2.88%         250,457       1998
Portfolio - Q                    10.209208            10.739513            5.19%         232,553       1997
                                 10.000000            10.209208            2.09%         123,635       1996
- ---------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT -           11.048585            11.049212            0.01%         337,696       1999
Limited Maturity Bond            10.739513            11.048585            2.88%         555,854       1998
Portfolio - NQ                   10.209208            10.739513            5.19%         369,140       1997
                                 10.000000            10.209208            2.09%         274,872       1996
- ---------------------------------------------------------------------------------------------------------------
Neuberger Berman AMT -           16.270918            17.216794            5.81%         232,129       1999
Partners Portfolio - Q           15.843430            16.270918            2.70%         613,192       1998
                                 12.248582            15.843430           29.35%         551,365       1997
                                 10.000000            12.248582           22.49%         177,265       1996
- ---------------------------------------------------------------------------------------------------------------
</TABLE>


                                       58
<PAGE>   61

<TABLE>
CONDENSED FINANCIAL INFORMATION (CONTINUED)

<CAPTION>
                                                                          PERCENT          NUMBER OF
                               ACCUMULATION UNIT     ACCUMULATION UNIT   CHANGE IN        ACCUMULATION
                                VALUE AT END OF       VALUE AT END OF   ACCUMULATION      UNITS AT END
UNDERLYING MUTUAL FUND               PERIOD               PERIOD         UNIT VALUE        OF PERIOD     YEAR
- ---------------------------------------------------------------------------------------------------------------
<S>                            <C>                   <C>                <C>               <C>            <C>
Neuberger Berman AMT -             16.270918             17.216794           5.81%          524,280      1999
Partners Portfolio - NQ            15.843430             16.270918           2.70%          898,907      1998
                                   12.248582             15.843430          29.35%          607,558      1997
                                   10.000000             12.248582          22.49%          214,292      1996
- -----------------------------------------------------------------------------------------------------------------
Oppenheimer Variable               11.659886             11.316334          -2.95%          186,021      1999
Account Funds - Oppenheimer        11.077843             11.659886           5.25%          212,964      1998
Bond Fund/VA - Q                   10.288722             11.077843           7.67%          102,577      1997
                                   10.000000             10.288722           2.89%           55,343      1996
- -----------------------------------------------------------------------------------------------------------------
Oppenheimer Variable               11.659886             11.316334          -2.95%          564,545      1999
Account Funds -                    11.077843             11.659886           5.25%          706,823      1998
Oppenheimer Bond                   10.288722             11.077843           7.67%          281,567      1997
Fund/VA - NQ                       10.000000             10.288722           2.89%          152,075      1996
- -----------------------------------------------------------------------------------------------------------------
Oppenheimer Variable               12.734164             17.777418          39.60%          234,519      1999
Account Funds - Oppenheimer        10.420499             12.734164          22.20%           42,851      1998
Capital Appreciation               10.000000             10.420499           4.20%            7,039      1997*
Fund/VA (formerly
Oppenheimer Growth Fund) - Q
- -----------------------------------------------------------------------------------------------------------------
Oppenheimer Variable               12.734164             17.777418          39.60%          334,271      1999
Account Funds - Oppenheimer        10.420499             12.734164          22.20%           67,557      1998
Capital Appreciation               10.000000             10.420499           4.20%            6,625      1997*
Fund/VA (formerly
Oppenheimer Growth Fund) - Q
- -----------------------------------------------------------------------------------------------------------------
Oppenheimer Variable               15.232440             23.791512          56.19%          159,473      1999
Account Funds - Oppenheimer        13.545830             15.232440          12.45%          273,864      1998
Global Securities Fund/VA - Q      11.201956             13.545830          20.92%           96,027      1997
                                   10.000000             11.201956          12.02%           40,161      1996
- -----------------------------------------------------------------------------------------------------------------
Oppenheimer Variable               15.232440             23.791512          56.19%          295,526      1999
Account Funds - Oppenheimer        13.545830             15.232440          12.45%          378,435      1998
Global Securities Fund/VA - NQ     11.201956             13.545830          20.92%          226,937      1997
                                   10.000000             11.201956          12.02%           75,124      1996
- -----------------------------------------------------------------------------------------------------------------
Oppenheimer Variable               13.513276             14.888567          10.18%           79,147      1999
Account Funds - Oppenheimer        12.513276             13.513276           5.11%           92,773      1998
Multiple Strategies Fund/VA - Q    11.129020             12.856596          15.52%           56,867      1997
                                   10.000000             11.129020          11.29%            6,127      1996
- -----------------------------------------------------------------------------------------------------------------
Oppenheimer Variable               13.513276             14.888567          10.18%          274,831      1999
Account Funds - Oppenheimer        12.856596             13.513276           5.11%          273,564      1998
Multiple Strategies Fund/VA - NQ   11.129020             12.856596          15.52%          193,943      1997
                                   10.000000             11.129020          11.29%           34,052      1996
- -----------------------------------------------------------------------------------------------------------------
Strong Variable Insurance          11.491081             11.900815           3.57%           29,325      1999
Funds, Inc.- Discovery Fund        10.870948             11.491081           5.70%           26,911      1998
II, Inc.- Q                         9.903046             10.870948           9.77%           27,509      1997
                                   10.000000              9.903046          -0.97%           27,130      1996
- -----------------------------------------------------------------------------------------------------------------
Strong Variable Insurance          11.491081             11.900815           3.57%           68,288      1999
Funds, Inc. - Discovery Fund       10.870948             11.491081           5.70%           72,179      1998
II, Inc. - NQ                       9.903046             10.870948           9.77%           73,785      1997
                                   10.000000              9.903046          -0.97%           55,312      1996
- -----------------------------------------------------------------------------------------------------------------
Strong Variable Insurance           8.367348             15.437256          84.49%           39,778      1999
Funds, Inc. - International         8.916485              8.367348          -6.16%           45,767      1998
Stock Fund II - Q                  10.462103              8.916485         -14.77%           88,170      1997
                                   10.000000             10.462103           4.62%           61,841      1996
- -----------------------------------------------------------------------------------------------------------------
</TABLE>


                                       59
<PAGE>   62

<TABLE>
CONDENSED FINANCIAL INFORMATION (CONTINUED)

<CAPTION>
                                                                          PERCENT          NUMBER OF
                               ACCUMULATION UNIT     ACCUMULATION UNIT   CHANGE IN        ACCUMULATION
                                VALUE AT END OF       VALUE AT END OF   ACCUMULATION      UNITS AT END
UNDERLYING MUTUAL FUND               PERIOD               PERIOD         UNIT VALUE        OF PERIOD     YEAR
- ---------------------------------------------------------------------------------------------------------------
<S>                            <C>                   <C>                <C>               <C>            <C>
Strong Variable Insurance            8.367348            15.437256           84.49%        104,813       1999
Funds, Inc. - International          8.916485             8.367348           -6.16%        118,596       1998
Stock Fund II - NQ                  10.462103             8.916485          -14.77%        236,119       1997
                                    10.000000            10.462103            4.62%        154,841       1996
- ---------------------------------------------------------------------------------------------------------------
Strong Opportunity Fund II,         15.660253            20.820776           32.95%        134,958       1999
Inc. - Q                            13.995266            15.660253           11.90%        160,731       1998
                                    11.319705            13.995266           23.64%        436,276       1997
                                    10.000000            11.319705           13.20%        312,712       1996
- ---------------------------------------------------------------------------------------------------------------
Strong Opportunity Fund II,         15.660253            20.820776           32.95%        389,494       1999
Inc. - NQ                           13.995266            15.660253           11.90%        459,632       1998
                                    11.319705            13.995266           23.64%        513,631       1997
                                    10.000000            11.319705           13.20%        302,280       1996
- ---------------------------------------------------------------------------------------------------------------
The Universal Institutional          6.919419             8.822360           27.50%          4,911       1999
Funds, Inc. - Emerging               9.803540             6.919419          -29.42%         30,554       1998
Markets Debt Portfolio - Q(1)       10.000000             9.803540           -1.96%          1,079       1997*
- ---------------------------------------------------------------------------------------------------------------
The Universal Institutional          6.919419             8.822360           27.50%         16,937       1999
Funds, Inc. - Emerging               9.803540             6.919419          -29.42%         18,313       1998
Markets Debt Portfolio - NQ(1)      10.000000             9.803540           -1.96%          9,814       1997*
- ---------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance         11.425229            10.378690           -9.16%         50,966       1999
Trust - Worldwide Bond Fund - Q     10.281856            11.425229           11.12%         54,874       1998
                                    10.189870            10.281856            0.90%         52,244       1997
                                    10.000000            10.189870            1.90%         39,599       1996
- ---------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance         11.425229            10.378690           -9.16%         95,952       1999
Trust - Worldwide Bond Fund - NQ    10.281856            11.425229           11.12%        137,465       1998
                                    10.189870            10.281856            0.90%        135,652       1997
                                    10.000000            10.189870            1.90%         36,398       1996
- ---------------------------------------------------------------------------------------------------------------
Van Eck Worldwide                    5.598612            11.248273           97.39%         62,813       1999
Insurance Trust - Worldwide          8.778805             5.598612          -35.09%         37,152       1998
Emerging  Markets Fund - Q          10.077496             8.778805          -12.89%         65,901       1997
                                    10.000000            10.077496            0.77%              0       1996*
- ---------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance          5.698612            11.248273           97.39%        163,791       1999
Trust - Worldwide Emerging           8.778805             5.698612          -35.09%        150,812       1998
Markets Fund - NQ                   10.077496             8.778805          -12.89%        109,850       1997
                                    10.000000            10.077496            0.77%            750       1996*
- ---------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance          6.678951             7.964538           19.25%         36,070       1999
Trust - Worldwide Hard Assets        9.817789             6.678951          -31.97%         27,382       1998
Fund - Q                            10.132333             9.817789           -3.10%         36,777       1997
                                    10.000000            10.132333            1.32%         22,227       1996
- ---------------------------------------------------------------------------------------------------------------
Van Eck Worldwide Insurance          6.678951             7.964538           19.25%         83,623       1999
Trust - Worldwide Hard               9.817789             6.678951          -31.97%        104,447       1998
Assets - NQ                         10.132333             9.817789           -3.10%        110,634       1997
                                    10.000000            10.132333            1.32%         48,531       1996
- ---------------------------------------------------------------------------------------------------------------
Van Kampen Life                     14.207613            13.529402           -4.77%         77,061       1999
Investment Trust - Morgan           16.312466            14.207613          -12.90%        126,607       1998
Stanley Real Estate                 13.626341            16.312466           19.71%        143,467       1997
Securities Portfolio - Q            10.000000            13.626341           36.26%         63,345       1996
- ---------------------------------------------------------------------------------------------------------------
</TABLE>

(1)  Formerly, Morgan Stanley Dean Witter Universal Funds, Inc. - Emerging
     Markets Debt Portfolio.


                                       60
<PAGE>   63

<TABLE>
CONDENSED FINANCIAL INFORMATION (CONTINUED)

<CAPTION>
                                                                          PERCENT          NUMBER OF
                               ACCUMULATION UNIT     ACCUMULATION UNIT   CHANGE IN        ACCUMULATION
                                VALUE AT END OF       VALUE AT END OF   ACCUMULATION      UNITS AT END
UNDERLYING MUTUAL FUND               PERIOD               PERIOD         UNIT VALUE        OF PERIOD     YEAR
- ---------------------------------------------------------------------------------------------------------------
<S>                            <C>                   <C>                <C>               <C>            <C>
Van Kampen Life Investment          14.207613            13.529402           -4.77%        208,374        1999
Trust - Morgan Stanley Real         16.312466            14.207613          -12.90%        335,131        1998
Estate Securities                   13.626341            16.312466           19.71%        312,287        1997
Portfolio - NQ                      10.000000            13.626341           36.26%         65,843        1996
- ---------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust -              11.915674            19.199834           61.13%         20,260        1999
Global Post-Venture Capital         11.351955            11.915674            4.97%         20,180        1998
Portfolio - Q(1)                    10.163437            11.351955           11.69%          7,811        1997
                                    10.000000            10.163437            1.63%              0        1996*
- ---------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust -              11.915674            19.199834           61.13%         58,112        1999
Global Post - Venture Capital       11.351955            11.915674            4.97%         54,244        1998
Portfolio - NQ(1)                   10.163437            11.351955           11.69%         37,566        1997
                                    10.000000            10.163437            1.63%            726        1996*
- ---------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust -              10.451107            15.803207           51.21%        105,810        1999
International Equity                10.066530            10.451107            3.82%        190,052        1998
Portfolio - Q                       10.450529            10.066530           -3.67%        224,358        1997
                                    10.000000            10.450529            4.51%        113,387        1996
- ---------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust -              10.451107            15.803207           51.21%        237,602        1999
International Equity                10.066530            10.451107            3.82%        442,442        1998
Portfolio - NQ                      10.450529            10.066530           -3.67%        501,764        1997
                                    10.000000            10.450529            4.51%        278,224        1996
- ---------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust - Small        12.254943            20.420490           66.63%        179,183        1999
Company Growth Portfolio - Q        12.800371            12.254943           -4.26%        187,796        1998
                                    11.231071            12.800371           13.97%        182,340        1997
                                    10.000000            11.231071           12.31%        104,843        1996
- ---------------------------------------------------------------------------------------------------------------
Warburg Pincus Trust - Small        12.254943            20.420490           66.63%        554,475        1999
Company Growth Portfolio-NQ         12.800371            12.254943           -4.26%        707,671        1998
                                    11.231071            12.800371           13.97%        496,268        1997
                                    10.000000            11.231071           12.31%        314,236        1996
- ---------------------------------------------------------------------------------------------------------------
</TABLE>

(1) Formerly, Warburg Pincus Trust - Post-Venture Capital Portfolio.

 *The Dreyfus Variable Investment Fund - Appreciation Portfolio (formerly,
  Dreyfus Variable Investment Fund - Capital Appreciation Portfolio), Fidelity
  VIP III Growth Opportunities Portfolio, The Universal Institutional Funds,
  Inc. - Emerging Markets Debt Portfolio (formerly, Morgan Stanley Dean Witter
  Universal Funds, Inc. - Emerging Markets Debt Portfolio), and Oppenheimer VAF
  - Oppenheimer Capital Appreciation Fund/VA (formerly 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 Portfolios, 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 - Global
  Post-Venture Capital Portfolio (formerly, 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 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, the Condensed Financial Information reflects the reporting
  period from May 1, 1998 through December 31, 1998.


Dreyfus Investment Portfolios - European Equity Portfolio, Janus Aspen Series -
Capital Appreciation Portfolio: Service Shares, Janus Aspen Series - Global
Technology Portfolio: Service Shares, Janus Aspen Series - International Growth
Portfolio: Service Shares, NSAT - Nationwide Mid Cap Index Fund, NSAT -
Nationwide Multi-Sector Bond Fund, NSAT - Nationwide Small Cap Growth Fund, NSAT
- - Nationwide Strategic Growth Fund, Oppenheimer Variable Account Funds -
Oppenheimer Aggressive Growth Fund/VA, and Oppenheimer Variable Account Funds -
Oppenheimer Main Street Growth & Income Fund/VA, were added to the variable
account effective May 1, 2000. Therefore, no Condensed Financial Information is
available.


                                       61
<PAGE>   64
                       STATEMENT OF ADDITIONAL INFORMATION


                                   MAY 1, 2000

                   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, 2000. 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
Calculation of Performance....................................................2
Annuity Payments..............................................................3
Financial Statements..........................................................4

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 ("Nationwide ") (formerly Financial Horizons Life Insurance
Company). All of Nationwide'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 (95.24%) and Nationwide Mutual Fire Insurance Company (4.76%), the
ultimate controlling persons of Nationwide group of companies. The Nationwide
group of companies is one of America's largest insurance and financial services
family of companies, with combined assets of over $120 billion as of December
31, 1999.


SERVICES

Nationwide, 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 contract owner and records
with respect to the contract value of each contract.

Nationwide is the custodian of the assets of the variable account. Nationwide
will maintain a record of all purchases and redemptions of shares of the
underlying mutual funds. Nationwide, or subsidiaries of Nationwide 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 Nationwide or an affiliate of Nationwide and provide for
an annual fee based on the average aggregate net assets of the variable account
(and other separate accounts of Nationwide or life insurance company
subsidiaries of Nationwide) 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 LLP, independent certified public accountants, Two Nationwide
Plaza, Columbus, Ohio 43215, and upon the authority of said firm as experts in
accounting and auditing.

                                       1
<PAGE>   65
PURCHASE OF SECURITIES BEING OFFERED

The contracts are sold by licensed insurance agents in the states where the
contracts may be lawfully sold. Agents are 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").
UNDERWRITERS


The contracts, which are offered continuously, are distributed by Nationwide
Investment Services Corporation ("NISC"), Two Nationwide Plaza, Columbus, Ohio
43215, an affiliate of Nationwide. No underwriting commissions have been paid by
Nationwide to NISC.


CALCULATION 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 a 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, 1999, the
NSAT- Money Market Fund's seven-day current unit value yield was 3.92% 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, 1999 the NSAT-
Money Market Fund's seven-day effective yield was 4.00%.


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. Yields 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 and expense Risk Charge
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.

                                       2
<PAGE>   66
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 the original
cost.

ANNUITY PAYMENTS

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

                                       3
<PAGE>   67

<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 (comprised of the
sub-accounts listed in note 1(b)) (collectively, "the Account") as of December
31, 1999, and the related statements of operations and changes in contract
owners' equity for each of the years in the two year period then ended. These
financial statements are the responsibility of the Account's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

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

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

                                                                        KPMG LLP

Columbus, Ohio
February 18, 2000




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


<PAGE>   2


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


                        NATIONWIDE VA SEPARATE ACCOUNT-B

          STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS' EQUITY

                                DECEMBER 31, 1999

<TABLE>
<CAPTION>

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

      American Century VP - American Century VP Balanced (ACVPBal)
         535,753 shares (cost $4,113,475) ...........................................     $ 4,173,515

      American Century VP - American Century VP Capital Appreciation (ACVPCapAp)
         246,170 shares (cost $2,912,899) ...........................................       3,653,168

      American Century VP - American Century VP Income & Growth (ACVPIncGr)
         404,868 shares (cost $2,899,307) ...........................................       3,238,941

      American Century VP - American Century VP International (ACVPInt)
         1,931,291 shares (cost $20,196,461) ........................................      24,141,133

      American Century VP - American Century VP Value (ACVPValue)
         358,786 shares (cost $2,373,024) ...........................................       2,134,776

      The Dreyfus Socially Responsible Growth Fund, Inc. (DrySRGro)
         193,187 shares (cost $6,583,627) ...........................................       7,547,809

      Dreyfus Stock Index Fund (DryStkIx)
         1,583,950 shares (cost $55,887,642) ........................................      60,902,889

      Dreyfus VIF - Capital Appreciation Portfolio (DryCapAp)
         129,936 shares (cost $5,190,443) ...........................................       5,180,563

      Dreyfus VIF - Growth and Income Portfolio (DryGrInc)
         152,247 shares (cost $3,286,969) ...........................................       3,879,246

      Fidelity VIP - Equity-Income Portfolio (FidVIPEI)
         1,299,973 shares (cost $34,329,471) ........................................      33,422,296

      Fidelity VIP - Growth Portfolio (FidVIPGr)
         822,614 shares (cost $39,017,250) ..........................................      45,186,208

      Fidelity VIP - High Income Portfolio (FidVIPHI)
         2,567,324 shares (cost $28,467,184) ........................................      29,036,435

      Fidelity VIP - Overseas Portfolio (FidVIPOv)
         296,912 shares (cost $7,569,856) ...........................................       8,147,255

      Fidelity VIP-II - Asset Manager Portfolio (FidVIPAM)
         645,435 shares (cost $11,102,030) ..........................................      12,050,267

      Fidelity VIP-II - Contrafund Portfolio (FidVIPCon)
         1,169,537 shares (cost $29,452,994) ........................................      34,092,009
</TABLE>

                                                                     (Continued)



<PAGE>   3


                        NATIONWIDE VA SEPARATE ACCOUNT-B

     STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS' EQUITY, Continued

<TABLE>

<S>                                                                                        <C>
      Fidelity VIP-III - Growth Opportunities Portfolio (FidVIPGrOp)
         884,356 shares (cost $19,905,045) ..........................................      20,472,834

      Morgan Stanley - Emerging Markets Debt Portfolio (MSEmMkt)
         27,893 shares (cost $196,174) ..............................................         192,744

      Nationwide SAT - Capital Appreciation Fund (NSATCapAp)
         565,679 shares (cost $15,719,221) ..........................................      14,543,616

      Nationwide SAT - Government Bond Fund (NSATGvtBd)
         1,442,691 shares (cost $16,393,706) ........................................      15,566,639

      Nationwide SAT - Money Market Fund (NSATMyMkt)
         96,590,473 shares (cost $96,590,473) .......................................      96,590,473

      Nationwide SAT - Small Cap Value Fund (NSATSmCapV)
         156,796 shares (cost $1,598,946) ...........................................       1,524,059

      Nationwide SAT - Small Company Fund (NSATSmCo)
         522,926 shares (cost $9,823,119) ...........................................      11,567,127

      Nationwide SAT - Total Return Fund (NSATTotRe)
         750,993 shares (cost $14,512,135) ..........................................      14,126,183

      Neuberger &Berman AMT - Growth Portfolio (NBAMTGro)
         183,977 shares (cost $5,702,226) ...........................................       6,856,826

      Neuberger & Berman AMT - Guardian Portfolio (NBAMTGuard)
         109,525 shares (cost $1,666,576) ...........................................       1,735,974

      Neuberger &Berman AMT - Limited Maturity Bond Portfolio (NBAMTLMat)
         418,480 shares (cost $5,675,288) ...........................................       5,540,672

      Neuberger &Berman AMT - Partners Portfolio (NBAMTPart)
         663,549 shares (cost $12,396,891) ..........................................      13,032,110

      Oppenheimer VAF - Bond Fund (OppBdFd)
         737,300 shares (cost $8,805,253) ...........................................       8,493,691

      Oppenheimer VAF - Global Securities Fund (OppGlSec)
         324,883 shares (cost $9,331,250) ...........................................      10,854,325

      Oppenheimer VAF - Growth Fund (OppGro)
         202,880 shares (cost $8,925,555) ...........................................      10,111,551

      Oppenheimer VAF - Multiple Strategies Fund (OppMult)
         301,845 shares (cost $5,069,103) ...........................................       5,270,205

      Strong Opportunity Fund II, Inc. (StOpp2)
         420,147 shares (cost $9,432,616) ...........................................      10,919,612

      Strong VIF - Strong Discovery Fund II (StDisc2)
         102,081 shares (cost $1,021,440) ...........................................       1,161,683

      Strong VIF - Strong International Stock Fund II (StIntStk2)
         136,347 shares (cost $1,658,335) ...........................................       2,231,999
</TABLE>



<PAGE>   4



<TABLE>

<S>                                                                                         <C>
      Van Eck WIT - Worldwide Bond Fund (VEWrldBd)
         142,640 shares (cost $1,588,333) ...........................................       1,524,825

      Van Eck WIT - Worldwide Emerging Markets Fund (VEWrldEMkt)
         179,980 shares (cost $2,187,350) ...........................................       2,566,510

      Van Eck WIT - Worldwide Hard Assets Fund (VEWrldHAs)
         86,979 shares (cost $919,484) ..............................................         953,288

      Van Kampen LIT - Morgan Stanley Real Estate Securities Portfolio (MSRESec)
         312,189 shares (cost $4,055,382) ...........................................       3,861,780

      Warburg Pincus Trust - International Equity Portfolio (WPIntEq)
         324,950 shares (cost $5,014,062) ...........................................       5,426,664

      Warburg Pincus Trust - Post Venture Capital Portfolio (WPPVenCap)
         78,125 shares (cost $1,097,391) ............................................       1,504,695

      Warburg Pincus Trust - Small Company Growth Portfolio (WPSmCoGr)
         571,807 shares (cost $10,022,936) ..........................................      14,981,353
                                                                                          -----------
            Total investments .......................................................     558,397,948

   Accounts receivable ..............................................................         294,217
                                                                                          -----------
            Total assets ............................................................     558,692,165

ACCOUNTS PAYABLE ....................................................................          19,666
                                                                                          -----------
CONTRACT OWNERS' EQUITY (NOTE 4) ....................................................   $ 558,672,499
                                                                                          ===========
</TABLE>

See accompanying notes to financial statements.

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



<PAGE>   5


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

NATIONWIDE VA SEPARATE ACCOUNT-B
STATEMENTS OF CHANGES IN CONTRACT OWNERS' EQUITY
STATEMENT OF OPERATIONS

YEARS ENDED DECEMBER 31, 1999 AND 1998

<TABLE>
<CAPTION>

                                                               TOTAL                             ACVPBal
                                                  --------------------------------     ---------------------------
                                                        1999             1998              1999            1998
                                                  ---------------   --------------     -----------     -----------
<S>                                               <C>                   <C>                <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ..................         $    12,209,397       7,818,099          84,936          33,348
  Mortality, expense and
    administration charges (note 2)......              (7,811,199)     (5,643,109)        (62,221)        (39,181)
                                                   --------------  --------------      ----------      ----------
    Net investment activity..............               4,398,198       2,174,990          22,715          (5,833)
                                                   --------------  --------------      ----------      ----------

  Proceeds from mutual fund
    shares sold..........................           1,813,953,387     724,145,392       1,532,098       1,370,465
 Cost of mutual fund shares sold.........          (1,757,424,692)   (716,278,224)     (1,666,613)     (1,340,497)
                                                   --------------  --------------      ----------      ----------
     Realized gain (loss) on investments..             56,528,695       7,867,168        (134,515)         29,968
  Change in unrealized gain (loss)
    on investments.......................               6,717,970      16,445,711        (147,565)        124,972
                                                   --------------  --------------      ----------      ----------
    Net gain (loss) on investments.......              63,246,665      24,312,879        (282,080)        154,940
                                                   --------------  --------------      ----------      ----------
  Reinvested capital gains...............              14,782,161      13,663,741         586,056         206,788
                                                   --------------  --------------      ----------      ----------
        Net increase (decrease) in
          contract owners' equity
          resulting from operations......              82,427,024      40,151,610         326,691         355,895
                                                   --------------  --------------      ----------      ----------
EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners......................              78,276,261     241,794,992         374,539       1,611,751
  Transfers between funds................                       -               -          (9,888)        866,011
  Redemptions............................            (106,692,804)    (49,104,065)       (500,529)       (417,463)
  Annuity benefits ......................                 (19,404)         (3,683)              -               -
  Adjustments to maintain reserves.......                 294,335         (13,743)            (64)            169
                                                   --------------  --------------      ----------      ----------
      Net equity transactions............             (28,141,612)    192,673,501        (135,942)      2,060,468
                                                   --------------  --------------      ----------      ----------

NET CHANGE IN CONTRACT OWNERS' EQUITY....              54,285,412     232,825,111         190,749       2,416,363
CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD..............................             504,387,087     271,561,976       3,982,699       1,566,336
                                                   --------------  --------------      ----------      ----------
CONTRACT OWNERS' EQUITY END OF PERIOD....          $  558,672,499     504,387,087       4,173,448       3,982,699
                                                   ==============  ==============      ==========      ==========

</TABLE>


<TABLE>
<CAPTION>

                                                             ACVPCapAp                       ACVPIncGr
                                                   ---------------------------     ---------------------------
                                                      1999            1998             1999            1998
                                                   ----------      -----------     ----------      -----------
<S>                                                 <C>             <C>                <C>          <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ..................                   -                -             600          13,971
  Mortality, expense and
    administration charges (note 2)......             (36,197)         (23,230)        (40,673)         (9,285)
                                                    ---------       ----------      ----------      ----------
    Net investment activity..............             (36,197)         (23,230)        (40,073)          4,686
                                                    ---------       ----------      ----------      ----------
  Proceeds from mutual fund
    shares sold..........................           6,617,383        1,861,327       3,541,056       3,462,801
 Cost of mutual fund shares sold.........          (5,926,294)      (2,002,979)     (3,237,874)     (3,421,020)
                                                    ---------       ----------      ----------      ----------
     Realized gain (loss) on investments..            691,089         (141,652)        303,182          41,781
  Change in unrealized gain (loss)
    on investments.......................             658,964          125,669         164,310         175,325
                                                    ---------       ----------      ----------      ----------
    Net gain (loss) on investments.......           1,350,053          (15,983)        467,492         217,106
                                                    ---------       ----------      ----------      ----------
  Reinvested capital gains...............                   -           77,047               -               -
                                                    ---------       ----------      ----------      ----------
        Net increase (decrease) in
          contract owners' equity
          resulting from operations......           1,313,856           37,834         427,419         221,792
                                                    ---------       ----------      ----------      ----------
EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners......................             104,184          538,949         429,821         586,130
  Transfers between funds................           1,069,815         (186,436)        867,863       1,836,457
  Redemptions............................            (386,137)        (172,970)       (964,403)       (164,220)
  Annuity benefits ......................                   -                -               -               -
  Adjustments to maintain reserves.......                  67               10           2,354          (1,953)
                                                    ---------       ----------      ----------      ----------
      Net equity transactions............             787,929          179,553         335,635       2,256,414
                                                    ---------       ----------      ----------      ----------

NET CHANGE IN CONTRACT OWNERS' EQUITY....           2,101,785          217,387         763,054       2,478,206
CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD..............................           1,551,448        1,334,061       2,478,206               -
                                                    ---------       ----------      ----------      ----------
CONTRACT OWNERS' EQUITY END OF PERIOD....           3,653,233        1,551,448       3,241,260       2,478,206
                                                    =========       ==========      ==============  ==========

</TABLE>


<PAGE>   6



NATIONWIDE VA SEPARATE ACCOUNT-B
STATEMENTS OF CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED
STATEMENTS OF OPERATIONS, CONTINUED

YEARS ENDED DECEMBER 31, 1999 AND 1998

<TABLE>
<CAPTION>
                                                            ACVPint                          ACVPValue
                                              ------------------------------      ---------------------------
                                                    1999             1998              1999            1998
                                              ---------------   ------------      -----------     -----------
<S>                                                 <C>            <C>             <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ..................     $            -          39,772          22,101          12,481
  Mortality, expense and administration
    charges (note 2).....................           (244,975)       (159,363)        (40,228)        (39,441)
                                              --------------    ------------      ----------      ----------
    Net investment activity..............           (244,975)       (119,591)        (18,127)        (26,960)
                                              --------------    ------------      ----------      ----------

  Proceeds from mutual fund shares sold..        127,078,667      31,356,628       5,753,466       3,069,812
  Cost of mutual fund shares sold........       (119,686,321)    (31,185,304)     (5,935,589)     (3,124,822)
                                              --------------    ------------      ----------      ----------
    Realized gain (loss) on investments..          7,392,346         171,324        (182,123)        (55,010)
  Change in unrealized gain (loss)
    on investments.......................          3,088,550         719,921        (279,714)         27,951
                                              --------------    ------------      ----------      ----------
    Net gain (loss) on investments.......         10,480,896         891,245        (461,837)        (27,059)
                                              --------------    ------------      ----------      ----------
  Reinvested capital gains...............                  -         408,286         209,382         149,013
                                              --------------    ------------      ----------      ----------
      Net increase (decrease) in
        contract owners' equity
        resulting from operations........         10,235,921       1,179,940        (270,582)         94,994
                                              --------------    ------------      ----------      ----------
EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners......................          1,230,040       4,813,488         338,659       1,438,016
  Transfers between funds................          1,077,633       3,543,125        (886,385)        333,167
  Redemptions............................         (2,067,608)       (803,970)       (324,178)       (278,803)
  Annuity benefits ......................             (3,019)           (542)         (1,537)           (354)
  Adjustments to maintain reserves.......             (2,209)           (221)            (58)           (438)
                                              --------------    ------------      ----------      ----------
      Net equity transactions............            234,837       7,551,880        (873,499)      1,491,588
                                              --------------    ------------      ----------      ----------

NET CHANGE IN CONTRACT OWNERS' EQUITY....         10,470,758       8,731,820      (1,144,081)      1,586,582
CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD..............................         13,661,390       4,929,570       3,278,763       1,692,181
                                              --------------    ------------      ----------      ----------
CONTRACT OWNERS' EQUITY END OF PERIOD....    $    24,132,148      13,661,390       2,134,682       3,278,763
                                              ==============    ============      ==========      ==========
</TABLE>


<TABLE>
<CAPTION>
                                                          DrySRGro                         DryStkIx
                                               ---------------------------      ---------------------------
                                                  1999            1998             1999            1998
                                               ----------     ------------      -----------   -------------
<S>                                                <C>          <C>             <C>            <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ..................             925            8,472         595,958        522,901
  Mortality, expense and administration
    charges (note 2).....................        (102,904)         (63,111)       (817,328)       (485,796)
                                               ----------     ------------      ----------    ------------
    Net investment activity..............        (101,979)         (54,639)       (221,370)         37,105
                                               ----------     ------------      ----------    ------------

  Proceeds from mutual fund shares sold..       5,480,508        6,586,671      61,300,160      39,332,503
  Cost of mutual fund shares sold........      (4,578,885)      (6,462,288)    (51,324,024)    (36,715,362)
                                               ----------     ------------      ----------    ------------
    Realized gain (loss) on investments..         901,623          124,383       9,976,136       2,617,141
  Change in unrealized gain (loss)
    on investments.......................         551,875          442,083        (577,072)      5,058,856
                                               ----------     ------------      ----------    ------------
    Net gain (loss) on investments.......       1,453,498          566,466       9,399,064       7,675,997
                                               ----------     ------------      ----------    ------------
  Reinvested capital gains...............         249,138          196,095         514,716          95,170
                                               ----------     ------------      ----------    ------------
      Net increase (decrease) in
        contract owners' equity
        resulting from operations........       1,600,657          707,922       9,692,410       7,808,272
                                               ----------     ------------      ----------    ------------
EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners......................         703,482        1,619,005       7,548,957      17,316,091
  Transfers between funds................         794,953           95,845      (3,376,077)     15,572,652
  Redemptions............................      (1,001,950)        (326,063)     (7,057,239)     (2,773,953)
  Annuity benefits ......................               -                -               -               -
  Adjustments to maintain reserves.......             102               28             609            (560)
                                               ----------     ------------      ----------    ------------
      Net equity transactions............         496,587        1,388,815      (2,883,750)     30,114,230
                                               ----------     ------------      ----------    ------------

NET CHANGE IN CONTRACT OWNERS' EQUITY....       2,097,244        2,096,737       6,808,660      37,922,502
CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD..............................       5,450,670        3,353,933      54,094,842      16,172,340
                                               ----------     ------------      ----------    ------------
CONTRACT OWNERS' EQUITY END OF PERIOD....       7,547,914        5,450,670      60,903,502      54,094,842
                                               ==========     ============      ==============  ==========
</TABLE>
                                                                     (Continued)


<PAGE>   7




NATIONWIDE VA SEPARATE ACCOUNT-B
STATEMENTS OF CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED
STATEMENTS OF OPERATIONS, CONTINUED

YEARS ENDED DECEMBER 31, 1999 AND 1998

<TABLE>
<CAPTION>
                                                         DryCapAp                         DryGrInc
                                             -----------------------------     ----------------------------
                                                  1999             1998            1999            1998
                                             -------------    ------------     -------------    -----------
<S>                                                  <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ..................    $       82,047          22,474          21,630          24,522
  Mortality, expense and administration
    charges (note 2).....................          (128,571)        (34,717)        (50,582)        (33,541)
                                             --------------   -------------    -------------    -----------
    Net investment activity..............           (46,524)        (12,243)        (28,952)         (9,019)
                                             --------------   -------------    -------------    -----------

  Proceeds from mutual fund shares sold..        46,132,612       5,604,652         987,750       2,360,951
  Cost of mutual fund shares sold........       (44,911,896)     (5,779,706)       (924,568)     (2,425,101)
                                             --------------   -------------    -------------    -----------
    Realized gain (loss) on investments..         1,220,716        (175,054)         63,182         (64,150)
  Change in unrealized gain (loss)
    on investments.......................          (524,951)        516,519         349,913         289,005
                                             --------------   -------------  --------------     -----------

    Net gain (loss) on investments.......           695,765         341,465         413,095         224,855
                                             --------------   -------------    -------------    -----------

 Reinvested capital gains...............            55,124             574         117,578          33,632
                                             --------------   -------------    -------------    -----------
    Net increase (decrease) in contract
     owners' equity resulting from
     operations..........................           704,365         329,796         501,721         249,468
                                             --------------   -------------    -------------    -----------
EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners......................           839,452       1,296,381         272,978       1,731,959
  Transfers between funds................           938,506       3,114,305          31,306         456,443
  Redemptions............................        (2,181,652)       (237,901)       (380,817)       (219,063)
  Annuity benefits ......................                 -               -               -               -
  Adjustments to maintain reserves.......               (15)           (757)             16            (522)
                                             --------------   -------------    -------------    -----------
      Net equity transactions............          (403,709)      4,172,028         (76,517)      1,968,817
                                             --------------   -------------    -------------    -----------

NET CHANGE IN CONTRACT OWNERS' EQUITY....           300,656       4,501,824         425,204       2,218,285
CONTRACT OWNERS' EQUITY BEGINNING OF
  PERIOD.................................         4,879,906         378,082       3,454,067       1,235,782
                                             --------------   -------------    -------------    -----------
CONTRACT OWNERS' EQUITY END OF PERIOD....    $    5,180,562       4,879,906       3,879,271       3,454,067
                                             ==============   =============    =============    ===========
</TABLE>


<TABLE>
<CAPTION>
                                                        FidVIPEI                         FidVIPGr
                                              ----------------------------      ---------------------------
                                                  1999            1998             1999            1998
                                              -------------   ------------      -----------     -----------
<S>                                               <C>              <C>              <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ..................         718,655          438,197          62,752          96,650
  Mortality, expense and administration
    charges (note 2).....................        (660,180)        (540,327)       (567,708)       (299,659)
                                              -----------     ------------      ----------       ---------
    Net investment activity..............          58,475         (102,130)       (504,956)       (203,009)
                                              -----------     ------------      ----------       ---------

  Proceeds from mutual fund shares sold..      55,517,129       34,659,555      79,869,201      49,056,647
  Cost of mutual fund shares sold........     (52,009,973)     (31,406,671)    (72,708,952)    (46,848,717)
                                              -----------     ------------      ----------       ---------
    Realized gain (loss) on investments..       3,507,156        3,252,884       7,160,249       2,207,930
  Change in unrealized gain (loss)
    on investments.......................      (3,467,328)      (1,043,501)      1,895,516       2,012,302
                                             ------------   --------------  --------------  --------------

    Net gain (loss) on investments.......          39,828        2,209,383       9,055,765       4,220,232
                                              -----------     ------------      ----------       ---------

 Reinvested capital gains...............       1,588,606        1,559,466       3,945,522       2,528,165
                                              -----------     ------------      ----------       ---------
    Net increase (decrease) in contract
     owners' equity resulting from
     operations..........................       1,686,909        3,666,719      12,496,331       6,545,388
                                              -----------     ------------      ----------       ---------
EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners......................       2,909,702       17,187,231       3,494,471       6,866,625
  Transfers between funds................     (13,728,204)       2,340,278       5,545,659      (4,825,633)
  Redemptions............................      (6,482,410)      (3,613,020)     (7,399,782)     (2,061,683)
  Annuity benefits ......................          (2,988)            (711)         (4,108)           (783)
  Adjustments to maintain reserves.......          55,498              551          31,244            (188)
                                              -----------     ------------      ----------       ---------
      Net equity transactions............     (17,248,402)      15,914,329       1,667,484         (21,662)
                                              -----------     ------------      ----------       ---------

NET CHANGE IN CONTRACT OWNERS' EQUITY....     (15,561,493)      19,581,048      14,163,815       6,523,726
CONTRACT OWNERS' EQUITY BEGINNING OF
  PERIOD.................................      49,039,213       29,458,165      31,053,591      24,529,865
                                              -----------     ------------      ----------       ---------
CONTRACT OWNERS' EQUITY END OF PERIOD....      33,477,720       49,039,213      45,217,406      31,053,591
                                              ===========     ============      ==============  ==========
</TABLE>



<PAGE>   8



NATIONWIDE VA SEPARATE ACCOUNT-B
STATEMENTS OF CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED
STATEMENTS OF OPERATIONS, CONTINUED

YEARS ENDED DECEMBER 31, 1999 AND 1998

<TABLE>
<CAPTION>
                                                         FidVIPHI                         FidVIPOv
                                             -------------------------------     ---------------------------
                                                  1999             1998              1999            1998
                                             ---------------    ------------     -----------    ------------
<S>                                              <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ..................    $    3,049,368       1,651,369          82,634          82,111
  Mortality, expense and administration
    charges (note 2).....................          (429,544)       (411,908)       (109,701)        (77,315)
                                             --------------     -----------      ----------     -----------
    Net investment activity..............         2,619,824       1,239,461         (27,067)          4,796
                                             --------------     -----------      ----------     -----------

  Proceeds from mutual fund shares sold..        49,445,073      34,216,558     133,300,844      29,186,608
  Cost of mutual fund shares sold........       (51,382,276)    (36,081,568)   (130,144,938)    (28,928,508)
                                             --------------     -----------      ----------     -----------
    Realized gain (loss) on investments..        (1,937,203)     (1,865,010)      3,155,906         258,100
  Change in unrealized gain (loss)
    on investments.......................         1,560,104      (2,094,999)        405,515         253,115
                                             --------------     -----------      ----------     -----------
    Net gain (loss) on investments.......          (377,099)     (3,960,009)      3,561,421         511,215
                                             --------------     -----------      ----------     -----------
  Reinvested capital gains...............           113,995       1,049,307         133,280         242,012
                                             --------------     -----------      ----------     -----------
     Net increase (decrease) in
       contract owners' equity
       resulting from operations.........         2,356,720      (1,671,241)      3,667,634         758,023
                                             --------------     -----------      ----------     -----------
EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners......................
  Transfers between funds................         1,998,374      17,519,558         600,133       2,071,208
  Redemptions............................        (3,776,540)     (1,398,748)       (957,966)       (270,743)
  Annuity benefits ......................        (3,500,166)     (2,706,795)       (848,535)       (491,688)
  Adjustments to maintain reserves.......                 -               -               -               -
      Net equity transactions............                710             (64)         (1,343)             44
                                              --------------     -----------      ----------     -----------
                                                  (5,277,622)     13,413,951      (1,207,711)      1,308,821
                                              --------------     -----------      ----------     -----------
NET CHANGE IN CONTRACT OWNERS' EQUITY....         (2,920,902)     11,742,710       2,459,923       2,066,844
CONTRACT OWNERS' EQUITY BEGINNING OF
  PERIOD.................................         31,958,042      20,215,332       5,686,000       3,619,156
                                               --------------     ----------      ----------     -----------
CONTRACT OWNERS' EQUITY END OF PERIOD....         29,037,140      31,958,042       8,145,923       5,686,000
                                              ==============     ===========      ==========     ===========
</TABLE>



<TABLE>
<CAPTION>
                                                         FidVIPAM                         FidVIPCon
                                                ----------------------------      ---------------------------
                                                     1999            1998             1999            1998
                                                -------------   ------------      -----------     -----------
<S>                                             <C>              <C>              <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ..................          365,259          169,515         193,521         111,354
  Mortality, expense and administration
    charges (note 2).....................         (171,911)        (111,292)       (533,225)       (355,761)
                                                ----------      -----------       ---------       ---------
    Net investment activity..............          193,348           58,223        (339,704)       (244,407)
                                                ----------      -----------       ---------       ---------

  Proceeds from mutual fund shares sold..        4,177,593        2,252,969      42,424,562      29,737,118
  Cost of mutual fund shares sold........       (4,082,871)      (2,135,006)    (36,005,223)    (27,128,669)
                                                ----------      -----------       ---------       ---------
    Realized gain (loss) on investments..           94,722          117,963       6,419,339       2,608,449
  Change in unrealized gain (loss)
    on investments.......................          307,881          249,950        (669,926)      3,503,323
                                                ----------      -----------       ---------       ---------
    Net gain (loss) on investments.......          402,603          367,913       5,749,413       6,111,772
                                                ----------      -----------       ---------       ---------
  Reinvested capital gains...............          462,661          508,545       1,419,156         819,250
                                                ----------      -----------       ---------       ---------
     Net increase (decrease) in
       contract owners' equity
       resulting from operations.........        1,058,612          934,681       6,828,865       6,686,615
                                                ----------      -----------       ---------       ---------
EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners......................
  Transfers between funds................        1,986,331        3,941,991       2,446,510       8,215,815
  Redemptions............................          706,046          359,310      (7,950,349)      3,891,022
  Annuity benefits ......................       (1,323,417)        (460,173)     (5,358,878)     (2,172,888)
  Adjustments to maintain reserves.......                -                -            (291)              -
      Net equity transactions............              134               63         104,739             427
                                                ----------       ----------       ---------       ---------
                                                 1,369,094        3,841,191     (10,758,269)      9,934,376
                                                ----------       ----------      ----------      ----------
NET CHANGE IN CONTRACT OWNERS' EQUITY....        2,427,706        4,775,872      (3,929,404)     16,620,991
CONTRACT OWNERS' EQUITY BEGINNING OF
  PERIOD.................................        9,622,689        4,846,817      38,126,162      21,505,171
                                                ----------       ----------      ----------      ----------
CONTRACT OWNERS' EQUITY END OF PERIOD....     $ 12,050,395        9,622,689      34,196,758      38,126,162
                                                ==========       ==========      ==========      ==========
</TABLE>

                                                                     (Continued)



<PAGE>   9



NATIONWIDE VA SEPARATE ACCOUNT-B
STATEMENTS OF CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED
STATEMENTS OF OPERATIONS, CONTINUED

YEARS ENDED DECEMBER 31, 1999 AND 1998

<TABLE>
<CAPTION>

                                                          FidVIPGROp                         MSEmMkt
                                              --------------------------------    ---------------------------
                                                   1999             1998               1999            1998
                                              ---------------   --------------    -------------   -----------
<S>                                            <C>              <C>               <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ..................     $      219,859          44,124          23,840          24,096
  Mortality, expense and administration
    charges (note 2).....................           (350,970)       (213,834)         (5,157)         (3,100)
                                               -------------    ------------      ----------      ----------
    Net investment activity..............           (131,111)       (169,710)         18,683          20,996
                                               -------------    ------------      ----------      ----------
  Proceeds from mutual fund shares sold..         60,735,974       5,537,239       3,802,365         975,706
  Cost of mutual fund shares sold........        (58,040,123)     (5,154,732)     (3,748,962)     (1,073,479)
                                               -------------    ------------      ----------      ----------
    Realized gain (loss) on investments..          2,695,851         382,507          53,403         (97,773)
  Change in unrealized gain (loss) on
    investments .........................         (2,262,934)      2,707,877          15,494         (10,716)
                                               -------------    ------------      ----------      ----------
    Net gain (loss) on investments.......            432,917       3,090,384          68,897        (108,489)
                                               -------------    ------------      ----------      ----------
  Reinvested capital gains...............            411,041         153,385               -               -
                                               -------------    ------------      ----------      ----------
     Net increase (decrease) in
       contract owners' equity
       resulting from operations.........            712,847       3,074,059          87,580         (87,493)
                                               -------------    ------------      ----------      ----------
EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners......................            961,172       5,943,854          68,452         140,519
  Transfers between funds................           (767,741)     10,961,989        (225,156)        220,119
  Redemptions............................         (1,944,495)     (1,426,662)        (76,261)        (41,788)
  Annuity benefits ......................                  -               -               -               -
  Adjustments to maintain reserves.......             70,237             (49)              5             (16)
                                               -------------    ------------      ----------      ----------
      Net equity transactions............         (1,680,827)     15,479,132        (232,960)        318,834
                                               -------------    ------------      ----------      ----------

NET CHANGE IN CONTRACT OWNERS' EQUITY....           (967,980)     18,553,191        (145,380)        231,341
CONTRACT OWNERS' EQUITY BEGINNING
   OF PERIOD.............................         21,511,059       2,957,868         338,131         106,790
                                               -------------    ------------      ----------      ----------
CONTRACT OWNERS' EQUITY END OF PERIOD....         20,543,079      21,511,059         192,751         338,131
                                               =============    ============      ==========      ==========
</TABLE>


<TABLE>
<CAPTION>

                                                         NSATCapAp                        NSATGvtBd
                                               ---------------------------      ---------------------------
                                                    1999            1998             1999           1998
                                               -------------   -----------      -------------   -----------
<S>                                             <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ..................         143,254          121,205         857,631         530,836
  Mortality, expense and administration
    charges (note 2).....................        (403,135)        (194,651)       (229,882)       (129,786)
                                               ----------      -----------      ----------      ----------
    Net investment activity..............        (259,881)         (73,446)        627,749         401,050
                                               ----------      -----------      ----------      ----------
  Proceeds from mutual fund shares sold..      46,186,547        8,182,493      13,275,910      14,587,330
  Cost of mutual fund shares sold........     (43,049,778)      (7,321,337)    (13,973,544)    (14,190,888)
                                               ----------      -----------      ----------      ----------
    Realized gain (loss) on investments..       3,136,769          861,156        (697,634)        396,442
  Change in unrealized gain (loss) on
    investments .........................      (3,036,396)       1,616,515        (536,083)       (294,787)
                                               ----------      -----------      ----------      ----------
    Net gain (loss) on investments.......         100,373        2,477,671      (1,233,717)        101,655
                                               ----------      -----------      ----------      ----------
  Reinvested capital gains...............         998,848          824,866          29,496          72,331
                                               ----------      -----------      ----------      ----------
     Net increase (decrease) in
       contract owners' equity
       resulting from operations.........         839,340        3,229,091        (576,472)        575,036
                                               ----------      -----------      ----------      ----------
EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners......................       2,742,904       10,137,216       1,871,746       6,945,212
  Transfers between funds................     (12,557,885)      12,658,826       1,366,887       4,673,391
  Redemptions............................      (6,108,886)        (987,832)     (2,169,513)     (1,039,812)
  Annuity benefits ......................               -                -               -               -
  Adjustments to maintain reserves.......             (51)            (148)            (84)             28
                                               ----------      -----------      ----------      ----------
      Net equity transactions............     (15,923,918)      21,808,062       1,069,036      10,578,819
                                               ----------      -----------      ----------      ----------

NET CHANGE IN CONTRACT OWNERS' EQUITY....     (15,084,578)      25,037,153         492,564      11,153,855
CONTRACT OWNERS' EQUITY BEGINNING
   OF PERIOD.............................      29,628,162        4,591,009      15,073,995       3,920,140
                                               ----------      -----------      ----------      ----------
CONTRACT OWNERS' EQUITY END OF PERIOD....      14,543,584       29,628,162      15,566,559      15,073,995
                                               ==========       ==========      ==========      ==========
</TABLE>


<PAGE>   10



NATIONWIDE VA SEPARATE ACCOUNT-B
STATEMENTS OF CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED
STATEMENTS OF OPERATIONS, CONTINUED

YEARS ENDED DECEMBER 31, 1999 AND 1998

<TABLE>
<CAPTION>

                                                       NSATMyMkt                      NSATSmCapV
                                             ------------------------------     ------------------------------
                                                   1999            1998              1999            1998
                                             -------------   --------------     -------------   --------------
<S>                                          <C>              <C>               <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ..................         3,524,835       2,938,981               -               -
  Mortality, expense and administration
    charges (note 2).....................        (1,094,707)       (833,529)        (30,069)         (3,866)
                                             --------------  --------------     -----------     -----------
    Net investment activity..............         2,430,128       2,105,452         (30,069)         (3,866)
                                             --------------  --------------     -----------     -----------

  Proceeds from mutual fund shares sold..       745,935,436     295,687,265      18,339,627       3,943,236
  Cost of mutual fund shares sold........      (745,935,436)   (295,687,265)    (18,072,852)     (3,883,376)
                                             --------------  --------------     -----------     -----------
    Realized gain (loss) on investments..                 -               -         266,775          59,860
  Change in unrealized gain (loss)
     on investments......................                 -               -         (91,757)         16,870
                                             --------------  --------------     -----------     -----------
    Net gain (loss) on investments.......                 -               -         175,018          76,730
                                             --------------  --------------     -----------     -----------
  Reinvested capital gains...............                 -               -         230,135               -
                                             --------------  --------------     -----------     -----------
     Net increase (decrease) in
       contract owners' equity
       resulting from operations.........         2,430,128       2,105,452         375,084          72,864
                                             --------------  --------------     -----------     -----------
EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners......................        38,509,617      82,240,994         181,544          38,202
  Transfers between funds................        41,288,252     (44,327,285)      1,849,447         418,553
  Redemptions............................       (36,785,520)    (17,913,246)     (1,378,599)        (33,044)
  Annuity benefits ......................                 -               -               -               -
  Adjustments to maintain reserves.......            37,103          (6,570)             16               3
                                             --------------  --------------     -----------     -----------
      Net equity transactions............        43,049,452      19,993,893         652,408         423,714
                                             --------------  --------------     -----------     -----------

NET CHANGE IN CONTRACT OWNERS' EQUITY....        45,479,580      22,099,345       1,027,492         496,578

CONTRACT OWNERS' EQUITY BEGINNING
   OF PERIOD.............................        51,148,025      29,048,680         496,578               -
                                             --------------  --------------     -----------     -----------
CONTRACT OWNERS' EQUITY END OF PERIOD....        96,627,605      51,148,025       1,524,070         496,578
                                             ==============  ==============     ===========     ===========
</TABLE>


<TABLE>
<CAPTION>

                                                           NSATSmCo                         NSATTotRe
                                               ---------------------------      ---------------------------
                                                   1999            1998             1999            1998
                                               -------------   -------------   -------------    -------------
<S>                                             <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ..................               -                -          90,376         106,763
  Mortality, expense and administration
    charges (note 2).....................        (139,907)        (113,941)       (198,076)       (140,429)
                                               ----------      -----------     -----------      ----------
    Net investment activity..............        (139,907)        (113,941)       (107,700)        (33,666)
                                               ----------      -----------     -----------      ----------

  Proceeds from mutual fund shares sold..      32,926,301       12,581,286      14,771,750       3,147,742
  Cost of mutual fund shares sold........     (30,327,923)     (13,368,773)    (13,536,263)     (2,495,533)
                                               ----------      -----------     -----------      ----------
    Realized gain (loss) on investments..       2,598,378         (787,487)      1,235,487         652,209
  Change in unrealized gain (loss)
     on investments......................         756,420          965,697      (1,000,830)        250,851
                                               ----------      -----------     -----------      ----------
    Net gain (loss) on investments.......       3,354,798          178,210         234,657         903,060
                                               ----------      -----------     -----------      ----------
  Reinvested capital gains...............         478,555                -         500,011         507,144
                                               ----------      -----------     -----------      ----------
     Net increase (decrease) in
       contract owners' equity
       resulting from operations.........       3,693,446           64,269         626,968       1,376,538
                                               ----------      -----------     -----------      ----------
EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners......................         574,894        3,669,854       1,669,251       5,926,331
  Transfers between funds................         745,285         (266,510)        217,154       1,236,248
  Redemptions............................      (2,216,287)        (660,591)     (1,581,603)     (1,081,832)
  Annuity benefits ......................          (2,123)            (369)              -               -
  Adjustments to maintain reserves.......             162             (484)              3              50
                                               ----------      -----------     -----------      ----------
      Net equity transactions............        (898,069)       2,741,900         304,805       6,080,797
                                               ----------      -----------     -----------      ----------

NET CHANGE IN CONTRACT OWNERS' EQUITY....       2,795,377        2,806,169         931,773       7,457,335

CONTRACT OWNERS' EQUITY BEGINNING
   OF PERIOD.............................       8,771,862        5,965,693      13,194,413       5,737,078
                                               ----------      -----------     -----------      ----------
CONTRACT OWNERS' EQUITY END OF PERIOD....      11,567,239        8,771,862      14,126,186      13,194,413
                                               ==========      ===========     ===========      ==========
</TABLE>
                                                                     (Continued)


<PAGE>   11



NATIONWIDE VA SEPARATE ACCOUNT-B
STATEMENTS OF CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED
STATEMENTS OF OPERATIONS, CONTINUED

YEARS ENDED DECEMBER 31, 1999 AND 1998

<TABLE>
<CAPTION>
                                                          NBAMTGro                         NBAMTGuard
                                             ------------------------------     -----------------------------
                                                 1999             1998               1999            1998
                                             --------------   -------------     -------------   -------------
<S>                                          <C>                <C>             <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ..................   $             -               -           2,390               -
  Mortality, expense and administration
    charges (note 2).....................           (33,251)        (24,594)        (16,802)         (4,269)
                                             --------------   -------------     -----------     -----------
    Net investment activity..............           (33,251)        (24,594)        (14,412)         (4,269)
                                             --------------   -------------     -----------     -----------

  Proceeds from mutual fund shares sold..         4,382,982       2,684,965       3,617,122       1,888,089
  Cost of mutual fund shares sold........        (4,081,950)     (2,990,491)     (3,544,186)     (2,041,785)
                                             --------------   -------------     -----------     -----------
    Realized gain (loss) on investments..           301,032        (305,526)         72,936        (153,696)

  Change in unrealized gain (loss)
    on investments.......................           817,823         218,132          (2,868)         72,266
                                             --------------   -------------     -----------     -----------
    Net gain (loss) on investments.......         1,118,855         (87,394)         70,068         (81,430)
                                             --------------   -------------     -----------     -----------
  Reinvested capital gains...............           102,839         353,652               -               -
                                             --------------   -------------     -----------     -----------
        Net increase (decrease) in
          contract owners' equity
          resulting from operations......         1,188,443         241,664          55,656         (85,699)
                                             --------------   -------------     -----------     -----------
EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners......................            98,067         955,194          61,911         357,425
  Transfers between funds................         2,645,469         862,118       1,389,926         438,620
  Redemptions............................          (335,675)       (221,438)       (463,097)        (18,761)
  Annuity benefits ......................                 -               -               -               -
  Adjustments to maintain reserves.......                54              (1)             (8)             (6)
                                             --------------   -------------     -----------     -----------
      Net equity transactions............         2,407,915       1,595,873         988,732         777,278
                                             --------------   -------------     -----------     -----------

NET CHANGE IN CONTRACT OWNERS' EQUITY....         3,596,358       1,837,537       1,044,388         691,579

CONTRACT OWNERS' EQUITY BEGINNING OF
  PERIOD.................................         3,260,519       1,422,982         691,579               -
                                             --------------   -------------     -----------     -----------
CONTRACT OWNERS' EQUITY END OF PERIOD....   $     6,856,877       3,260,519       1,735,967         691,579
                                             ==============   =============     ===========     ===========
</TABLE>


<TABLE>
<CAPTION>
                                                          NBAMTLMat                        NBAMTPart
                                                ---------------------------     ---------------------------
                                                   1999            1998             1999            1998
                                                -----------    ------------     ----------      -----------
<S>                                             <C>            <C>               <C>            <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ..................    $    473,933          383,662         291,657         51,137
  Mortality, expense and administration
    charges (note 2).....................        (105,699)        (100,735)       (260,080)       (292,955)
                                                ---------      -----------      ----------      ----------
    Net investment activity..............         368,234          282,927          31,577        (241,818)
                                                ---------      -----------      ----------      ----------

  Proceeds from mutual fund shares sold..       4,896,009        4,392,774      18,568,349      31,975,759
  Cost of mutual fund shares sold........      (5,107,339)      (4,372,745)    (17,653,457)    (33,531,240)
                                                ---------      -----------      ----------      ----------
    Realized gain (loss) on investments..        (211,330)          20,029         914,892      (1,555,481)

  Change in unrealized gain (loss)
    on investments.......................        (162,778)        (115,698)       (685,018)        125,336
                                                ---------      -----------      ----------      ----------
    Net gain (loss) on investments.......        (374,108)         (95,669)        229,874      (1,430,145)
                                                ---------      -----------      ----------      ----------
  Reinvested capital gains...............               -                -         507,229       1,610,813
                                                ---------      -----------      ----------      ----------
        Net increase (decrease) in
          contract owners' equity
          resulting from operations......          (5,874)         187,258         768,680         (61,150)
                                                ---------      -----------      ----------      ----------
EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners......................         817,903        5,590,575       1,170,383       8,523,714
  Transfers between funds................      (2,291,304)      (2,604,986)    (11,477,114)       (492,756)
  Redemptions............................      (1,888,599)        (726,206)     (2,037,854)     (1,718,726)
  Annuity benefits ......................               -                -          (1,792)           (369)
  Adjustments to maintain reserves.......             (12)              16             (92)         (2,241)
                                                ---------      -----------      ----------      ----------
      Net equity transactions............      (3,362,012)       2,259,399     (12,346,469)      6,309,622
                                                ---------      -----------      ----------      ----------

NET CHANGE IN CONTRACT OWNERS' EQUITY....      (3,367,886)       2,446,657     (11,577,789)      6,248,472

CONTRACT OWNERS' EQUITY BEGINNING OF
  PERIOD.................................       8,908,547        6,461,890      24,609,788      18,361,316
                                                ---------      -----------      ----------      ----------
CONTRACT OWNERS' EQUITY END OF PERIOD....    $  5,540,661        8,908,547      13,031,999      24,609,788
                                                =========      ===========      ==========      ===========
</TABLE>



<PAGE>   12



NATIONWIDE VA SEPARATE ACCOUNT-B
STATEMENTS OF CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED
STATEMENTS OF OPERATIONS, CONTINUED

YEARS ENDED DECEMBER 31, 1999 AND 1998

<TABLE>
<CAPTION>

                                                         OppBdFd                          OppGLSec
                                              ----------------------------      ----------------------------
                                                   1999            1998               1999            1998
                                              -------------   ------------      -------------   ------------
<S>                                                 <C>              <C>            <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ..................    $      521,048          95,707         113,678         117,153
  Mortality, expense and administration
    charges (note 2).....................          (142,663)       (113,685)       (147,760)       (101,065)
                                              -------------   -------------     -----------     -----------
    Net investment activity..............           378,385         (17,978)        (34,082)         16,088
                                              -------------   -------------     -----------     -----------
  Proceeds from mutual fund shares sold..         4,950,607       2,568,684      25,522,876       3,307,812
                                              -------------   -------------     -----------     -----------
  Cost of mutual fund shares sold........        (5,075,215)     (2,486,541)    (22,308,190)     (2,953,078)

    Realized gain (loss) on investments..          (124,608)         82,143       3,214,686         354,734

  Change in unrealized gain (loss)
    on investments.......................          (593,132)        229,678         908,671         225,573
                                              -------------   -------------     -----------     -----------
    Net gain (loss) on investments.......          (717,740)        311,821       4,123,357         580,307
                                              -------------   -------------     -----------     -----------

  Reinvested capital gains...............            50,039          86,615         318,556         440,985
                                              -------------   -------------     -----------     -----------
        Net increase (decrease) in
          contract owners' equity
          resulting from operations......          (289,316)        380,458       4,407,831       1,037,380
                                              -------------   -------------     -----------     -----------

EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners......................         1,008,386       4,816,861         664,356       4,409,750
  Transfers between funds................        (1,563,027)      2,107,953      (2,467,451)        722,373
  Redemptions............................        (1,386,958)       (836,169)     (1,700,498)       (597,013)
  Annuity benefits ......................                 -               -          (3,102)           (555)
  Adjustments to maintain reserves.......               (41)             22          (2,033)           (259)
                                              -------------   -------------     -----------     -----------
      Net equity transactions............        (1,941,640)      6,088,667      (3,508,728)      4,534,296
                                              -------------   -------------     -----------     -----------

NET CHANGE IN CONTRACT OWNERS' EQUITY....        (2,230,956)      6,469,125         899,103       5,571,676

CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD..............................        10,724,612       4,255,487       9,946,491       4,374,815
                                              -------------   -------------     -----------     -----------
CONTRACT OWNERS' EQUITY END OF PERIOD....         8,493,656      10,724,612      10,845,594       9,946,491
                                              =============   =============     ===========     ===========
</TABLE>


<TABLE>
<CAPTION>

                                                              OppGro                           OppMult
                                                  ----------------------------     ---------------------------
                                                        1999            1998             1999            1998
                                                  -------------   ------------     -------------    ----------
<S>                                                    <C>               <C>           <C>              <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ..................              13,874            1,770         165,810          32,207
  Mortality, expense and administration
    charges (note 2).....................             (60,967)          (9,900)        (72,453)        (63,381)
                                                  -----------     ------------     -----------      ----------
    Net investment activity..............             (47,093)          (8,130)         93,357         (31,174)
                                                  -----------     ------------     -----------      ----------

  Proceeds from mutual fund shares sold..           7,813,912          327,310       1,160,615       1,047,503

  Cost of mutual fund shares sold........          (7,382,900)        (334,321)     (1,178,405)     (1,009,629)
                                                  -----------     ------------     -----------      ----------

    Realized gain (loss) on investments..             431,012           (7,011)        (17,790)         37,874

  Change in unrealized gain (loss)
    on investments.......................            1,015,040          172,182         163,061         (44,041)
                                                   -----------     ------------     -----------      ----------

    Net gain (loss) on investments.......            1,446,052          165,171         145,271          (6,167)
                                                   -----------     ------------     -----------      ----------

  Reinvested capital gains...............              152,407           21,359         239,845         186,801
                                                   -----------     ------------     -----------      ----------
        Net increase (decrease) in
          contract owners' equity
          resulting from operations......            1,551,366          178,400         478,473         149,460
                                                   -----------     ------------     -----------      ----------
EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners......................              286,263          677,648         320,580       1,721,887

  Transfers between funds................            7,500,359          449,508        (172,557)        355,122
  Redemptions............................             (632,389)         (41,990)       (306,699)       (500,624)
  Annuity benefits ......................                    -                -               -               -
  Adjustments to maintain reserves.......                   64                2              15               5
                                                   -----------     ------------     -----------      ----------

      Net equity transactions............            7,154,297        1,085,168        (158,661)      1,576,390
                                                   -----------     ------------     -----------      ----------

NET CHANGE IN CONTRACT OWNERS' EQUITY....            8,705,663        1,263,568         319,812       1,725,850

CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD..............................            1,405,954          142,386       4,950,413       3,224,563
                                                   -----------     ------------     -----------      ----------

CONTRACT OWNERS' EQUITY END OF PERIOD....           10,111,617        1,405,954       5,270,225       4,950,413
                                                   ===========     ============     ===========      ==========
</TABLE>

                                                                     (Continued)


<PAGE>   13




NATIONWIDE VA SEPARATE ACCOUNT-B

STATEMENTS OF CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED
STATEMENTS OF OPERATIONS, CONTINUED

YEARS ENDED DECEMBER 31, 1999 AND 1998

<TABLE>
<CAPTION>

                                                          StOpp2                           StDisc2
                                             -------------------------------    ----------------------------
                                                 1999             1998               1999            1998
                                             --------------    -------------    -------------   ------------
<S>                                           <C>              <C>              <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ..................  $              -          22,334               -               -
  Mortality, expense and administration
    charges (note 2).....................          (124,119)       (131,492)        (15,568)        (17,066)
                                             --------------   -------------     -----------     -----------
    Net investment activity..............          (124,119)       (109,158)        (15,568)        (17,066)
                                             --------------   -------------     -----------     -----------

  Proceeds from mutual fund shares sold..         8,946,725      11,862,831       1,476,638       1,375,858
  Cost of mutual fund shares sold........        (8,374,877)    (10,831,437)     (1,758,063)     (1,352,631)
                                             --------------   -------------     -----------     -----------
    Realized gain (loss) on investments..           571,848       1,031,394        (281,425)         23,227

  Change in unrealized gain (loss)
    on investments.......................         1,190,733        (689,209)        133,521          43,397
                                             --------------   -------------     -----------     -----------
    Net gain (loss) on investments.......         1,762,581         342,185        (147,904)         66,624
                                             --------------   -------------     -----------     -----------
  Reinvested capital gains...............           835,183       1,068,077         148,014          17,503
                                             --------------   -------------     -----------     -----------
     Net increase (decrease) in
       contract owners' equity
       resulting from operations.........         2,473,645       1,301,104         (15,458)         67,061
                                             --------------   -------------     -----------     -----------
EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners......................           444,100       4,070,443         117,799         408,343
  Transfers between funds................          (679,844)     (7,922,848)         19,118        (332,842)
  Redemptions............................        (1,033,325)     (1,027,921)        (98,431)       (105,073)
  Annuity benefits ......................                 -               -               -               -
  Adjustments to maintain reserves.......              (120)             62              (5)              -
                                             --------------   -------------     -----------     -----------
      Net equity transactions............        (1,269,189)     (4,880,264)         38,481         (29,572)
                                             --------------   -------------     -----------     -----------

NET CHANGE IN CONTRACT OWNERS' EQUITY....         1,204,456      (3,579,160)         23,023          37,489

CONTRACT OWNERS' EQUITY BEGINNING
 OF PERIOD...............................         9,715,041      13,294,201       1,138,651       1,101,162
                                             --------------   -------------     -----------     -----------
CONTRACT OWNERS' EQUITY END OF PERIOD....  $     10,919,497       9,715,041       1,161,674       1,138,651
                                             ==============   =============     ===========     ===========
</TABLE>




<TABLE>
<CAPTION>

                                                           StIntStk2                        VEWrldBd
                                                ---------------------------      ---------------------------
                                                     1999            1998             1999            1998
                                                -------------   -------------    -----------    ------------
<S>                                             <C>             <C>              <C>            <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ..................            5,672           30,032          81,369          17,723
  Mortality, expense and administration
    charges (note 2).....................          (16,846)         (32,452)        (25,927)        (34,838)
                                                ----------      -----------      ----------      ----------
    Net investment activity..............          (11,174)          (2,420)         55,442         (17,115)
                                                ----------      -----------      ----------      ----------

  Proceeds from mutual fund shares sold..        2,852,318        3,587,363       1,765,448       3,158,808
  Cost of mutual fund shares sold........       (2,754,634)      (3,904,675)     (1,901,067)     (2,907,439)
                                                ----------      -----------      ----------      ----------
    Realized gain (loss) on investments..           97,684         (317,312)       (135,619)        251,369

  Change in unrealized gain (loss)
    on investments.......................          698,798          414,317        (140,532)         32,925
                                                ----------      -----------      ----------      ----------
    Net gain (loss) on investments.......          796,482           97,005        (276,151)        284,294
                                                ----------      -----------      ----------      ----------
  Reinvested capital gains...............                -                -          36,356               -
                                                ----------      -----------      ----------      ----------
     Net increase (decrease) in
       contract owners' equity
       resulting from operations.........          785,308           94,585        (184,353)        267,179
                                                ----------      -----------      ----------      ----------
EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners......................           38,563          728,870         136,369         514,516
  Transfers between funds................          213,338       (2,029,890)       (293,384)        (16,366)
  Redemptions............................         (180,494)        (309,814)       (331,319)       (499,763)
  Annuity benefits ......................                -                -               -               -
  Adjustments to maintain reserves.......               91               13             (14)             32
                                                ----------      -----------      ----------      ----------
      Net equity transactions............           71,498       (1,610,821)       (488,348)         (1,581)
                                                ----------      -----------      ----------      ----------

NET CHANGE IN CONTRACT OWNERS' EQUITY....          856,806       (1,516,236)       (672,701)        265,598

CONTRACT OWNERS' EQUITY BEGINNING
 OF PERIOD...............................        1,375,282        2,891,518       2,197,517       1,931,919
                                                ----------      -----------      ----------      ----------
CONTRACT OWNERS' EQUITY END OF PERIOD....        2,232,088        1,375,282       1,524,816       2,197,517
                                                ==========      ===========      ==========      ==========
</TABLE>



<PAGE>   14



NATIONWIDE VA SEPARATE ACCOUNT-B

STATEMENTS OF CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED
STATEMENTS OF OPERATIONS, CONTINUED

YEARS ENDED DECEMBER 31, 1999 AND 1998

<TABLE>
<CAPTION>
                                                          VEWrtdEMkt                       VEWrldHAs
                                              ------------------------------     ---------------------------
                                                   1999             1998             1999            1998
                                              -------------    -------------     -------------   -----------
INVESTMENT ACTIVITY:
<S>                                           <C>               <C>               <C>             <C>
  Reinvested dividends ..................    $            -          11,626          11,193          12,719
  Mortality, expense and administration
    charges (note 2).....................           (27,585)        (17,849)        (12,533)        (17,337)
                                              -------------    ------------      ----------      ----------
    Net investment activity..............           (27,585)         (6,223)         (1,340)         (4,618)
                                              -------------    ------------      ----------      ----------

  Proceeds from mutual fund shares sold..        23,213,607       2,802,893      10,966,956       4,026,414
  Cost of mutual fund shares sold........       (21,979,207)     (3,745,736)    (10,867,727)     (4,792,158)
                                              -------------    ------------      ----------      ----------
    Realized gain (loss) on investments..         1,234,400        (942,843)         99,229        (765,744)

  Change in unrealized gain (loss)
    on investments.......................           331,043         435,520          56,098          52,953
                                              -------------    ------------      ----------      ----------
    Net gain (loss) on investments.......         1,565,443        (507,323)        155,327        (712,791)
                                              -------------    ------------      ----------      ----------
  Reinvested capital gains...............                 -          10,334               -         312,331
                                              -------------    ------------      ----------      ----------
      Net increase (decrease) in
        contract owners' equity
        resulting from operations........         1,537,858        (503,212)        153,987        (405,078)
                                              -------------    ------------      ----------      ----------
EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners......................           69,563         424,278           6,977         107,275
  Transfers between funds................          307,194        (249,999)        259,623        (196,342)
  Redemptions............................         (424,926)       (143,026)       (347,806)        (71,688)
  Annuity benefits ......................             (444)              -               -               -
  Adjustments to maintain reserves.......           (3,448)            209              40            (938)
                                              ------------     -----------      ----------      ----------
      Net equity transactions............          (52,061)         31,462         (81,166)       (161,693)

                                              ------------     -----------      ----------      ----------
NET CHANGE IN CONTRACT OWNERS' EQUITY....        1,485,797        (471,750)         72,821        (566,771)

CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD..............................        1,071,134       1,542,884         880,479       1,447,250
                                              ------------     -----------      ----------      ----------
CONTRACT OWNERS' EQUITY END OF PERIOD....        2,556,931       1,071,134         953,300         880,479
                                              ============     ===========      ==========      ==========
</TABLE>



<TABLE>
<CAPTION>
                                                            MSRESec                          WPIntEq
                                                 ---------------------------      ---------------------------
                                                     1999            1998             1999            1998
                                                 ------------   ------------      -------------    ----------
INVESTMENT ACTIVITY:
<S>                                               <C>            <C>               <C>              <C>
  Reinvested dividends ..................           340,255           12,621          48,337         36,266
  Mortality, expense and administration
    charges (note 2).....................           (71,206)        (107,856)        (92,799)       (109,346)
                                                 ----------     ------------      ----------      ----------
    Net investment activity..............           269,049          (95,235)        (44,462)        (73,080)
                                                 ----------     ------------      ----------      ----------

  Proceeds from mutual fund shares sold..         5,267,954        4,004,520     121,571,814      19,997,179
  Cost of mutual fund shares sold........        (6,311,116)      (4,232,713)   (118,098,969)    (20,633,499)
                                                 ----------     ------------      ----------      ----------
    Realized gain (loss) on investments..        (1,043,162)        (228,193)      3,472,845        (636,320)

  Change in unrealized gain (loss)
    on investments.......................           578,992         (858,233)        208,844       1,103,564
                                                 ----------     ------------      ----------      ----------
    Net gain (loss) on investments.......          (464,170)      (1,086,426)      3,681,689         467,244
                                                 ----------     ------------      ----------      ----------
  Reinvested capital gains...............                 -          124,195               -               -
                                                 ----------     ------------      ----------      ----------
      Net increase (decrease) in
        contract owners' equity
        resulting from operations........          (195,121)      (1,057,466)      3,637,227         394,164
                                                 ----------     ------------      ----------      ----------
EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners......................          464,089        2,531,387         255,046       1,577,242
  Transfers between funds................       (1,991,821)      (1,647,687)     (4,300,319)     (2,035,796)
  Redemptions............................         (975,564)        (700,428)       (775,556)       (634,936)
  Annuity benefits ......................                -                -               -               -
  Adjustments to maintain reserves.......              (13)             (83)            350              60
                                                ----------     ------------      ----------      ----------
      Net equity transactions............       (2,503,309)         183,189      (4,820,479)     (1,093,430)

                                                ----------     ------------      ----------      ----------
NET CHANGE IN CONTRACT OWNERS' EQUITY....       (2,698,430)        (874,277)     (1,183,252)       (699,266)

CONTRACT OWNERS' EQUITY BEGINNING
  OF PERIOD..............................        6,560,195        7,434,472       6,610,263       7,309,529
                                                ----------     ------------      ----------      ----------
CONTRACT OWNERS' EQUITY END OF PERIOD....    $   3,861,765        6,560,195       5,427,011       6,610,263
                                                ==========     ============      ==============  ==========
</TABLE>

                                                                     (Continued)


<PAGE>   15



NATIONWIDE VA SEPARATE ACCOUNT-B

STATEMENTS OF CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED
STATEMENTS OF OPERATIONS, CONTINUED

YEARS ENDED DECEMBER 31, 1999 AND 1998

<TABLE>
<CAPTION>

                                                           WPPVenCap                        WPSmCoGr
                                               -------------------------------   ----------------------------
                                                    1999              1998            1999            1998
                                               -------------     -------------   -------------   -------------
INVESTMENT ACTIVITY:
<S>                                           <C>                <C>             <C>             <C>
  Reinvested dividends ..................    $            -               -               -               -
  Mortality, expense and administration
    charges (note 2).....................           (11,527)        (10,924)       (125,563)       (136,302)
                                               ------------      ----------      ----------      ----------
    Net investment activity..............           (11,527)        (10,924)       (125,563)       (136,302)
                                               ------------      ----------      ----------      ----------
    Proceeds from mutual fund shares sold..       1,006,340       2,171,632       6,841,103       4,207,436

  Cost of mutual fund shares sold........          (858,818)     (2,299,785)     (6,977,394)     (3,696,720)
                                               ------------      ----------      ----------      ----------
    Realized gain (loss) on investments..           147,522        (128,153)       (136,291)        510,716
  Change in unrealized gain (loss)
    on investments.......................           314,974          98,230       4,724,714        (683,979)
                                               ------------      ----------      ----------      ----------
    Net gain (loss) on investments.......           462,496         (29,923)      4,588,423        (173,263)
                                               ------------      ----------      ----------      ----------
  Reinvested capital gains...............                 -               -         348,393               -
                                               ------------      ----------      ----------      ----------
      Net increase (decrease) in
        contract owners' equity
        resulting from operations........           450,969         (40,847)      4,811,253        (309,565)
                                               ------------      ----------      ----------      ----------
EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners......................            55,830         201,805         402,863       2,381,399
  Transfers between funds................           246,879         275,542         392,300       1,015,890
  Redemptions............................          (135,795)        (64,812)     (1,598,954)       (800,217)
  Annuity benefits ......................                 -               -               -               -
  Adjustments to maintain reserves.......                35               6             297             (45)
                                               ------------      ----------      ----------      ----------
      Net equity transactions............           166,949         412,541        (803,494)      2,597,027
                                               ------------      ----------      ----------      ----------

NET CHANGE IN CONTRACT OWNERS' EQUITY....           617,918         371,694       4,007,759       2,287,462

CONTRACT OWNERS' EQUITY BEGINNING
 OF PERIOD...............................           886,812         515,118      10,973,897       8,686,435
                                               ------------      ----------      ----------      ----------
CONTRACT OWNERS' EQUITY END OF PERIOD....    $    1,504,730         886,812      14,981,656      10,973,897
                                               ============      ==========      ==========      ==========
</TABLE>

See accompanying notes to financial statements.



<PAGE>   16
- --------------------------------------------------------------------------------

                        NATIONWIDE VA SEPARATE ACCOUNT-B

                          NOTES TO FINANCIAL STATEMENTS

                           DECEMBER 31, 1999 AND 1998




(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)

                American Century VP - American Century VP Balanced (ACVPBal)

                American Century VP - American Century VP Capital Appreciation
                  (ACVPCapAp)

                American Century VP - American Century VP Income & Growth
                  (ACVPIncGr)

                American Century VP - American Century VP International
                  (ACVPInt)

                American Century VP - American Century VP Value (ACVPValue)

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

                Dreyfus Stock Index Fund (DryStkIx)

              Portfolios of the Dreyfus Variable Investment Fund (Dreyfus VIF);

                Dreyfus VIF - Capital Appreciation Portfolio (DryCapAp)

                Dreyfus VIF - Growth and Income Portfolio (DryGrInc)

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

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

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

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


                                                                     (Continued)


<PAGE>   17


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

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

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

              Strong Opportunity Fund II, Inc. (StOpp2)

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

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

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

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

          At December 31, 1999, contract owners have invested in all of the
          above funds. The contract owners' equity is affected by the investment
          results of each fund, equity transactions by contract owners and
          certain contract expenses (see 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.

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



<PAGE>   18


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

     (c)  Security Valuation, Transactions and Related Investment Income

          The market value of the underlying mutual funds is based on the
          closing net asset value per share at December 31, 1999. 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.

     (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)  Calculation of Annuity Reserves

          Annuity reserves are computed for contracts in the variable payout
          stage according to industry standard mortality tables. The assumed
          investment return is 3.5 percent unless the annuitant elects
          otherwise, in which case the rate may vary from 3.5 percent to 7
          percent, as regulated by the laws of the respective states. The
          mortality risk is fully borne by the Company and may result in
          additional amounts being transferred into the Account by the Company
          to cover greater longevity of annuitants than expected. Conversely, if
          reserves exceed amounts required, transfers may be made to the
          Company.

(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.

                                                                     (Continued)

<PAGE>   19


                        NATIONWIDE VA SEPARATE ACCOUNT-B

                    NOTES TO FINANCIAL STATEMENTS, CONTINUED


(4)     COMPONENTS OF CONTRACT OWNERS' EQUITY

          The following is a summary of contract owners' equity at December 31,
          1999:

<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.................................       82,782          $ 15.354284       $ 1,271,058         8%
         Non-tax qualified.............................      189,028            15.354284         2,902,390         8%
      American Century VP -
      American Century VP Capital Appreciation:
         Tax qualified.................................       81,461            13.968271         1,137,869         62%
         Non-tax qualified.............................      180,077            13.968271         2,515,364         62%
      American Century VP -
      American Century VP Income & Growth:
         Tax qualified.................................       81,894            12.578672         1,030,118         16%
         Non-tax qualified.............................      175,785            12.578672         2,211,142         16%
      American Century VP -
      American Century VP International:
         Tax qualified.................................      308,447            24.650510         7,603,376         62%
         Non-tax qualified.............................      669,655            24.650510        16,507,337         62%
      American Century VP -
      American Century VP Value:
         Tax qualified.................................       45,365            12.719374           577,014         (2)%
         Non-tax qualified.............................      121,969            12.719374         1,551,369         (2)%
      The Dreyfus Socially Responsible
      Growth Fund, Inc.:
         Tax qualified.................................      132,996            23.591580         3,137,586         28%
         Non-tax qualified.............................      186,945            23.591580         4,410,328         28%
      Dreyfus Stock Index Fund:
         Tax qualified.................................      961,845            22.914747        22,040,435         19%
         Non-tax qualified.............................    1,695,985            22.914747        38,863,067         19%
      Dreyfus VIF - Capital Appreciation Portfolio:
         Tax qualified.................................      110,872            14.356471         1,591,731         10%
         Non-tax qualified.............................      249,980            14.356471         3,588,831         10%
      Dreyfus VIF - Growth and Income Portfolio:
         Tax qualified.................................      107,460            14.517630         1,560,065         15%
         Non-tax qualified.............................      159,751            14.517630         2,319,206         15%
      Fidelity VIP - Equity-Income Portfolio:
         Tax qualified.................................      635,675            15.949005        10,138,384          5%
         Non-tax qualified.............................    1,462,720            15.949005        23,328,929          5%
      Fidelity VIP - Growth Portfolio:
         Tax qualified.................................      597,032            25.054513        14,958,346         35%
         Non-tax qualified.............................    1,206,843            25.054513        30,236,864         35%
      Fidelity VIP - High Income Portfolio:
         Tax qualified.................................      817,781            12.783993        10,454,507          7%
         Non-tax qualified.............................    1,453,586            12.783993        18,582,633          7%
      Fidelity VIP - Overseas Portfolio:
         Tax qualified.................................      159,451            18.743279         2,988,635         41%
         Non-tax qualified.............................      275,154            18.743279         5,157,288         41%
      Fidelity VIP-II - Asset Manager Portfolio:
         Tax qualified.................................      212,828            16.279126         3,464,654          9%
         Non-tax qualified.............................      527,408            16.279126         8,585,741          9%

</TABLE>



<PAGE>   20


<TABLE>
<CAPTION>
                                                                                                                  ANNUAL
                                                              UNITS           UNIT VALUE                          RETURN*
                                                            --------          ----------                          -------
<S>                                                         <C>               <C>               <C>               <C>
      Fidelity VIP-II - Contrafund Portfolio:
         Tax qualified................................       451,477            22.675266        10,237,361         22%
         Non-tax qualified............................     1,056,444            22.675266        23,955,149         22%
      Fidelity VIP-III -
      Growth Opportunities Portfolio:
         Tax qualified................................       267,657            13.786395         3,690,025          3%
         Non-tax qualified............................     1,222,441            13.786395        16,853,054          3%
      Morgan Stanley -
      Emerging Markets Debt Portfolio:
         Tax qualified................................         4,911             8.822360            43,327         28%
         Non-tax qualified............................        16,937             8.822360           149,424         28%
      Nationwide SAT - Capital Appreciation Fund:
         Tax qualified................................       252,002            20.760238         5,231,621          3%
         Non-tax qualified............................       448,548            20.760238         9,311,963          3%
      Nationwide SAT - Government Bond Fund:
         Tax qualified................................       440,246            11.329778         4,987,889         (4)%
         Non-tax qualified............................       933,705            11.329778        10,578,670         (4)%
      Nationwide SAT - Money Market Fund:
         Tax qualified................................     3,422,604            11.482780        39,301,009          3%
         Non-tax qualified............................     4,992,397            11.482780        57,326,596          3%
      Nationwide SAT - Small Cap Value Fund:
         Tax qualified................................        38,232            10.734023           410,383         26%
         Non-tax qualified............................       103,753            10.734023         1,113,687         26%
      Nationwide SAT - Small Company Fund:
         Tax qualified................................       186,506            19.856438         3,703,345         42%
         Non-tax qualified............................       395,269            19.856438         7,848,634         42%
      Nationwide SAT - Total Return Fund:
         Tax qualified................................       298,326            18.207860         5,431,878          5%
         Non-tax qualified............................       477,503            18.207860         8,694,308          5%
      Neuberger & Berman AMT - Growth Portfolio:
         Tax qualified................................        88,327            22.462268         1,984,025         48%
         Non-tax qualified............................       216,935            22.462268         4,872,852         48%
      Neuberger & Berman AMT - Guardian Portfolio:
         Tax qualified................................        56,195            10.503255           590,230         13%
         Non-tax qualified............................       109,084            10.503255         1,145,737         13%
      Neuberger & Berman AMT -
      Limited Maturity Bond Portfolio:
         Tax qualified................................       163,757            11.049212         1,809,386          0%
         Non-tax qualified............................       337,696            11.049212         3,731,275          0%
      Neuberger & Berman AMT - Partners Portfolio:
         Tax qualified................................       232,129            17.216794         3,996,517          6%
         Non-tax qualified............................       524,280            17.216794         9,026,421          6%
      Oppenheimer VAF - Bond Fund:
         Tax qualified................................       186,021            11.316334         2,105,076         (3)%
         Non-tax qualified............................       564,545            11.316334         6,388,580         (3)%
      Oppenheimer VAF - Global Securities Fund:
         Tax qualified................................       159,473            23.791512         3,794,104         56%
         Non-tax qualified............................       295,526            23.791512         7,031,010         56%

</TABLE>

                                                                     (Continued)



<PAGE>   21



                        NATIONWIDE VA SEPARATE ACCOUNT-B

                    NOTES TO FINANCIAL STATEMENTS, CONTINUED


<TABLE>
<CAPTION>
                                                                                                                  ANNUAL
                                                              UNITS           UNIT VALUE                          RETURN*
                                                            --------          ----------                          -------
<S>                                                         <C>               <C>               <C>               <C>
      Oppenheimer VAF - Growth Fund:
         Tax qualified................................      234,519            17.777418         4,169,142         40%
         Non-tax qualified............................       334,271            17.777418         5,942,475         40%
      Oppenheimer VAF - Multiple Strategies Fund:
         Tax qualified................................        79,147            14.888567         1,178,385         10%
         Non-tax qualified............................       274,831            14.888567         4,091,840         10%
      Strong Opportunity Fund II, Inc.:
         Tax qualified................................       134,958            20.820776         2,809,930         33%
         Non-tax qualified............................       389,494            20.820776         8,109,567         33%
      Strong VIF - Strong Discovery Fund II:
         Tax qualified................................        29,325            11.900815           348,991          4%
         Non-tax qualified............................        68,288            11.900815           812,683          4%
      Strong VIF -
      Strong International Stock Fund II:
         Tax qualified................................        39,778            15.437256           614,063         84%
         Non-tax qualified............................       104,813            15.437256         1,618,025         84%
      Van Eck WIT - Worldwide Bond Fund:
         Tax qualified................................        50,966            10.378690           528,960         (9)%
         Non-tax qualified............................        95,952            10.378690           995,856         (9)%
      Van Eck WIT -
      Worldwide Emerging Markets Fund:
         Tax qualified................................        62,813            11.248273           706,538         97%
         Non-tax qualified............................       163,791            11.248273         1,842,366         97%
      Van Eck WIT - Worldwide Hard Assets Fund:
         Tax qualified................................        36,070             7.964538           287,281         19%
         Non-tax qualified............................        83,623             7.964538           666,019         19%
      Van Kampen LIT-
      Morgan Stanley Real Estate Securities Portfolio:
         Tax qualified................................        77,061            13.529402         1,042,589         (5)%
         Non-tax qualified............................       208,374            13.529402         2,819,176         (5)%
      Warburg Pincus Trust -
      International Equity Portfolio:
         Tax qualified................................       105,810            15.803207         1,672,137         51%
         Non-tax qualified............................       237,602            15.803207         3,754,874         51%
      Warburg Pincus Trust -
      Post Venture Capital Portfolio:
         Tax qualified................................        20,260            19.199834           388,989         61%
         Non-tax qualified............................        58,112            19.199834         1,115,741         61%
      Warburg Pincus Trust -
      Small Company Growth Portfolio:
         Tax qualified................................       179,183            20.420490         3,659,005         67%
         Non-tax qualified............................       554,475            20.420490        11,322,651         67%
                                                            ========            =========

      Reserve for annuity contracts in payout phase:
         Tax qualified ...............................                                               68,791
         Non-tax qualified ...........................                                               48,622
                                                                                                -----------

                                                                                              $ 558,672,499
                                                                                                ===========
</TABLE>


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

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




<PAGE>   68

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





Columbus, Ohio
January 28, 2000
<PAGE>   2


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

                                 Balance Sheets

                   ($000's omitted, except per share amounts)


<TABLE>
<CAPTION>
                                                                                                 December 31,
                                                                                        -------------------------------
                                         Assets                                              1999            1998
                                         ------                                         --------------- ---------------
<S>                                                                                       <C>            <C>
Investments:
  Securities available-for-sale, at fair value:
    Fixed maturity securities                                                             $ 1,051,556    $    904,946
    Equity securities                                                                           5,659          20,853
  Mortgage loans on real estate, net                                                          330,068         268,894
  Real estate, net                                                                              2,200           2,250
  Policy loans                                                                                    465             332
  Short-term investments                                                                          706           2,277
                                                                                        --------------- ---------------
                                                                                            1,390,654       1,199,552
                                                                                        --------------- ---------------

Cash                                                                                            4,280               2
Accrued investment income                                                                      13,906          11,645
Deferred policy acquisition costs                                                              92,025          53,007
Reinsurance receivable from affiliate                                                          91,667               -
Other assets                                                                                   42,851          41,542
Assets held in separate accounts                                                            2,127,080       1,533,690
                                                                                        --------------- ---------------
                                                                                          $ 3,762,463     $ 2,839,438
                                                                                        =============== ===============

                          Liabilities and Shareholder's Equity
                          ------------------------------------
Future policy benefits and claims                                                         $ 1,480,807     $ 1,163,829
Other liabilities                                                                              41,308          25,933
Liabilities related to separate accounts                                                    2,127,080       1,533,690
                                                                                        --------------- ---------------
                                                                                            3,649,195       2,723,452
                                                                                        --------------- ---------------

Commitments and contingencies (notes 8 and 12)

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                                                                            59,536          50,331
  Accumulated other comprehensive income                                                       (1,868)         10,055
                                                                                        --------------- ---------------
                                                                                              113,268         115,986
                                                                                        --------------- ---------------
                                                                                          $ 3,762,463     $ 2,839,438
                                                                                        =============== ===============
</TABLE>


See accompanying notes to financial statements.

<PAGE>   3


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

                              Statements of Income

                                ($000's omitted)


<TABLE>
<CAPTION>
                                                                                        Years ended December 31,
                                                                              ---------------------------------------------
                                                                                  1999            1998           1997
                                                                              -------------   -------------  --------------

<S>                                                                              <C>          <C>            <C>
Revenues:
  Policy charges                                                                 $44,793         $28,549        $11,244
  Life insurance premiums                                                            292              63            363
  Net investment income                                                           13,959          11,314         11,577
  Realized gains (losses) on investments                                           5,208             696           (246)
  Other income                                                                     1,059           1,165          1,057
                                                                              -------------   -------------  --------------
                                                                                  65,311          41,787         23,995
                                                                              -------------   -------------  --------------
Benefits and expenses:
  Interest credited to policyholder account balances                               8,548           4,881          3,948
  Other benefits and claims                                                        5,210           1,586            433
  Amortization of deferred policy acquisition costs                               13,592           4,348          1,402
  Other operating expenses                                                        24,185           8,952          1,860
                                                                              -------------   -------------  --------------
                                                                                  51,535          19,767          7,643
                                                                              -------------   -------------  --------------

    Income before federal income tax expense                                      13,776          22,020         16,352

Federal income tax expense                                                         4,571           7,501          5,749
                                                                              -------------   -------------  --------------

    Net income                                                                   $ 9,205         $14,519        $10,603
                                                                              =============   =============  ==============
</TABLE>


See accompanying notes to financial 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, 1999, 1998 and 1997
                                ($000's omitted)



<TABLE>
<CAPTION>
                                                                                            Accumulated
                                                           Additional                          other             Total
                                              Common         paid-in        Retained       comprehensive     shareholder's
                                               stock         capital        earnings           income            equity
                                            ------------  --------------  --------------  -----------------  ---------------

<S>                                            <C>           <C>              <C>               <C>             <C>
December 31, 1996                              $2,640        $52,960          $25,209           $ 3,228         $ 84,037

Comprehensive income:
  Net income                                        -              -           10,603                 -           10,603
  Net unrealized gains on securities
    available-for-sale arising during the year      -              -                -             3,940            3,940
                                                                                                             ---------------
  Total comprehensive income                                                                                      14,543
                                            ------------  --------------  --------------  -----------------  ---------------
December 31, 1997                               2,640         52,960           35,812             7,168           98,580

Comprehensive income:
  Net income                                        -              -           14,519                 -           14,519
  Net unrealized gains on securities
    available-for-sale arising during the year      -              -                -             2,887            2,887
                                                                                                             ---------------
  Total comprehensive income                                                                                      17,406
                                            ------------  --------------  --------------  -----------------  ---------------
December 31, 1998                               2,640         52,960           50,331            10,055          115,986

Comprehensive income:
  Net income                                        -              -            9,205                 -            9,205
  Net unrealized losses on securities
    available-for-sale arising during the year      -              -                -           (11,923)         (11,923)
                                                                                                             ---------------
  Total comprehensive income                                                                                      (2,718)
                                            ------------  --------------  --------------  -----------------  ---------------
December 31, 1999                              $2,640        $52,960          $59,536           $(1,868)        $113,268
                                            ============  ==============  ==============  =================  ===============
</TABLE>


See accompanying notes to financial statements.

<PAGE>   5


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

                            Statements of Cash Flows

                                ($000's omitted)

<TABLE>
<CAPTION>
                                                                                           Years ended December 31,
                                                                                ----------------------------------------------
                                                                                    1999           1998             1997
                                                                                ------------- ---------------- ---------------
<S>                                                                               <C>             <C>             <C>
Cash flows from operating activities:
  Net income                                                                      $    9,205      $  14,519       $  10,603
  Adjustments to reconcile net income to net cash provided by
    operating activities:
      Interest credited to policyholder account balances                               8,548          4,881           3,948
      Capitalization of deferred policy acquisition costs                            (33,965)       (29,216)        (20,099)
      Amortization of deferred policy acquisition costs                               13,592          4,348           1,402
      Amortization and depreciation                                                    1,351           (479)            250
      Realized (gains) losses on invested assets, net                                 (5,208)          (696)            246
      Increase in accrued investment income                                           (2,261)          (867)         (1,589)
      Increase in policy liabilities and funds withheld
        on coinsurance agreement with affiliate                                      160,246        139,991         228,898
      Other, net                                                                      20,486        (29,802)         14,370
                                                                                ------------- ---------------- ---------------
          Net cash provided by operating activities                                  171,994        102,679         238,029
                                                                                ------------- ---------------- ---------------

Cash flows from investing activities:
  Proceeds from maturity of securities available-for-sale                            137,210        117,228          95,366
  Proceeds from sale of securities available-for-sale                                 73,864         17,403          30,431
  Proceeds from repayments of mortgage loans on real estate                           32,397         28,180          15,199
  Proceeds from sale of real estate                                                        -            707               -
  Proceeds from repayments of policy loans                                               109             99              67
  Cost of securities available-for-sale acquired                                    (375,642)      (242,516)       (267,899)
  Cost of mortgage loans on real estate acquired                                     (93,500)       (78,180)        (84,736)
  Cost of real estate acquired                                                             -             (3)            (13)
  Policy loans issued                                                                   (242)          (216)           (155)
  Short-term investments, net                                                          1,571         16,691         (18,476)
                                                                                ------------- ---------------- ---------------
          Net cash used in investing activities                                     (224,233)      (140,607)       (230,216)
                                                                                ------------- ---------------- ---------------

Cash flows from financing activities:
  Increase in investment product and universal life insurance
    product account balances                                                         192,893         74,828           6,952
  Decrease in investment product and universal life insurance
    product account balances                                                        (136,376)       (42,061)        (13,898)
                                                                                ------------- ---------------- ---------------
          Net cash provided by (used in) financing activities                         56,517         32,767          (6,946)
                                                                                ------------- ---------------- ---------------

Net increase (decrease) in cash                                                        4,278         (5,161)            867

Cash, beginning of year                                                                    2          5,163           4,296
Cash, end of year                                                                $     4,280   $          2     $     5,163
                                                                                ============= ================ ===============
</TABLE>


See accompanying notes to financial statements.


<PAGE>   6



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

                          Notes to Financial Statements

                        December 31, 1999, 1998 and 1997
                                ($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 provides long-term savings and retirement products,
         including variable annuities, fixed annuities and life insurance.

(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 accumulated other comprehensive income in
              shareholder's equity. The adjustment to deferred policy
              acquisition costs represents the change in amortization of
              deferred policy acquisition costs that would have been required as
              a charge or credit to operations had such unrealized amounts been
              realized. The Company has no fixed maturity securities classified
              as held-to-maturity or trading as of December 31, 1999 or 1998.




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

              TRADITIONAL LIFE INSURANCE PRODUCTS: Traditional life insurance
              products include those products with fixed and guaranteed premiums
              and benefits and consist primarily of 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. The average interest rate credited on investment product
              policy reserves was 4.5%, 5.1% and 5.1% for the years ended
              December 31, 1999, 1998 and 1997, respectively.

         (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)  RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

              In March 1998, The American Institute of Certified Public
              Accountant's Accounting Standards Executive Committee issued
              Statement of Position (SOP) 98-1, "Accounting for the Costs of
              Computer Software Developed or Obtained for Internal Use." The
              SOP, which has been adopted prospectively as of January 1, 1999,
              requires the capitalization of certain costs incurred in
              connection with developing or obtaining internal use software.
              Prior to the adoption of SOP 98-1, the Company expensed internal
              use software related costs as incurred. The effect of adopting the
              SOP was to increase net income for 1999 by $431.

              In June 1998, the Financial Accounting Standards Board (FASB)
              issued Statement No. 133, "Accounting for Derivative Instruments
              and Hedging Activities" (FAS 133). FAS 133 establishes accounting
              and reporting standards for derivative instruments and for hedging
              activities. Contracts that contain embedded derivatives, such as
              certain investment and insurance contracts, are also addressed by
              the Statement. FAS 133 requires that an entity recognize all
              derivatives as either assets or liabilities in the statement of
              financial position and measure those instruments at fair value. In
              July 1999 the FASB issued Statement No. 137 which delayed the
              effective date of FAS 133 to fiscal years beginning after June 15,
              2000. The Company plans to adopt this Statement in first quarter
              2001 and is currently evaluating the impact on results of
              operations and financial condition.


         (i)  RECLASSIFICATION

              Certain items in the 1998 and 1997 financial statements have been
              reclassified to conform to the 1999 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, 1999 and
         1998 were:

<TABLE>
<CAPTION>
                                                                                     Gross         Gross
                                                                    Amortized     unrealized    unrealized     Estimated
                                                                      cost           gains        losses       fair value
                                                                 --------------- ------------- ------------- ---------------
<S>                                                               <C>              <C>          <C>           <C>
             December 31, 1999:
               Fixed maturity securities:
                 U.S. Treasury securities and obligations of U.S.
                   government corporations and agencies           $     36,717     $       2    $  (1,198)    $     35,521
                 Obligations of states and political subdivisions          302             -           (7)             295
                 Debt securities issued by foreign governments           2,256             2          (22)           2,236
                 Corporate securities                                  773,869         2,208      (13,367)         762,710
                 Mortgage-backed securities                            252,668         1,001       (2,875)         250,794
                                                                 --------------- ------------- ------------- ---------------
                     Total fixed maturity securities                 1,065,812         3,213      (17,469)       1,051,556
               Equity securities                                         1,990         3,669            -            5,659
                                                                 --------------- ------------- ------------- ---------------
                                                                    $1,067,802        $6,882     $(17,469)      $1,057,215
                                                                 ===========================================================

             December 31, 1998:
               Fixed maturity securities:
                 U.S. Treasury securities and obligations of U.S.
                   government corporations and agencies              $  15,577      $    232      $   (11)       $  15,798
                 Obligations of states and political subdivisions          332             1            -              333
                 Debt securities issued by foreign governments           4,015            23            -            4,038
                 Corporate securities                                  602,925        15,446         (358)         618,013
                 Mortgage-backed securities                            261,225         5,605          (66)         266,764
                                                                 --------------- ------------- ------------- ---------------
                     Total fixed maturity securities                   884,074        21,307         (435)         904,946
               Equity securities                                        15,323         5,530            -           20,853
                                                                 --------------- ------------- ------------- ---------------
                                                                      $899,397       $26,837        $(435)        $925,799
                                                                 =============== ============= ============= ===============
</TABLE>

         The amortized cost and estimated fair value of fixed maturity
         securities available-for-sale as of December 31, 1999, by expected
         maturity, are shown below. Expected maturities will differ from
         contractual maturities because borrowers may have the right to call or
         prepay obligations with or without call or prepayment penalties.

<TABLE>
<CAPTION>
                                                                                   Amortized     Estimated
                                                                                     cost       fair value
                                                                                 ------------ ---------------
<S>                                                                              <C>           <C>
             Fixed maturity securities available-for-sale:
               Due in one year or less                                           $    50,029   $    49,799
               Due after one year through five years                                 399,476       393,204
               Due after five years through ten years                                331,022       326,616
               Due after ten years                                                   285,285       281,937
                                                                                 ------------ ---------------
                                                                                  $1,065,812    $1,051,556
                                                                                 ============ ===============
</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 (losses) on securities
         available-for-sale, net, were as follows as of December 31:

<TABLE>
<CAPTION>
                                                                                     1999          1998
                                                                                 ------------- --------------

<S>                                                                                <C>            <C>
             Gross unrealized gains (losses)                                       $(10,587)      $26,402
             Adjustment to deferred policy acquisition costs                          7,714       (10,933)
             Deferred federal income tax                                              1,006        (5,414)
                                                                                 ------------- --------------
                                                                                  $  (1,868)      $10,055
                                                                                 ============= ==============
</TABLE>

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

<TABLE>
<CAPTION>
                                                                              1999          1998          1997
                                                                          ------------- ------------- -------------
<S>                                                                        <C>             <C>          <C>
            Securities available-for-sale:
              Fixed maturity securities                                    $ (35,128)      $ 3,922      $  9,177
              Equity securities                                               (1,861)        2,467         1,663
                                                                          ------------- ------------- -------------
                                                                           $ (36,989)      $ 6,389       $10,840
                                                                          ============= ============= =============
</TABLE>

         Proceeds from the sale of securities available-for-sale during 1999,
         1998 and 1997 were $73,864, $17,403 and $30,431, respectively. During
         1999, gross gains of $297 ($509 and $825 in 1998 and 1997,
         respectively) and gross losses of $37 (none and $1,124 in 1998 and
         1997, respectively) were realized on those sales. See note 10.

         The Company has no investments which were non-income producing for the
         twelve month periods preceding December 31, 1999 and 1998.

         Real estate is presented at cost less accumulated depreciation of $155
         as of December 31, 1999 ($105 as of December 31, 1998). There was no
         valuation allowance as of December 31, 1999 or 1998.

         The recorded investment of mortgage loans on real estate considered to
         be impaired as of December 31, 1999 was $881 ($890 as of December 31,
         1998). No valuation allowance has been recorded for these loans as of
         December 31, 1999 or 1998. During 1999, the average recorded investment
         in impaired mortgage loans on real estate was approximately $885 ($178
         in 1998) and there was no interest income recognized on those loans.
         Interest income recognized on impaired loans was $15 in 1998, which is
         equal to interest income recognized using a cash-basis method of income
         recognition.

         The valuation allowance account for mortgage loans on real estate was
         $750 for the year ended December 31, 1999 and remains unchanged from
         the previous two years.

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

<TABLE>
<CAPTION>
                                                                           1999         1998        1997
                                                                        ------------ ----------- -----------
<S>                                                                       <C>          <C>         <C>
             Gross investment income:
               Securities available-for-sale:
                 Fixed maturity securities                                $66,160      $56,398     $53,491
                 Equity securities                                              -            -         375
               Mortgage loans on real estate                               23,475       21,124      14,862
               Real estate                                                    413          379         318
               Short-term investments                                       1,580        1,361         899
               Other                                                          334          178          90
                                                                        ------------ ----------- -----------
                   Total investment income                                 91,962       79,440      70,035
             Less:
               Investment expenses                                          2,040        1,773       1,386
               Net investment income ceded (note 11)                       75,963       66,353      57,072
                                                                        ------------ ----------- -----------
                   Net investment income                                  $13,959      $11,314     $11,577
                                                                        ============ =========== ===========
</TABLE>

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

                    Notes to Financial Statements, Continued

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

<TABLE>
<CAPTION>
                                                                           1999         1998        1997
                                                                        ------------ ----------- ------------

<S>                                                                     <C>             <C>         <C>
             Fixed maturity securities available-for-sale               $    260        $ 509       $(299)
             Mortgage loans on real estate                                     7            -          53
             Real estate and other                                         4,941          187           -
                                                                        ------------ ----------- ------------
                                                                        $  5,208        $ 696       $(246)
                                                                        ============ =========== ============
</TABLE>

         Fixed maturity securities with an amortized cost of $3,540 and $3,562
         as of December 31, 1999 and 1998, respectively, were on deposit with
         various regulatory agencies as required by law.

(4)      DERIVATIVE FINANCIAL INSTRUMENTS

         The Company uses derivative financial instruments, principally interest
         rate swaps, interest rate futures contracts and foreign currency swaps,
         to manage market risk exposures associated with changes in interest
         rates and foreign currency exchange rates. Provided they meet specific
         criteria, interest rate swaps and futures are considered hedges and are
         accounted for under the accrual method and deferral method,
         respectively. The Company has no significant derivative positions that
         are not considered hedges.

         Interest rate swaps are primarily used to convert specific investment
         securities from a fixed-rate to a floating-rate basis. Amounts
         receivable or payable under these agreements are recognized as an
         adjustment to net investment income consistent with the nature of the
         hedged item. The changes in fair value of the interest rate swap
         agreements are not recognized on the balance sheet, except for interest
         rate swaps designated as hedges of fixed maturity securities
         available-for-sale, for which changes in fair values are reported in
         accumulated other comprehensive income.

         Interest rate futures contracts are primarily used to hedge the risk of
         adverse interest rate changes related to the Company's mortgage loan
         commitments and anticipated purchases of fixed rate investments. Gains
         and losses are deferred and, at the time of closing, reflected as an
         adjustment to the carrying value of the related mortgage loans or
         investments. The carrying value adjustments are amortized into net
         investment income over the life of the related mortgage loans or
         investments.

         Foreign currency swaps are used to convert cash flows from specific
         investments denominated in foreign currencies into U.S. dollars at
         specified exchange rates. Gains and losses on foreign currency swaps
         are recorded in earnings based on the related spot foreign exchange
         rate at the end of the reporting period. Gains and losses on these
         contracts offset those recorded as a result of translating the hedged
         foreign currency denominated investments to U.S. dollars.

         The following table summarizes the notional amount of derivative
         financial instruments classified as hedges outstanding as of December
         31, 1999. Prior to 1999 the Company's activities in derivatives were
         not significant.



<TABLE>
<CAPTION>
            Interest rate swaps
<S>                                                                          <C>
               Pay fixed/receive variable rate swaps hedging investments     $    1,585

            Foreign currency swaps
               Hedging foreign currency denominated investments              $    1,420

            Interest rate futures contracts                                  $    2,483
</TABLE>

<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 tax effects of temporary differences that give rise to significant
         components of the net deferred tax asset as of December 31, 1999 and
         1998 are as follows:

<TABLE>
<CAPTION>
                                                                               1999          1998
                                                                            ------------  ------------
<S>                                                                          <C>          <C>
             Deferred tax assets:
               Future policy benefits                                        $ 17,454     $  16,670
               Liabilities in separate accounts                                15,603        12,477
               Fixed maturity securities                                        3,905             -
               Mortgage loans on real estate and real estate                      266           263
                                                                            ------------  ------------
                 Total gross deferred tax assets                               37,228        29,410
                                                                            ------------  ------------

             Deferred tax liabilities:
               Fixed maturity securities                                            -         8,669
               Deferred policy acquisition costs                               15,624         8,103
               Equity securities                                                1,284         1,935
               Other                                                           13,799        10,422
                                                                            ------------  ------------
                 Total gross deferred tax liabilities                          30,707        29,129
                                                                            ------------  ------------
                  Net deferred tax asset                                     $  6,521     $     281
                                                                            ============  ============
</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, 1999, 1998 and 1997 based on its analysis of future
         deductible amounts.

         The Company's current federal income tax liability was $1,860 and
         $1,522 as of December 31, 1999 and 1998, respectively.

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

<TABLE>
<CAPTION>
                                                                           1999         1998        1997
                                                                        ------------ ----------- ------------

<S>                                                                      <C>           <C>          <C>
             Currently payable                                           $  4,391      $10,014      $2,458
             Deferred tax expense (benefit)                                   180       (2,513)      3,291
                                                                        ------------ ----------- ------------
                                                                         $  4,571     $  7,501      $5,749
                                                                        ============ =========== ============
</TABLE>

         Total federal income tax expense for the years ended December 31, 1999,
         1998 and 1997 differs from the amount computed by applying the U.S.
         federal income tax rate to income before tax as follows:

<TABLE>
<CAPTION>
                                                              1999                   1998                   1997
                                                       --------------------   --------------------   --------------------
                                                         Amount       %         Amount       %         Amount       %
                                                       --------------------   --------------------   --------------------

<S>                                                       <C>        <C>         <C>        <C>         <C>        <C>
             Computed (expected) tax expense              $4,822     35.0        $7,707     35.0        $5,723     35.0
             Tax exempt interest and dividends
                received deduction                          (255)    (1.8)         (223)    (1.0)            -      -
             Other, net                                        4      -              17      0.1            26     (0.2)
                                                       ----------- --------   ----------- --------   ----------- --------
                   Total (effective rate of each year)    $4,571     33.2        $7,501     34.1        $5,749     35.2
                                                       =========== ========   =========== ========   =========== ========
</TABLE>

         Total federal income tax paid was $4,053, $9,298 and $9,566 during the
         years ended December 31, 1999, 1998 and 1997, respectively.

<PAGE>   13

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

                    Notes to Financial Statements, Continued


(6)      COMPREHENSIVE INCOME

         Comprehensive Income includes net income as well as certain items that
         are reported directly within separate components of shareholder's
         equity that bypass net income. Currently, the Company's only component
         of Other Comprehensive Income is unrealized gains (losses) on
         securities available-for-sale. The related before and after federal tax
         amounts are as follows:

<TABLE>
<CAPTION>
                                                                           1999            1998           1997
                                                                       -------------   -------------  --------------

<S>                                                                      <C>               <C>            <C>
             Unrealized gains (losses) on securities available-for-sale
                arising during the period:
                Gross                                                    $ (36,729)        $ 6,898        $10,541
                Adjustment to deferred policy acquisition costs             18,645          (1,947)        (4,778)
                Related federal income tax (expense) benefit                 6,330          (1,733)        (2,017)
                                                                       -------------   -------------  --------------
                   Net                                                     (11,754)          3,218          3,746
                                                                       -------------   -------------  --------------

             Reclassification adjustment for net (gains) losses on
                securities available-for-sale realized during the
             period:
                Gross                                                         (260)           (509)           299
                Related federal income tax expense (benefit)                    91             178           (105)
                                                                       -------------   -------------  --------------
                   Net                                                        (169)           (331)           194
                                                                       -------------   -------------  --------------
             Total Other Comprehensive Income                            $ (11,923)        $ 2,887        $ 3,940
                                                                       =============   =============  ==============
</TABLE>

(7)      FAIR VALUE OF FINANCIAL INSTRUMENTS

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

         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.

<PAGE>   14
                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
        (a wholly owned subsidiary of Nationwide Life Insurance Company)

                    Notes to Financial Statements, Continued


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

              FIXED MATURITY AND EQUITY SECURITIES: The fair value for fixed
              maturity securities is based on quoted market prices, where
              available. For fixed maturity securities not actively traded, fair
              value is estimated using values obtained from independent pricing
              services or, in the case of private placements, is estimated by
              discounting expected future cash flows using a current market rate
              applicable to the yield, credit quality and maturity of the
              investments. The fair value for equity securities is based on
              quoted market prices. The carrying amount and fair value for fixed
              maturity and equity securities exclude the fair value of
              derivatives contracts designated as hedges of fixed maturity and
              equity securities.

              MORTGAGE LOANS ON REAL ESTATE: 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 is net of certain surrender
              charges.

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

              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 fair value because of the short-term nature of such
              commitments. See note 8.

              FUTURES CONTRACTS: The fair value for futures contracts is based
              on quoted market prices.

              INTEREST RATE AND FOREIGN CURRENCY SWAPS: The fair value for
              interest rate and foreign currency swaps are calculated with
              pricing models using current rate assumptions.

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

                    Notes to Financial Statements, Continued



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

<TABLE>
<CAPTION>
                                                                        1999                              1998
                                                           -------------------------------   -------------------------------
                                                              Carrying       Estimated          Carrying       Estimated
                                                               amount        fair value          amount        fair value
                                                           --------------  --------------    --------------  --------------
<S>                                                        <C>             <C>                <C>             <C>
              Assets:
                Investments:
                  Securities available-for-sale:
                    Fixed maturity securities              $  1,051,556    $  1,051,556       $   904,946     $   904,946
                    Equity securities                             5,659           5,659            20,853          20,853
                  Mortgage loans on real estate, net            330,068         324,610           268,894         276,387
                  Policy loans                                      465             465               332             332
                  Short-term investments                            706             706             2,277           2,277
                Cash                                              4,280           4,280                 2               2
                Assets held in separate accounts              2,127,080       2,127,080         1,533,690       1,533,690

              Liabilities:
                Investment contracts                         (1,335,787)     (1,283,459)       (1,153,930)     (1,113,584)
                Policy reserves on life insurance contracts    (145,020)       (145,370)           (9,899)        (10,517)
                Liabilities related to separate accounts     (2,127,080)     (2,082,541)       (1,533,690)     (1,501,255)

              Derivative financial instruments:
                Interest rate swaps hedging assets                  109             109                 -               -
                Foreign currency swaps                              (18)            (18)                -               -
                Futures contracts                                    21              21                 -               -
</TABLE>

(8)      RISK DISCLOSURES

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

         CREDIT RISK: The risk that issuers of securities owned by the Company
         or mortgagors on mortgage loans on real estate owned by the Company
         will default or that other parties 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.

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

         LEGAL/REGULATORY RISK: The risk that changes in the legal or regulatory
         environment in which an insurer operates will result in increased
         competition, reduced demand for a company's products, or create
         additional expenses not anticipated by the insurer in pricing its
         products. The Company mitigates this risk by 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.

         FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK: The Company is a
         party to financial instruments with off-balance-sheet risk in the
         normal course of business through management of its investment
         portfolio. These financial instruments include commitments to extend
         credit in the form of loans and derivative financial instruments. These
         instruments involve, to varying degrees, elements of credit risk in
         excess of amounts recognized on the balance sheets.

<PAGE>   16
                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
        (a wholly owned subsidiary of Nationwide Life Insurance Company)

                    Notes to Financial Statements, Continued

         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 $10,039 extending into
         2000 were outstanding as of December 31, 1999.

         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 30% (33% in 1998) in any geographic area and no more than 5% (6%
         in 1998) with any one borrower as of December 31, 1999. As of December
         31, 1999 22% (36% in 1998) of the remaining principal balance of the
         Company's commercial mortgage loan portfolio financed apartment
         building properties.

(9)      PENSION PLAN AND POSTRETIREMENT BENEFITS OTHER THAN PENSIONS

         The Company is a participant, together with other affiliated companies,
         in a pension plan covering all employees who have completed at least
         one year of service. The Company funds pension costs accrued for direct
         employees plus an allocation of pension costs accrued for employees of
         affiliates whose work efforts benefit the Company. Assets of the
         Retirement Plan are invested in group annuity contracts of NLIC.

         Pension costs charged to operations by the Company during the years
         ended December 31, 1999, 1998 and 1997 were $127, $235 and $257,
         respectively.

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

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

         The Company's accrued postretirement benefit expense as of December 31,
         1999 and 1998 was $1,040 and $1,008, respectively, and the net periodic
         postretirement benefit cost (NPPBC) for 1999, 1998 and 1997 was $177,
         $130 and $94, respectively.


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

                    Notes to Financial Statements, Continued



         Information regarding the funded status of the pension plan as a whole
         and the postretirement life and health care benefit plan as a whole as
         of December 31, 1999 and 1998 follows:

<TABLE>
<CAPTION>
                                                                             Pension Benefits          Postretirement Benefits
                                                                        ---------------------------   ---------------------------
                                                                            1999          1998            1999          1998
                                                                        ------------- -------------   ------------- -------------

<S>                                                                       <C>          <C>            <C>           <C>
              Change in benefit obligation:
              Benefit obligation at beginning of year                     $2,185,000   $ 2,033,800    $    270,100  $    237,900
              Service cost                                                    80,000        87,600          14,200         9,800
              Interest cost                                                  109,900       123,400          17,600        15,400
              Actuarial (gain) loss                                          (95,000)      123,200         (64,400)       15,600
              Plan settlement in 1999/curtailment in 1998                   (396,100)     (107,200)            -             -
              Benefits paid                                                  (72,400)      (75,800)        (11,000)       (8,600)
              Acquired companies                                                 -             -            13,300           -
                                                                        ------------- -------------   ------------- -------------
              Benefit obligation at end of year                            1,811,400     2,185,000         239,800       270,100
                                                                        ------------- -------------   ------------- -------------

              Change in plan assets:
              Fair value of plan assets at beginning of year               2,541,900     2,212,900          77,900        69,200
              Actual return on plan assets                                   161,800       300,700           3,500         5,000
              Employer contribution                                           12,400       104,100          20,900        12,100
              Plan settlement                                               (396,100)          -               -             -

              Benefits paid                                                  (72,400)      (75,800)        (11,000)       (8,400)
                                                                        ------------- -------------   ------------- -------------
              Fair value of plan assets at end of year                     2,247,600     2,541,900          91,300        77,900
                                                                        ------------- -------------   ------------- -------------

              Funded status                                                  436,200       356,900        (148,500)     (192,200)
              Unrecognized prior service cost                                 28,200        31,500             -             -
              Unrecognized net (gains) losses                               (402,000)     (345,700)        (46,700)       16,000
              Unrecognized net (asset) obligation at transition               (7,700)      (11,000)          1,100         1,300
                                                                        ------------- -------------   ------------- -------------
              Prepaid (accrued) benefit cost                            $     54,700  $     31,700     $  (194,100)  $  (174,900)
                                                                        ============= =============   ============= =============
</TABLE>

         Basis for measurements, funded status of the pension plan and
         postretirement life and health care benefit plan:

<TABLE>
<CAPTION>
                                                                             Pension Benefits          Postretirement Benefits
                                                                        ---------------------------   ---------------------------
                                                                            1999          1998            1999          1998
                                                                        ------------- -------------   ------------- -------------

<S>                                                                        <C>           <C>              <C>           <C>
              Weighted average discount rate                               7.00%         5.50%            7.80%         6.65%
              Rate of increase in future compensation levels               5.25%         3.75%             -             -
              Assumed health care cost trend rate:
                    Initial rate                                             -             -             15.00%        15.00%
                    Ultimate rate                                            -             -              5.50%         8.00%
                    Uniform declining period                                 -             -              5 Years     15 Years
</TABLE>

         The net periodic pension cost for the pension plan as a whole for the
         years ended December 31, 1999, 1998 and 1997 follows:

<TABLE>
<CAPTION>
                                                                                     1999           1998            1997
                                                                                 -------------  --------------  --------------

<S>                                                                               <C>            <C>             <C>
              Service cost (benefits earned during the period)                    $   80,000     $   87,600      $   77,300
              Interest cost on projected benefit obligation                          109,900        123,400         118,600
              Expected return on plan assets                                        (160,300)      (159,000)       (139,000)
              Recognized gains                                                        (9,100)        (3,800)              -
              Amortization of prior service cost                                       3,200          3,200           3,200
              Amortization of unrecognized transition obligation (asset)              (1,400)         4,200           4,200
                                                                                 -------------  --------------  --------------
                                                                                  $   22,300     $   55,600      $   64,300
                                                                                 =============  ==============  ==============
</TABLE>

<PAGE>   18
                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
        (a wholly owned subsidiary of Nationwide Life Insurance Company)

                    Notes to Financial Statements, Continued

         Effective December 31, 1998, Wausau Service Corporation (WSC) ended its
         affiliation with Nationwide Insurance and employees of WSC ended
         participation in the plan. A curtailment gain of $67,100 resulted
         (consisting of a $107,200 reduction in the projected benefit
         obligation, net of the write-off of the $40,100 remaining unamortized
         transition obligation related to WSC). During 1999, the plan
         transferred assets to settle its obligation related to WSC employees. A
         settlement gain of $32.9 million was recognized.

         Basis for measurements, net periodic pension cost for the pension plan:

<TABLE>
<CAPTION>
                                                                                        1999          1998          1997
                                                                                     -----------   -----------   -----------

<S>                                                                                    <C>           <C>           <C>
             Weighted average discount rate                                            6.08%         6.00%         6.50%
             Rate of increase in future compensation levels                            4.33%         4.25%         4.75%
             Expected long-term rate of return on plan assets                          7.33%         7.25%         7.25%
</TABLE>

         The amount of NPPBC for the postretirement benefit plan as a whole for
         the years ended December 31, 1999, 1998 and 1997 was as follows:

<TABLE>
<CAPTION>
                                                                                    1999           1998            1997
                                                                                -------------  --------------  -------------

<S>                                                                                 <C>           <C>             <C>
             Service cost (benefits attributed to employee service
                during the year)                                                    $14,200       $  9,800        $  7,000
             Interest cost on accumulated postretirement benefit obligation          17,600         15,400          14,000
             Actual return on plan assets                                            (3,500)        (5,000)         (3,600)
             Amortization of unrecognized transition obligation of affiliates           600            200             200
             Net amortization and deferral                                           (1,800)         1,200            (500)
                                                                                -------------  --------------  -------------
                                                                                    $27,100        $21,600         $17,100
                                                                                =============  ==============  =============
</TABLE>

         Actuarial assumptions used for the measurement of the accumulated
         postretirement benefit obligation (APBO) and the NPPBC for the
         postretirement benefit plan for 1999, 1998 and 1997 were as follows:

<TABLE>
<CAPTION>
                                                                                        1999          1998          1997
                                                                                     -----------   -----------   -----------
<S>                                                                                   <C>          <C>           <C>
             NPPBC:
               Discount rate                                                           6.65%         6.70%         7.25%
               Long term rate of return on plan
                   assets, net of tax                                                  7.15%         5.83%         5.89%
               Assumed health care cost trend rate:
                   Initial rate                                                       15.00%        12.00%        11.00%
                   Ultimate rate                                                       5.50%         6.00%         6.00%
                   Uniform declining period                                           5 Years      12 Years      12 Years
</TABLE>

         For the postretirement benefit plan as a whole, a one percentage point
         increase or decrease in the assumed health care cost trend rate would
         have no impact on the APBO as of December 31, 1999 and have no impact
         on the NPPBC for the year ended December 31, 1999.

(10)     SHAREHOLDER'S EQUITY, REGULATORY RISK-BASED CAPITAL, RETAINED EARNINGS
         AND DIVIDEND RESTRICTIONS

         Ohio, 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.

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

                    Notes to Financial Statements, Continued

         The statutory capital and surplus of the Company as reported to
         regulatory authorities as of December 31, 1999, 1998 and 1997 was
         $63,275, $70,135 and $74,820, respectively. The statutory net (loss)
         income of the Company as reported to regulatory authorities for the
         years ended December 31, 1999, 1998 and 1997 was $(305), $(3,371) and
         $7,446, respectively.

         The Company is limited in the amount of shareholder dividends it may
         pay without prior approval by the Department. As of December 31, 1999,
         the maximum amount available for dividend payment from the Company to
         its shareholder without prior approval of the Department was $6,328.

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

(11)     TRANSACTIONS WITH AFFILIATES

         The Company leases office space from NMIC and certain of its
         subsidiaries. For the years ended December 31, 1999, 1998 and 1997, the
         Company made lease payments to NMIC and its subsidiaries of $660, $430
         and $703, 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. Measures used
         to allocate expenses among companies include individual employee
         estimates of time spent, special cost studies, salary expense,
         commission expense and other methods agreed to by the participating
         companies that are within industry guidelines and practices. In
         addition, beginning in 1999 Nationwide Services Company, a subsidiary
         of NMIC, provides computer, telephone, mail, employee benefits
         administration, and other services to NMIC and certain of its direct
         and indirect subsidiaries, including the Company, based on specified
         rates for units of service consumed. For the years ended December 31,
         1999, 1998 and 1997, the Company made payments to NMIC and Nationwide
         Services Company totaling $5,150, $2,933, and $2,564, respectively. In
         addition, the Company does not believe that expenses recognized under
         these agreements are materially different than expenses that would have
         been recognized had the Company operated on a stand-alone basis.

         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. Amounts ceded to NLIC in 1999 are included in NLIC's results
         of operations for 1999 and include premiums of $258,468 ($241,503 and
         $300,617 in 1998 and 1997, respectively), net investment income of
         $75,963 ($66,353 and $57,072 in 1998 and 1997, respectively) and
         benefits, claims and other expenses of $319,240 ($296,659 and $343,426
         in 1998 and 1997, respectively). 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 1999, the Company entered into an intercompany reinsurance
         agreement with NLIC wherby certain life insurance contracts are ceded
         on a 100% coinsurance basis. Amounts ceded to NLIC include premiums of
         $87,696 and expenses of $3,150 during 1999 and policy reserves of
         $91,667 as of December 31, 1999.

         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 reinsurance agreements with affiliates are consistent in
         all material respects with what the Company could have obtained with
         unaffiliated parties.

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

                    Notes to Financial Statements, Continued


         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 $706 and $2,277 as of December 31,
         1999 and 1998, respectively, and are included in short-term investments
         on the accompanying balance sheets.

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

(13)     SEGMENT INFORMATION

         The Company uses differences in products as the basis for defining its
         reportable segments. The Company reports three product segments:
         Variable Annuities, Fixed Annuities and Life Insurance.

         The Variable Annuities segment consists of annuity contracts that
         provide the customer with access to a wide range of investment options,
         tax-deferred accumulation of savings, asset protection in the event of
         an untimely death, and flexible payout options including a lump sum,
         systematic withdrawal or a stream of payments for life. The Company's
         variable annuity products consist almost entirely of flexible premium
         deferred variable annuity contracts.

         The Fixed Annuities segment consists of annuity contracts that generate
         a return for the customer at a specified interest rate fixed for a
         prescribed period, tax-deferred accumulation of savings, and flexible
         payout options including a lump sum, systematic withdrawal or a stream
         of payments for life. Such contracts consist of single premium deferred
         annuities, flexible premium deferred annuities and single premium
         immediate annuities. The Fixed Annuities segment includes the fixed
         option under variable annuity contracts.

         The Life Insurance segment consists of insurance products, including
         variable universal life insurance and corporate-owned life insurance
         products, that provide a death benefit and may also allow the customer
         to build cash value on a tax-deferred basis.

         In addition to the product segments, the Company reports corporate
         revenue and expenses, investments and related investment income
         supporting capital not specifically allocated to its product segments,
         and all realized gains and losses on investments in a Corporate and
         Other segment.

<PAGE>   21
                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
        (a wholly owned subsidiary of Nationwide Life Insurance Company)

                    Notes to Financial Statements, Continued


         The following table summarizes the financial results of the Company's
         business segments for the years ended December 31, 1999, 1998 and 1997.

<TABLE>
<CAPTION>
                                     Variable         Fixed            Life       Corporate
                                     Annuities      Annuities       Insurance     and Other      Total
                                     ---------      ---------       ---------     ---------      -----

<S>                                 <C>            <C>            <C>           <C>           <C>
1999:
Net investment income (1)           $    (2,304)   $     8,550    $     1,596   $     6,117   $    13,959

Other operating revenue                  26,187          3,310         16,647          --          46,144
                                    -----------    -----------    -----------   -----------   -----------
   Total operating revenue (2)           23,883         11,860         18,243         6,117        60,103
                                    -----------    -----------    -----------   -----------   -----------
Interest credited to policyholder
   account balances                        --            6,561          1,987          --           8,548
Amortization of deferred policy
   acquisition costs                      7,686            963          4,943          --          13,592
Other benefits and expenses              13,593          7,378          8,424          --          29,395
                                    -----------    -----------    -----------   -----------   -----------
   Total expenses                        21,279         14,902         15,354          --          51,535
                                    -----------    -----------    -----------   -----------   -----------
Operating income (loss) before
   federal income tax                     2,604         (3,042)         2,889         6,117         8,568
Realized gains on investments              --             --             --           5,208         5,208
                                    -----------    -----------    -----------   -----------   -----------
Consolidated income (loss) before
   federal tax expense              $     2,604    $    (3,042)   $     2,889   $    11,325   $    13,776
                                    ===========    ===========    ===========   ===========   ===========

Assets as of year end               $ 1,957,486    $ 1,352,324    $   382,388   $    70,265   $ 3,762,463
                                    ===========    ===========    ===========   ===========   ===========

1998:
Net investment income (1)           $    (1,417)   $     6,792    $       408   $     5,531   $    11,314
Other operating revenue                  18,209          3,182          8,386          --          29,777
                                    -----------    -----------    -----------   -----------   -----------
   Total operating revenue (2)           16,792          9,974          8,794         5,531        41,091
                                    -----------    -----------    -----------   -----------   -----------
Interest credited to policyholder
   account balances                        --            4,660            221          --           4,881
Amortization of deferred policy
   acquisition costs                      3,466            508            374          --           4,348
Other benefits and expenses               4,442          2,087          4,009          --          10,538
                                    -----------    -----------    -----------   -----------   -----------
   Total expenses                          --            7,908          7,255         4,604        19,767
                                    -----------    -----------    -----------   -----------   -----------
Operating income before federal
    income tax                            8,884          2,719          4,190         5,531        21,324
Realized gains on investments              --             --             --             696           696
                                    -----------    -----------    -----------   -----------   -----------
Consolidated income before
   federal tax expense              $     8,884    $     2,719    $     4,190   $     6,227   $    22,020
                                    ===========    ===========    ===========   ===========   ===========

Assets as of year end               $ 1,502,829    $ 1,162,040    $    92,482   $    82,087   $ 2,839,438
                                    ===========    ===========    ===========   ===========   ===========
</TABLE>
<PAGE>   22
                  NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY
        (a wholly owned subsidiary of Nationwide Life Insurance Company)

                    Notes to Financial Statements, Continued



<TABLE>
<CAPTION>
                                                 Variable         Fixed            Life         Corporate
                                                Annuities       Annuities       Insurance       and Other        Total
                                              --------------- --------------- --------------- ---------------- -------------

<S>                                           <C>             <C>             <C>             <C>              <C>
         1997:
         Net investment income (1)            $       (873)   $      5,927    $        166    $        6,357   $   11,577

         Other operating revenue                    10,823           1,825              16               -         12,664
                                              --------------- --------------- --------------- ---------------- -------------
            Total operating revenue (2)              9,950           7,752             182             6,357       24,241
                                              --------------- --------------- --------------- ---------------- -------------
         Interest credited to policyholder
            account balances                             -           3,856              92               -          3,948
         Amortization of deferred policy
            acquisition costs                        1,035             347              20               -          1,402
         Other benefits and expenses                 1,648             347             298               -          2,293
                                              --------------- --------------- --------------- ---------------- -------------
            Total expenses                           2,683           4,550             410               -          7,643
                                              --------------- --------------- --------------- ---------------- -------------
         Operating income (loss) before
            federal income tax                       7,267           3,202            (228)            6,357       16,598
         Realized losses on investments                  -               -               -              (246)        (246)
                                              --------------- --------------- --------------- ---------------- -------------
         Consolidated income (loss) before
            federal tax expense               $      7,267    $      3,202    $       (228)   $        6,111   $   16,352
                                              =============== =============== =============== ================ =============

         Assets as of year end                $    925,021    $    989,116    $      2,228    $       88,933   $2,005,298
                                              =============== =============== =============== ================ =============
</TABLE>

- ----------

(1)  The Company's method of allocating net investment income results in a
     charge (negative net investment income) to the Variable Annuities segment
     which is recognized in the Corporate and Other segment. The charge relates
     to non-invested assets which support this segment on a statutory basis.

(2)  Excludes realized gains and losses on investments.

     The Company has no significant revenue from customers located outside of
     the United States nor does the Company have any significant long-lived
     assets located outside the United States.



<PAGE>   69
PART C. OTHER INFORMATION

  Item 24.     FINANCIAL STATEMENTS AND EXHIBITS

               (a)  All financial statements are included in Parts A and B of
                    the Registration Statement.

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

                         Condensed Financial Information. in Part B:

                         Those financial statements required by Item 23 to be
                         included in Part B have been incorporated therein by
                         reference to the Prospectus (Part A).

                    Nationwide VA Separate Account-B:

                         Independent Auditors' Report.


                         Statement of Assets, Liabilities and Contract Owners'
                         Equity as of December 31, 1999.

                         Statement of Operations for the years ended December
                         31, 1999 and 1998.

                         Statement of Changes in Contract Owners' Equity for the
                         years ended December 31, 1999 and 1998.


                         Notes to Financial Statements.

                    Nationwide Life and Annuity Insurance Company:

                         Independent Auditors' Report.


                         Consolidated Balance Sheets as of December 31, 1999 and
                         1998.

                         Consolidated Statements of Income for the years ended
                         December 31, 1999, 1998 and 1997.

                         Consolidated Statements of Shareholder's Equity for the
                         years ended December 31, 1999, 1998 and 1997.

                         Consolidated Statements of Cash Flows for the years
                         ended December 31, 1999, 1998 and 1997.


                         Notes to Consolidated Financial Statements.

<PAGE>   70

               (b)  Exhibits



<TABLE>
<S>                                                                               <C>
                    (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    Attached hereto.
                         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.            *
</TABLE>

              *Filed previously in connection with this registration statement
              (SEC File No. 33-86408) on November 14, 1994, and hereby
              incorporated by reference.
<PAGE>   71
  Item 25.     DIRECTORS AND OFFICERS OF THE DEPOSITOR

         NAME AND PRINCIPAL                       POSITIONS AND OFFICES
          BUSINESS ADDRESS                           WITH DEPOSITOR


        Lewis J. Alphin                                  Director
        519 Bethel Church Road
        Mount Olive, NC  28365-6107


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

        Kenneth D. Davis                                 Director
        7229 Woodmansee Road
        Leesburg, OH  45135

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


        Willard J. Engel                                 Director
        301 East Marshall Street
        Marshall, MN  56258


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

        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                           and Director
        Columbus, OH  43215

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


        Yvonne L. Montgomery                             Director
        Xerox Corporation
        Suite 200
        1401 H Street NW
        Washington, DC 20005-2110


        Ralph M. Paige                                   Director
        Federation of Southern
        Cooperatives/Land Assistance Fund
        2769 Church Street
        East Point, GA  30344

        James F. Patterson                               Director
        8765 Mulberry Road
        Chesterland, OH  44026
<PAGE>   72
         NAME AND PRINCIPAL                       POSITIONS AND OFFICES
          BUSINESS ADDRESS                           WITH DEPOSITOR

        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
        1767D Westwood Avenue
        Alliance, OH  44601

        Richard D. Headley                   Executive Vice President - Chief
        One Nationwide Plaza                  Information Technology Officer
        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

        James E. Brock                      Senior Vice President - Corporate
        One Nationwide Plaza                            Development
        Columbus, OH  43215


        Charles A. Bryan                         Senior Vice President -
        One Nationwide Plaza               Chief Actuary - Property and Casualty
        Columbus, OH 43215


        John R. Cook, Jr.                        Senior Vice President -
        One Nationwide Plaza                   Chief Communications Officer
        Columbus, OH  43215



        David A. Diamond                         Senior Vice President -
        One Nationwide Plaza                       Corporate Controller
        Columbus, OH 43215

        Philip C. Gath                           Senior Vice President -
        One Nationwide Plaza               Chief Actuary - Nationwide Financial
        Columbus, OH  43215

        Patricia R. Hatler                        Senior Vice President,
        One Nationwide Plaza                   General Counsel and Secretary
        Columbus, OH 43215

<PAGE>   73
         NAME AND PRINCIPAL                       POSITIONS AND OFFICES
          BUSINESS ADDRESS                           WITH DEPOSITOR


        David K. Hollingsworth                   Senior Vice President
        One Nationwide Plaza
        Columbus, OH 43215

        David R. Jahn                            Senior Vice President -
        One Nationwide Plaza                       Commercial Insurance
        Columbus, OH 43215

        Donna A James                       Senior Vice President - Chief Human
        One Nationwide Plaza                         Resources Officer
        Columbus, OH  43215


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


        Gregory S. Lashutka                      Senior Vice President -
        One Nationwide Plaza                        Corporate Relations
        Columbus, OH 43215

        Edwin P. McCausland, Jr.                 Senior Vice President -
        One Nationwide Plaza                      Fixed Income Securities
        Columbus, OH 43215

        Mark D. Phelan                            Senior Vice President -
        One Nationwide Plaza                        Technology Services
        Columbus, OH 43215

        Douglas C. Robinette                      Senior Vice President -
        One Nationwide Plaza                    Claims and Finance Services
        Columbus, OH  43215

        Mark R. Thresher                         Senior Vice President -
        One Nationwide Plaza                  Finance - Nationwide Financial
        Columbus, OH 43215

        Richard M. Waggoner                      Senior Vice President -
        One Nationwide Plaza                            Operations
        Columbus, OH 43215

        Susan A. Wolken                       Senior Vice President - Product
        One Nationwide Plaza                    Management and Nationwide
        Columbus, OH  43215                         Financial Marketing


  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
<PAGE>   74

<TABLE>
<CAPTION>
             COMPANY                       STATE/COUNTRY OF         NO. VOTING                PRINCIPAL BUSINESS
                                             ORGANIZATION           SECURITIES
                                                                    (SEE ATTACHED
                                                                    CHART UNLESS
                                                                    OTHERWISE
                                                                    INDICATED)
       --------------------------          ----------------         -------------            ------------------------------------
<S>                                        <C>                      <C>                      <C>
       The 401(k) Companies, Inc.               Texas                                        Holding Company

       The 401(k) Company                       Texas                                        Third-party administrator for 401(k)
                                                                                             plans

       401(k) Investment Advisors, Inc.         Texas                                        Investment advisor registered with the
                                                                                             SEC

       401(k) Investments Services, Inc.        Texas                                        NASD registered broker-dealer

       Affiliate Agency, Inc.                   Delaware                                     Insurance agency marketing life
                                                                                             insurance & annuity products through
                                                                                             financial institutions

       Affiliate Agency of Ohio, Inc.           Ohio                                         Insurance agency marketing life
                                                                                             insurance & annuity products through
                                                                                             financial institutions

       AID Finance Services, Inc.               Iowa                                         Holding Company

       ALLIED General Agency Company            Iowa                                         Managing general agent and surplus
                                                                                             lines broker for property & casualty
                                                                                             insurance products

       ALLIED Group, Inc.                       Iowa                                         Property & casualty holding company

       ALLIED Group Insurance Marketing         Iowa                                         Direct marketer for property and
       Company                                                                               casualty insurance products

       ALLIED Group Merchant Banking            Iowa                                         Broker-Dealer
       Corporation

       ALLIED Property and Casualty Insurance   Iowa                                         Underwrites general property &
       Company                                                                               casualty insurance

       Allnations, Inc.                         Ohio                                         Promotes international cooperative
                                                                                             insurance organizations

       AMCO Insurance Company                   Iowa                                         Underwrites general property &
                                                                                             casualty insurance

       American Marine Underwriters, Inc.       Florida                                      Underwriting manager for ocean cargo
                                                                                             and bulk insurance

       Auto Direkt Insurance Company            Germany                                      Insurance Company

       Cal-Ag Insurance services, Inc.          California                                   Captive insurance brokerage firm

       CalFarm Insurance Agency                 California                                   Former marketing company for
                                                                                             traditional agent producers of CalFarm
                                                                                             Insurance Company

       CalFarm Insurance Company                California                                   Multi-line insurance company

       Caliber Funding                          Delaware                                     A limited purpose corporation

       Colonial County Mutual Insurance         Texas                                        Insurance Company
       Company

       Columbus Insurance Brokerage and         Germany                                      General service insurance broker
       Service GmbH
</TABLE>

<PAGE>   75

<TABLE>
<CAPTION>
             COMPANY                       STATE/COUNTRY OF         NO. VOTING                PRINCIPAL BUSINESS
                                             ORGANIZATION           SECURITIES
                                                                    (SEE ATTACHED
                                                                    CHART UNLESS
                                                                    OTHERWISE
                                                                    INDICATED)
       --------------------------          ----------------         -------------            ------------------------------------
<S>                                        <C>                      <C>                      <C>
       Cooperative Service Company              Nebraska                                     Insurance agency that sells and
                                                                                             services commercial insurance

       Depositors Insurance Company             Iowa                                         Underwrites property & casualty
                                                                                             insurance

       eNationwide, LLC                         Ohio                                         A limited liability company to provide
                                                                                             administrative services to
                                                                                             Nationwide's direct operations

       Excaliber Funding Corporation            Delaware                                     Limited purpose corporation

       F&B, Inc.                                Iowa                                         Insurance Agency

       Farmland Mutual Insurance Company        Iowa                                         Mutual Insurance Company

       Financial Horizons Distributors          Alabama                                      Insurance agency marketing life
       Agency of Alabama, Inc.                                                               insurance and annuity products through
                                                                                             financial institutions

       Financial Horizons Distributors          Ohio                                         Insurance marketing life insurance and
       Agency of Ohio, Inc.                                                                  annuity products through financial
                                                                                             institutions

       Financial Horizons Distributors          Oklahoma                                     Insurance marketing life insurance and
       Agency of Oklahoma, Inc.                                                              annuity products through financial
                                                                                             institutions

       Financial Horizons Distributors          Texas                                        Insurance marketing life insurance and
       Agency of Texas, Inc.                                                                 annuity products through financial
                                                                                             institutions

       *Financial Horizons Investment Trust     Massachusetts                                Diversified, open-end investment
                                                                                             company

       Financial Horizons Securities            Oklahoma                                     Limited broker-dealer doing business
       Corporation                                                                           solely in the financial institution
                                                                                             market

       GatesMcDonald Health Plus Inc.           Ohio                                         Managed Care Organization

       Gates, McDonald & Company                Ohio                                         Services employers for managing
                                                                                             workers' and unemployment compensation
                                                                                             matters

       Gates, McDonald & Company of Nevada      Nevada                                       Self-insurance administration, claims
                                                                                             examinations and data processing
                                                                                             services

       Gates, McDonald & Company of New York,   New York                                     Workers' compensation/self-insured
       Inc.                                                                                  claims administration services to
                                                                                             employers with exposure in New York

       Insurance Intermediaries, Inc.           Ohio                                         Insurance agency providing commercial
                                                                                             property & casualty brokerage services

       Irvin L. Schwartz and Associates, Inc.   Ohio                                         Insurance Agency

       Landmark Financial Services of New       New York                                     Insurance agency marketing life
       York, Inc.                                                                            insurance and annuity products through
                                                                                             financial institutions

       Leben Direkt Insurance Company           Germany                                      Life insurance through direct mail
</TABLE>

<PAGE>   76

<TABLE>
<CAPTION>
             COMPANY                       STATE/COUNTRY OF         NO. VOTING                PRINCIPAL BUSINESS
                                             ORGANIZATION           SECURITIES
                                                                    (SEE ATTACHED
                                                                    CHART UNLESS
                                                                    OTHERWISE
                                                                    INDICATED)
       --------------------------          ----------------         -------------            ------------------------------------
<S>                                        <C>                      <C>                      <C>
       Lone Star General Agency, Inc.           Texas                                        General agent to market non-standard
                                                                                             automobile and motorcycle insurance
                                                                                             for Colonial Mutual Insurance Company

       MedProSolutions, Inc.                    Massachusetts                                Provides third-party administration
                                                                                             services for workers compensation,
                                                                                             automobile injury and disability claims

       Midwest Printing Services, Ltd.          Iowa                                         General printing services

       Morley & Associates, Inc.                Oregon                                       Insurance brokerage

       Morley Capital Management, Inc.          Oregon                                       Investment adviser and stable value
                                                                                             money management

       Morley Financial Services, Inc.          Oregon                                       Holding Company

       Morley Research Associates, Ltd.         Delaware                                     Credit research consulting

       **MRM Investments, Inc.                  Ohio                                         Owns and operates a recreational ski
                                                                                             facility

       **National Casualty Company              Wisconsin                                    Insurance Company

       National Casualty Company of America,    England                                      Insurance Company
       Ltd.

       National Deferred Compensation, Inc.     Ohio                                         Administers deferred compensation
                                                                                             plans for public employees

       **National Premium and Benefit           Delaware                                     Provides third-party administration
       Administration Company                                                                services

       Nationwide Advisory Services, Inc.       Ohio                                         Registered broker-dealer providing
                                                                                             investment management and
                                                                                             administrative services

       **Nationwide Agency, Inc.                Ohio                                         Insurance Agency

       Nationwide Agribusiness Insurance        Iowa                                         Provides property & casualty insurance
       Company                                                                               primarily to agricultural business

       Nationwide Arena, LLC                    Ohio                                         A limited liability company related to
                                                                                             arena development

       *Nationwide Asset Allocation Trust       Ohio                                         Diversified open-end investment company

       Nationwide Assurance Company             Wisconsin                                    Underwrites non-standard automobile
                                                                                             and motorcycle insurance

       Nationwide Cash Management Company       Ohio                                         Investment Securities Agent
</TABLE>

<PAGE>   77

<TABLE>
<CAPTION>
             COMPANY                       STATE/COUNTRY OF         NO. VOTING                PRINCIPAL BUSINESS
                                             ORGANIZATION           SECURITIES
                                                                    (SEE ATTACHED
                                                                    CHART UNLESS
                                                                    OTHERWISE
                                                                    INDICATED)
       --------------------------          ----------------         -------------            ------------------------------------
<S>                                        <C>                      <C>                      <C>
       Nationwide Corporation                   Ohio                                         Holding company for entities
                                                                                             affiliated with Nationwide Mutual
                                                                                             Insurance Company

       Nationwide Exclusive Distribution        Ohio                                         A limited liability company providing
       Company, LLC                                                                          agency support services to Nationwide
                                                                                             exclusive agents

       Nationwide Financial Assignment          Ohio                                         An assignment company to administer
       Company                                                                              structured settlement business

       Nationwide Financial Institution         Delaware                                     Insurance Agency
       Distributors Agency, Inc.

       Nationwide Financial Institution         New Mexico                                   Insurance Agency
       Distributors Agency, Inc. of
       New Mexico

       Nationwide Financial Institution         Massachusetts                                Insurance Agency
       Distributors Agency, Inc. of
       Massachusetts

       Nationwide Financial Services            Bermuda                                      Long-term insurer which issued
       (Bermuda) Ltd.                                                                        variable annuity and variable life
                                                                                             products to persons outside the U.S. &
                                                                                             Bermuda

       Nationwide Financial Services Capital    Delaware                                     Trust which issues and sells
       Trust                                                                                 securities & uses proceeds to acquire
                                                                                             debentures

       Nationwide Financial Services Capital    Delaware                                     Trust which issues and sells
       Trust II                                                                              securities & uses proceeds to acquire
                                                                                             debentures

       Nationwide Financial Services, Inc.      Delaware                                     Holding Company for entities
                                                                                             associated with Nationwide Mutual
                                                                                             Insurance Company

       Nationwide Foundation                    Ohio                                         Not-for profit corporation

       Nationwide General Insurance Company     Ohio                                         Primarily provides automobile and fire
                                                                                             insurance to select customers

       Nationwide Global Finance, LLC           Ohio                                         Act as a support company for
                                                                                             Nationwide Global Holdings, Inc. & its
                                                                                             international capitalization efforts

       Nationwide Global Funds                  Cayman Islands                               Exempted company with limited
                                                                                             liability for purpose of issuing
                                                                                             investment shares to segregated asset
                                                                                             accounts of Nationwide Financial
                                                                                             Services (Bermuda) Ltd. and to
                                                                                             non-U.S. resident investors

       Nationwide Global Holdings, Inc.         Ohio                                         Holding Company for Nationwide
                                                                                             Insurance Enterprise international
                                                                                             operations

       Nationwide Global Holdings, Inc.-NGH     Grand Duchy of                               Analyze European market of life
       Luxembourg Branch                        Luxembourg                                   insurance
</TABLE>

<PAGE>   78

<TABLE>
<CAPTION>
             COMPANY                          STATE/COUNTRY OF         NO. VOTING            PRINCIPAL BUSINESS
                                                ORGANIZATION           SECURITIES
                                                                       (SEE ATTACHED
                                                                       CHART UNLESS
                                                                       OTHERWISE
                                                                       INDICATED)
       --------------------------             ----------------         -------------         ------------------------------------
<S>                                           <C>                      <C>                   <C>
       Nationwide Global Holdings-Hong Kong,    Hong Kong                                    Primarily a holding company for
       Limited                                                                               Nationwide Global Holdings, Inc. Asian
                                                                                             operations

       Nationwide Global Holdings-NGH Brasil    Brazil                                       Holding company
       Participacoes LTDA

       Nationwide Health Plans, Inc.            Ohio                                         Health insuring organization

       Nationwide Home Mortgage Company         Iowa                                         Mortgage lendor

       *Nationwide Indemnity Company            Ohio                                         Reinsurance company assuming business
                                                                                             from Nationwide Mutual Insurance
                                                                                             Company and other insurers within the
                                                                                             Nationwide Insurance Enterprise

       Nationwide Insurance Company of America  Wisconsin                                    Independent agency personal lines
                                                                                             underwriter of property & casualty
                                                                                             insurance

       Nationwide Insurance Company of Florida  Ohio                                         Transacts general insurance business
                                                                                             except life insurance

       Nationwide Insurance Golf Charities,     Ohio                                         Not-for-profit corporation
       Inc.

       Nationwide International Underwriters    California                                   Special risks, excess & surplus lines
                                                                                             underwriting manager

       Nationwide Investing Foundation          Michigan                                     Provide investors with continuous
                                                                                             source of investment under management
                                                                                             of trustees

       *Nationwide Investing Foundation II      Massachusetts                                Diversified, open-end investment
                                                                                             company

       Nationwide Investment Services           Oklahoma                                     Registered broker-dealer
       Corporation

       Nationwide Investors Services, Inc.      Ohio                                         Stock Transfer Agent

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

       **Nationwide Life Insurance Company      Ohio                                         Life Insurance Company

       Nationwide Lloyds                        Texas                                        Commercial property insurance in Texas

       Nationwide Management Systems, Inc.      Ohio                                         Preferred provider organization,
                                                                                             products and related services

       Nationwide Mutual Fire Insurance         Ohio                                         Mutual Insurance Company
       Company

       *Nationwide Mutual Funds                 Ohio                                         Diversified, open-end investment
                                                                                             company

       Nationwide Mutual Insurance Company      Ohio                                         Mutual Insurance Company
</TABLE>

<PAGE>   79

<TABLE>
<CAPTION>
             COMPANY                          STATE/COUNTRY OF         NO. VOTING            PRINCIPAL BUSINESS
                                                ORGANIZATION           SECURITIES
                                                                       (SEE ATTACHED
                                                                       CHART UNLESS
                                                                       OTHERWISE
                                                                       INDICATED)
       --------------------------             ----------------         -------------         ------------------------------------
<S>                                           <C>                      <C>                   <C>
       Nationwide Properties, Ltd.              Ohio                                         Develop, own and operate real estate
                                                                                             and real estate investments

       Nationwide Property and Casualty         Ohio                                         Insurance Company
       Insurance Company

       Nationwide Realty Investors, Inc.        Ohio                                         Develop, own and operate real estate
                                                                                             and real estate investments

       Nationwide Retirement Solutions, Inc.    Delaware                                     Market and administer deferred
                                                                                             compensation plans for public employees

       Nationwide Retirement Solutions, Inc.    Alabama                                      Market and administer deferred
       of Alabama                                                                            compensation plans for public employees

       Nationwide Retirement Solutions, Inc.    Arizona                                      Market and administer deferred
       of Arizona                                                                            compensation plans for public employees

       Nationwide Retirement Solutions, Inc.    Arkansas                                     Market and administer deferred
       of Arkansas                                                                           compensation plans for public employees

       Nationwide Retirement Solutions, Inc.    Montana                                      Market and administer deferred
       of Montana                                                                            compensation plans for public employees

       Nationwide Retirement Solutions, Inc.    Nevada                                       Market and administer deferred
       of Nevada                                                                             compensation plans for public employees

       Nationwide Retirement Solutions, Inc.    New Mexico                                   Market and administer deferred
       of New Mexico                                                                         compensation plans for public employees

       Nationwide Retirement Solutions, Inc.    Ohio                                         Market variable annuity contracts to
       of Ohio                                                                               members of the National Education
                                                                                             Association in the state of Ohio

       Nationwide Retirement Solutions, Inc.    Oklahoma                                     Market variable annuity contracts to
       of Oklahoma                                                                           members of the National Education
                                                                                             Association in the state of Oklahoma

       Nationwide Retirement Solutions, Inc.    South Dakota                                 Market and administer deferred
       of South Dakota                                                                       compensation plans for public employees

       Nationwide Retirement Solutions, Inc.    Texas                                        Market and administer deferred
       of Texas                                                                              compensation plans for public employees

       Nationwide Retirement Solutions, Inc.    Wyoming                                      Market variable annuity contracts to
       of Wyoming                                                                            members of the National Education
                                                                                             Association in the state of Wyoming
</TABLE>

<PAGE>   80

<TABLE>
<CAPTION>
             COMPANY                          STATE/COUNTRY OF         NO. VOTING            PRINCIPAL BUSINESS
                                                ORGANIZATION           SECURITIES
                                                                       (SEE ATTACHED
                                                                       CHART UNLESS
                                                                       OTHERWISE
                                                                       INDICATED)
       --------------------------             ----------------         -------------         ------------------------------------
<S>                                           <C>                      <C>                   <C>
       Nationwide Retirement Solutions          Massachusetts                                Market and administer deferred
       Insurance Agency Inc.                                                                 compensation plans for public employees

       Nationwide Seguradora S.A.               Brazil                                       Engage in elementary, health & life
                                                                                             insurance; private open pension and
                                                                                             wealth concession plans

       *Nationwide Separate Account Trust       Massachusetts                                Diversified, open-end investment
                                                                                             company

       Nationwide Services Company, LLC.        Ohio                                         Single member limited liability
                                                                                             company performing shared services
                                                                                             functions for the Nationwide Insurance
                                                                                             Enterprise

       Nationwide Trust Company, FSB            United States                                Federal savings bank chartered by the
                                                                                             Office of Thrift Supervision in U.S.
                                                                                             Department of Treasury to exercise
                                                                                             custody & fiduciary powers

       Neckura Holding Company                  Germany                                      Administrative services for Neckura
                                                                                             Insurance Group

       Neckura Insurance Company                Germany                                      Insurance Company

       Neckura Life Insurance Company           Germany                                      Life and health insurance company

       Nevada Independent                       Nevada                                       Workers' compensation administrative
       Companies-Construction                                                                services to Nevada employers in the
                                                                                             construction industry

       Nevada Independent Companies-Health      Nevada                                       Workers' compensation administrative
       and Nonprofit                                                                         services to Nevada employers in health
                                                                                             & nonprofit industries

       Nevada Independent Companies-            Nevada                                       Workers' compensation administrative
       Hospitality and Entertainment                                                         services to Nevada employers in the
                                                                                             hospitality & entertainment industries

       Nevada Independent Companies-            Nevada                                       Workers' compensation administrative
       Manufacturing, Transportation and                                                     services to Nevada employers in the
       Distribution                                                                          manufacturing, transportation and
                                                                                             distribution industries

       NFS Distributors, Inc.                   Delaware                                     Holding company for Nationwide
                                                                                             Financial Services, Inc. distribution
                                                                                             companies

       NGH Luxembourg, S.A                      Luxembourg                                   Acts primarily as holding company for
                                                                                             Nationwide Global Holdings, Inc.
                                                                                             European operations

       NGH Netherlands, B.V.                    The Netherlands                              Holding company for other overseas
                                                                                             companies
</TABLE>

<PAGE>   81

<TABLE>
<CAPTION>
             COMPANY                          STATE/COUNTRY OF         NO. VOTING            PRINCIPAL BUSINESS
                                                ORGANIZATION           SECURITIES
                                                                       (SEE ATTACHED
                                                                       CHART UNLESS
                                                                       OTHERWISE
                                                                       INDICATED)
       --------------------------             ----------------         -------------         ------------------------------------
<S>                                           <C>                      <C>                   <C>
       NGH UK, Ltd.                             United Kingdom                               Assist Nationwide Global Holdings,
                                                                                             Inc. with European operations and
                                                                                             marketing

       Northpointe Capital LLC                  Delaware                                     Limited liability company for
                                                                                             investments

       PanEuroLife                              Luxembourg                                   Life Insurance company providing
                                                                                             individual life insurance primarily in
                                                                                             the UK, Belgium and France

       Pension Associates, Inc.                 Wisconsin                                    Pension plan administration and record
                                                                                             keeping services

       Portland Investment Services, Inc.       Oregon                                       NASD registered broker-dealer

       Premier Agency, Inc.                     Iowa                                         Insurance Agency

       Riverview Agency, Inc.                   Texas                                        Has a pending application to become a
                                                                                             licensed insurance agency with the
                                                                                             Texas Department of Insurance

       Scottsdale Indemnity Company             Ohio                                         Insurance Company

       Scottsdale Insurance Company             Ohio                                         Insurance Company

       Scottsdale Surplus Lines Insurance       Arizona                                      Provides excess and surplus lines
       Company                                                                               insurance coverage on a non-admitted
                                                                                             basis

       SVM Sales GmbH, Neckura Insurance        Germany                                      Recruits and supervises external sales
       Group                                                                                 partners who obtain new business for
                                                                                             the Neckura Group as well as to offer
                                                                                             financial services

       Union Bond & Trust Company               Oregon                                       Oregon state bank with trust powers

       Villanova Capital, Inc.                  Delaware                                     Holding Company

       Villanova Mutual Fund Capital Trust      Delaware                                     Trust designed to act as a registered
                                                                                             investment advisor

       Villanova SA Capital Trust               Delaware                                     Trust designed to act as a registered
                                                                                             investment advisor

       Western Heritage Insurance Company       Arizona                                      Underwrites excess and surplus lines
                                                                                             of property and casualty insurance
</TABLE>

<PAGE>   82

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

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

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

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

     *   Nationwide 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 Variable Account-10                  Ohio          Nationwide Life Separate      Issuer of Annuity Contracts
                                                                       Account

         Nationwide Variable Account-11                  Ohio          Nationwide Life Separate      Issuer of Annuity Contracts
                                                                       Account
</TABLE>

<PAGE>   83

<TABLE>
<CAPTION>
             COMPANY                            STATE/COUNTRY OF       NO. VOTING                    PRINCIPAL BUSINESS
                                                  ORGANIZATION         SECURITIES
                                                                      (SEE ATTACHED
                                                                      CHART UNLESS
                                                                      OTHERWISE
                                                                      INDICATED)
       --------------------------               ----------------      -------------                  -------------------------------
<S>                                             <C>                   <C>                            <C>
     *   Nationwide VL Separate Account-A                Ohio          Nationwide Life and Annuity   Issuer of Life Insurance
                                                                       Separate Account              Policies

         Nationwide VL Separate Account-B                Ohio          Nationwide Life and Annuity   Issuer of Life Insurance
                                                                       Separate Account              Policies

     *   Nationwide VL Separate Account-C                Ohio          Nationwide Life and Annuity   Issuer of Life Insurance
                                                                       Separate Account              Policies

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

     *   Nationwide VLI Separate Account-4               Ohio          Nationwide Life Separate      Issuer of Life Insurance
                                                                       Account                       Policies

         Nationwide VLI Separate Account-5               Ohio          Nationwide Life Separate      Issuer of Life Insurance
                                                                       Account                       Policies
</TABLE>

<PAGE>   84
Item 27.      NUMBER OF CONTRACT OWNERS


              The number of contract owners of Qualified and Non-Qualified
              Contracts as of February 1, 2000 was 43,646 and 42,408
              respectively.


Item 28.      INDEMNIFICATION

              Provision is made in Nationwide's Amended and Restated Code of
              Regulations and expressly authorized by the General Corporation
              Law of the State of Ohio, for indemnification by Nationwide 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 Nationwide, 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 Nationwide pursuant
              to the foregoing provisions, Nationwide 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 Investment Services Corporation ("NISC")
                           acts as principal underwriter and general distributor
                           for the Nationwide Multi-Flex Variable Account,
                           Nationwide Variable Account, Nationwide Variable
                           Account-II, Nationwide Variable Account-5, Nationwide
                           Variable Account-6, Nationwide Variable Account-8,
                           Nationwide Variable Account-9, Nationwide Variable
                           Account-10, Nationwide Variable Account-11,
                           Nationwide VA Separate Account-A, Nationwide VA
                           Separate Account-B, Nationwide VA Separate Account-C,
                           Nationwide VL Separate Account-A, Nationwide VL
                           Separate Account-B, Nationwide VL Separate Account-C,
                           Nationwide VL Separate Account-D, Nationwide VLI
                           Separate Account-2, Nationwide VLI Separate
                           Account-3, Nationwide VLI Separate Account-4,
                           Nationwide VLI Separate Account-5, Nationwide DC
                           Variable Account, Nationwide DCVA-II, and the NACo
                           Variable Account, all of which are separate
                           investment accounts of Nationwide or its affiliates.

<PAGE>   85
<TABLE>
<CAPTION>
                                                                                                                         (left side)
<S>                               <C>                               <C>                                  <C>
- ------------------------
| NATIONWIDE INSURANCE |
| GOLF CHARITIES, INC. |
|                      |
|      MEMBERSHIP      |
|      NONPROFIT       |
|     CORPORATION      |
- ------------------------
           -------------------------------------------------------------------------------------------------------------------------
           |                                      |
- ---------------------------           ---------------------------       ----------------------------
|      ALLIED GROUP       |           |         ALLIED          |       |                          |
|    MERCHANT BANKING     |           |       GROUP, INC.       |       |                          |
|      CORPORATION        |           |          (AGI)          |       |     NATIONWIDE LLOYDS    |
|                         |           |                         |       |                          |
|Common Stock: 10,000     |   |-------|Common Stock: 850 Shares |---|   |                          |
|------------  Shares     |   |       |------------             |   |   |      A TEXAS LLOYDS      |================================
|                         |   |       |                         |   |   |                          |
|              Cost       |   |       |              Cost       |   |   |                          |
|              ----       |   |       |              ----       |   |   |                          |
|Casualty-                |   |       |Casualty-                |   |   |                          |
|100%         $150,055    |   |       |100%       $243,344,521  |   |   |                          |
- ---------------------------   |       ---------------------------   |   ----------------------------
                              |                                     |
- ---------------------------   |       ---------------------------   |   ----------------------------
|  NATIONWIDE INSURANCE   |   |       |           AMCO          |   |   |        DEPOSITORS        |
|   COMPANY OF AMERICA    |   |       |    INSURANCE COMPANY    |   |   |     INSURANCE COMPANY    |
|                         |   |       |          (AMCO)         |   |   |       (DEPOSITORS)       |
|Common Stock: 12,000     |   |       |Common Stock: 500,000    |   |   |Common Stock: 300,000     |
|------------  Shares     |   |       |------------  Shares     |   |   |------------  Shares      |
|                         |---|       |                         |---|---|                          |
|              Cost       |   |       |              Cost       |   |   |              Cost        |
|              ----       |   |       |              ----       |   |   |              ----        |
|                         |   |       |                         |   |   |                          |
|AGI-100%    $215,273,000 |   |       |AGI-100%     $147,425,540|   |   |AGI 100%      $22,251,842 |
- ---------------------------   |       ---------------------------   |   ----------------------------
                              |                    |                |
- ---------------------------   |       ---------------------------   |   ----------------------------
|      AID FINANCE        |   |       |           ALLIED        |   |   |     ALLIED PROPERTY      |
|     SERVICES, INC.      |   |       |      GENERAL AGENCY     |   |   |       AND CASUALTY       |
|     (AID FINANCE)       |   |       |          COMPANY        |   |   |    INSURANCE COMPANY     |
|Common Stock: 10,000     |   |       |Common Stock: 5,000      |   |   |Common Stock: 300,000     |
|------------  Shares     |   |       |------------  Shares     |   |   |------------  Shares      |
|                         |---|       |                         |   |---|                          |
|              Cost       |           |              Cost       |   |   |              Cost        |
|              ----       |           |              ----       |   |   |              ----        |
|AGI-100%      $19,545,634|           |AMCO-100%     $135,342   |   |   |AGI-100%      $47,018,643 |
- ---------------------------           ---------------------------   |   ----------------------------
            |                                                       |
- ---------------------------           ---------------------------   |   ----------------------------
|        ALLIED           |           |         MIDWEST         |   |   |        NATIONWIDE        |
|   GROUP INSURANCE       |           |    PRINTING SERVICES,   |   |   |      HOME MORTGAGE       |
|  MARKETING COMPANY      |           |           LTD.          |   |   |      COMPANY (NHMC)      |
|                         |           |Common Stock: 10,000     |   |   |                          |
|Common Stock: 20,000     |           |------------  Shares     |   |   |Common Stock: 54,348      |
|------------  Shares     |           |                         |---|---|------------   Shares     |
|                         |           |                         |   |   |                          |
|                         |           |                         |   |   |                          |
|                         |           |                         |   |   |                          |
|              Cost       |           |              Cost       |   |   |                          |
|              ----       |           |              ----       |   |   |                          |
| Aid                     |           |AGI-100%      $610,000   |   |   |AGI-80%                   |
| Finance-100% $16,059,469|           ---------------------------   |   ----------------------------
- --------------------------                                          |                 |
                                      ---------------------------   |   ----------------------------
                                      |          PREMIER        |   |   |           AGMC           |
                                      |          AGENCY,        |   |   |      REINSURANCE, LTD.   |
                                      |            INC.         |   |   |                          |
                                      |Common Stock: 100,000    |   |   |Common Stock: 11,000      |
                                      |------------  Shares     |   |   |------------  Shares      |
                                      |                         |---|   |                          |
                                      |              Cost       |       |              Cost        |
                                      |              ----       |       |              ----        |
                                      |AGI-100%      $100,000   |       |NHMC-100%     $11,000     |
                                      ---------------------------       ----------------------------
</TABLE>
<PAGE>   86
<TABLE>
<CAPTION>
                                                    NATIONWIDE(R)                                                  (middle)
<S>                                               <C>                                               <C>
  ------------------------------------------                                              ------------------------------------------
  |                                        |                                              |                                        |
  |           NATIONWIDE MUTUAL            |                                              |          NATIONWIDE MUTUAL             |
  |           INSURANCE COMPANY            |==============================================|        FIRE INSURANCE COMPANY          |
  |              (CASUALTY)                |                                              |               (FIRE)                   |
  |                                        |                                              |                                        |
  ------------------------------------------                                              ------------------------------------------
  |  ||               |                                                                                     |
- --|  ||               |--------------------------------------------------------------------|                |-----------------------
     ||                                                                                    |
     ||                                          |--------------------------------------------------------------|-------------------
     ||                                          |                                                              |
     ||  --------------------------------        |   --------------------------------            -----------------------------------
     ||  |       FARMLAND MUTUAL        |        |   |     NATIONWIDE GENERAL       |            |       NECKURA HOLDING        |
     ||  |      INSURANCE COMPANY       |        |   |      INSURANCE COMPANY       |            |      COMPANY (NECKURA)       |
     ||  |Guaranty Fund                 |        |   |                              |            |                              |
=====||==|------------                  |---|    |   |Common Stock:    20,000       |            |Common Stock:    10,000       |
         |Certificate                   |   |    |---|------------     Shares       |         |--|------------     Shares       |
         |-----------                   |   |    |   |                              |         |  |                              |
         |                 Cost         |   |    |   |                 Cost         |         |  |                 Cost         |
         |                 ----         |   |    |   |                 ----         |         |  |                 ----         |
         |Casualty         $500,000     |   |    |   |Casualty-100%    $5,944,422   |         |  |Casualty-100%    $142,943,140 |
         --------------------------------   |    |   --------------------------------         |  --------------------------------
                                            |    |                                            |
         --------------------------------   |    |   --------------------------------         |  --------------------------------
         |          F & B, INC.         |   |    |   |      NATIONWIDE PROPERTY     |         |  |           NECKURA            |
         |                              |   |    |   |         AND CASUALTY         |         |  |       INSURANCE COMPANY      |
         |Common Stock:    1 Share      |   |    |   |       INSURANCE COMPANY      |         |  |                              |
         |------------                  |   |    |   |Common Stock:    60,000       |         |--|Common Stock:    6,000        |
         |                              |---|    |---|------------     Shares       |         |  |------------     Shares       |
         |                 Cost         |   |    |   |                              |         |  |                              |
         |                 ----         |   |    |   |                 Cost         |         |  |                 Cost         |
         |Farmland                      |   |    |   |                 ----         |         |  |                 ----         |
         |Mutual-100%       $10         |   |    |   |Casualty-100%    $6,000,000   |         |  |Neckura-100%     DM 6,000,000 |
         --------------------------------   |    |   --------------------------------         |  --------------------------------
                                            |    |                                            |
         --------------------------------   |    |   --------------------------------         |  --------------------------------
         |     COOPERATIVE SERVICE      |   |    |   |     NATIONWIDE ASSURANCE     |         |  |         NECKURA LIFE         |
         |           COMPANY            |   |    |   |            COMPANY           |         |  |       INSURANCE COMPANY      |
         |Common Stock:    600 Shares   |   |    |   |                              |         |  |                              |
         |------------                  |----    |---|Common Stock:    1,750        |         |--|Common Stock:    4,000        |
         |                              |        |   |------------     Shares       |         |  |------------     Shares       |
         |                 Cost         |            |                              |            |                              |
         |                 ----         |        |   |                 Cost         |         |  |                 Cost         |
         |Farmland                      |        |   |                 ----         |         |  |                 ----         |
         |Mutual-100%      $3,506,173   |        |   |Casualty-100%    $41,750,000  |         |  |Neckura-100%     DM 15,825,681|
         --------------------------------        |   --------------------------------         |  --------------------------------
                                                 |                                            |
         --------------------------------        |   --------------------------------         |  --------------------------------
         |          SCOTTSDALE          |        |   |    NATIONWIDE AGRIBUSINESS   |         |  |      COLUMBUS INSURANCE      |
         |       INSURANCE COMPANY      |        |   |       INSURANCE COMPANY      |         |  |    BROKERAGE AND SERVICE     |
         |             (SIC)            |        |   |                              |         |  |             GmbH             |
         |Common Stock:    30,136       |        |   |Common Stock:    1,000,000    |         |  |Common Stock:    1 Share      |
     |---|------------     Shares       |--------|---|------------     Shares       |         |--|------------                  |
     |   |                              |        |   |                              |         |  |                              |
     |   |                              |        |   |                 Cost         |         |  |                 Cost         |
     |   |                 Cost         |        |   |                 ----         |         |  |                 ----         |
     |   |                 ----         |        |   |Casualty-99.9%   $26,714,335  |         |  |Neckura-100%     DM 51,639    |
     |   |Casualty-100%    $150,000,500 |        |   |Other Capital                 |         |  |                              |
     |   |                              |        |   |-------------                 |         |  |                              |
     |   |                              |        |   |Casualty-Ptd.    $713,576     |         |  |                              |
     |   --------------------------------        |   -------------------------------          |  --------------------------------
     |                                           |                                            |
     |   --------------------------------        |   --------------------------------         |  --------------------------------
     |   |         SCOTTSDALE           |        |   |       NATIONAL CASUALTY      |         |  |         LEBEN DIREKT         |
     |   |        SURPLUS LINES         |        |   |            COMPANY           |         |  |       INSURANCE COMPANY      |
     |   |      INSURANCE COMPANY       |        |   |              (NC)            |         |  |                              |
     |   |Common Stock:    10,000       |        |   |  Common Stock:  100 Shares   |         |  |Common Stock:    4,000 Shares |
     |---|------------     Shares       |        ----|  -------------               |         |--|------------                  |
     |   |                              |            |                              |         |  |                              |
     |   |                 Cost         |            |                 Cost         |         |  |                 Cost         |
     |   |                 ----         |            |                 ----         |         |  |                 ----         |
     |   |SIC-100%         $6,000,000   |            |Casualty-100%    $67,442,439  |         |  |Neckura-100%     DM 4,000,000 |
     |   |                              |            |                              |         |  |                              |
     |   --------------------------------            --------------------------------         |  --------------------------------
     |                                                               |                        |
     |   --------------------------------            --------------------------------         |  --------------------------------
     |   |      NATIONAL PREMIUM &      |            |     NCC OF AMERICAN, LTD.    |         |  |          AUTO DIREKT         |
     |   |    BENEFIT ADMINISTRATION    |            |           (INACTIVE)         |         |  |        INSURANCE COMPANY     |
     |   |           COMPANY            |            |                              |         |  |                              |
     |   |Common Stock:    10,000       |            |                              |         |  |Common Stock:    1500  Shares |
     |---|------------     Shares       |            |                              |         |--|------------                  |
     |   |                              |            |                              |         |  |                              |
     |   |                 Cost         |            |                              |         |  |                 Cost         |
     |   |                 ----         |            |                              |         |  |                 ----         |
     |   |SIC-100%         $10,000      |            |NC-100%                       |         |  |Neckura-100%     DM 1,643,149 |
     |   --------------------------------            --------------------------------         |  --------------------------------
     |                                                                                        |
     |   --------------------------------            --------------------------------         |  --------------------------------
     |   |            WESTERN    .      |            |           SUN DIRECT         |         |  |           SVM SALES          |
     |   |       HERITAGE INSURANCE     |            |        VERSICHERUNGS -       |         |  |             GmbH             |
     |   |            COMPANY           |            |       AKTIENGESCLISCHAFT     |         |  |                              |
     |   |Common Stock:    4,776,076    |            |Common Stock:    1 Share      |         |  |Common Stock:    50 Shares    |
     |---|------------     Shares       |            |------------                  |------------|                              |
         |                              |            |                              |            |                              |
         |                 Cost         |            |                 Cost         |            |                 Cost         |
         |                 ----         |            |                 ----         |            |                 ----         |
         |SIC-100%         $57,000,000  |            |Neckura-100%     $9,600,000   |            |Neckura-100%     DM 50,000    |
         |                              |            |                 EURO         |            |                              |
         --------------------------------            --------------------------------            --------------------------------
</TABLE>
<PAGE>   87
<TABLE>
<CAPTION>
                                                                                                                        (right side)
<S>     <C>                                       <C>                                              <C>
                                                                                                            ------------------------
                                                                                                            |      NATIONWIDE      |
                                                                                                            |      FOUNDATION      |
                                                                                                            |                      |
                                                                                                            |      MEMBERSHIP      |
                                                                                                            |      NONPROFIT       |
                                                                                                            |     CORPORATION      |
                                                                                                            ------------------------
- ---------------------------------------------------------------------------------------------------------------------|
                                                                                                                     |
- ---------------------------------------------------------------------------------------------------------------      |
                       |                                                                 |                    |      |
                       |                                                                 |                    |      |
        --------------------------------          --------------------------------       |     -------------------------------------
        |         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         |       |     |         Shares     Cost           |
  |     |                 Cost         |     |    |                 ----         |       |     |         ------     ----           |
  |     |                 ----         |     |    |Casualty-100%    $1,000       |       |     |Casualty 12,992,922 $1,008,497,908 |
  |     |Casualty-100%    $8,800,000   |     |    |                              |       |     |Fire        649,510     36,862,514 |
  |     |                              |     |    |                              |       |     |          (See Page 2)             |
  |     --------------------------------     |    --------------------------------       |     -------------------------------------
  |                                          |                                           |
  |     --------------------------------     |    --------------------------------       |     -------------------------------------
  |     |         NATIONWIDE           |     |    |       NATIONWIDE CASH        |       |     |         ALLNATIONS, INC.          |
  |     |      INDEMNITY COMPANY       |     |    |      MANAGEMENT COMPANY      |       |     |Common Stock:    12,167 Shares     |
  |     |                              |     |    |                              |       |     |-------------    Cost              |
  |-----|Common Stock:    28,000       |     |----|Common Stock:    100 Shares   |       |-----|                 ----              |
  |     |------------     Shares       |     |    |------------                  |       |     |Casualty-18.6%   $90,630           |
  |     |                              |     |    |                 Cost         |       |     |Fire-18.6%       $90,722           |
  |     |                 Cost         |     |    |                 ----         |       |     |Preferred Stock  1,466 Shares      |
  |     |                 ----         |     |    |Casualty-100%    $11,226      |       |     |---------------  Cost              |
  |     |Casualty-100%    $594,529,000 |     |    |                              |       |     |                 ----              |
  |     |                              |     |    |                              |       |     |Casualty-6.8%    $100,000          |
  |     |                              |     |    |                              |       |     |Fire-6.8%        $100,000          |
  |     --------------------------------     |    --------------------------------       |     -------------------------------------
  |                                          |                                           |
  |     --------------------------------     |    --------------------------------       |     -------------------------------------
  |     |          LONE STAR           |     |    |    NATIONWIDE INSURANCE      |       |     |       CALFARM INSURANCE           |
  |     |     GENERAL AGENCY, INC.     |     |    |     COMPANY OF FLORIDA       |       |     |           COMPANY                 |
  |     |                              |     |    |                              |       |     |Common Stock:    49,800 Shares     |
  ------|Common Stock:    1,000        |     |----|Common Stock:    10,000 Shares|       |-----|-------------                      |
  |     |------------     Shares       |     |    |------------                  |             |                                   |
  |     |                              |     |    |                 Cost         |             |                                   |
  |     |                 Cost         |     |    |                 ----         |             |                                   |
  |     |                 ----         |     |    |Casualty-100%    $300,000,000 |             |Casualty-100%                      |
  |     |Casualty-100%    $5,000,000   |     |    |                              |             |                                   |
  |     --------------------------------     |    --------------------------------             -------------------------------------
  |                   ||                     |                                                                     |
  |     --------------------------------     |    --------------------------------             -------------------------------------
  |     |        COLONIAL COUNTY       |     |    |   NATIONWIDE INTERNATIONAL   |             |       CALFARM INSURANCE           |
  |     |        MUTUAL INSURANCE      |     |    |         UNDERWRITERS         |             |             AGENCY                |
  |     |             COMPANY          |     |    |Common Stock:    1,000 Shares |             |                                   |
  |     |                              |     |----|------------                  |             |                                   |
  |     |                              |     |    |                              |             |                                   |
  |     |                              |     |    |                 Cost         |             |Common Stock:    1,000 shares      |
  |     |Surplus Debentures:           |     |    |                 ----         |             |-------------                      |
  |     |-------------------           |     |    |Casualty-100%    $10,000      |             |                                   |
  |     |                 Cost         |     |    --------------------------------             |                                   |
  |     |                 ----         |     |                                                 |                                   |
  |     |Colonial         $500,000     |     |    --------------------------------             |CalFarm Insurance                  |
  |     |Lone Star         150,000     |     |    |          NATIONWIDE          |             |Company - 100%                     |
  |     --------------------------------     |    |          ARENA LLC           |             -------------------------------------
  |                                          |    |                              |                                 |
  |     --------------------------------     |    |                              |             -------------------------------------
  |     |    NATIONWIDE SERVICES       |     |    |                              |             |        CAL-AG INSURANCE           |
  |     |        COMPANY, LLC          |     |    |                              |             |            SERVICES               |
  |     |                              |     |    |                              |             |                                   |
  |     |Single Member Limited         |     |....|                              |             |Common Stock:    1,000 Shares      |
  |.....|Liability Company             |     |    |                              |             |------------                       |
  |     |                              |     |    |                              |             |                                   |
  |     |                              |     |    |Casualty-90%                  |             |CalFarm Insurance                  |
  |     |Casualty-100%                 |     |    |                              |             |Agency-100%                        |
  |     |                              |     |    --------------------------------             -------------------------------------
  |     --------------------------------     |
  |                                          |    --------------------------------
  |                                          |    |         NATIONWIDE           |
  |     --------------------------------     |    |    EXCLUSIVE DISTRIBUTION    |
  |     |    AMERICAN MARINE           |     |    |     COMPANY, LLC (NEDCO)     |
  |     |   UNDERWRITERS, INC.         |     |    |                              |
  |     |                              |     |    |   Single Member Limited      |
  |     |Common Stock:   20 Shares     |     |....|     Liability Compnany       |
  |-----|------------                  |     |    |                              |
  |     |                 Cost         |     |    |                              |
  |     |                 ----         |     |    |Casualty-100%                 |
  |     |Casualty-100%    $5,020       |     |    |                              |
  |     |                              |     |    --------------------------------
  |     --------------------------------     |                   |
  |                                          |    --------------------------------
  |     ---------------------------------    |    |          INSURANCE           |
  |     |      eNATIONWIDE, LLC         |    |    |     INTERMEDIARIES, INC      |
  |     |                               |    |    |                              |
  |     |    Single Member Limited      |    |    |Common Stock     1,615 Shares |
  |     |      Liability Company        |    |----|------------                  |
  |     |                               |         |                 Cost         |
  |.....|                               |         |                 ----         |
        |                               |         |Casualty-100%    $1,615,000   |
        |                               |         |                              |
        |Casualty-100%                  |         --------------------------------
        |                               |
        ---------------------------------
                                                                                            Subsidiary Companies      -- Solid Line
                                                                                            Contractual Association   -- Double Line
                                                                                            Limited Liability Company -- Dotted Line

                                                                                            December 31, 1999
</TABLE>
                                                                         Page 1
<PAGE>   88






















<TABLE>
<CAPTION>
                                                                                                                       (Left Side)

<S>            <C>                <C>             <C>               <C>              <C>               <C>
                             |----------------------------------|-----------------------------------|-----------------------------
                             |                                  |                                   |
               -----------------------------      -----------------------------      -----------------------------
               | NATIONWIDE LIFE INSURANCE |      |        NATIONWIDE         |      |     NATIONWIDE TRUST      |
               |     COMPANY (NW LIFE)     |      |    FINANCIAL SERVICES     |      |      COMPANY, FSB         |
               |                           |      |      CAPITAL TRUST        |      | Common Stock: 2,800,000   |
               | Common Stock: 3,814,779   |      | Preferred Stock:          |      | ------------  Shares      |
               | ------------  Shares      |      | ---------------           |      |               Cost        |
               |                           |      |                           |      |               ----        |
               | NFS--100%                 |      | NFS--100%                 |      | NFS--100%     $3,000,000  |
               ----------------|------------      -----------------------------      -----------------------------
                               |
                               |                                                                      ||--------------------------
- -----------------------------  |  -----------------------------                      -----------------------------
|    NATIONWIDE LIFE AND    |  |  |         NATIONWIDE        |                      |    NATIONWIDE FINANCIAL   |
| ANNUITY INSURANCE COMPANY |  |  |  ADVISORY SERVICES, INC   |                      |  INSTITUTION DISTRIBUTORS |
|                           |  |  |      (NW ADV. SERV.)      |                      |    AGENCY, INC. (NFIDAI)  |
| Common Stock: 66,000      |  |  | Common Stock: 7,676       |                      |                           |
| ------------  Shares      |--|--| ------------  Shares      |====                  |                           |
|                           |  |  |                           |  ||                  |                           |
|               Cost        |  |  |               Cost        |  ||                  | Common Stock: 1,000 Shares|
|               ----        |  |  |               ----        |  ||                  | ------------              |
| NW Life-100% $58,070,003  |  |  | NW Life-100% $5,996,261   |  ||                  | NFSDI-100%                |
- -----------------------------  |  -----------------------------  ||                  --------------|--||----------
                               |                                 ||                                |  ||
- -----------------------------  |  -----------------------------  ||  ----------------------------- |  ||  -----------------------
|   NATIONWIDE INVESTMENT   |  |  |     NATIONWIDE MUTUAL     |  ||  |     FINANCIAL HORIZONS    | |  ||  |                     |
|   SERVICES CORPORATION    |  |  |           FUNDS           |  ||  |    DISTRIBUTORS AGENCY    | |  ||  |                     |
|                           |  |  |                           |  ||  |      OF ALABAMA, INC.     | |  ||  |                     |
| Common Stock: 5,000       |  |  |    OHIO BUSINESS TRUST    |  ||  |                           | |  ||  |      FLORIDA        |
| ------------  Shares      |  |  |                           |  ||  | Common Stock: 10,000      | |  ||  |      RECORDS        |===
|                           |--|  |                           |==||  | ------------  Shares      |--  ||  |   ADMINISTRATOR     |
|                           |  |  |                           |  ||  |                           | |  ||  |                     |
|               Cost        |  |  |                           |  ||  |               Cost        | |  ||  |                     |
|               ----        |  |  |                           |  ||  |               ----        | |  ||  |                     |
| NW Life-100% $529,728     |  |  |                           |  ||  | NFIDAI-100%   $100        | |  ||  |                     |
- -----------------------------  |  -----------------------------  ||  ----------------------------- |  ||  -----------------------
                               |                                 ||                                |  ||
- -----------------------------  |  -----------------------------  ||  ------------------------------|  ||  -----------------------
|   NATIONWIDE FINANCIAL    |  |  |        NATIONWIDE         |  ||  |    LANDMARK FINANCIAL     | |  ||  |                     |
|       ASSIGNMENT          |  |  |     SEPARATE ACCOUNT      |  ||  |        SERVICES OF        | |  ||  |                     |
|        COMPANY            |  |  |           TRUST           |  ||  |       NEW YORK, INC.      | |  ||  |                     |
|                           |  |  |                           |  ||  |                           | |  ||  |                     |
|                           |  |  |                           |  ||  | Common Stock: 10,000      | |  ||  | FINANCIAL HORIZONS  |
|                           |--|  |       MASSACHUSETTS       |==||  | ------------  Shares      |--  ||==| DISTRIBUTORS AGENCY |
|                           |  |  |      BUSINESS TRUST       |  ||  |                           | |  ||  |      OF OHIO, INC.  |
|                           |  |  |                           |  ||  |               Cost        | |  ||  |                     |
|                           |  |  |                           |  ||  |               ----        | |  ||  |                     |
| NW Life-100%              |  |  |                           |  ||  | NFIDAI-100% $10,100       | |  ||  |                     |
- -----------------------------  |  -----------------------------  ||  ----------------------------- |  ||  -----------------------
                               |                                 ||                                |  ||
- -----------------------------  |  -----------------------------  ||  ----------------------------- |  ||  -----------------------
|     NATIONWIDE REALTY     |  |  |         NATIONWIDE        |  ||  |     FINANCIAL HORIZONS    | |  ||  |                     |
|      INVESTORS, LTD.      |  |  |         GLOBAL FUND       |  ||  |      SECURITIES CORP.     | |  ||  |                     |
|                           |  |  |                           |  ||  |                           | |  ||  |                     |
| Units:                    |  |  |       CAYMAN ISLANDS      |  ||  | Common Stock: 10,000      | |  ||  | FINANCIAL HORIZONS  |
| ------                    |--|  |        EXEMPTED LLC       |==||  | ------------  Shares      |--  ||==| DISTRIBUTORS AGENCY |
|                           |  |  |                           |  ||  |                           | |  ||  |   OF OKLAHOMA, INC  |
|                           |  |  |                           |  ||  |               Cost        | |  ||  |                     |
| NW Life-90%               |  |  |                           |  ||  |               ----        | |  ||  |                     |
| NW Mutual-10%             |  |  |                           |  ||  | NFIDAI-100% $153,000      | |  ||  |                     |
- -----------------------------  |  -----------------------------  ||  ----------------------------- |  ||  -----------------------
                               |                                 ||                                |  ||
- -----------------------------  |  -----------------------------  ||  ----------------------------- |  ||  -----------------------
|        NATIONWIDE         |  |  |         NATIONWIDE        |  ||  |   AFFILIATE AGENCY, INC.  | |  ||  |                     |
|       PROPERTIES, LTD.    |  |  |  ASSET ALLOCATION TRUST   |  ||  |                           | |  ||  |                     |
|                           |  |  |                           |  ||  |                           | |  ||  |                     |
| Units:                    |--|  |                           |  ||  | Common Stock: 100         | |  ||  | FINANCIAL HORIZONS  |
| ------                    |     |    OHIO BUSINESS TRUST    |====  | ------------  Shares      |--  ||==| DISTRIBUTORS AGENCY |
|                           |     |                           |      |                           | |  ||  |    OF TEXAS, INC    |
|                           |     |                           |      |               Cost        | |  ||  |                     |
| NW Life-97.6%             |     |                           |      |               ----        | |  ||  |                     |
| NW Mutual-2.4%            |     |                           |      | NFIDAI-100%   $100        | |  ||  |                     |
- -----------------------------     -----------------------------      ----------------------------- |  ||  -----------------------
                                                                                                   |  ||
                                                                     ----------------------------- |  ||  -----------------------
                                                                     |   NATIONWIDE FINANCIAL    | |  ||  |                     |
                                                                     | INSTITUTION DISTRIBUTORS  | |  ||  |                     |
                                                                     |   INS. AGENCY, INC.       | |  ||  |                     |
                                                                     |          OF MASS.         | |  ||  |      AFFILIATE      |
                                                                     |                           |--  ====|      AGENCY OF      |
                                                                     |Common Stock: 100 Shares   | |      |      OHIO, INC      |
                                                                     |------------               | |      |                     |
                                                                     |                           | |      |                     |
                                                                     |NFIDAI-100%                | |      |                     |
                                                                     ----------------------------- |      -----------------------
                                                                     ----------------------------- |
                                                                     |   NATIONWIDE FINANCIAL    | |
                                                                     | INSTITUTION DISTRIBUTORS  | |
                                                                     |   INS. AGENCY, INC.       | |
                                                                     |       OF NEW MEXICO       |--
                                                                     |                           |
                                                                     |Common Stock: 100 Shares   |
                                                                     |------------               |
                                                                     |                           |
                                                                     |NFIDAI-100%                |
                                                                     -----------------------------
</TABLE>
<PAGE>   89
<TABLE>
<CAPTION>
                                                                                                                           (Center)
                                                           NATIONWIDE(R)
<S>            <C>                <C>             <C>               <C>              <C>               <C>
- --------------------------------------------------                                --------------------------------------------------
|               NATIONWIDE MUTUAL                |                                |                NATIONWIDE MUTUAL               |
|               INSURANCE COMPANY                |================================|            FIRE INSURANCE COMPANY              |
|                  (CASUALTY)                    |                   |            |                    (FIRE)                      |
- --------------------------------------------------                   |            --------------------------------------------------
                                                                     |
                                                  -----------------------------------------
                                                  |    NATIONWIDE CORPORATION (NW CORP)   |
                                                  |   Common Stock:           Control:    |
                                                  |   ------------            -------     |
                                                  |    13,642,432               100%      |
                                                  |              Shares     Cost          |
                                                  |             ------     ----           |
                                                  |Casualty     12,992,922 $1,008,497,908 |
                                                  |Fire            649,510     36,862,514 |
                                                  -------------------|---------------------
                                                                     |--------------------------------------------------------------
                                                      ---------------|-------------
                                                      |    NATIONWIDE FINANCIAL   |
                                                      |    SERVICES, INC. (NFS)   |
                                                      |                           |
                                                      |Common Stock:  Control:    |
                                                      |------------   -------     |
                                                      |                           |
                                                      |                           |
                                                      |Class A      Public--100%  |
                                                      |Class B      NW Corp--100% |
                                                      ---------------|-------------
                                                                     |
- -----------|-------------------------|--------------------------|-----------------------------|----------------------|--------------
           |                         |                          |                             |                      |
- -----------|------------ ------------|-------------- -----------|------------- ---------------|--------- ------------|--------------
|NFS DISTRIBUTORS, INC.| |    IRVIN L. SCHWARTZ    | | NATIONWIDE FINANCIAL  | |VILLANOVA CAPITAL, INC.|   |  NATIONWIDE FINANCIAL |
|       (NFSDI)        | |   AND ASSOCIATES, INC.  | |SERVICES (BERMUDA) INC.| |Common Stock: 958,750  |   |    SERVICES CAPITAL   |
|                      | |Common Stock:  Control:  | |Common Stock: 250,000  | |-------------  Shares  |   |        TRUST II       |
|                      | |-------------  --------  | |------------- Shares   | |NFS-96%                |   |                       |
|                      | |Class A        Other-100%| |              Cost     | |Preferred Stock:500,000|   |                       |
|NFS-100%              | |Class B        NFS  -100%| |              ----     | |--------------- Shares |   |                       |
|                      | |                         | |NFS-100%   $3,500,000  | |NFS-100%               |   | NFS-100%              |
- -----------|------------ --------------------------- ------------------------- ---------------|---------   -------------------------
           |                           |                                                      |
- -----------|----------------------------                         -----------------------------|-----------------------|
- -----------|------------ --------------|-----------  ------------|------------  --------------|---------- ------------|-------------
|   NATIONAL DEFERRED  | |  NATIONWIDE RETIREMENT |  | VILLANOVA S.A. CAPITAL|  |    MORLEY FINANCIAL   |  | VILLANOVA MUTUAL FUND |
|   COMPENSATION, INC. | |   SOLUTIONS, INC. (NRS)|  |     TRUST (VSA)       |  |SERVICES, INC. (MORLEY)|  |  CAPITAL TRUST (VMF)  |
|                      | |Common Stock:  236,494  |  |                       |  |Common Stock:  82,343  |  |                       |
|                      | |-------------  Shares   |  |                       |  |------------   Shares  |  |                       |
|                      | |                        |  |                       |  |                       |  |                       |
|NFSDI-100%            | |                        |  |                       |  |VILLANOVA CAPITAL, INC.|  |                       |
|                      | |NFSDI-100%              |  |DELAWARE BUSINESS TRUST|  |-100%                  |  |DELAWARE BUSINESS TRUST|
- ----------||------------ -------------------|------  ---------------------|---  ---------------------|---  -------------------------
          ||                                |                             |                          |
          ||                                |                             |                          -----
          ||  ----------------------------  |  -------------------------  |  -------------------------   |  ------------------------
          ||  |   NATIONWIDE RETIREMENT  |  |  |NATIONWIDE RETIREMENT   | |  |     NATIONWIDE         |  |  |       MORLEY &       |
          ||  |SOLUTIONS, INC. OF ALABAMA|  |  |  SOLUTIONS, INC. OF    | |  |INVESTORS SERVICES, INC.|  |  |   ASSOCIATES, INC.   |
          ||  |                          |  |  |      NEW MEXICO        | |  |                        |  |  |                      |
          ||  |Common Stock: 10,000      |  |  | Common Stock: 1,000    | |  | Common Stock: 5 Shares |  |  | Common Stock: 3,500  |
          ||  |------------- Shares      |--|--| ------------- Shares   | |--|-------------           |  |--| ------------- Shares |
============  |              Cost        |  |  |               Cost     | |  |               Cost     |  |  |             Cost     |
              |              ----        |  |  |               ----     | |  |               ----     |  |  |             ----     |
              |NRS-100%      $1,000      |  |  |NRS-100%       $1,000   | |  |VSA-100%       $5,000   |  |  |Morley-100%     $1,000|
              ----------------------------  |  -------------------------- |  --------------------------  |  ------------------------
                                            |                             |                              |
              ----------------------------  |  -------------------------- |  --------------------------  |  -----------------------
              |  NATIONWIDE RETIREMENT   |  |  | NATIONWIDE RETIREMENT  | |  |    VILLANOVA VALUE     |  |  | EXCALIBER FUNDING    |
              |SOLUTIONS, INC. OF ARIZONA|  |  |  SOLUTIONS, INC. OF    | |  |     INVESTOR, LLC      |  |  |     CORPORATION      |
              |                          |  |  |      SO. DAKOTA        | |  |                        |  |  |                      |
              |Common Stock: 1,000       |  |  |Common Stock: 1,000     | |  |                        |  |  |Common Stock: 1,000   |
              |------------- Shares      |--|--|------------- Shares    | ...|                        |  |--|------------- Shares  |
              |              Cost        |  |  |               Cost     |    |                        |  |  |             Cost     |
              |              ----        |  |  |               ----     |    |                        |  |  |             ----     |
              |NRS-100%      $1,000      |  |  |NRS-100%      $1,000    |    | VSA-100%               |  |  |Morley-100%  $1,000   |
              ----------------------------  |  --------------------------    --------------------------  |  -----------------------
                                            |                                                            |
              ----------------------------  |  --------------------------    --------------------------  |  ------------------------
              |   NATIONWIDE RETIREMENT  |  |  | NATIONWIDE RETIREMENT  |    |     MORLEY CAPITAL     |  |  |   CALIBER FUNDING    |
              |    SOLUTIONS, INC. OF    |  |  |    SOLUTIONS, INC.     |    |       MANAGEMENT       |  |  |     CORPORATION      |
              |         ARKANSAS         |  |  |       OF WYOMING       |    |                        |  |  |                      |
              |Common Stock: 50,000      |-----|Common Stock: 500 Shares|    |Common Stock: 500 Shares|  |  |                      |
              |------------- Shares      |  |  |-------------           |    |-------------           |--|--|                      |
              |              Cost        |  |  |              Cost      |    |              Cost      |  |  |                      |
              |              ----        |  |  |              ----      |    |              ----      |  |  |                      |
              |NRS-100%      $500        |  |  |NRS-100%      $500      |    |Morley-100%   $5,000    |  |  |Morley-100%           |
              ----------------------------  |  --------------------------    --------------------------  |  ------------------------
                                            |                                                            |
              ----------------------------  |  --------------------------    --------------------------  |  ------------------------
              |   NATIONWIDE RETIREMENT  |  |  |  NATIONWIDE RETIREMENT |    |   UNION BOND           |  |  |   MORLEY RESEARCH    |
              |      SOLUTIONS, INS.     |  |  |   SOLUTIONS, INC.      |    |  & TRUST COMPANY       |  |  |   ASSOCIATES, LTD.   |
              |       AGENCY, INC.       |  |  |     OF OHIO            |    |                        |  |  |                      |
              |Common Stock: 1,000       |  |  |                        |    |Common Stock: 2,000     |  |  | Common Stock: 1,000  |
              |------------- Shares      |--|==|                        |    |------------- Shares    |--|--| ------------- Shares |
              |                          |  |  |                        |    |                        |  |  |                      |
              |              Cost        |  |  |                        |    |              Cost      |  |  |               Cost   |
              |              ----        |  |  |                        |    |              ----      |  |  |               ----   |
              |NRS-100%      $1,000      |  |  |                        |    |  Morley-100%   $50,000 |  |  |Morley-100%  $1,000   |
              ----------------------------  |  --------------------------    --------------------------  |  ------------------------
                                            |                                                            |
              ----------------------------  |  --------------------------    --------------------------  |
              |  NATIONWIDE RETIREMENT   |  |  | NATIONWIDE RETIREMENT  |    |   PORTLAND INVESTMENT  |  |
              |SOLUTIONS, INC. OF MONTANA|  |  |  SOLUTIONS, INC. OF    |    |     SERVICES, INC.     |  |
              |                          |  |  |      OKLAHOMA          |    |                        |  |
              |Common Stock: 500         |  |  |                        |    | Common Stock: 1,000    |  |
              |------------- Shares      |--|==|                        |    | ------------- Shares   |--
              |              Cost        |  |  |                        |    |               Cost     |
              |              ----        |  |  |                        |    |               ----     |
              |NRS-100%      $500        |  |  |                        |    | Morley-100%   $25,000  |
              ----------------------------  |  --------------------------    --------------------------
                                            |
              ----------------------------  |  --------------------------
              |   NATIONWIDE RETIREMENT  |  |  |   NATIONWIDE RETIREMENT|
              | SOLUTIONS, INC. OF NEVADA|  |  |    SOLUTIONS, INC.     |
              |                          |  |  |      OF TEXAS          |
              |Common Stock: 1,000       |-- ==|                        |
              |------------- Shares      |     |                        |
              |              Cost        |     |                        |
              |              ----        |     |                        |
              |NRS-100%      $1,000      |     |                        |
              ----------------------------     --------------------------

</TABLE>
<PAGE>   90

<TABLE>
<CAPTION>
                                                                                                                            (Right)
<S>            <C>        <C>             <C>             <C>              <C>             <C>                 <C>        <C>
















- ------------------------------------------------------------------------------------------------------------------------------------
                                                  |                  |                |                              |
                                                  |                  |                |                              |
                                                  |                  |                |                              |
                                                  |                  |                |                              |
                                                  |                  |                |                              |
                                                  |                  |                |                              |
                                                  |                  |                |                              |
                                                  |                  |                |                              |
                                     ------------------------------- |  ----------------------------   -----------------------------
                                     |       GATES MCDONALD        | |  |        NATIONWIDE        |   |     NATIONWIDE GLOBAL     |
                                     |      & COMPANY (GATES)      | |  |HEALTH PLANS, INC. (NHP)  |   |   HOLDINGS, INC. (NGH)    |
                                     |                             | |  |                          |   |                           |
- -------------------                --|Common Stock:  254 Shares    | |--|Common Stock:  100 Shares |   |Common Stock:  1 Share     |
|                  |               | |------------                 | || |------------              | --|------------               |
|   ---------------|-------------- | |               Cost          | || |               Cost       ||  |               Cost        |
|   |                            | | |               ----          | || |               ----       ||  |               ----        |
|   | THE 401(k) COMPANIES, INC. | | |NW Corp.-100%  $25,683,532   | || |                          ||  |                           |
|   |         (401(k))           | | |------------------------------ || |NW Corp.-100%  $14,603,732||  |NW Corp.-100%  $257,000,000|
|   |                            | |                                 || --------------------------- |  -----------------------------
|   |Common Stock:   Control     | | |------------------------------ || ----------------------------|  -----------------------------
||--|-------------   -------     | | |  MEDPROSOLUTIONS, INC.      | || |    NATIONWIDE MANAGEMENT ||  |     NATIONWIDE GLOBAL     |
||  |Class A        Other-100%   | --|                             | |--|        SYSTEMS, INC.     ||  |     HOLDINGS, INC. -      |
||  |Class B        NFS-100%     | | |               Cost          | || |                          ||  |     LUXEMBOURG BRANCH     |
||  |                            | | |               ----          | || |Common Stock:  100 Shares ||  |         (BRANCH)          |
||  ------------------------------ | |Gates-100%     $6,700,000    | || |-------------             ||  |                           |
||                                 | |                             | || |               Cost       ||--|                           |
||                                 | |                             | || |               ----       ||  |Endowment Capital -        |
||  ------------------------------ | ------------------------------- || |NHP Inc.-100%  $25,149    ||  |               $1,000,000  |
||  |     401(k) INVESTMENT      | |                                 || ----------------------------|  --------------|--------------
||  |       SERVICES, INC.       | | |------------------------------ || ----------------------------|  --------------|--------------
||  |                            | | |     GATES MCDONALD &        | || |         NATIONWIDE       ||  |    NGH LUXEMBOURG S.A.    |
||  |Common Stock: 1,000,000     | | | COMPANY OF NEW YORK, INC.   | || |        AGENCY, INC.      ||  |          (LUX SA)         |
||  |------------  Shares        | --|                             | |--|                          ||  |                           |
||--|                            | | |Common Stock:  3 Shares      | |  |Common Stock:  100 Shares ||  |Common Stock:  5894 Shares |
||  |               Cost         | | |------------                 | |  |------------              || -|------------               |
||  |               ----         | | |               Cost          | |  |               Cost       || ||               Cost        |
||  |401(k)-100%    $7,800       | | |               ----          | |  |               ----       || ||               ----        |
||  ------------------------------ | |Gates-100%     $106,947      | |  |NHP Inc.-99%   $116,077   || ||BRANCH.-99.98% $115,470,723|
||                                 | ------------------------------- |  ----------------------------| |-----------------------------
||  ------------------------------ |                                 |                              | |
||  |      401(k) INVESTMENT     | | ------------------------------- |  ----------------------------| |-----------------------------
||  |        ADVISORS, INC.      | | |      GATES MCDONALD &       | |  |NATIONWIDE GLOBAL HOLDINGS|| ||       PAN EURO LIFE       |
||  |                            | | |     COMPANY OF NEVADA       | |  |    -HONG KONG, LIMITED   || ||                           |
||  |Common Stock:  1,000 Shares | --|                             | |  |                          || ||Common Stock: 1,300,000    |
||--|------------                | | |Common Stock:  40 Shares     | |  |Common Stock:  2 Shares   || ||------------  Shares       |
||  |               Cost         | | |------------                 | |  |------------   Cost       -- --                           |
||  |               ----         | | |               Cost          | |  |               ----       || ||              Cost         |
||  |401(k)-100%    $1,000       | | |               ----          | |  |NGH-50%                   || ||              ----         |
||  ------------------------------ | |Gates-100%     $93,750       | |  |Casualty--50%             || ||LUX SA-90%    3,817,832,685|
||                                 | ------------------------------- |  ----------------------------| ||              LUF          |
||  ------------------------------ |                                 |                              | |-----------------------------
||  |        401(k) COMPANY      | | ------------------------------- |  ----------------------------| |-----------------------------
||  |                            | | |       GATES MCDONALD        | |  |            NGH           || ||NATIONWIDE GLOBAL HOLDINGS |
||  |Common Stock: 855,000 Shares| | |      HEALTH PLUS, INC.      | |  |      NETHERLANDS B.V.    || ||- NGH BRASIL PARTICIPACOES,|
||  |                            | --|                             | |  |                          || ||     LTDA (NGH BRASIL)     |
||  |              Cost          | | |Common Stock:  200 Shares    | |  |Common Stock:  40 Shares  || ||                           |
||--|              ----          | | |------------                 | |  |------------              -- --       Shares    Cost      |
||  |401(k)-100%   $1,000        | | |               Cost          | |  |               Cost       ||  |       ------    ----      |
||  ------------------------------ | |               ----          | |  |               ----       ||  |LUX SA 6,164,899 R6,164,899|
||                                 | |Gates-100%     $2,000,000    | |  |NGH-100%       NLG 52,500 ||  |NGH    1         R1        |
||  ------------------------------ | ------------------------------- |  ----------------------------|  --------------|--------------
||  |                            | |                                 |                              |                |
|===|                            | | ------------------------------- |  ----------------------------|  --------------|--------------
|   |   RIVERVIEW AGENCY, INC.   | | |NEVADA INDEPENDENT COMPANIES-| |  |         NATIONWIDE       ||  |         NATIONWIDE        |
|   |                            | | |MANUFACTURING TRANSPORTATION | |  |    SERVICES SP. Z.O.O.   ||  |       SEGURADORA S.A.     |
|   |                            | | |       AND DISTRIBUTION      | |  |                          ||  |                           |
|   |                            | --|                             | |  |Common Stock:  80 Shares  ||  |        Shares    Cost     |
|   |                            | | |Common Stock:  1,000 Shares  | |  |------------   Cost       --  |        ------    ----     |
|   ------------------------------ | |------------                 | |  |               ----       ||  |NGH                        |
|                                  | |Gates-100%                   | |  |NGH-100%       4,000 PLN  ||  |BRASIL 9,999,999 R9,999,999|
|   ------------------------------ | ------------------------------- |  --------------------------- |  |LUX SA 1         R1        |
|   |                            | |                                 |                              |  -----------------------------
|   | PENSION ASSOCIATES, INC.   | | ------------------------------- |  ----------------------------|  -----------------------------
|   |                            | | |      NEVADA INDEPENDENT     | |  |   MRM INVESTMENTS, INC.  ||  |     NATIONWIDE GLOBAL     |
- ----| Common Stock: 1,000 Shares | | | COMPANIES-HEALTH AND PROFIT | |  |                          ||  |        FINANCE, LLC       |
    |                            | --|                             | ---|Common Stock:  1 Share    ||  |  Single Member Limited    |
    |               Cost         | | |Common Stock:  1,000 Shares  |    |------------              ||  |     Liability Company     |
    |               ----         | | |------------                 |    |               Cost       |...|                           |
    | NFS-100%      $2,839,392   | | |                             |    |               ----       |   |                           |
    ------------------------------ | |Gates-100%                   |    |NW Corp.-100%  $7,000,000 |   |NGH-100%                   |
                                   | -------------------------------    ----------------------------   -----------------------------
                                   |
                                   | -------------------------------
                                   | |     NEVADA INDEPENDENT      |
                                   | |   COMPANIES-CONSTRUCTION    |
                                   --|                             |
                                   | |Common Stock:  1,000 Shares  |
                                   | |------------                 |
                                   | |                             |
                                   | |Gates-100%                   |
                                   | -------------------------------
                                   |
                                   | -------------------------------
                                   | |     NEVADA INDEPENDENT      |
                                   | | COMPANIES-HOSPITALITY AND   |       Subsidiary Companies      - Solid Line
                                   --|         ENTERTAINMENT       |       Contractual Association   - Double Line
                                     |                             |       Limited Liability Company - Dotted Line
                                     |Common Stock:  1,000 Shares  |
                                     |Gates-100%                   |       December 31, 1999
                                     -------------------------------






                                                                                                                    Page 2
</TABLE>

<PAGE>   91
  Item 27.     NUMBER OF CONTRACT OWNERS


               The number of Contract Owners of Qualified and Non-Qualified
               Contracts as of January 31, 2000 was 2,169 and 3,689
               respectively.


Item 28.       INDEMNIFICATION

               Provision is made in Nationwide's Amended and Restated Code of
               Regulations and expressly authorized by the General Corporation
               Law of the State of Ohio, for indemnification by Nationwide 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 Nationwide, 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 Nationwide pursuant to the
               foregoing provisions, Nationwide 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 Investment Services Corporation ("NISC") acts as
                    principal underwriter and general distributor for the
                    Nationwide Multi-Flex Variable Account, Nationwide Variable
                    Account-II, Nationwide Variable Account-5, Nationwide
                    Variable Account-6, Nationwide Variable Account-8,
                    Nationwide Variable Account-9, Nationwide Variable
                    Account-10, Nationwide Variable Account-II, 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 VL Separate Account-D,
                    Nationwide VLI Separate Account-2, Nationwide VLI Separate
                    Account-3, Nationwide VLI Separate Account-4, Nationwide VLI
                    Separate Account-5, Nationwide Variable Account, NACo
                    Variable Account, Nationwide DC Variable Account, and the
                    Nationwide DCVA II, all of which are separate investment
                    accounts of Nationwide or its affiliates.

                    NISC also acts as principal underwriter for Nationwide
                    Separate Account Trust, Nationwide Asset Allocation Trust
                    and Nationwide Mutual Funds which are open-end management
                    investment companies.

<PAGE>   92

               (b)  NATIONWIDE INVESTMENT SERVICES CORPORATION
                             DIRECTORS AND OFFICERS

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------
                                                                    POSITIONS AND OFFICES
      NAME AND BUSINESS ADDRESS                                        WITH UNDERWRITER
- ------------------------------------------------------------------------------------------------------------------
<S>                                                          <C>
Joseph J. Gasper                                                  Chairman of the Board and
One Nationwide Plaza                                                       Director
Columbus, OH 43215
- ------------------------------------------------------------------------------------------------------------------
Dimon R. McFerson                                               Chairman and Chief Executive
One Nationwide Plaza                                                 Officer and Director
Columbus, OH 43215
- ------------------------------------------------------------------------------------------------------------------
Richard A. Karas                                                  Vice Chairman and Director
One Nationwide Plaza
Columbus, OH 43215
- ------------------------------------------------------------------------------------------------------------------
Duane C. Meek                                                             President
One Nationwide Plaza
Columbus, OH 43215
- ------------------------------------------------------------------------------------------------------------------
Philip C. Gath                                                             Director
One Nationwide Plaza
Columbus, OH 43215
- ------------------------------------------------------------------------------------------------------------------
Susan A. Wolken                                                            Director
One Nationwide Plaza
Columbus, OH 43215
- ------------------------------------------------------------------------------------------------------------------
Robert A. Oakley                                                 Executive Vice President -
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
- ------------------------------------------------------------------------------------------------------------------
Mark R. Thresher                                             Senior Vice President and Treasurer
One Nationwide Plaza
Columbus, OH 43215
- ------------------------------------------------------------------------------------------------------------------
Barbara J. Shane                                             Vice President - Compliance Officer
Two Nationwide Plaza
Columbus, OH 43215
- ------------------------------------------------------------------------------------------------------------------
Alan A. Todryk                                                    Vice President - Taxation
One Nationwide Plaza
Columbus, OH 43215
- ------------------------------------------------------------------------------------------------------------------
John F. Delaloye                                                     Assistant Secretary
One Nationwide Plaza
Columbus, OH 43215
- ------------------------------------------------------------------------------------------------------------------
Glenn W. Soden                                                       Assistant Secretary
One Nationwide Plaza
Columbus, OH 43215
- ------------------------------------------------------------------------------------------------------------------
E. Gary Berndt                                                       Assistant Treasurer
One Nationwide Plaza
Columbus, OH 43215
- ------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>   93

                    NATIONWIDE INVESTMENT SERVICES CORPORATION
                             DIRECTORS AND OFFICERS

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------
                                                                    POSITIONS AND OFFICES
      NAME AND BUSINESS ADDRESS                                        WITH UNDERWRITER
- ------------------------------------------------------------------------------------------------------------------
<S>                                                          <C>
Duane M. Campbell                                                    Assistant Treasurer
One Nationwide Plaza
Columbus, OH 43215
- ------------------------------------------------------------------------------------------------------------------
Terry C. Smetzer                                                     Assistant Treasurer
One Nationwide Plaza
Columbus, OH 43215
- ------------------------------------------------------------------------------------------------------------------
</TABLE>



  Item 30.     LOCATION OF ACCOUNTS AND RECORDS

               John Davis
               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 Internal Revenue is
               issued by Nationwide 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 Internal Revenue Code.

               Nationwide 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 Nationwide.
<PAGE>   94
                          INDEPENDENT AUDITORS' CONSENT


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



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 LLP


Columbus, Ohio

April 28, 2000

<PAGE>   95
                                   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
Post-Effective Amendment No. 10 and has caused this Post-Effective Amendment to
be signed on its behalf in the City of Columbus, and State of Ohio, on this 28th
day of April, 2000.


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

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



                                            By /s/ STEVEN SAVINI
                               -------------------------------------------------
                                               Steven Savini, Esq.

As required by the Securities Act of 1933, this Post-Effective Amendment No. 10
has been signed by the following persons in the capacities indicated on the 28th
day of April, 2000.



<TABLE>
<CAPTION>
               SIGNATURE                                 TITLE

<S>                                       <C>                                   <C>
LEWIS J. ALPHIN                                        Director
- ----------------------------------------
Lewis J. Alphin


A. I. BELL                                             Director
- ----------------------------------------
A. I. Bell


KENNETH D. DAVIS                                       Director
- ----------------------------------------
Kenneth D. Davis


KEITH W. ECKEL                                         Director
- ----------------------------------------
Keith W. Eckel


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


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


JOSEPH J. GASPER                             President and Chief Operating
- ----------------------------------------         Officer and Director
Joseph J. Gasper


DIMON R. MCFERSON                            Chairman and Chief Executive
- ----------------------------------------         Officer and Director
Dimon R. McFerson


DAVID O. MILLER                                Chairman of the Board and
- ----------------------------------------               Director
David O. Miller


YVONNE L. MONTGOMERY                                   Director
- ----------------------------------------
Yvonne L. Montgomery


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


RALPH M. PAIGE                                         Director
- ----------------------------------------
Ralph M. Paige


JAMES F. PATTERSON                                     Director
- ----------------------------------------
James F. Patterson


ARDEN L. SHISLER                                       Director                   By /s/ STEVEN SAVINI
- ----------------------------------------                                        ---------------------------
Arden L. Shisler                                                                     Steven Savini, Esq.
                                                                                      Attorney-in-Fact

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


NANCY C. THOMAS                                        Director
- ----------------------------------------
Nancy C. Thomas
</TABLE>


<PAGE>   1
                           MARKETING COORDINATION AND
                        ADMINISTRATIVE SERVICES AGREEMENT


This Agreement entered into this 1st day of May, 2000, between Nationwide Life
and Annuity Insurance Company ("Nationwide"), and Nationwide Investment Services
Corporation ("NISC").

Nationwide proposes to develop, issue and administer, and NISC proposes to
provide the exclusive national distribution services for certain annuity and
life products (the "Products"). The parties hereby agree as follows:

A.       ADMINISTRATION OF PRODUCTS

         1.       Appointment of Product Administration

                  Nationwide is hereby appointed Product Administrator for the
                  Products.

         2.       Duties of Nationwide

                  Nationwide will perform in a proper and timely manner, those
                  functions enumerated in the column marked "Nationwide" in the
                  "Analysis of Administrative Functions," attached hereto as
                  EXHIBIT A, and incorporated herein by reference.

         3.       Duties of NISC

                  NISC will perform in a proper and timely manner, those
                  functions enumerated in the column marked "NISC" in the
                  "Analysis of Administrative Functions," attached hereto as
                  EXHIBIT A, and incorporated herein by reference.

B.       MARKETING COORDINATION AND SALES ADMINISTRATION

         1.       Distribution of Products

                  The Products will be distributed through registered
                  representatives of NASD broker-dealer firms, appointed by
                  Nationwide, who shall be duly qualified and licensed as agents
                  (the "Agents"), in accordance with applicable state insurance
                  authority.

         2.       NISC shall be the exclusive National Distributor of the
                  Products.
<PAGE>   2
         3.       Appointment and Termination of Agents

                  Appointment and termination of Agents shall be processed and
                  executed by Nationwide. NISC reserves the right to require
                  Nationwide to consult with it regarding licensing decisions.

         4.       Advertising

                  NISC shall not print, publish or distribute any advertisement,
                  circular or document relating to the Products or relating to
                  Nationwide unless such advertisement, circular or document has
                  been approved in writing by Nationwide. Such approval shall
                  not be unreasonably withheld, and shall be given promptly,
                  normally within five (5) business days. Neither Nationwide nor
                  any of its affiliates shall print, publish or distribute any
                  advertisement, circular or document relating to the Products
                  or relating to NISC unless such advertisement, circular or
                  document has been approved in writing by NISC. Such approval
                  shall not be unreasonably withheld, and shall be given
                  promptly, normally within five (5) business days. However,
                  nothing herein shall prohibit any person from advertising the
                  Products on a generic basis.

         5.       Marketing Conduct

                  The parties will jointly develop standards, practices and
                  procedures respecting the marketing of the Products. Such
                  standards, practices and procedures are intended to help
                  Nationwide meet its obligations as an issuer under the
                  securities laws, to assure compliance with state insurance
                  laws, and to help NISC meet its obligations under the
                  securities laws as National Distributor. These standards,
                  practices and procedures are subject to continuing review and
                  neither Nationwide nor NISC will object unreasonably to
                  changes to such standards, practices and procedures
                  recommended by the other to comply with the intent of this
                  provision.

         6.       Sales Material and Other Documents

                  a.       Sales Material

                           1)       Nationwide shall develop and prepare all
                                    promotional material to be used in the
                                    distribution of the Products, in
                                    consultation with NISC.

                           2)       Nationwide is responsible for the printing
                                    and the expense of providing such
                                    promotional material.

                           3)       Nationwide is responsible for approval of
                                    such promotional material by state insurance
                                    regulators, where required.
<PAGE>   3

                           4)       NISC and Nationwide agree to abide by the
                                    Advertising and Sales Promotion Material
                                    Guidelines, attached hereto as EXHIBIT B,
                                    and incorporated herein by reference.

                  b.       Prospectuses

                           1)       Nationwide is responsible for the
                                    preparation and regulatory clearance of any
                                    required registration statements and
                                    prospectuses for the Products.

                           2)       Nationwide is responsible for the printing
                                    of Product prospectuses in such quantities
                                    as the parties agree are necessary to assure
                                    sufficient supplies.

                           3)       Nationwide is responsible for supplying
                                    Agents with sufficient quantities of Product
                                    prospectuses.

                  c.       Contracts, Applications and Related Forms

                           1)       Nationwide, in consultation with NISC, is
                                    responsible for the design and printing of
                                    adequate supplies of Product applications,
                                    contracts, related forms, and such service
                                    forms as the parties agree are necessary.

                           2)       Nationwide is responsible for supplying
                                    adequate quantities of all such forms to the
                                    Agents.

         7.       Appointment of Agents

                  a.       NISC will assist Nationwide in facilitating the
                           appointment of Agents by Nationwide.

                  b.       Nationwide will forward all appointment forms and
                           applications to the appropriate states and maintain
                           all contacts with the states.

                  c.       Nationwide will maintain appointment files on Agents,
                           and NISC will have access to such files as needed.

         8.       Licensing and Appointment Guide

                  Nationwide shall provide to NISC a Licensing and Appointment
                  Guide (as well periodic updates thereto), setting forth the
                  requirements for licensing and appointment, in such quantities
                  as NISC may reasonably require.
<PAGE>   4
         9.       Other

                  a.       Product Training

                           Nationwide is responsible for any Product training
                           for the Agents.

                  b.       Field Sales Material

                           1)       Nationwide, in consultation with NISC, is
                                    responsible for the development, printing
                                    and distribution of non-public field sales
                                    material to be used by Agents.

                           2)       NISC shall have the right to review all
                                    field sales materials and to require any
                                    modification mandated by regulatory
                                    requirements.

                  c.       Production Reports

                           Nationwide will deliver to NISC the items listed in
                           Production Reports to be Provided, attached hereto as
                           EXHIBIT C, and incorporated herein by reference.

                  d.       Customer Service

                           Each party will notify the other of all material
                           pertinent inquiries and complaints it receives, from
                           whatever source and to whomever directed, and will
                           consult with the other in responding to such
                           inquiries and complaints.

                  e.       Records and Books

                           All books and records maintained by Nationwide in
                           connection with the offer and sale of variable
                           annuity interests funded by a Separate Account are
                           maintained and preserved in conformity with the
                           requirements of Rule 17a-3 and 17a-4 under the 1934
                           Exchange Act, to the extent such requirements are
                           applicable to the variable annuity operations.

                           All such books and records are maintained and held by
                           Nationwide on behalf of and as agent for NISC, whose
                           property they are and shall remain. Such books and
                           records are at all times subject to inspection by the
                           Securities and Exchange Commission and the National
                           Association of Securities Dealers, Inc.
<PAGE>   5
C.       GENERAL PROVISIONS

         1.       Waiver

                  The forbearance or neglect of either party to insist upon
                  strict compliance by the other with any of the provisions of
                  this Agreement, whether continuing or not, or to declare a
                  forfeiture of termination against the other, shall not be
                  construed as a waiver of any rights or privileges of the
                  forbearing party in the event of a further default or failure
                  of performance.

         2.       Limitations

                  Neither party shall have authority on behalf of the other to:
                  make, alter or discharge any contractual terms of the
                  Products; waive any forfeiture; extend the time of making any
                  contributions to the products; guarantee dividends; alter the
                  forms which either may prescribe; nor substitute other forms
                  in place of those prescribed by the other.

         3.       Binding Effect

                  This Agreement shall be binding on and shall inure to the
                  benefit of the parties to it and their respective successors
                  and assigns, provided that neither party shall assign or
                  sub-contract this Agreement or any rights or obligations
                  hereunder without prior written consent of the other.

         4.       Indemnification

                  Each party ("Indemnifying Party") hereby agrees to release,
                  indemnify and hold harmless the other party, its officers,
                  directors, employers, agents, servants, predecessors or
                  successors from any claims or liability arising out of the
                  acts or omissions of the Indemnifying Party not authorized by
                  this Agreement, including the violation of any federal or
                  state law or regulation.

         5.       Notices

                  All notices, requests, demands and other communication under
                  this Agreement shall be in writing and shall be deemed to have
                  been given on the date of service if served personally on the
                  party to whom notice is to be given, or on the date of mailing
                  if sent postage prepaid by First Class Mail, Registered or
                  Certified mail, by overnight mail, properly addressed as
                  follows:

                  TO NATIONWIDE:
                  Nationwide Life Insurance Company
                  Michael C. Butler, Vice President-Sales
                  Three Nationwide Plaza
                  Columbus, Ohio  43215

<PAGE>   6
                  TO NISC:
                  Nationwide Investment Services Corporation
                  Barbara Shane, Vice President-Compliance Officer
                  Two Nationwide Plaza
                  Columbus, Ohio 43215

         6.       Governing Law

                  This Agreement shall be construed in accordance with and
                  governed by the laws of the State of Ohio.

         7.       Arbitration

                  The parties agree that misunderstandings or disputes arising
                  from this Agreement shall be decided by arbitration, conducted
                  upon request of either party before three arbitrators (unless
                  the parties agree on a single arbitrator) designated by the
                  American Arbitration Association, and in accordance with the
                  rules of such Association. The expenses of the arbitration
                  proceedings conducted hereunder shall be borne equally by both
                  parties.

         8.       Confidentiality

                  Any information, documents and materials, whether printed or
                  oral, furnished by either party or its agents or employees to
                  the other shall be held in confidence. No such information
                  shall be given to any third party, other than to such
                  sub-contractors of NISC as may be permitted herein, or under
                  requirements of a lawful authority, without the express
                  written consent of the other party.

D.       TERM OF AGREEMENT

         This Agreement, including the Exhibits attached hereto, shall remain in
         full force and effect until terminated, and may be amended only by
         mutual agreement of the parties in writing. Any decision by either
         party to cease issuance or distribution of any specific Product shall
         not effect a termination of the Agreement unless such termination is
         mutually agreed upon, or unless notice is given pursuant to Section
         E.2. hereof.

E.       TERMINATION

         1.       Either party may terminate this Agreement for cause at any
                  time, upon written notice to the other, if the other knowingly
                  and willfully: (a) fails to comply with the laws or
                  regulations of any state or governmental agency or body having
                  jurisdiction over the sale of insurance or securities; (b)
                  misappropriates any money or property belonging to the other;
                  (c) subjects the other to any actual or potential liability
                  due to misfeasance, malfeasance, or nonfeasance; (d) commits
                  any fraud upon the other; (e) has an assignment for the
                  benefit of creditors; (f) incurs bankruptcy; or (g) commits a
                  material breach of this Agreement.
<PAGE>   7
         2.       Either party may terminate this Agreement, without regard to
                  cause, upon six months prior written notice to the other.

         3.       In the event of termination of this Agreement, the following
                  conditions shall apply:

                  a)       The parties irrevocably acknowledge the continuing
                           right to use any Product trademark that might then be
                           associated with any Products, but only with respect
                           to all business in force at the time of termination.

                  b)       In the event this Agreement is terminated the parties
                           will use their best efforts to preserve in force the
                           business issued pursuant to this Agreement.

         IN WITNESS WHEREOF, the parties hereto have executed this Agreement to
be effective as of the date first above written.

                                      NATIONWIDE LIFE INSURANCE
                                      COMPANY

                                      By:  __________________________
                                             Michael C. Butler
                                      Title: Vice President - Sales


                                      NATIONWIDE INVESTMENT SERVICES
                                      CORPORATION

                                      By:  ________________________
                                             Barbara Shane
                                      Title: Vice President - Compliance Officer


<PAGE>   8
                                    EXHIBIT A

                      ANALYSIS OF ADMINISTRATIVE FUNCTIONS

A.       PRODUCT UNDERWRITING/ISSUE


NATIONWIDE                                NISC

- - Establishes underwriting criteria for   - Consults with regard to new business
application processing and rejections.    procedures and processing.

- - Reviews the completed application.
Applies underwriting/issue criteria to
application.

- - Notifies Agent and/or customer of
any error or missing data necessary to
underwrite application and establish
records for owner of Product ("Contract
Owner").

- - Prepares policy data page for
approved business and mails with policy
to Contract Owner.

- - Establishes and maintains all records
required for each Contract Owner, as
applicable.

- - Prepares and mails confirmation and
other statements to Contract Owners and
Agents, as required.

- - Prints, provides all forms ancillary
to issue of contract/policy forms for
Products.

- - Maintains supply of approved specimen
policy forms and all ancillary forms,
distributes same to Agents.

<PAGE>   9



B.       BILLING AND COLLECTION

NATIONWIDE

- - Receives premium/purchase payments
  and reconciles amount received with
  remittance media.

- - Updates Contract Owner records to
  reflect receipt of premium/purchase
  payment and performs accounting/
  investment allocation of each payment
  received.

- - Deposits all cash received under the
  Products in accordance with the terms
  of the Products.

- - Balances, edits, endorses and prepares
  daily deposit.


C.       BANKING

NATIONWIDE

- - Balances, edits, endorses and prepares
  daily deposit

- - Places deposits in depository account

- - Prepares daily cash journal summary
  reports and maintains same for review
  by NISC

<PAGE>   10
D.       PRICING/VALUATION/ACCOUNTING/TRADING

NATIONWIDE                                NISC

- - Maintains and makes available, as       - Cooperates in annual audit of
reasonably requested, records used        separate account financials conducted
in determining "Net Amount Available      for purposes of financial statement
for Investment."                          certification and publication.

- - Collects information needed in          - Will clear and settle Mutual Fund
determining Variable Account unit         trades on behalf of the separate
values from the Funds including daily     accounts using the National Securities
net asset value, capital gains or         Clearing Corporation FUND/Serv System.
dividend distributions, and the number
of Fund Shares acquired or sold during
the immediately preceding valuation
period.

- - Performs daily unit valuation
calculation.


<PAGE>   11
E.       CONTRACT OWNER SERVICE/
         RECORD MAINTENANCE

NATIONWIDE                                NISC

- - Receives and processes all Contract     - Accommodates customer service
Owner service requests, including but     function by providing any supporting
not limited to informational requests,    information or documentation which may
beneficiary changes, and transfers of     be in the control of NISC.
Contract Value among eligible
investment options.

- - Maintains daily records of all changes
made to Contract Owner accounts.

- - Researches and responds to all
Contract Owner/Agent inquiries.

- - Keeps all required Contract Owner
records.

- - Maintains adequate number of toll
free lines to service Contract Owner/
Agent inquiries.


F.       DISBURSEMENTS (SURRENDERS,
         DEATH CLAIMS, LOANS)

NATIONWIDE                                NISC

- - Receives and processes surrenders,
loans, and death claims in accordance
with established guidelines.

- - Prepares checks for surrenders,
loans, and death claims, and forwards
to Contract Owner or Beneficiary.
Prepares and mails confirmation
statement of disbursement to Contract
Owner/Beneficiary with copy to Agent.

<PAGE>   12
G.       COMMISSIONS

NATIONWIDE                                NISC

- - Ascertains, on receipt of               - Receives and performs record
applications, whether writing Agent is    keeping for investment company
appropriately licensed.                   payments made under a 12b-1 Plan.

- - Pays commissions and other fees in
accordance with agreements relating to
same.

H.       PROXY PROCESSING

NATIONWIDE                                NISC

- - Receives record date information from
Funds Receives proxy solicitation
materials from Funds.

- - Prepares Voting Instruction cards and
mails solicitation, if necessary.

- - Tabulates and votes all Fund Shares
in accordance with SEC requirements.


I.       PERIODIC REPORTS TO CONTRACT OWNERS

NATIONWIDE                                NISC

- - Prepares and mails quarterly and
annual Statements of Account to Contract
Owners.

- - Prepares and mails all semi-annual
and annual reports of Variable Account(s)
to Contract Owners.

<PAGE>   13
J.       REGULATORY/STATEMENT REPORTS

NATIONWIDE                                NISC

- - Prepares and files Separate Account     - Prepares and files periodic FOCUS
Annual Statements.                        Reports with the NASDR and SEC,
                                          as applicable.

- - Prepares and mails the appropriate,     - Prepares and files annual audited
required IRS reports at the Contract      financial statements with required
Owner level. Files same with required     regulatory agencies.
regulatory agencies.

- - Prepares and files form N-SAR for
the Separate Account.

K.       PREMIUM TAXES

NATIONWIDE                                NISC

- - Collects, pays and accounts for
premium taxes as appropriate.

- - Prepares and maintains all premium
tax records by state.

- - Maintains liabilities in General
Account ledger for accrual of premium
tax collected.

- - Integrates all company premium taxes
due and performs related accounting.

L.       FINANCIAL AND MANAGEMENT REPORTS

NATIONWIDE                                NISC

- - Provides periodic reports in            - Provides periodic reports in
accordance with the Schedule of Reports   accordance with the Schedule of
to be prepared jointly by Nationwide and  Reports to be prepared jointly by
NISC. (See EXHIBIT C)                     Nationwide and NISC. (See EXHIBIT C)

<PAGE>   14
M.       AGENT LICENSE RECORDKEEPING

NATIONWIDE                                NISC

- - Receives, establishes, processes,       - Maintains securities registrations
and maintains  Agent appointment          and assumes supervisory responsibility
records.                                  for representatives of affiliated
                                          sales and marketing companies involved
                                          in the wholesale distribution of
                                          Nationwide variable contract products.

                                          - Maintains training, supervisory, and
                                          other required records for and on
                                          behalf of registered representatives
                                          of NISC.




<PAGE>   15
                                    EXHIBIT B

               ADVERTISING AND SALES PROMOTION MATERIAL GUIDELINES
                       FOR APPROVAL BY NATIONWIDE AND NISC

In order to assure compliance with state and federal regulatory requirements and
to maintain control over the distribution of promotional materials dealing with
the Products, Nationwide and NISC require that all variable contract promotional
materials be reviewed and approved by both Nationwide and NISC prior to their
use. These guidelines are intended to provide appropriate regulatory and
distribution controls.

1.       Sufficient lead time must be allowed in the submission of all
         promotional material. Nationwide and NISC shall approve in writing all
         promotional material. Such approval shall not be unreasonably withheld,
         and shall be given promptly, normally within five (5) days.

2.       All promotional material will be submitted in "draft" form to permit
         any changes or corrections to be made prior to the printing.

3.       Nationwide and NISC will provide each other with details as to each and
         every use of all promotional material submitted. Approval for one use
         will not constitute approval for any other use. Different standards of
         review may apply when the same advertising material is intended for
         different uses. The following information will be provided for each
         item of promotional material:

         a.       In what jurisdiction(s) the material will be used.
         b.       Whether distribution will be to broker/dealer, entity,
                  participant, etc.
         c.       How the material will be used (e.g., brochure, mailing, web
                  site, etc.).
         d.       The projected date of initial use.

4.       Each party will advise the other of the date it discontinues the use of
         any material.

5.       Any changes to previously approved promotional material must be
         resubmitted, following these procedures. When approved material is to
         be put to a different use, request for approval of the material for the
         new use must be submitted.

6.       Nationwide will assign a form number to each item of advertising and
         sales promotional material. This number will appear on each piece of
         advertising and sales promotional material. It will be used to aid in
         necessary filings, and to maintain appropriate controls.

7.       Nationwide and NISC will provide written approval for all material to
         be used.

8.       Nationwide will be responsible to effect necessary state filings.

9        NISC will coordinate SEC/NASD filings of sales and promotional
         material.

10.      All telephone communication and written correspondence regarding
         promotional materials should be directed to Office of Product and
         Market Compliance, Nationwide Life Insurance Company, One Nationwide
         Plaza, Columbus, Ohio 43215


<PAGE>   16
                                    EXHIBIT C

                        PRODUCTION REPORTS TO BE PROVIDED

Nationwide agrees to provide the following reports to NISC:

1. Daily Receipt Report:    Indicates which Agents are generating sales

2. Daily Approval Report:   Indicates which applications have been approved

3. Daily Activity Summary:  Indicates top firms' sales and liquidation by month,
                            year-to-date as well as total assets by firm.

4. Dealer Activity          Indicates top firms' sales and liquidation by month,
   Summary by Territory:    year-to-date

5. Summary of Sales by      Indicates sales by territory/dealer/branch,
   Territory and Dealer:    including non-commissionable amounts and actual
                            commission payments, as well as chargebacks
                            (Internal use only)

6. Commission Report:       Indicates commission paid and chargebacks, matched
                            to Commission checks.

In addition, Nationwide will provide reports detailing current appointments and
other information, as reasonably requested by NISC.


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