NATIONWIDE FIDELITY ADVISOR ANNUITY VARIABLE ACCOUNT
485BPOS, 1997-01-17
Previous: NATIONWIDE FIDELITY ADVISOR ANNUITY VARIABLE ACCOUNT, 485BPOS, 1997-01-17
Next: PDG REMEDIATION INC, 8-K, 1997-01-17



<PAGE>   1
              As filed with the Securities and Exchange Commission.
                                                       '33 Act File No. 33-82190
                                                       '40 Act File No. 811-8666

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

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549

                                    FORM N-4

                   REGISTRATION STATEMENT UNDER THE SECURITIES
                                   ACT OF 1933

   
                       Post-Effective Amendment No. 4            [x]
    

                                       and

                        REGISTRATION STATEMENT UNDER THE
                         INVESTMENT COMPANY ACT OF 1940

   
                               Amendment No. 5                   [x]
    


                  NATIONWIDE FIDELITY ADVISOR VARIABLE ACCOUNT
                           (Exact Name of Registrant)

                        NATIONWIDE LIFE INSURANCE COMPANY
                               (Name of Depositor)

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

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

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

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

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

[ ]  immediately upon filing pursuant to paragraph (b) of Rule 485

   
[X]  on January 20, 1997 pursuant to paragraph (b) of Rule 485
    

[ ]  60 days after filing pursuant to paragraph (a) of Rule 485

[ ]  on (date) pursuant to paragraph (a) of Rule 485

[ ]  this post-effective amendment designates a new effective date for a
     previously filed post-effective amendment.

     The Registrant has registered an indefinite number of securities by a prior
registration statement in accordance with Rule 24f-2 under the Investment
Company Act of 1940. Pursuant to Paragraph (a)(3) thereof, a non-refundable fee
in the amount of $500.00 has been paid to the Commission. Registrant filed its
Rule 24f-2 Notice for the fiscal year ended December 31, 1995, on February 15,
1996.

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


                                    1 of 98
<PAGE>   2
                  NATIONWIDE FIDELITY ADVISOR VARIABLE ACCOUNT
                     REFERENCE TO ITEMS REQUIRED BY FORM N-4

   
<TABLE>
<CAPTION>
N-4 ITEM                                                                                    PAGE
<S>                                                                                         <C>
Part A  INFORMATION REQUIRED IN A PROSPECTUS
   Item  1.Cover page....................................................................     7
                                                                                              -
   Item  2.Definitions...................................................................     8
                                                                                              -
   Item  3.Synopsis or Highlights........................................................    15
                                                                                             --
   Item  4.Condensed Financial Information...............................................    16
                                                                                             --
   Item  5.General Description of Registrant, Depositor, and Portfolio Companies.........    17
                                                                                             --
   Item  6.Deductions and Expenses.......................................................    19
                                                                                             --
   Item  7.General Description of Variable Annuity Contracts.............................    21
                                                                                             --
   Item  8.Annuity Period................................................................    25
                                                                                             --
   Item  9.Death Benefit and Distributions...............................................    27
                                                                                             --
   Item 10.Purchases and Contract Value..................................................    31
                                                                                             --
   Item 11.Redemptions...................................................................    33
                                                                                             --
   Item 12.Taxes.........................................................................    34
                                                                                             --
   Item 13.Legal Proceedings.............................................................    39
                                                                                             --
   Item 14.Table of Contents of the Statement of Additional Information..................    39
                                                                                             --
Part B  INFORMATION REQUIRED IN A STATEMENT OF ADDITIONAL INFORMATION
   Item 15.Cover Page....................................................................    42
                                                                                             --
   Item 16.Table of Contents.............................................................    42
                                                                                             --
   Item 17.General Information and History...............................................    42
                                                                                             --
   Item 18.Services......................................................................    42
                                                                                             --
   Item 19.Purchase of Securities Being Offered..........................................    42
                                                                                             --
   Item 20.Underwriters..................................................................    43
                                                                                             --
   Item 21.Calculation of Performance Information........................................    43
                                                                                             --
   Item 22.Annuity Payments..............................................................    45
                                                                                             --
   Item 23.Financial Statements..........................................................    46
                                                                                             --
Part C  OTHER INFORMATION
   Item 24.Financial Statements and Exhibits.............................................    83
                                                                                             --
   Item 25.Directors and Officers of the Depositor.......................................    85
                                                                                             --
   Item 26.Persons Controlled by or Under Common Control with the Depositor or Registrant    87
                                                                                             --
   Item 27.Number of Contract Owners.....................................................    96
                                                                                             --
   Item 28.Indemnification...............................................................    96
                                                                                             --
   Item 29.Principal Underwriter.........................................................    96
                                                                                             --
   Item 30.Location of Accounts and Records..............................................    97
                                                                                             --
   Item 31.Management Services...........................................................    97
                                                                                             --
   Item 32.Undertakings..................................................................    97
                                                                                             --
</TABLE>
    


                                    2 of 98
<PAGE>   3
                      SUPPLEMENT DATED JANUARY 20, 1997 TO
                        PROSPECTUS DATED MAY 1, 1996 FOR

                 INDIVIDUAL DEFERRED VARIABLE ANNUITY CONTRACTS

                                    ISSUED BY

                        NATIONWIDE LIFE INSURANCE COMPANY

                                   THROUGH ITS

                  NATIONWIDE FIDELITY ADVISOR VARIABLE ACCOUNT

This Supplement updates certain information contained in your Prospectus. Please
read it and keep it with your Prospectus for future reference.

1. Effective December 30, 1996, the "Fidelity Advisor Annuity Fund (Trust)"
became the "Variable Insurance Products Fund III (VIP III)." Funds currently
offered under VIP III and this Prospectus include:

    Growth Opportunities Portfolio (Formerly Fidelity Advisor Annuity Growth
                               Opportunities Fund)

   Balanced Portfolio (Formerly Fidelity Advisor Annuity Income & Growth Fund)

              Fidelity Advisor Annuity Government Investment Fund*

                    Fidelity Advisor Annuity High Yield Fund*

                   Fidelity Advisor Annuity Money Market Fund*

                     Fidelity Advisor Annuity Overseas Fund*

      *An application has been filed with the Securities and Exchange Commission
      ("SEC") for an Order permitting the substitution of the indicated Fidelity
      Advisor Annuity Funds with the following Fidelity Variable Insurance
      Products Funds: Investment Grade Bond Portfolio (Variable Insurance
      Products Fund II), High Income Portfolio, Money Market Portfolio and
      Overseas Portfolio, respectively. Until the Order is granted by the SEC,
      all the underlying Mutual Funds currently available in the Separate
      Account, as well as the underlying Mutual Funds added pursuant to this
      Supplement (see No. 2 below) will be available to all Contract Owners as
      funding options. If the Order is granted, information will be sent to all
      Contract Owners regarding the established "Exchange Date" on which all the
      underlying Mutual Funds to be replaced will be eliminated in favor of the
      substitution funds indicated.

2. Effective January 20, 1997, page 1 of the Prospectus is amended to include
the following additional underlying Mutual Fund options:

                        VARIABLE INSURANCE PRODUCTS FUND

                             Equity-Income Portfolio
                                Growth Portfolio

                       VARIABLE INSURANCE PRODUCTS FUND II

                             Asset Manager Portfolio
                         Asset Manager: Growth Portfolio
                              Contrafund Portfolio
                               Index 500 Portfolio

                      VARIABLE INSURANCE PRODUCTS FUND III

                            Growth & Income Portfolio


                                    3 of 98
<PAGE>   4
3.    The "Underlying Mutual Fund Annual Expenses" section located on page 7 of
      the Prospectus is amended to include the following information:


<TABLE>
<CAPTION>
                                      MANAGEMENT   OTHER EXPENSES     TOTAL
                                         FEES                       EXPENSES
<S>                                   <C>          <C>              <C>  
Variable Insurance Products Fund-        0.51%         0.10%          0.61%
Equity - Income Portfolio

Variable Insurance Products Fund-        0.61%         0.09%          0.70%
Growth Portfolio

Variable Insurance Products Fund II-     0.71%         0.10%          0.81%
Asset Manager Portfolio

Variable Insurance Products Fund II-     0.59%         0.41%          1.00%*
Asset Manager: Growth Portfolio

Variable Insurance Products Fund II-     0.61%         0.11%          0.72%
Contrafund Portfolio

Variable Insurance Products Fund II-     0.09%         0.19%          0.28%*
Index 500 Portfolio

Variable Insurance Products Fund III-
Growth & Income Portfolio                0.50%         0.20%          0.70%

Variable Insurance Products Fund III-
Growth Opportunities Portfolio           0.61%         0.24%          0.85%
</TABLE>

      *The investment advisor has voluntarily agreed to reimburse a portion of
      the management fees and/or operating expenses resulting in a reduction of
      the total expenses. Absent any such partial reimbursement, "Management
      Fees" and "Other Expenses" would have been 0.71% and 0.54% for the
      Fidelity Variable Insurance Products Fund II - Asset Manager: Growth
      Portfolio; and 0.28% and 0.19% for the Fidelity Variable Insurance
      Products Fund II Index 500 Portfolio.

4.    The "Example" located on page 8 of the Prospectus is amended to include
      the following information:

<TABLE>
<CAPTION>
                                       If you surrender your        If you do not surrender your         If you annuitize your
                                    Contract at the end of the       Contract at the end of the       Contract at the end of the
                                      applicable time period           applicable time period           applicable time period
                                   1 Yr.     3       5       10     1 Yr.     3       5       10     1 Yr.     3       5       10
                                            Yrs.    Yrs.    Yrs.             Yrs.    Yrs.    Yrs.             Yrs.    Yrs.    Yrs.
<S>                                <C>      <C>     <C>     <C>     <C>      <C>     <C>     <C>     <C>      <C>     <C>     <C>
Variable Insurance Products         90      107     133     230      20       62     106     230       *       62     106     230
Fund-
Equity - Income Portfolio

Variable Insurance Products         91      110     138     240      21       65     111     240       *       65     111     240
Fund-
Growth Portfolio

Variable Insurance Products         92      113     144     251      22       68     117     251       *       68     117     251
Fund II-
Asset Manager Portfolio

Variable Insurance Products         94      119     154     272      24       74     127     272       *       74     127     272
Fund II-
Asset Manager: Growth Portfolio

Variable Insurance Products         91      110     139     242      21       65     112     242       *       65     112     242
Fund II-
Contrafund Portfolio

Variable Insurance Products         87       96     116     193      17       51      89     193       *       51      89     193
Fund II-
Index 500 Portfolio

Variable Insurance Products         91      110     138     240      21       65     111     240       *       65     111     240
Fund III-
Growth & Income Portfolio
</TABLE>


                                    4 of 98
<PAGE>   5
5.    The section entitled "Underlying Mutual Fund Options" located on page 11
      of the Prospectus is amended to include the following information:

      FIDELITY VARIABLE INSURANCE PRODUCTS FUND

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

      -EQUITY - INCOME PORTFOLIO

      Investment Objective: To seek reasonable income by investing primarily in
      income-producing equity securities. When choosing these securities, FMR
      will also consider the potential for capital appreciation. The Portfolio's
      goal is to achieve a yield that exceeds the composite yield on the
      securities comprising the Standard & Poors Composite Stock Price Index.

      -GROWTH PORTFOLIO

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

      FIDELITY VARIABLE INSURANCE PRODUCTS FUND II

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

      -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.

      -ASSET MANAGER: GROWTH PORTFOLIO

      Investment Objective: To seek maximum total return over the long-term by
      allocating assets among domestic and foreign stocks, bonds, and short-term
      fixed income instruments. The Portfolio's more aggressive approach focuses
      primarily on stocks for high potential returns, however, because the
      Portfolio can invest in bonds and short-term instruments, its return may
      not be as high as a fund that invests only in stocks.

      -CONTRAFUND PORTFOLIO

      Investment Objective: To seek capital appreciation by investing primarily
      in companies that the fund manager 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.


                                    5 of 98
<PAGE>   6
      -INDEX 500 PORTFOLIO

      Investment Objective: To seek investment results that correspond to the
      total return of common stocks that comprise the Standard & Poor's 500
      Composite Stock Price Index (S&P 500). Normally, at least 80% of the
      Portfolio's assets will be invested in equity securities of companies that
      comprise the S&P 500. Although the Portfolio tries to allocate its assets
      similarly to those of the S&P 500, the Portfolio's composition may not
      always be identical to that of the S&P. FMR may choose, if extraordinary
      circumstances warrant, to exclude a stock held in the S&P 500 and include
      a similar stock in its place if doing so will help the Portfolio achieve
      its objective.

      FIDELITY VARIABLE INSURANCE PRODUCTS FUND III

            The Fund (originally organized as the Fidelity Advisor Annuity Fund)
      is an open-end, diversified, management investment company organized as a
      Massachusetts business trust on July 14, 1994. The Fund's name was changed
      on December 30, 1996 from the Fidelity Advisor Annuity Fund to the
      Fidelity Variable Insurance Products Fund III. The Fund's shares are
      purchased by insurance companies to fund benefits under variable life
      insurance and annuity contracts. FMR is the Fund's manager.

      -GROWTH & INCOME PORTFOLIO

      Investment Objective:  To seek high total return through a combination of
      current income and capital appreciation by investing mainly in equity
      securities.

6.    The "Underlying Mutual Fund Performance Summary" tables referenced on
      pages 32 and 33 of the Prospectus are replaced with the following:

                    STANDARDIZED AVERAGE ANNUAL TOTAL RETURN

<TABLE>
<CAPTION>
                            1 YEAR TO     5 YEARS TO   LIFE OF FUND    DATE FUND
SUB-ACCOUNT OPTIONS         12/31/95       12/31/95     TO 12/31/95    EFFECTIVE

<S>                         <C>           <C>          <C>             <C>
Fidelity Advisor Annuity       N/A           N/A           5.19%         1/3/95
Government Investment
Fund

Growth Opportunities           N/A           N/A          21.14%         1/3/95
Portfolio (Formerly
Fidelity Advisor Annuity
Growth Opportunities
Fund)

Fidelity Advisor Annuity       N/A           N/A           8.76%         1/3/95
High Yield Fund

Balanced Portfolio             N/A           N/A           2.57%         1/3/95
(Formerly Fidelity
Advisor Annuity Income
& Growth Fund)

Fidelity Advisory Annuity      N/A           N/A          -6.11%         1/3/95
Money Market Fund

Fidelity Advisor Annuity       N/A           N/A          -1.23%         1/3/95
Overseas Fund
</TABLE>

                  NON-STANDARDIZED AVERAGE ANNUAL TOTAL RETURN

<TABLE>
<CAPTION>
                            1 YEAR TO     5 YEARS TO   LIFE OF FUND    DATE FUND
SUB-ACCOUNT OPTIONS         12/31/95       12/31/95     TO 12/31/95    EFFECTIVE

<S>                         <C>           <C>          <C>             <C>
Fidelity Advisor Annuity       N/A           N/A          14.89%         1/3/95
Government Investment
Fund

Growth Opportunities           N/A           N/A          30.84%         1/3/95
Portfolio (Formerly
Fidelity Advisor Annuity
Growth Opportunities
Fund)

Fidelity Advisor Annuity       N/A           N/A          18.46%         1/3/95
High Yield Fund

Balanced Portfolio             N/A           N/A          12.27%         1/3/95
(Formerly Fidelity
Advisor Annuity Income
& Growth Fund)

Fidelity Advisory Annuity      N/A           N/A           3.59%         1/3/95
Money Market Fund

Fidelity Advisor Annuity       N/A           N/A           8.47%         1/3/95
Overseas Fund
</TABLE>


                                    6 of 98
<PAGE>   7
                        NATIONWIDE LIFE INSURANCE COMPANY
                                   Home Office
                                 P.O. Box 182610
                    Columbus, Ohio 43218-2610, 1-800-573-5775
               Voice Response (available 24 hours) 1-800-573-2447
                               TDD 1-800-238-3035
                 INDIVIDUAL DEFERRED VARIABLE ANNUITY CONTRACTS
           ISSUED BY THE NATIONWIDE FIDELITY ADVISOR VARIABLE ACCOUNT
                      OF NATIONWIDE LIFE INSURANCE COMPANY

     The Individual Deferred Variable Annuity Contracts described in this
prospectus are flexible Purchase Payment contracts (collectively referred to as
the "Contracts"). Reference throughout the prospectus to such Contracts shall
also mean "Certificates" issued under Group Flexible Fund Retirement Contracts.
For such Group Contracts, references to "Owner" shall mean the "Participant"
unless the Plan otherwise permits or requires the Owner to exercise contractual
rights under the authority of the Plan terms. The Contracts are sold to
individuals for use in retirement plans which may qualify for special federal
tax treatment under the Internal Revenue Code (the "Code"). Annuity payments
under the Contracts are deferred until a selected later date.

     Purchase Payments are allocated to the Nationwide Fidelity Advisor Variable
Account ("Variable Account"), a separate account of Nationwide Life Insurance
Company (the "Company"). The Variable Account is divided into Sub-Accounts, each
of which invests in shares of one of the underlying Mutual Funds described
below:

                          FIDELITY ADVISOR ANNUITY FUND

      Fidelity Advisor Annuity                     Fidelity Advisor Annuity
      Government Investment Fund                   Growth Opportunities Fund

      Fidelity Advisor Annuity                     Fidelity Advisor Annuity
      High Yield Fund*                             Income & Growth Fund

      Fidelity Advisor Annuity                     Fidelity Advisor Annuity
      Money Market Fund                            Overseas Fund

      *The High Yield Fund may invest in lower quality debt securities commonly
referred to as junk bonds.

     This prospectus provides you with the basic information you should know
about the Individual Deferred Variable Annuity Contracts issued by the
Nationwide Fidelity Advisor Variable Account before investing. You should read
it and keep it for future reference. A Statement of Additional Information,
dated May 1, 1996, containing further information about the Contracts and the
Nationwide Fidelity Advisor Variable Account has been filed with the Securities
and Exchange Commission. You can obtain a copy without charge from Nationwide
Life Insurance Company by calling the number listed above, or writing P.O. Box
182610, Columbus, Ohio 43218-2610.

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

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

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

                   THE DATE OF THIS PROSPECTUS IS MAY 1, 1996.


                                       1

                                    7 of 98
<PAGE>   8
                             GLOSSARY OF SPECIAL TERMS

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

ANNUITANT- The person actually receiving annuity payments and upon whose
continuation of life any annuity payment involving life contingencies depends.
This person must be age 78 or younger at the time of Contract issuance. The
Annuitant may be changed prior to the Annuitization Date with the consent of the
Company.

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

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

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

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

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

BENEFICIARY- The Beneficiary is the person designated to receive certain
benefits under the Contract upon the death of the Designated Annuitant prior to
the Annuitization Date. The Beneficiary can be changed by the Contract Owner as
set forth in the Contract.

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

COMPANY- Nationwide Life Insurance Company.

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

CONTINGENT DESIGNATED ANNUITANT- The Contingent Designated Annuitant may be the
recipient of certain rights or benefits under this Contract when the Designated
Annuitant dies before the Annuitization Date. If a Contingent Designated
Annuitant is named in the application, all provisions of the Contract which are
based on the death of the Designated Annuitant will be based on the death of the
last survivor of the Designated Annuitant and the Contingent Designated
Annuitant. A Contingent Designated Annuitant may not be named for Contracts
issued as Qualified Contracts, Individual Retirement Annuities, or Tax Sheltered
Annuities.

CONTINGENT OWNER- A Contingent Owner succeeds to the rights of the Contract
Owner upon the Contract Owner's death before Annuitization. For Contracts issued
in the State of New York, references throughout this prospectus to "Contingent
Owner" shall mean "Owner's Beneficiary." A Contingent Owner may not be named for
Contracts issued as Qualified Contracts, Individual Retirement Annuities, or Tax
Sheltered Annuities.

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

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

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

CONTRACT VALUE- The sum of the value of all Variable Account Accumulation Units
attributable to the Contract plus any amount held under the Contract in the
Fixed Account.

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

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

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


                                       2

                                    8 of 98
<PAGE>   9
DESIGNATED ANNUITANT- The person designated prior to the Annuitization Date to
receive annuity payments. No change of Designated Annuitant may be made without
the prior consent of the Company.

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

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

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

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

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

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

INTEREST RATE GUARANTEE PERIOD- An Interest Rate Guarantee Period is the
interval of time during which an interest rate credited to the Fixed Account
under the Contract is guaranteed to remain the same. For new Purchase Payments
allocated to the Fixed Account or transfers from the Variable Account, this
period begins upon the date of deposit or transfer and ends at the end of the
calendar quarter at least one year (but not more than 15 months) from deposit or
transfer. At the end of an Interest Rate Guarantee Period, a new interest rate
is declared with an Interest Rate Guarantee Period starting at the end of the
prior period and ending at the end of the calendar quarter one year later.

MUTUAL FUND (FUND)- A registered management investment company in which assets
of the Sub-Accounts of the Variable Account will be invested.

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

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

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

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

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

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

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

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

VARIABLE ACCOUNT- The Nationwide Fidelity Advisor Variable Account, a separate
investment account of the Company into which Variable Account Purchase Payments
are allocated. The Variable Account is divided into Sub-Accounts, each of which
invests in shares of a separate underlying Mutual Fund.

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


                                       3

                                    9 of 98
<PAGE>   10
                                TABLE OF CONTENTS

GLOSSARY OF SPECIAL TERMS......................................................2
SUMMARY OF CONTRACT EXPENSES...................................................6
UNDERLYING MUTUAL FUND ANNUAL EXPENSES.........................................7
SYNOPSIS.......................................................................9
CONDENSED FINANCIAL INFORMATION...............................................10
NATIONWIDE LIFE INSURANCE COMPANY.............................................11
THE VARIABLE ACCOUNT..........................................................11
      Underlying Mutual Fund Options..........................................11
      Fidelity Advisor Annuity Fund...........................................11
      Voting Rights...........................................................12
VARIABLE ACCOUNT CHARGES, PURCHASE PAYMENTS, AND OTHER DEDUCTIONS.............13
      Mortality Risk Charge...................................................13
      Expense Risk Charge.....................................................13
      Contingent Deferred Sales Charge........................................13
      Elimination of Contingent Deferred Sales Charge.........................14
      Contract Maintenance Charge and Administration Charge...................15
      Premium Taxes...........................................................15
      Expenses of Variable Account............................................15
      Investments of the Variable Account.....................................16
      Right to Revoke.........................................................16
      Transfers...............................................................16
      Assignment..............................................................17
      Loan Privilege..........................................................17
      Ownership Provisions....................................................18
      Contingent Owner and Beneficiary Provisions.............................19
      Substitution of Securities..............................................19
      Contract Owner Inquiries................................................19
ANNUITY PAYMENT PERIOD-VARIABLE ACCOUNT.......................................19
      Value of an Annuity Unit................................................20
      Assumed Investment Rate.................................................20
      Frequency and Amount of Annuity Payments................................20
      Annuity Commencement Date...............................................20
      Change in Annuity Commencement Date.....................................20
      Change in Form of Annuity...............................................20
      Annuity Payment Options.................................................20
      Death of Contract Owner.................................................21
      Death of Designated Annuitant Prior to the Annuitization Date...........22
      Death Benefit After the Annuitization Date..............................22
      Required Distribution for Qualified Plans or Tax Sheltered Annuities....22
      Required Distributions for Individual Retirement Annuities..............23
      Generation-Skipping Transfers...........................................24
GENERAL INFORMATION...........................................................24
      Contract Owner Services.................................................24
      Statements and Reports..................................................25
      Allocation of Purchase Payments and Contract Value......................25
      Value of a Variable Account Accumulation Unit...........................26
      Net Investment Factor...................................................26
      Valuation of Assets.....................................................26
      Determining the Contract Value..........................................26
      Surrender (Redemption)..................................................27
      Surrenders Under a Qualified Plan or Tax Sheltered Annuity Contract.....27
      Taxes...................................................................28
      Non-Qualified Contracts.................................................29
      Diversification.........................................................30
      Charge for Tax Provisions...............................................30


                                       4

                                    10 of 98
<PAGE>   11
      Qualified Plans, Individual Retirement Annuities, Individual Retirement
        Accounts and Tax Sheltered Annuities..................................30
      Advertising.............................................................31
LEGAL PROCEEDINGS.............................................................33
TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION......................33
APPENDIX......................................................................34


                                       5

                                    11 of 98
<PAGE>   12
                          SUMMARY OF CONTRACT EXPENSES

CONTRACT OWNER TRANSACTION EXPENSES

     Maximum Contingent Deferred Sales Charge(1)........................      7%
                                                                          -----

               RANGE OF CONTINGENT DEFERRED SALES CHARGE OVER TIME
      Number of Completed Years from      Contingent Deferred Sales Load
         Date of Purchase Payment                   Percentage
                    0                                   7%
                    1                                   6%
                    2                                   5%
                    3                                   4%
                    4                                   3%
                    5                                   2%
                    6                                   1%
                    7                                   0%

MAXIMUM ANNUAL CONTRACT MAINTENANCE CHARGE(2)...........................  $  30
                                                                          -----

VARIABLE ACCOUNT ANNUAL EXPENSES

     Mortality and Expense Risk Charges.................................   1.25%
     Administration Charge..............................................   0.05%
     Total Variable Account Annual Expenses.............................   1.30%

(1)  Starting with the second year after a Purchase Payment has been made, 10%
     of that Purchase Payment may be withdrawn without imposition of a
     Contingent Deferred Sales Charge. This free withdrawal privilege is
     non-cumulative and must be used in the year available. Under current
     Company administrative practice the Contingent Deferred Sales Charge is
     waived for: (1) first year withdrawals of up to 10% of each Purchase
     Payment under Individual Retirement Annuity Contracts (IRAs as defined
     under Section 408 of the Code), or (2) for Distributions required for the
     Contract to meet minimum Distribution rules under the Code. Withdrawals may
     be restricted for Contracts issued pursuant to the terms of a Tax Sheltered
     Annuity Plan or other Qualified Plan. The Contingent Deferred Sales Charge
     is imposed only against Purchase Payments (see "Contingent Deferred Sales
     Charge").

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


                                       6

                                    12 of 98
<PAGE>   13
                      UNDERLYING MUTUAL FUND ANNUAL EXPENSES(3)
          (AS A PERCENTAGE OF UNDERLYING MUTUAL FUND AVERAGE NET ASSETS)

<TABLE>
<CAPTION>
                                                        Management                       Total Mutual
                                                           Fees       Other Expenses    Fund Expenses
<S>                                                     <C>           <C>               <C> 
Fidelity Advisor Annuity-Government Investment Fund*       0.00             1.00             1.00

Fidelity Advisor Annuity-Growth Opportunities Fund         0.61             0.28             0.89

Fidelity Advisor Annuity-High Yield Fund*                  0.43             0.57             1.00%

Fidelity Advisor Annuity-Income & Growth Fund              0.51             0.95             1.46

Fidelity Advisor Annuity-Money Market Fund*                0.24             0.55             0.79

Fidelity Advisor Annuity-Overseas Fund                     0.00             1.50             1.50
</TABLE>

*    Annualized

(3)  The Mutual Fund expenses shown above are assessed at the underlying Mutual
     Fund level and are not direct charges against Variable Account assets or
     reductions from contract values. These underlying Mutual Fund expenses are
     taken into consideration in computing each underlying Mutual Fund's net
     asset value, which is the share price used to calculate the unit values of
     the Variable Account. The amounts are based on historical expenses. The
     Growth Opportunities Fund, the Income and Growth Fund and the Money Market
     Fund are adjusted to reflect current fees, and are calculated as a
     percentage of each underlying Mutual Fund's average net assets. The
     investment adviser has voluntarily agreed to reimburse the operating
     expenses of each fund above an annual rate of 1.00%, 1.50%, 1.00%, 1.50%,
     1.00% and 1.50% of the average net assets of the Government Investment
     Fund, the Growth Opportunities Fund, the High Yield Fund, the Income &
     Growth Fund, the Money Market Fund and the Overseas Fund, respectively. If
     these agreements were not in effect, the management fees, other expenses,
     and total underlying Mutual Fund expenses would be 0.45%, 1.44% and 1.89%
     for the Government Investment Fund; 0.60%, 0.56% and 1.16% for the High
     Yield Fund; and 0.76%, 2.14% and 2.90% for the Overseas Fund. The
     information relating to the underlying Mutual Fund expenses was provided by
     the underlying Mutual Fund and was not independently verified by the
     Company.


                                       7

                                    13 of 98
<PAGE>   14
                                     EXAMPLE

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

<TABLE>
<CAPTION>
                              If you surrender your Contract   If you do not surrender your  If you annuitize your Contract
                               at the end of the applicable     Contract at the end of the    at the end of the applicable
                                        time period               applicable time period                time period
                              1 Yr.  3 Yrs.  5 Yrs.  10 Yrs.  1 Yr.  3 Yrs  5 Yrs.  10 Yrs.  1 Yr.  3 Yrs.  5 Yrs.  10 Yrs.
<S>                           <C>    <C>     <C>     <C>      <C>    <C>    <C>     <C>      <C>    <C>     <C>     <C>    
Fidelity Advisor Annuity-       94     119     154      272     24     74     127      272     *       74     127      272
Government Investment Fund

Fidelity Advisor Annuity-       93     116     148      260     23     71     121      260     *       71     121      260
Growth Opportunities Fund

Fidelity Advisor Annuity-       94     119     154      272     24     74     127      272     *       74     127      272
High Yield Fund

Fidelity Advisor Annuity-       99     134     178      319     29     89     151      319     *       89     151      319
Income & Growth Fund

Fidelity Advisor Annuity-       92     113     143      249     22     68     116      249     *       68     116      249
Money Market Fund

Fidelity Advisor Annuity-       99     135     180      323     29     90     153      323     *       90     153      323
Overseas Fund
</TABLE>

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

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


                                       8

                                    14 of 98
<PAGE>   15
                                    SYNOPSIS

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

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

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

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

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

     If the Contract Value at the Annuitization Date is less than $500, the
Contract Value may be distributed in one lump sum in lieu of annuity payments.
If any annuity payment would be less than $20, the Company shall have the right
to change the frequency of payments to such intervals as will result in payments
of at least $20. In no event, however, will annuity payments be made less
frequently than annually (see "Frequency and Amount of Annuity Payments").

     Premium taxes payable to any governmental entity will be charged against
the Contracts. If any such premium taxes are payable by the Company at the time
Purchase Payments are made, the premium tax deduction may be made from the
Contract prior to the allocation of any Purchase Payment to any underlying
Mutual Fund option (see "Premium Taxes").

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


                                       9

                                    15 of 98
<PAGE>   16
CONDENSED FINANCIAL INFORMATION
Accumulation Unit Values for an Accumulation Unit outstanding through the
period.

<TABLE>
<CAPTION>
                                 ACCUMULATION    ACCUMULATION      PERCENT          NUMBER OF
                                  UNIT VALUE      UNIT VALUE      CHANGE IN       ACCUMULATION
                                 AT BEGINNING       AT END       ACCUMULATION     UNITS AT END
          FUND                     OF PERIOD       OF PERIOD      UNIT VALUE     OF THE PERIOD    YEAR
<S>                              <C>             <C>             <C>             <C>              <C>
Fidelity Advisor Annuity-          10.000000       11.504795         15.05%          27,705       1995
Government Investment Fund-Q

Fidelity Advisor Annuity-          10.000000       11.504795         15.05%          20,929       1995
Government Investment Fund-NQ

Fidelity Advisor Annuity-          10.000000       13.082083         30.82%         765,860       1995
Growth Opportunities Fund-Q

Fidelity Advisor Annuity-          10.000000       13.082083         30.82%         706,845       1995
Growth Opportunities Fund-NQ

Fidelity Advisor Annuity-          10.000000       11.858324         18.58%         138,890       1995
High Yield Fund-Q

Fidelity Advisor Annuity-          10.000000       11.858324         18.58%         136,503       1995
High Yield Fund-NQ

Fidelity Advisor Annuity-          10.000000       11.245581         12.46%         208,830       1995
Income & Growth Fund-Q

Fidelity Advisor Annuity-          10.000000       11.245581         12.46%         214,834       1995
Income & Growth Fund-NQ

Fidelity Advisor Annuity-          10.000000       10.385538          3.86%          68,159       1995
Money Market Fund-Q*

Fidelity Advisor Annuity-          10.000000       10.385538          3.86%          93,702       1995
Money Market Fund-NQ*

Fidelity Advisor Annuity-          10.000000       10.868973          8.69%          73,727       1995
Overseas Fund-Q

Fidelity Advisor Annuity-          10.000000       10.868973          8.69%          56,545       1995
Overseas Fund-NQ
</TABLE>

*The 7-day yield on the Money Market Fund as of December 31, 1995 was 4.08%.


                                       10

                                    16 of 98
<PAGE>   17
                        NATIONWIDE LIFE INSURANCE COMPANY

     The Company is a stock life insurance company organized under the laws of
the State of Ohio in March, 1929. The Company is a member of the "Nationwide
Insurance Enterprise", with its Home Office at One Nationwide Plaza, Columbus,
Ohio 43216-6609. The Company offers a complete line of life insurance, including
annuities and accident and health insurance. It is admitted to do business in
the District of Columbia, Puerto Rico, and in all states.

                              THE VARIABLE ACCOUNT

     The Variable Account was established by the Company on July 22, 1994,
pursuant to the provisions of Ohio law. The Company has caused the Variable
Account to be registered with the Securities and Exchange Commission as a unit
investment trust pursuant to the provisions of the Investment Company Act of
1940. Such registration does not involve supervision of the management of the
Variable Account or the Company by the Securities and Exchange Commission.

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

     Purchase Payments are allocated within the Variable Account among one or
more Sub-Accounts made up of shares in the underlying Mutual Fund option(s)
designated by the Contract Owner. There are two Sub-Accounts within the Variable
Account for each of the underlying Mutual Fund options which may be designated
by the Contract Owner. One such Sub-Account contains the underlying Mutual Fund
shares attributable to Accumulation Units under Qualified Contracts, Individual
Retirement Annuities and Tax Sheltered Annuities and one such Sub-Account
contains the underlying Mutual Fund shares attributable to Accumulation Units
under Non-Qualified Contracts.


UNDERLYING MUTUAL FUND OPTIONS

     Contract Owners may choose from among a number of different underlying
Mutual Fund options. A summary of investment objectives is contained in the
descriptions of each underlying Mutual Fund below.

FIDELITY ADVISOR ANNUITY FUND

     The Fund is an open-end, diversified, management investment company
organized as a Massachusetts business trust on July 15, 1994. The Fund shares
are purchased by insurance companies to fund benefits under variable life
insurance and annuity contracts. Fidelity Management and Research Company
("FMR") is the Fund's manager and advisor.

     GOVERNMENT INVESTMENT FUND

     Investment Objective:  Seeks a high level of current income by investing
     primarily in obligations issued or guaranteed by the U.S. government or any
     of its agencies or instrumentalities.  Under normal circumstances, at least
     65% of the fund's total assets will be invested in government securities.

     GROWTH OPPORTUNITIES FUND

     Investment Objective: Seeks to provide capital growth by investing
     primarily in common stocks and securities convertible into common stocks.
     Under normal circumstances, at least 65% of the Fund's total assets will be
     invested in securities of companies that FMR believes have long-term growth
     potential. Growth can be considered either appreciation of the security
     itself or growth of the company's earnings or gross sales. Accordingly,
     these securities will pay little, if any, income, which will be entirely
     incidental to the objective of capital growth.

     HIGH YIELD FUND

     Investment Objective: Seeks a combination of a high level of income and the
     potential for capital gains by investing in a diversified portfolio
     consisting primarily of high-yielding, fixed income and zero coupon
     securities, such as bonds, debentures and notes, convertible securities and
     preferred stocks.


                                       11

                                    17 of 98
<PAGE>   18
     The Fund normally will invest at least 65% of its total assets in
     high-yielding, income producing debt securities and preferred stocks,
     including convertible and zero coupon securities. The Fund may invest all
     or a substantial portion of its assets in lower-quality debt securities
     (commonly referred to as "junk bonds"). This is an aggressive approach to
     income investing.

     INCOME & GROWTH FUND

     Investment Objective: Seeks both income and growth of capital by investing
     in a diversified portfolio of equity and fixed-income securities with
     income, growth of income and capital appreciation potential. The Fund will
     invest in equity securities, convertible securities, preferred and common
     stocks paying any combination of dividends and capital gains and in
     fixed-income securities. The Fund also may buy securities that are not
     paying dividends but offer prospects for growth of capital or future
     income. The proportion of the Fund's assets invested in each type of
     security will vary from time to time in accordance with FMR's assessment of
     economic conditions.

     MONEY MARKET FUND

     Investment Objective: Seeks to obtain as high a level of current income as
     is consistent with preserving capital and providing liquidity. The Fund
     will invest only in high quality U.S. dollar-denominated money market
     securities of domestic and foreign issuers.

     OVERSEAS FUND

     Investment Objective: Seeks growth of capital primarily through investments
     in foreign securities. The Fund defines foreign securities as securities of
     issuers whose principal activities are outside the United States. Normally,
     at least 65% of the Fund's total assets will be invested in securities of
     issuers from at least three different countries outside of North America
     (the United States, Canada, Mexico and Central America).

     More detailed information may be found in the current prospectus for each
underlying Mutual Fund offered. Such a prospectus for the underlying Mutual Fund
option(s) being considered must accompany this prospectus and should be read in
conjunction herewith. A copy of each prospectus may be obtained without charge
from Nationwide Life Insurance Company by calling 1-800-573-5775, Voice Response
(available 24 hours) 1-800-573-2447, TDD 1-800-238-3035 or writing P.O. Box
182610, Columbus, Ohio 43218-2610.

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

VOTING RIGHTS

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

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

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


                                       12

                                    18 of 98
<PAGE>   19
     The number of shares which a person has the right to vote will be
determined as of the date chosen by the Company not more than 90 days prior to
the meeting of the underlying Mutual Fund. Voting instructions will be solicited
by written communication at least 15 days prior to such meeting.

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

     Each person having a voting interest will receive periodic reports relating
to the underlying Mutual Fund, proxy material, and a form with which to give
such voting instructions.

        VARIABLE ACCOUNT CHARGES, PURCHASE PAYMENTS, AND OTHER DEDUCTIONS

MORTALITY RISK CHARGE

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

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

EXPENSE RISK CHARGE

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

CONTINGENT DEFERRED SALES CHARGE

     No deduction for a sales charge is made from the Purchase Payments for
these Contracts. However, if any part of the Contract Value of such Contracts is
surrendered, the Company will, with certain exceptions (see "Elimination of
Contingent Deferred Sales Charge" section) deduct a Contingent Deferred Sales
Charge not to exceed 7% of the lesser of the total of all Purchase Payments made
within 84 months prior to the date of the request to surrender, or the amount
surrendered. The Contingent Deferred Sales Charge, when it is applicable, will
be used to cover expenses relating to the sale of the Contracts, including
commissions paid to sales personnel, the costs of preparation of sales
literature and other promotional activity. The Company attempts to recover its
distribution costs relating to the sale of the Contracts from the Contingent
Deferred Sales Charge. Any shortfall will be made up from the general account of
the Company, which may indirectly include portions of the Mortality and Expense
Risk Charges, since the Company expects to generate a profit from these charges.
The maximum amount that may be paid to a selling agent on the sale of these
Contracts is 5.25% of Purchase Payments.

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


                                       13

                                    19 of 98
<PAGE>   20
      The Contingent Deferred Sales Charge applies to Purchase Payments as
follows:

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

     Starting with the second year after a Purchase Payment has been made under
the Contract, 10% of that Purchase Payment may be withdrawn each year without
imposition of the Contingent Deferred Sales Charge. This free withdrawal
privilege is non-cumulative and will not exceed 10% of the Purchase Payment in
any year. The Contingent Deferred Sales Charge is waived for either: (1) first
year withdrawals of up to 10% of each Purchase Payment under Individual
Retirement Annuity Contracts, or (2) for Distributions required for the Contract
to meet minimum Distribution rules under the Code. Withdrawals may be restricted
for Contracts issued pursuant to the terms of a Tax Sheltered Annuity Plan or
other Qualified Plan. No sales charges are deducted on redemption proceeds that
are transferred to the Fixed Account option of this annuity. The Contract Owner
may be subject to a tax penalty if withdrawals are taken prior to age 59-1/2.

     When a Contract is held by a Charitable Remainder Trust, the amount which
may be withdrawn from this Contract without application of a Contingent Deferred
Sales Charge, shall be the larger of (a) or (b), where (a) is:

     The amount which would otherwise be available for withdrawal without
     deduction of a Contingent Deferred Sales Charge;

and where (b) is:

     The difference between the total Purchase Payments made to the Contract as
     of the date of the withdrawal (reduced by previous withdrawals of such
     Purchase Payments), and the Contract Value at the close of the day prior to
     the date of the withdrawal.

ELIMINATION OF CONTINGENT DEFERRED SALES CHARGE

     For Tax Sheltered Annuity Contracts, Qualified Contracts sold in
conjunction with section 401 of the Code, and SEP-IRA Contracts, the Company
will waive the Contingent Deferred Sales Charge when:

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

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

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

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

      E.    the Plan Participant dies; or

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

     For Non-Qualified Contracts and IRA Contracts, the Company will waive the
Contingent Deferred Sales Charge when:

      A.    the Designated Annuitant dies; or

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

     When a Contract described in this prospectus is exchanged for another
Contract issued by the Company, or any of its affiliated insurance companies, of
the type and class which the Company determined is eligible for such exchange,
the Company will waive the Contingent Deferred Sales Charge on the first
Contract. Contingent Deferred Sales Charges apply to the Contract received in
the exchange.


                                       14

                                    20 of 98
<PAGE>   21
     In no event will elimination of Contingent Deferred Sales Charges be
permitted where such elimination will be unfairly discriminatory to any person,
or where it is prohibited by state law.

CONTRACT MAINTENANCE CHARGE AND ADMINISTRATION CHARGE

     Each year on the Contract Anniversary, (and on the date of surrender in any
year in which the entire Contract Value is surrendered), the Company deducts an
Contract Maintenance Charge from the Contract Value to reimburse it for
administrative expenses relating to the issuance and maintenance of the
Contract. The Contract Maintenance Charge is as follows:

                    AMOUNT               TYPES OF CONTRACTS ISSUED

                    $30.00               - Non-Qualified Contracts

                                         - Individual Retirement Annuity
                                           Contracts

              $12.00 or $0.00(1)         - Qualified Contracts

                                         - Tax Sheltered Annuity Contracts

(1) The charge is determined based on Company underwriting guidelines.

     All Contract Maintenance Charge reductions shall be based on objective
underwriting guidelines which shall be applied in a non-discriminatory manner.

     The Contract Maintenance Charge will be allocated between the Fixed Account
and Variable Account in the same percentages as the Purchase Payment investment
allocations are to the Fixed Account and Variable Account. The Company also
assesses an Administration Charge equal on an annual basis to 0.05% of the daily
net asset value of the Variable Account. The deduction of the Administration
Charge is made from each Sub-Account in the same proportion that the Contract
Value in each Sub-Account bears to the total Contract Value in the Variable
Account. These charges are designed only to reimburse the Company for
administrative expenses and the Company will monitor these charges to ensure
that they do not exceed annual administration expenses. In any Contract Year
when a Contract is surrendered for its full value on any date other than the
Contract Anniversary, the Contract Maintenance Charge will be deducted at the
time of such surrender. The amount of the Contract Maintenance Charge may not be
increased by the Company. In no event will reduction or elimination of the
Contract Maintenance Charge be permitted where such reduction or elimination
will be unfairly discriminatory to any person, or where it is prohibited by
state law.

PREMIUM TAXES

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

EXPENSES OF VARIABLE ACCOUNT

     The Variable Account is responsible for the following types of expenses:
(1) administrative expenses relating to the issuance and maintenance of the
Contracts; (2) mortality risk charge associated with guaranteeing the annuity
purchase rates at issue for the life of the Contracts; and (3) expense risk
charge associated with guaranteeing expenses through the deduction by the
Company of the Mortality Risk, Expense Risk, Contract Maintenance and
Administration Charges described in this prospectus will not change regardless
of actual expenses. If these charges are insufficient to cover these expenses,
the loss will be borne by the Company.

     For 1995, the Variable Account incurred total expenses equal to 0.90% of
its average net assets, relating to the administrative, sales, mortality and
expense risk charges described above for all Contracts outstanding during that
year. Deductions from and expenses paid out of the assets of the underlying
Mutual Funds are described in each underlying Mutual Fund's prospectus.


                                       15

                                    21 of 98
<PAGE>   22
INVESTMENTS OF THE VARIABLE ACCOUNT

     At the time of purchase each Contract Owner elects to have Purchase
Payments attributable to his or her participation in the Variable Account
allocated among one or more of the Sub-Accounts which consist of shares in the
underlying Mutual Fund options. Shares of the respective underlying Mutual Fund
options specified by the Contract Owner are purchased at net asset value for the
respective Sub-Account(s) and converted into Accumulation Units. At the time of
application, the Contract Owner designates the underlying Mutual Fund to which
he or she desires to have Purchase Payments allocated. The Contract Owner may
change the election as to allocation of Purchase Payments or may elect to
exchange amounts among the Sub-Account options pursuant to such terms and
conditions applicable to such transactions as may be imposed by each of the
underlying Mutual Funds, in addition to those set forth in the Contracts.

RIGHT TO REVOKE

     The Contract Owner may revoke the Contract at any time between the date of
application and the date 10 days after receipt of the Contract and receive a
refund of the Contract Value unless otherwise required by state and/or federal
law. All Individual Retirement Annuity refunds will be return of Purchase
Payments. In order to revoke the Contract, it must be mailed or delivered to the
Home Office of the Company at the mailing address shown on page 1 of this
prospectus. Mailing or delivery must occur on or before 10 days after receipt of
the Contract for revocation to be effective. In order to revoke the Contract, if
it has not been received, written notice must be mailed or delivered to the Home
Office of the Company at the mailing address shown on page 1 of this prospectus.

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

TRANSFERS

     The Owner may request a transfer of up to 100% of the Contract Value from
the Variable Account to the Fixed Account without penalty or adjustment. All
amounts transferred to the Fixed Account must remain on deposit in the Fixed
Account until the expiration of the current Interest Rate Guarantee Period. In
addition, transfers from the Fixed Account may not be made prior to the end of
the then current Interest Rate Guarantee Period. The Interest Rate Guarantee
Period expires on the final day of a calendar quarter during which the one year
anniversary of the allocation to the Fixed Account occurs. Transfers must also
be made prior to the Annuitization Date. The Owner's value in each Sub-Account
will be determined as of the date the transfer request is received in the Home
Office in good order. The Company reserves the right restrict transfers from the
Variable Account to the Fixed Account to 25% of the Contract Value for any 12
month period.

     The Owner may at the maturity of an Interest Rate Guarantee Period,
transfer a portion of the value of the Fixed Account to the Variable Account.
The amount that may be transferred from the Fixed Account to the Variable
Account will be determined by the Company, at its sole discretion, but will not
be less than 10% of the total value of the portion of the Fixed Account that is
maturing. The amount that may be transferred will be declared upon the
expiration date of the then current Interest Rate Guarantee Period. Transfers
from the Fixed Account must be made within 30 days after the expiration date of
the guarantee period. Owners who have entered into a Dollar Cost Averaging
agreement with the Company (see "Dollar Cost Averaging") may transfer from the
Fixed Account to the Variable Account under the terms of that agreement.

     Transfers may be made either in writing or, in states allowing such
transfers, by telephone. This telephone exchange privilege is made available to
Contract Owners automatically without Owners having to elect this privilege. The
Company will employ reasonable procedures to confirm that instructions
communicated by telephone are genuine. Such procedures may include any or all of
the following, or such other procedures as the Company may, from time to time,
deem reasonable: requesting identifying information, such as name, contract
number, Social Security Number, and/or personal identification number; tape
recording all telephone transactions; or providing written confirmation thereof
to both the Contract Owner and any agent of record, at the last address of
record. Although failure to follow reasonable procedures may result in the
Company's liability for any losses due to unauthorized or fraudulent telephone
transfers, the


                                       16

                                    22 of 98
<PAGE>   23
Company will not be liable for following instructions communicated by telephone
which it reasonably believes to be genuine. Any losses incurred pursuant to
actions taken by the Company in reliance on telephone instructions reasonably
believed to be genuine shall be borne by the Contract Owner. The Company may
withdraw the telephone exchange privilege upon 30 days' written notice to the
Contract Owners.

ASSIGNMENT

     Where permitted, the Contract Owner may assign some or all of the rights
under the Contract at any time during the lifetime of the Designated Annuitant.
Such assignment will take effect upon receipt by the Company of a written notice
executed by the Contract Owner. The Company assumes no responsibility for the
validity or sufficiency of any assignment. The Company shall not be liable as to
any payment or other settlement made by the Company before receipt of the
assignment. Where necessary for the proper administration of the terms of the
Contract, an assignment will not be recorded until the Company has received
sufficient direction from the Contract Owner and assignee as to the proper
allocation of Contract rights under the assignment. Individual Retirement
Annuities, Tax Sheltered Annuities and Qualified Contracts may not be assigned,
pledged or otherwise transferred except under such conditions as may be allowed
by applicable law.

     If this Contract is a Non-Qualified Contract, any portion of Contract Value
attributable to Purchase Payments, which is pledged or assigned, shall be
treated as a Distribution and shall be included in gross income to the extent
that the cash value exceeds the investment in the Contract for the taxable year
in which assigned or pledged. In addition, any Contract Values assigned may,
under certain conditions, be subject to a tax penalty equal to 10% of the amount
which is included in gross income. Assignment of the entire Contract Value may
cause the portion of the Contract Value which exceeds the total investment in
the Contract to be included in gross income each year that the assignment is in
effect.

LOAN PRIVILEGE

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

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

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

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

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

     Loans must be repaid in substantially level payments, not less frequently
than quarterly, within five years.  Loans used to purchase the principal
residence of the Contract Owner must be repaid within 15 years.  During


                                       17

                                    23 of 98
<PAGE>   24
the loan term, the outstanding balance of the loan will continue to earn
interest at an annual rate as specified in the loan agreement. Loan repayments
will consist of principal and interest in amounts set forth in the loan
agreement. Loan repayments will be allocated between the Fixed and Variable
Accounts in the same proportion as when the loan was made.

     If the Contract is surrendered while the loan is outstanding, the surrender
value will be reduced by the amount of the loan outstanding plus accrued
interest. If the Contract Owner/Annuitant dies while the loan is outstanding,
the Death Benefit will be reduced by the amount of the loan outstanding plus
accrued interest. If annuity payments start while the loan is outstanding, the
Contract Value will be reduced by the amount of the outstanding loan plus
accrued interest. Until the loan is repaid, the Company reserves the right to
restrict any transfer of the Contract which would otherwise qualify as a
transfer as permitted in the Code.

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

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

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

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

OWNERSHIP PROVISIONS

     Unless otherwise provided, the Contract Owner has all rights under the
Contract. IF THE PURCHASER NAMES SOMEONE OTHER THAN HIMSELF OR HERSELF AS OWNER,
THE PURCHASER WILL HAVE NO RIGHTS UNDER THE CONTRACT. If the Owner dies prior to
the Annuitization Date, Contract ownership will be determined in accordance with
the "Death of Contract Owner" provision. If the Designated Annuitant does not
survive the Contract Owner or if the Designated Annuitant and the Owner are the
same person, Contract ownership will be determined in accordance with the "Death
Of Designated Annuitant Prior To The Annuitization Date" provision. After the
Annuitization Date ownership will be based on the Annuity Payment Option
selected. Ownership rights under this Contract may be restricted under the
provisions of the retirement or deferred compensation plan under which this
Contract may be issued.

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

     A change in the Designated Annuitant will have the following conditions:
(1) request for such change must be made by the Contract Owner; (2) request must
be made in writing on a form acceptable to the Company; (3) request must be
signed by the Contract Owner; and (4) such change is subject to underwriting and
approval by the Company.


                                       18

                                    24 of 98
<PAGE>   25
CONTINGENT OWNER AND BENEFICIARY PROVISIONS

     The Contingent Owner is the person (or persons) who may receive certain
benefits under the Contract if the Contract Owner dies before the Annuitization
Date. If more than one Contingent Owner survives the Contract Owner, each will
share equally unless otherwise specified in the Contingent Owner designation. If
a Contingent Owner is not named or predeceases the Contract Owner, all rights
and interest of the Contingent Owner will vest in the Contract Owner's estate.
Subject to the terms of any existing assignment, the Contract Owner may change
the Contingent Owner from time to time prior to the Annuitization Date by
written notice to the Company. The change, upon receipt and recording by the
Company at its Home Office, will take effect as of the time the written notice
was signed, whether or not the Contract Owner is living at the time of
recording, but without further liability as to any payment or settlement made by
the Company before receipt of such change. Unless the Contingent Owner is also
the named Beneficiary (or Contingent Beneficiary, if applicable), the Contingent
Owner shall have no rights in the Contract if the Contract Owner/Annuitant dies.
If a Contract Owner/Annuitant dies, disposition of the Contract shall be
determined based on the "Death of Designated Annuitant Prior to the
Annuitization Date" provisions.

     The Beneficiary is the person or persons who may receive certain benefits
under the Contract in the event the Designated Annuitant dies prior to the
Annuitization Date. If more than one Beneficiary survives the Designated
Annuitant, each will share equally unless otherwise specified in the Beneficiary
designation. If no Beneficiary survives the Designated Annuitant, all rights and
interest of the Beneficiary shall vest in the Contingent Beneficiary, and if
more than one Contingent Beneficiary survives, each will share equally unless
otherwise specified in the Contingent Beneficiary designation. If a Contingent
Beneficiary is not named or predeceases the Designated Annuitant, all rights and
interest of the Contingent Beneficiary will vest with the Contract Owner or the
Contract Owner's estate. Subject to the terms of any existing assignment, the
Contract Owner may change the Beneficiary or Contingent Beneficiary from time to
time during the lifetime of the Designated Annuitant, by written notice to the
Company. The change, upon receipt by the Company at its Home Office, will take
effect as of the time the written notice was signed, whether or not the
Designated Annuitant is living at the time of recording, but without further
liability as to any payment or settlement made by the Company before receipt of
such change.

SUBSTITUTION OF SECURITIES

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

CONTRACT OWNER INQUIRIES

     Contract Owner inquiries may be directed to Nationwide Life Insurance
Company by writing P.O. Box 182610, Columbus, Ohio 43218-2610, or calling
1-800-573-5775, Voice Response (available 24 hours) 1-800-573-2447, TDD
1-800-238-3035.

                     ANNUITY PAYMENT PERIOD-VARIABLE ACCOUNT

     At the Annuitization Date the Variable Account Contract Value is applied to
the Annuity Payment Option elected and the amount of the first such payment
shall be determined in accordance with the Annuity Table in the Contract.

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

                                       19

                                    25 of 98
<PAGE>   26
guarantees that the dollar amount of each payment after the first will not be
affected by variations in mortality experience from mortality assumptions used
to determine the first payment.

VALUE OF AN ANNUITY UNIT

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

ASSUMED INVESTMENT RATE

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

FREQUENCY AND AMOUNT OF ANNUITY PAYMENTS

     Annuity payments will be paid as monthly installments. However, if the net
amount available to apply under any Annuity Payment Option is less than $500,
the Company shall have the right to pay such amount in one lump sum in lieu of
the payments otherwise provided for. In addition, if the payments provided for
would be or become less than $20, the Company shall have the right to change the
frequency of payments to such intervals as will result in payments of at least
$20. In no event will the Company make payments under an annuity option less
frequently than annually.

ANNUITY COMMENCEMENT DATE

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

CHANGE IN ANNUITY COMMENCEMENT DATE

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

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

CHANGE IN FORM OF ANNUITY

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

ANNUITY PAYMENT OPTIONS

     Any of the following Annuity Payment Options may be elected:

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

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


                                       20

                                    26 of 98
<PAGE>   27
     Option 3-Life Annuity With 120 or 240 Monthly Payments Guaranteed-An
     annuity payable monthly during the lifetime of the Annuitant with the
     guarantee that if at the death of the Annuitant payments have been made for
     fewer than 120 or 240 months, as selected, payments will be made as
     follows:

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

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

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

     If the Owner of a Non-Qualified Contract fails to elect an Annuity Payment
Option, the Contract Value will continue to accumulate. Qualified Plan
Contracts, Individual Retirement Annuities or Tax Sheltered Annuities are
subject to the minimum Distribution requirements set forth in the Plan,
Contract, or Code.

DEATH OF CONTRACT OWNER

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

     (1) If the Contract Owner dies prior to the Annuitization Date, the entire
         interest in the Contract, less any applicable deductions (which may
         include a Contingent Deferred Sales Charge), must be distributed within
         5 years unless the recipient of the Distribution is the Contract
         Owner's spouse. Such Distribution will be paid to the Designated
         Annuitant unless the Owner has named a Contingent Owner or his or her
         estate to receive the Distribution. In the alternative, the Designated
         Annuitant or Contingent Owner (where one is named) may elect to receive
         Distribution in the form of a life annuity or an annuity for a period
         certain not exceeding the Designated Annuitant's (Contingent Owner's)
         life expectancy and such annuity must begin within one year following
         the date of the Contract Owner's death. In the event the Designated
         Annuitant or Contingent Owner is the Contract Owner's spouse, the
         Contract may be continued by such Designated Annuitant or Contingent
         Owner, treating the spouse as the Contract Owner. In the event the
         Designated Annuitant does not survive the Contract Owner, or if the
         Designated Annuitant and the Contract Owner are the same person, a
         Distribution will be made in accordance with the "Death of Designated
         Annuitant Prior To The Annuitization Date" provision below; provided,
         however, that all Distributions are made as a result of the death of
         Contract Owner shall be made within the time limits set forth in this
         paragraph. If the Contract Owner and the Designated Annuitant are not
         the same, no Death Benefit is payable upon the death of the Contract
         Owner, but Distribution must be made as discussed in this provision.

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

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

     (a) the Death Benefit described in the "Death Benefit at Death of
         Designated Annuitant Prior To Annuitization Date" provision (if the
         Designated Annuitant has died and there is no Contingent Designated
         Annuitant), or, in all cases,

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


                                       21

                                    27 of 98
<PAGE>   28
         Contingent Designated Annuitant, if any) prior to the expiration of the
         period described in Section (1) of this provision.

DEATH OF DESIGNATED ANNUITANT PRIOR TO THE ANNUITIZATION DATE

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

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

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

     If the Contract Owner has (1) requested an Annuity Commencement Date later
than the first day of the calendar month after the Designated Annuitant's 75th
birthday; (2) the Company has approved the request; and (3) the Designated
Annuitant dies after his or her 75th birthday; the dollar amount of the Death
Benefit will be equal to the Contract Value.

DEATH BENEFIT AFTER THE ANNUITIZATION DATE

     If the Annuitant dies after the Annuitization Date, any benefit that may be
payable shall be as specified in the Annuity Payment Option elected.

REQUIRED DISTRIBUTION FOR QUALIFIED PLANS OR TAX SHELTERED ANNUITIES

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

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

     B.  a period not extending beyond the life expectancy of the
         Owner/Annuitant or the life expectancy of the Owner/Annuitant and the
         Owner/Annuitant's designated Beneficiary provided that, for Tax
         Sheltered Annuity Contracts, no Distributions will be required from
         this Contract if Distributions otherwise required from this Contract
         are being withdrawn from another Tax Sheltered Annuity Contract of the
         Annuitant.

     If the Owner/Annuitant's entire interest is to be distributed in equal or
substantially equal payments over a period described in A or B, such payments
will commence not later than the first day of April following the calendar year
in which the Owner/Annuitant attains age 70-1/2 (the Required Beginning Date).
In the case of a governmental plan (as defined in Code Section 414(d)), or
church plan (as defined in Code Section 401(a)(9)(C)), the Required Beginning
Date will be the later of the dates determined under the preceding sentence or
April 1 of the calendar year following the calendar year in which the Annuitant
retires.

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


                                       22

                                    28 of 98
<PAGE>   29
(a)  In the case of a Tax Sheltered Annuity the Owner names his or her surviving
     spouse as the Beneficiary and such spouse elects to:

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

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

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

     If the Contract Owner/Annuitant dies after Distribution has commenced,
Distribution must continue at least as rapidly as under the schedule being used
prior to his or her death, except that a surviving spouse may treat a Tax
Sheltered Annuity as his or her own to the extent permitted by law.

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

REQUIRED DISTRIBUTIONS FOR INDIVIDUAL RETIREMENT ANNUITIES

     Distribution from an Individual Retirement Annuity must begin not later
than April 1 of the calendar year following the calendar year in which the Owner
attains age 70-1/2 provided that, for Individual Retirement Annuity Contracts,
no Distributions will be required from this Contract if Distributions otherwise
required from this Contract are being withdrawn from another Individual
Retirement Annuity Contract or Individual Retirement Account of the Annuitant.
Distribution may be accepted in a lump sum or in nearly equal payments over: (a)
the Owner's life or the lives of the Owner and his or her spouse or designated
Beneficiary, or (b) a period not extending beyond life expectancy of the Owner
or the joint life expectancy of the Owner and the Owner's designated
Beneficiary.

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

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

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

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

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

     If the Owner dies after Distribution has commenced, Distribution must
continue at least as rapidly as under the schedule being used prior to his or
her death, except that a surviving spouse may treat the Individual Retirement
Annuity as his or her own, in the same manner as is described in Section (a)(i)
of this provision.

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

     A pro-rata portion of all Distributions will be included in the gross
income of the person receiving the Distribution and taxed at ordinary income tax
rates. The portion of the Distribution which is taxable is based on the ratio
between the amount by which non-deductible contributions exceed prior
non-taxable Distributions and total account balances at the time of the
Distribution. The Owner of an Individual Retirement Annuity must


                                       23

                                    29 of 98
<PAGE>   30
annually report the amount of non-deductible contributions, the amount of any
Distribution, the amount by which non-deductible contributions for all years
exceed non-taxable Distributions for all years, and the total balance of all
Individual Retirement Accounts and Annuities.

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

GENERATION-SKIPPING TRANSFERS

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

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

                               GENERAL INFORMATION

CONTRACT OWNER SERVICES

     ASSET REBALANCING- The Contract Owner may direct the automatic reallocation
of Contract Values to the underlying Mutual Fund options on a predetermined
percentage basis every three months. If the last day of the three month period
falls on a Saturday, Sunday, recognized holiday or any other day when the New
York Stock Exchange is closed, the Asset Rebalancing exchange will occur on the
last business day before that day. An Asset Rebalancing request must be in
writing on a form provided by the Company.

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

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

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

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

     SYSTEMATIC WITHDRAWALS- A Contract Owner may elect in writing on a form
provided by the Company to take Systematic Withdrawals by surrendering a
specified dollar amount (of at least $100) on a monthly, quarterly, semi-annual,
or annual basis. The Company will process the withdrawals as directed by
surrendering on a pro-rata basis Accumulation Units from all Sub-Accounts in
which the Contract Owner has an interest, and


                                       24

                                    30 of 98
<PAGE>   31
the Fixed Account. A Contingent Deferred Sales Charge may also apply to
Systematic Withdrawals in accordance with the considerations set forth in the
"Contingent Deferred Sales Charge" section. Each Systematic Withdrawal is
subject to federal income taxes on the taxable portion. In addition, a 10%
federal penalty tax may be assessed on Systematic Withdrawals if the Contract
Owner is under age 59-1/2. If directed by the Contract Owner, the Company will
withhold federal income taxes from each Systematic Withdrawal. The Contract
Owner may discontinue Systematic Withdrawals at any time by notifying the
Company in writing.

     The Company reserves the right to discontinue offering Systematic
Withdrawals upon 30 days' written notice; such discontinuation will not affect
any Systematic Withdrawal programs which have already commenced. The Company
also reserves the right to assess a processing fee for this service.

STATEMENTS AND REPORTS

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

ALLOCATION OF PURCHASE PAYMENTS AND CONTRACT VALUE

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

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

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

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

     The initial Purchase Payment allocated to designated Sub-Accounts of the
Variable Account will be priced not later than 2 business days after receipt of
an order to purchase, if the application and all information necessary for
processing the purchase order are complete upon receipt by the Company. The
Company may, however, retain the Purchase Payment for up to 5 business days
while attempting to complete an incomplete application. If the application
cannot be made complete within 5 days, the prospective purchaser will be
informed of the reasons for the delay and the Purchase Payment will be returned
immediately unless the prospective purchaser specifically consents to the
Company retaining the Purchase Payment until the application is made complete.
Thereafter, subsequent Purchase Payments will be priced on the basis of the
Accumulation Value next computed for the appropriate Sub-Account after the
additional Purchase Payment is received.

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


                                       25

                                    31 of 98
<PAGE>   32
VALUE OF A VARIABLE ACCOUNT ACCUMULATION UNIT

     The value of a Variable Account Accumulation Unit for each Sub-Account was
arbitrarily set initially at $10 when underlying Mutual Fund shares in that
Sub-Account were made available for purchase. The value for any subsequent
Valuation Period is determined by multiplying the Accumulation Unit value for
each Sub-Account for the immediately preceding Valuation Period by the Net
Investment Factor for the Sub-Account during the subsequent Valuation Period.
The value of an Accumulation Unit may increase or decrease from Valuation Period
to Valuation Period. The number of Accumulation Units will not change as a
result of investment experience.

NET INVESTMENT FACTOR

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

(a)  is:

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

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

(b)  is the net of:

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

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

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

     For underlying Mutual Fund options that credit dividends on a daily basis
and pay such dividends once a month (the Fidelity Advisor Annuity Money Market
Fund), the Net Investment Factor allows for the monthly reinvestment of these
daily dividends.

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

VALUATION OF ASSETS

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

DETERMINING THE CONTRACT VALUE

     The sum of the value of all Variable Account Accumulation Units
attributable to the Contract and amounts credited to the Fixed Account is the
Contract Value. The number of Accumulation Units credited per each Sub-Account
are determined by dividing the net amount allocated to the Sub-Account by the
Accumulation Unit Value for the Sub-Account for the Valuation Period during
which the Purchase Payment is received by the Company. In the event part or all
of the Contract Value is surrendered or charges or deductions are made against
the Contract Value, an appropriate number of Accumulation Units from the
Variable Account and an appropriate amount from the Fixed Account will be
deducted in the same proportion that the Contract Owner's interest in the
Variable Account and the Fixed Account bears to the total Contract Value.


                                       26

                                    32 of 98
<PAGE>   33
SURRENDER (REDEMPTION)

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

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

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

     Certain redemption restrictions also apply to Contracts issued under the
Texas Optional Retirement Program or the Louisiana Optional Retirement Plan.
With respect to Contracts issued under the Texas Optional Retirement Program,
the Texas Attorney General has ruled that withdrawal benefits are available only
in the event of a participant's death, retirement, termination of employment due
to total disability, or other termination of employment in a Texas public
institution of higher education. Retirement benefits made pursuant to the
Louisiana Optional Retirement Plan are to be paid in the form of lifetime income
and, except for Death Benefits, lump sum cash payments are not permitted. A
participant under the Louisiana Optional Retirement Plan may take a Distribution
from the Contract only in the event of retirement or termination of employment.
A participant under either the Texas Optional Retirement Program or the
Louisiana Optional Retirement Plan will not, therefore, be entitled to receive
the right of withdrawal in order to receive the cash values credited to such
participant under the Contract unless one of the foregoing conditions has been
satisfied. The value of such Contracts may, however, be transferred to other
contracts or other carriers during the participation in these retirement
programs, subject to any applicable Contingent Deferred Sales Charge. The
Company issues this Contract to participants in the Texas Optional Retirement
Program in reliance upon, and in compliance with, Rule 6c-7 of the Investment
Company Act of 1940 and to participants in the Louisiana Optional Retirement
Plan in reliance upon, and in compliance with, an exemptive order the Company
obtained from the Securities and Exchange Commission on August 22, 1990.

SURRENDERS UNDER A QUALIFIED PLAN OR TAX SHELTERED ANNUITY CONTRACT

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

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


                                       27

                                    33 of 98
<PAGE>   34
     1.  when the Contract Owner attains age 59-1/2, separates from service,
         dies, or becomes disabled (within the meaning of Code Section
         72(m)(7)); or

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

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

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

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

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

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

     A premature Distribution may not be eligible for rollover treatment. To
assist in preventing disqualification of a Tax Sheltered Annuity in the event of
a ten-day free look, the Company will agree to transfer the proceeds to another
contract which meets the requirements of Section 403(b) of the Code, upon proper
direction by the Contract Owner. The foregoing is the Company's understanding of
the withdrawal restrictions which are currently applicable under Code Section
401(k)(2)(B), Code Section 403(b)(11) and Revenue Ruling 90-24. Such
restrictions are subject to legislative change and/or reinterpretation from time
to time.

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

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

TAXES

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

     Section 72 of the Code governs taxation of annuities in general. That
section sets forth different rules for (1) Qualified Contracts; (2) Individual
Retirement Annuities and Individual Retirement Accounts; (3) Tax Sheltered
Annuities; or (4) Non-Qualified Contracts. Each type of annuity is discussed
below.

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

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


                                       28

                                    34 of 98
<PAGE>   35
NON-QUALIFIED CONTRACTS

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

     Distributions made from the Contract prior to the Annuitization Date are
taxable to the Contract Owner to the extent that the cash value of the Contract
exceeds the Contract Owner's investment at the time of the Distribution.
Distributions, for this purpose, include partial surrenders, dividends, loans,
any portion of the Contract that is assigned or pledged, or any portion of the
Contract transferred by gift. For these purposes, a transfer by gift may occur
upon Annuitization if the Contract Owner and the Designated Annuitant are not
the same individual. In determining the taxable amount of a Distribution, all
annuity contracts issued by the same company to the same contract owner during
any calendar year, will be treated as one annuity contract. Distributions prior
to the Annuitization Date with respect to that portion of the Contract invested
prior to August 14, 1982, are treated first as a recovery of the investment in
the Contract as of that date. A Distribution in excess of the amount of the
investment in the Contract as of August 14, 1982, will be treated as taxable
income.

     The Tax Reform Act of 1986 has changed the tax treatment of certain
Non-Qualified Contracts held by entities other than individuals. Such entities
are taxed currently on the earnings on the Contract which are attributable to
contributions made to the Contract after February 28, 1986. There are exceptions
for Qualified Contracts, Individual Retirement Annuities and Tax Sheltered
Annuities; immediate annuities; and certain Contracts owned for the benefit of
an individual. An immediate annuity, for purposes of this discussion, is a
single premium Contract on which payments begin within one year of purchase. If
this Contract is issued as a result of an exchange describe in Section 1035 of
the Code, it will generally be considered to have been purchased on the purchase
date of the Contract given up in the exchange.

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

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


                                       29

                                    35 of 98
<PAGE>   36
     The Company is required to withhold tax from certain Distributions to the
extent that such Distribution would constitute income to the Contract Owner. The
Contract Owner is entitled to elect not to have federal income tax withheld from
any such Distribution, but may be subject to penalties in the event insufficient
federal income tax is paid, through withholding estimated payments.

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

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

DIVERSIFICATION

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

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

CHARGE FOR TAX PROVISIONS

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

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

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

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

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

     2.  a required minimum Distribution.


                                       30

                                    36 of 98
<PAGE>   37
     Any Distribution eligible for rollover will be subject to federal tax
withholding at a 20 percent rate unless the Distribution is transferred directly
to an appropriate plan as described above.

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

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

ADVERTISING

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

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

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

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

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

     The Company may from time to time advertise several types of historical
performance for the Sub-Accounts of the Variable Account. The Company may
advertise for the Sub-Accounts standardized "average annual total return",
calculated in a manner prescribed by the Securities and Exchange Commission, and
nonstandardized "total return." "Average annual total return" will show the
percentage rate of return of a hypothetical initial investment of $1,000 for at
least the most recent one, five and ten year period, or for a


                                       31

                                    37 of 98
<PAGE>   38
period covering the time the underlying Mutual Fund option held in the
Sub-Account has been in existence, if the underlying Mutual Fund option has not
been in existence for one of the prescribed periods. This calculation reflects
the deduction of all applicable charges made to the Contracts except for premium
taxes, which may be imposed by certain states.

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

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

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

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

                   UNDERLYING MUTUAL FUND PERFORMANCE SUMMARY

                    STANDARDIZED AVERAGE ANNUAL TOTAL RETURN

<TABLE>
<CAPTION>
                              1 YEAR TO    5 YEARS TO    LIFE OF FUND    DATE FUND
  SUB-ACCOUNT OPTIONS          12-31-95     12/31/95      TO 12/31/95    EFFECTIVE
<S>                           <C>          <C>           <C>             <C>
Fidelity Advisor Annuity         5.19%          N/A           5.19%       12/01/94
Government Investment Fund

Fidelity Advisor Annuity        21.14%          N/A          21.14%       12/01/94
Growth Opportunities Fund

Fidelity Advisor Annuity         8.76%          N/A           8.76%       12/01/94
High Yield Fund

Fidelity Advisor Annuity         2.57%          N/A           2.57%       12/01/94
Income & Growth Fund

Fidelity Advisor Annuity        -6.11%          N/A          -6.11%       12/01/94
Money Market Fund

Fidelity Advisor Annuity        -1.23%          N/A          -1.23%       12/01/94
Overseas Fund
</TABLE>

                                       32

                                    38 of 98
<PAGE>   39
                  NON-STANDARDIZED AVERAGE ANNUAL TOTAL RETURN

<TABLE>
<CAPTION>
                              1 YEAR TO    5 YEARS TO    LIFE OF FUND    DATE FUND
  SUB-ACCOUNT OPTIONS          12-31-95     12/31/95      TO 12/31/95    EFFECTIVE
<S>                           <C>          <C>           <C>             <C>
Fidelity Advisor Annuity         5.19%         N/A           14.89%       12/01/94
Government Investment Fund

Fidelity Advisor Annuity        30.84%         N/A           30.84%       12/01/94
Growth Opportunities Fund

Fidelity Advisor Annuity        18.46%         N/A           18.46%       12/01/94
High Yield Fund

Fidelity Advisor Annuity        12.27%         N/A           12.27%       12/01/94
Income & Growth Fund

Fidelity Advisor Annuity         3.59%         N/A            3.59%       12/01/94
Money Market Fund

Fidelity Advisor Annuity         8.47%         N/A            8.47%       12/01/94
Overseas Fund
</TABLE>

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

     The General Distributor, Fidelity Investments Institutional Services
Company, Inc., is not engaged in any litigation of any material nature.

            TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION
                                                                          PAGE
General Information and History.............................................1
Services....................................................................1
Purchase of Securities Being Offered........................................1
Underwriters................................................................2
Calculations of Performance.................................................2
Underlying Mutual Fund Performance Summary..................................3
Annuity Payments............................................................4
Financial Statements........................................................5


                                       33

                                    39 of 98
<PAGE>   40
                                     APPENDIX

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

                            FIXED ACCOUNT ALLOCATIONS

THE FIXED ACCOUNT

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

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

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

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

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

TRANSFERS

     Contract Owners may at the maturity of an Interest Rate Guarantee Period,
transfer a portion of the value of the Fixed Account to the Variable Account.
The maximum percentage that may be transferred will be determined by the Company
at its sole discretion, but will not be less than 10% of the total value of the
portion of the Fixed Account that is maturing and will be declared upon the
expiration date of the then current Interest Rate Guarantee Period. The Interest
Rate Guarantee Period expires on the final day of a calendar quarter. Transfers
must be made within 30 days after the expiration date of the guarantee period.
Owners who have


                                       34

                                    40 of 98
<PAGE>   41
entered into a Dollar Cost Averaging Agreement with the Company (see "Dollar
Cost Averaging") may transfer from the Fixed Account to the Variable Account
under the terms of that agreement.

                      ANNUITY PAYMENT PERIOD-FIXED ACCOUNT

FIRST AND SUBSEQUENT PAYMENTS

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

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

ANNUITY TABLES AND ASSUMED INTEREST RATE

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


                                       35

                                    41 of 98
<PAGE>   42
                       STATEMENT OF ADDITIONAL INFORMATION
                                   MAY 1, 1996

              INDIVIDUAL DEFERRED VARIABLE ANNUITY CONTRACTS ISSUED
               BY THE NATIONWIDE FIDELITY ADVISOR VARIABLE ACCOUNT
                      OF NATIONWIDE LIFE INSURANCE COMPANY

     This Statement of Additional Information is not a prospectus. It contains
information in addition to and in some respects more detailed than set forth in
the prospectus and should be read in conjunction with the prospectus dated May
1, 1996. The prospectus may be obtained from Nationwide Life Insurance Company
by writing P.O. Box 182610, Columbus, Ohio 43218-2610, or calling
1-800-573-5775, Voice Response (available 24 hours) 1-800-573-2447, TDD
1-800-238-3035.

                                TABLE OF CONTENTS
                                                                         PAGE
General Information and History............................................1
Services...................................................................1
Purchase of Securities Being Offered.......................................1
Underwriters...............................................................2
Calculations of Performance................................................2
Underlying Mutual Fund Performance Summary.................................3
Annuity Payments...........................................................4
Financial Statements.......................................................5

GENERAL INFORMATION AND HISTORY

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

SERVICES

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

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

     The Company has entered into an agreement with the adviser of the
underlying Mutual Funds. The agreement relates to administrative services
furnished by the Company and provides for an annual fee based on the average
aggregate net assets of the Variable Account (and other separate accounts of the
Company or life insurance company subsidiaries of the Company) invested in
particular underlying Mutual Funds. These fees in no way affect the net asset
value of the underlying Mutual Funds or fees paid by the Contract Owner.

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

PURCHASE OF SECURITIES BEING OFFERED

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

     The Contract Owner may transfer up to 100% of the Contract Value from the
Variable Account to the Fixed Account. However, the Company, at its sole
discretion, reserves the right to limit such transfers to 25% of the Contract
Value for any 12 month period. Contract Owners may at the maturity of an
Interest Rate Guarantee Period transfer a portion of the Contract Value of the
Fixed Account to the Variable Account. Such portion will be determined by the
Company at its sole discretion (but will not be less than 10% of the total value


                                       1

                                    42 of 98
<PAGE>   43
of the portion of the Fixed Account that is maturing), and will be declared upon
the expiration date of the then current Interest Rate Guarantee Period. The
Interest Rate Guarantee Period expires on the final day of a calendar quarter.
Transfers under this provision must be made within 30 days after the termination
date of the guarantee period. Owners who have entered into a Dollar Cost
Averaging agreement with the Company may transfer from the Fixed Account under
the terms of that agreement.

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

UNDERWRITERS

     The Contracts, which are offered continuously, are distributed by Fidelity
Investments Institutional Services Company, Inc. ("Fidelity"), 82 Devonshire
Street, Boston, Massachusetts 02109. The Company has paid no underwriting
commission to Fidelity. During the year ended December 31, 1995, no underwriting
commissions were paid by the Company to Fidelity.

CALCULATIONS OF PERFORMANCE

     Any current yield quotations of the Fidelity Advisor Annuity Money Market
Fund Sub-Account, subject to Rule 482 of the Securities Act of 1933, shall
consist of a seven calendar day historical yield, carried at least to the
nearest hundredth of a percent. The yield shall be calculated by determining the
net change, exclusive of capital changes, in the value of hypothetical
pre-existing account having a balance of one accumulation unit at the beginning
of the base period, subtracting a hypothetical charge reflecting deductions from
Contract Owner accounts, and dividing the net change in account value by the
value of the account at the beginning of the period to obtain a base period
return, and multiplying the base period return by (365/7) or (366/7) in a leap
year. As of December 31, 1995, the Fidelity Advisor Annuity Money Market Fund
Sub-Account's seven day current unit value yield was 4.08%. The Fidelity Advisor
Annuity Money Market Fund Sub-Account's effective yield is computed similarly
but includes the effect of assumed compounding on an annualized basis of the
current unit value yield quotations of the Fund, and for the period ending
December 31, 1995, the effective yield was 4.16%.

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

     Income gathered within a bond Sub-Account may be reflected in "30 Day
Yield" quotations. Such quotations are computed by dividing the net investment
income per Accumulation Unit during a 30 day period by the maximum unit value
per Accumulation Unit on the last day of the period. The formula for arriving at
bond fund yield quotations is as follows: 2[((a-b)/cd+1)6-1] where: a = net
investment income earned by the applicable portfolio; b = expenses for the
period, including contract level fees and charges; c = the average daily number
of Accumulation Units outstanding during the period; and d = the maximum
offering price per Accumulation Unit on the last day of the period.

     All performance advertising shall also include quotations of standardized
average annual total return, calculated in accordance with a standard method
prescribed by rules of the Securities and Exchange Commission, to facilitate
comparison with standardized average annual total return advertised for a
specific period is found by first taking a hypothetical $1,000 investment in
each of the Sub-Accounts' units on the first day of the period at the offering
price, which is the Accumulation Unit Value per unit ("initial investment") and
computing the ending redeemable value ("redeemable value") of that investment at
the end of the period. The redeemable value is then divided by the initial
investment and this quotient is taken to the Nth root (N represents the number
of years in the period) and 1 is subtracted from the result which is then
expressed as a percentage, carried to at least the nearest hundredth of a
percent. Standardized average annual total return reflects the deduction of a
maximum $30 Contract Maintenance Charge and a 1.30% Mortality, Expense Risk


                                       2

                                    43 of 98
<PAGE>   44
and Administration Charge. The redeemable value also reflects the effect of any
applicable Contingent Deferred Sales Charge that may be imposed at the end of
the period (see the "Contingent Deferred Sales Charge" provision located in the
prospectus). 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 $10,000 and does not reflect the deduction of any applicable
Contingent Deferred Sales Charge. Reflecting the Contingent Deferred Sales
Charge would decrease the level of the performance advertised. The Contingent
Deferred Sales Charge is not reflected because the Contract is designed for long
term investment. An assumed initial investment of $10,000 will be used because
that figure more closely approximates the size of a typical Contract than does
the $1,000 figure used in calculating the standardized average annual total
return quotations. The amount of the hypothetical initial investment used
affects performance because the Contract Maintenance Charge is fixed per
Contract charge. 

The standardized average annual total return and nonstandardized average annual
total return quotations will be current to the last day of the calendar quarter
preceding the date on which an advertisement is submitted for publication. Both
the standardized average annual return and the nonstandardized average annual
total 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 held in the Sub-Account has been in existence, if the underlying Mutual
Fund has not been in existence for one of the prescribed periods. For those
underlying Mutual Funds which have not been held as Sub-Accounts within the
Variable Account for one of the quoted periods, the average annual total return
and nonstandardized total return quotations will show the investment performance
such underlying Mutual Funds would have achieved (reduced by the applicable
charges) had they been held as Sub-Accounts within the Variable Account for the
period quoted. 

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

Below are the quotations of standardized average annual total return and
non-standardized average annual total return, calculated as described above, for
each of the Sub-Accounts available within the Variable Account.

                   UNDERLYING MUTUAL FUND PERFORMANCE SUMMARY

                    STANDARDIZED AVERAGE ANNUAL TOTAL RETURN

<TABLE>
<CAPTION>
                              1 YEAR TO    5 YEARS TO    LIFE OF FUND    DATE FUND
  SUB-ACCOUNT OPTIONS          12-31-95     12/31/95      TO 12/31/95    EFFECTIVE
<S>                           <C>          <C>           <C>             <C>
Fidelity Advisor Annuity         5.19%         N/A            5.19%       12/01/94
Government Investment Fund

Fidelity Advisor Annuity        21.14%         N/A           21.14%       12/01/94
Growth Opportunities Fund

Fidelity Advisor Annuity         8.76%         N/A            8.76%       12/01/94
High Yield Fund

Fidelity Advisor Annuity         2.57%         N/A            2.57%       12/01/94
Income & Growth Fund

Fidelity Advisor Annuity        -6.11%         N/A           -6.11%       12/01/94
Money Market Fund

Fidelity Advisor Annuity        -1.23%         N/A           -1.23%       12/01/94
Overseas Fund
</TABLE>


                                       3

                                    44 of 98
<PAGE>   45
                  NON-STANDARDIZED AVERAGE ANNUAL TOTAL RETURN

<TABLE>
<CAPTION>
                              1 YEAR TO    5 YEARS TO    LIFE OF FUND    DATE FUND
  SUB-ACCOUNT OPTIONS          12-31-95     12/31/95      TO 12/31/95    EFFECTIVE
<S>                           <C>          <C>           <C>             <C>
Fidelity Advisor Annuity        14.89%         N/A           14.89%       12/01/94
Government Investment Fund

Fidelity Advisor Annuity        30.84%         N/A           30.84%       12/01/94
Growth Opportunities Fund

Fidelity Advisor Annuity        18.46%         N/A           18.46%       12/01/94
High Yield Fund

Fidelity Advisor Annuity        12.27%         N/A           12.27%       12/01/94
Income & Growth Fund

Fidelity Advisor Annuity         3.59%         N/A            3.59%       12/01/94
Money Market Fund

Fidelity Advisor Annuity         8.47%         N/A            8.47%       12/01/94
Overseas Fund
</TABLE>

ANNUITY PAYMENTS

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


                                       4

                                    45 of 98
<PAGE>   46

<PAGE>   1

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

                          INDEPENDENT AUDITORS' REPORT


The Board of Directors and Contract Owners of
  Nationwide Fidelity Advisor Variable Account 
  Nationwide Life Insurance Company:

    We have audited the accompanying statement of assets, liabilities and
contract owners' equity of Nationwide Fidelity Advisor Variable Account as of
December 31, 1995, and the related statement of operations and changes in
contract owners' equity and schedule of changes in unit value for the year then
ended. These financial statements and schedule of changes in unit value are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements and schedule of changes in unit value
based on our audit. 

    We conducted our audit in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements and schedule of
changes in unit value are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements. Our procedures included confirmation of securities
owned as of December 31, 1995, by correspondence with the custodian and the
transfer agents of the underlying mutual funds. An audit also includes assessing
the accounting principles used and significant estimates made by management, as
well as evaluating the overall financial statement presentation. We believe that
our audit provides a reasonable basis for our opinion. 

    In our opinion, the financial statements and schedule of changes in unit
value referred to above present fairly, in all material respects, the financial
position of Nationwide Fidelity Advisor Variable Account as of December 31,
1995, and the results of its operations and its changes in contract owners'
equity and the schedule of changes in unit value for the year then ended in
conformity with generally accepted accounting principles. 

                                                           KPMG Peat Marwick LLP

Columbus, Ohio 
February 6, 1996



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

<PAGE>   2

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

                  NATIONWIDE FIDELITY ADVISOR VARIABLE ACCOUNT
          STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS' EQUITY
                               DECEMBER 31, 1995

<TABLE>

<S>                                                                    <C>
ASSETS:
Investments at market value:
  Fidelity Advisor Annuity Government Investment Fund (FAAGvInv)
     757,673 shares (cost $8,418,241) ..........................       $  8,395,016
  Fidelity Advisor Annuity Growth Opportunities Fund (FAAGroOp)
     12,568,860 shares (cost $153,577,483) .....................        164,274,999
  Fidelity Advisor Annuity High Yield Fund (FAAHiYld)
     3,399,341 shares (cost $38,988,010) .......................         39,364,365
  Fidelity Advisor Annuity Income & Growth Fund (FAAIncGr)
     3,863,222 shares (cost $42,013,333) .......................         43,152,191
  Fidelity Advisor Annuity Money Market Fund (FAAMyMkt)
     28,974,511 shares (cost $28,974,511) ......................         28,974,511
  Fidelity Advisor Annuity Overseas Fund (FAAOSeas)
     1,505,319 shares (cost $16,122,382) .......................         16,483,238
                                                                       ------------
         Total investments .....................................        300,644,320
Accounts receivable ............................................              8,007
                                                                       ------------
         Total assets ..........................................        300,652,327
                                                                       ============
CONTRACT OWNERS' EQUITY ........................................       $300,652,327
                                                                       ============
</TABLE>

<PAGE>   3

<TABLE>
<CAPTION>
Contract owners' equity represented by:                         Units       Unit Value
                                                                -----       ----------
<S>                                                          <C>         <C>                    <C>
Fidelity Advisor Annuity Classic contracts:
    Fidelity Advisor Annuity
    Government Investment Fund:
       Tax qualified ..........................                 27,705   $      11.504795       $        318,740
       Non-tax qualified ......................                 20,929          11.504795                240,784
    Fidelity Advisor Annuity
    Growth Opportunities Fund:
       Tax qualified ..........................                765,860          13.082083             10,019,044
       Non-tax qualified ......................                706,845          13.082083              9,247,005
    Fidelity Advisor Annuity High Yield Fund:
       Tax qualified ..........................                138,890          11.858324              1,647,003
       Non-tax qualified ......................                136,503          11.858324              1,618,697
    Fidelity Advisor Annuity
    Income & Growth Fund:
       Tax qualified ..........................                208,830          11.245581              2,348,415
       Non-tax qualified ......................                214,834          11.245581              2,415,933
    Fidelity Advisor Annuity Money Market Fund:
       Tax qualified ..........................                 68,159          10.385538                707,868
       Non-tax qualified ......................                 93,702          10.385538                973,146
    Fidelity Advisor Annuity Overseas Fund:
       Tax qualified ..........................                 73,727          10.868973                801,337
       Non-tax qualified ......................                 56,545          10.868973                614,586
Fidelity Advisor Annuity Select contracts:
    Fidelity Advisor Annuity
    Government Investment Fund:
       Tax qualified ..........................                237,795          11.493314              2,733,053
       Non-tax qualified ......................                443,946          11.493314              5,102,411
    Fidelity Advisor Annuity
    Growth Opportunities Fund:
       Tax qualified ..........................              2,965,497          13.069019             38,756,137
       Non-tax qualified ......................              8,130,130          13.069019            106,252,823
    Fidelity Advisor Annuity High Yield Fund:
       Tax qualified ..........................                798,794          11.846502              9,462,915
       Non-tax qualified ......................              2,248,404          11.846502             26,635,722
    Fidelity Advisor Annuity
    Income & Growth Fund:
       Tax qualified ..........................                975,789          11.234358             10,962,363
       Non-tax qualified ......................              2,441,208          11.234358             27,425,405
    Fidelity Advisor Annuity Money Market Fund:
       Tax qualified ..........................                798,314          10.375160              8,282,635
       Non-tax qualified ......................              1,833,132          10.375160             19,019,038
    Fidelity Advisor Annuity Overseas Fund:
       Tax qualified ..........................                369,362          10.858102              4,010,570
       Non-tax qualified ......................              1,018,290          10.858102             11,056,697
                                                             =========   ================       ----------------
                                                                                                $    300,652,327
                                                                                                ================
</TABLE>




See accompanying notes to financial statements.

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

<PAGE>   4
================================================================================

                  NATIONWIDE FIDELITY ADVISOR VARIABLE ACCOUNT
         STATEMENT OF OPERATIONS AND CHANGES IN CONTRACT OWNERS' EQUITY
                          YEAR ENDED DECEMBER 31, 1995

<TABLE>
<CAPTION>
                                                                        1995
                                                                        ----
<S>                                                               <C>
INVESTMENT ACTIVITY:
  Reinvested capital gains and dividends ................         $   5,253,187
                                                                  -------------
  Gain (loss) on investments:
    Proceeds from redemptions of mutual fund shares .....            10,325,387
    Cost of mutual fund shares sold .....................           (10,182,494)
                                                                  -------------
    Realized gain (loss) on investments .................               142,893
    Change in unrealized gain (loss) on investments .....            12,550,359
                                                                  -------------
      Net gain (loss) on investments ....................            12,693,252
                                                                  -------------
          Net investment activity .......................            17,946,439
                                                                  -------------
EQUITY TRANSACTIONS:
  Purchase payments received from contract owners .......           286,274,311
  Redemptions ...........................................            (2,222,588)
  Adjustments to maintain reserves ......................                 8,009
                                                                  -------------
          Net equity transactions .......................           284,059,732
                                                                  -------------
EXPENSES (NOTE 2):
  Contract charges ......................................            (1,324,828)
  Contingent deferred sales charges .....................               (29,016)
                                                                  -------------
          Total expenses ................................            (1,353,844)
                                                                  -------------
NET CHANGE IN CONTRACT OWNERS' EQUITY ...................           300,652,327
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD .............                  --
                                                                  -------------
CONTRACT OWNERS' EQUITY END OF PERIOD ...................         $ 300,652,327
                                                                  =============
</TABLE>





See accompanying notes to financial statements.

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

<PAGE>   5
================================================================================

                  NATIONWIDE FIDELITY ADVISOR VARIABLE ACCOUNT
                         NOTES TO FINANCIAL STATEMENTS
                               DECEMBER 31, 1995


(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  (a) Organization and Nature of Operations

   Nationwide Fidelity Advisor Variable Account (the Account) was established
pursuant to a resolution of the Board of Directors of Nationwide Life Insurance
Company (the Company) on July 22, 1994. 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, and Individual Modified Single Premium Deferred
Variable Annuity Contracts through the Account. The primary distribution for the
contracts is through Fidelity Investments(R).

  (b) The Contracts

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

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

         Fidelity Advisor Annuity Government Investment Fund (FAAGvInv) 
         Fidelity Advisor Annuity Growth Opportunities Fund (FAAGroOp)
         Fidelity Advisor Annuity High Yield Fund (FAAHiYld) 
         Fidelity Advisor Annuity Income & Growth Fund (FAAIncGr) 
         Fidelity Advisor Annuity Money Market Fund (FAAMyMkt) 
         Fidelity Advisor Annuity Overseas Fund (FAAOSeas) 

   At December 31, 1995, contract owners have invested in all of the above
funds. The contract owners' equity is affected by the investment results of each
fund, equity transactions by contract owners and certain contract expenses (see
note 2). The accompanying financial statements include only contract owners'
purchase payments pertaining to the variable portions of their contracts and
exclude any purchase payments for fixed dollar benefits, the latter being
included in the accounts of the Company.

  (c) Security Valuation, Transactions and Related Investment Income

   The market value of the underlying mutual funds is based on the closing net
asset value per share at December 31, 1995. The cost of investments sold is
determined on a specific identification basis. Investment transactions are
accounted for on the trade date (date the order to buy or sell is executed) and
dividend income is recorded on the ex-dividend date.

  (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.


<PAGE>   6

  (2) EXPENSES

    The Company does not deduct a sales charge from purchase payments received
from the contract owners. However, if any part of the contract value of such
contracts is surrendered, the Company will, with certain exceptions, deduct from
a contract owner's contract value a contingent deferred sales charge, not to
exceed 7% of the lesser of purchase payments or the amount surrendered, such
charge declining 1% per year, to 0%, after the purchase payment has been held in
the contract for 84 months. No sales charges are deducted on redemptions used to
purchase units in the fixed investment options of the Company.

    The following administrative charges are deducted by the Company: (a) for
the Fidelity Advisor Annuity Classic contracts an annual contract maintenance
charge of $30, with certain exceptions, which is satisfied by surrendering
units; and (b) for the Fidelity Advisor Annuity Classic contracts a mortality
risk charge, an expense risk charge and an administration charge assessed
through the daily unit value calculation equal to an annual rate of 0.80%, 0.45%
and 0.05%, respectively; for the Fidelity Advisor Annuity Select contracts a
mortality risk charge, an expense risk charge and an administration charge
assessed through the daily unit value calculations equal to an annual rate of
0.80%, 0.45% and 0.15%, respectively.

  (3) SCHEDULE I

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

        -   Beginning unit value - Jan. 1

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

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

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

        -   Ending unit value - Dec. 31

        -   Percentage increase (decrease) in unit value.

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

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

<PAGE>   7
                                                                      SCHEDULE I

                  NATIONWIDE FIDELITY ADVISOR VARIABLE ACCOUNT
                   FIDELITY ADVISOR ANNUITY CLASSIC CONTRACTS
                      TAX QUALIFIED AND NON-TAX QUALIFIED
                       SCHEDULE OF CHANGES IN UNIT VALUE
                          YEAR ENDED DECEMBER 31, 1995

<TABLE>
<CAPTION>
                                               FAAGvInv          FAAGroOp       FAAHiYld        FAAIncGr     FAAMyMkt    FAAOSeas
                                               --------          --------       --------        --------     --------    --------
<S>                                         <C>                 <C>             <C>             <C>          <C>         <C>
1995
    Beginning unit value - Jan. 1           $  10.000000        10.000000       10.000000       10.000000    10.000000   10.000000
- ----------------------------------------------------------------------------------------------------------------------------------
    Reinvested capital gains and dividends       .562856          .177745         .424612         .217242      .517389     .059248
- ----------------------------------------------------------------------------------------------------------------------------------
    Unrealized gain (loss)                      1.081135         3.053458        1.576049        1.165103      .000000     .944343
- ----------------------------------------------------------------------------------------------------------------------------------
    Contract charges                            (.139196)        (.149120)       (.142337)       (.136764)    (.131851)   (.134618)
- ----------------------------------------------------------------------------------------------------------------------------------
    Ending unit value - Dec. 31             $  11.504795        13.082083       11.858324       11.245581    10.385538   10.868973
- ----------------------------------------------------------------------------------------------------------------------------------
    Percentage increase (decrease)
        in unit value*                                15%              31%             19%             12%           4%          9%
==================================================================================================================================
</TABLE>


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

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

<PAGE>   8
                                                           SCHEDULE I, CONTINUED

                  NATIONWIDE FIDELITY ADVISOR VARIABLE ACCOUNT
                   FIDELITY ADVISOR ANNUITY SELECT CONTRACTS
                      TAX QUALIFIED AND NON-TAX QUALIFIED
                       SCHEDULE OF CHANGES IN UNIT VALUE
                          YEAR ENDED DECEMBER 31, 1995

<TABLE>
<CAPTION>
                                             FAAGvInv      FAAGroOp    FAAHiYld   FAAIncGr    FAAMyMkt     FAAOSeas
                                             --------      --------    --------   --------    --------     --------
<S>                                          <C>          <C>         <C>         <C>         <C>         <C>
1995
    Beginning unit value - Jan. 1            $10.000000   10.000000   10.000000   10.000000   10.000000   10.000000
- -------------------------------------------------------------------------------------------------------------------
    Reinvested capital gains and dividends      .562307     .177572     .424198     .217030     .517131     .059190
- -------------------------------------------------------------------------------------------------------------------
    Unrealized gain (loss)                     1.080916    3.052053    1.575576    1.164620     .000000     .943888
- -------------------------------------------------------------------------------------------------------------------
    Contract charges                           (.149909)   (.160606)   (.153272)   (.147292)   (.141971)   (.144976)
- -------------------------------------------------------------------------------------------------------------------
    Ending unit value - Dec. 31              $11.493314   13.069019   11.846502   11.234358   10.375160   10.858102
- -------------------------------------------------------------------------------------------------------------------
    Percentage increase (decrease)
        in unit value*                               15%         31%         18%         12%          4%          9%
===================================================================================================================
</TABLE>

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


See note 3.

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



<PAGE>   47

<PAGE>   1


                          INDEPENDENT AUDITORS' REPORT
                          ----------------------------


The Board of Directors
Nationwide Life Insurance Company:

We have audited the consolidated financial statements of Nationwide Life
Insurance Company (a wholly owned subsidiary of Nationwide Corporation) and
subsidiaries as listed in the accompanying index. In connection with our audits
of the consolidated financial statements, we also have audited the financial
statement schedules as listed in the accompanying index. These consolidated
financial statements and financial statement schedules are the responsibility
of the Company's management. Our responsibility is to express an opinion on
these consolidated financial statements and financial statement schedules based
on our audits.

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

Participating insurance and the related surplus are discussed in note 12. The
Company and its counsel are of the opinion that the ultimate ownership of the
participating surplus in excess of the contemplated equitable policyholder
dividends belongs to the shareholder. The accompanying consolidated financial
statements are presented on such basis.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Nationwide Life
Insurance Company and subsidiaries as of December 31, 1995 and 1994, and the
results of their operations and their cash flows for each of the years in the
three-year period ended December 31, 1995, in conformity with generally
accepted accounting principles. Also in our opinion, the related financial
statement schedules, when considered in relation to the basic consolidated
financial statements taken as a whole, present fairly, in all material
respects, the information set forth therein.

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

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


                                                   KPMG Peat Marwick LLP


Columbus, Ohio
February 26, 1996



<PAGE>   2
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                          Consolidated Balance Sheets
                           December 31, 1995 and 1994

                                (000's omitted)

<TABLE>
<CAPTION>
                                        ASSETS                                                1995               1994
                                        ------                                          -----------------   ----------------   
<S>                                                                                             <C>               <C>         
Investments (notes 5, 8 and 9): 
  Securities available-for-sale, at fair value:
     Fixed maturities (cost $13,438,630 in 1995; $8,318,865 in 1994)                       $ 14,167,377        8,045,906
     Equity securities (cost $27,362 in 1995; $18,372 in 1994)                                   33,718           24,713
   Fixed maturities held-to-maturity, at amortized cost (fair value $3,602,310 in 1994)           -            3,688,787
   Mortgage loans on real estate                                                              4,786,599        4,222,284
   Real estate                                                                                  239,089          252,681
   Policy loans                                                                                 370,908          340,491
   Other long-term investments                                                                   67,280           63,914
   Short-term investments (note 13)                                                              45,732          131,643
                                                                                            -----------      -----------
                                                                                             19,710,703       16,770,419
                                                                                            -----------      -----------

Cash                                                                                             10,485            7,436
Accrued investment income                                                                       239,881          220,540
Deferred policy acquisition costs                                                             1,094,195        1,064,159
Deferred Federal income tax                                                                        --             36,515
Other assets                                                                                    795,169          790,603
Assets held in Separate Accounts (note 8)                                                    18,763,678       12,222,461
                                                                                            -----------      -----------
                                                                                            $40,614,111       31,112,133
                                                                                            ===========      ===========

                         LIABILITIES AND SHAREHOLDER'S EQUITY
                         ------------------------------------

Future policy benefits and claims (notes 6 and 8)                                            18,200,128       16,321,461
Policyholders' dividend accumulations                                                           353,554          338,058
Other policyholder funds                                                                         71,155           72,770
Accrued Federal income tax (note 7):

   Current                                                                                       34,064           13,126
   Deferred                                                                                     238,877                -  
                                                                                            -----------      -----------
                                                                                                272,941           13,126
                                                                                            -----------      -----------
Other liabilities                                                                               284,143          235,778
Liabilities related to Separate Accounts (note 8)                                            18,763,678       12,222,461
                                                                                            -----------      -----------
                                                                                             37,945,599       29,203,654
                                                                                            -----------      -----------
Shareholder's equity (notes 3, 4, 5, 7, 12 and 13):
   Capital shares, $1 par value.  Authorized 5,000 shares, issued and
     outstanding 3,815 shares                                                                    3,815             3,815
   Additional paid-in capital                                                                   673,782          622,753
   Retained earnings                                                                          1,606,607        1,401,579
   Unrealized gains (losses) on securities available-for-sale, net                              384,308         (119,668)
                                                                                            -----------      -----------
                                                                                              2,668,512        1,908,479
                                                                                            -----------      -----------
Commitments and contingencies (notes 9 and 15)

                                                                                            $40,614,111       31,112,133
                                                                                            ===========      ===========


See accompanying notes to consolidated financial statements.
</TABLE>

<PAGE>   3

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

                       Consolidated Statements of Income

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

<TABLE>
<CAPTION>
                                                                                      1995            1994            1993     
                                                                                 ---------------  --------------  -------------
<S>                                                                                    <C>          <C>           <C>
Revenues (note 16):

   Traditional life insurance premiums                                                 $  274,957      209,538       215,715
   Accident and health insurance premiums                                                 509,658      324,524       312,655
   Universal life and investment product policy charges                                   307,676      239,021       188,057
   Net investment income (note 5)                                                       1,482,980    1,289,501     1,204,426
   Realized gains (losses) on investments  (notes 5 and 13)                                   836      (16,384)      113,673
                                                                                       ----------   ----------    ----------
                                                                                        2,576,107    2,046,200     2,034,526
                                                                                       ----------   ----------    ----------
Benefits and expenses:

   Benefits and claims                                                                  1,656,287    1,279,763     1,236,906
   Provision for policyholders' dividends on participating policies (note 12)              48,074       46,061        53,189
   Amortization of deferred policy acquisition costs                                       93,044       94,744       102,134
   Other operating costs and expenses                                                     458,970      352,402       329,396
                                                                                       ----------   ----------    ----------
                                                                                        2,256,375    1,772,970     1,721,625
                                                                                       ----------   ----------    ----------
      Income before Federal income tax expense and cumulative effect of
        changes in accounting principles                                                 319,732      273,230       312,901
                                                                                       ----------   ----------    ----------

Federal income tax expense (note 7):

   Current                                                                                103,464       79,847        75,124
   Deferred                                                                                 3,790        9,657        31,634
                                                                                       ----------   ----------    ----------
                                                                                          107,254       89,504       106,758
                                                                                       ----------   ----------    ----------

      Income before cumulative effect of changes in accounting principles                 212,478      183,726       206,143

Cumulative effect of changes in accounting principles, net (note 3)                            --           --         5,365
                                                                                       ----------   ----------    ----------

      Net income                                                                       $  212,478      183,726       211,508
                                                                                       ==========   ==========    ==========


See accompanying notes to consolidated financial statements.
</TABLE>


<PAGE>   4

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

                Consolidated Statements of Shareholder's Equity

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

<TABLE>
<CAPTION>
                                                                                             Unrealized
                                                                                           gains (losses)
                                                             Additional                    on securities        Total
                                                 Capital      paid-in        Retained      available-for-   shareholder's
                                                  shares      capital        earnings        sale, net          equity
                                                -----------   -----------   ----------- ----------------- ---------------
<S>                                              <C>          <C>          <C>             <C>             <C>
1993:

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

1994:

   Balance, beginning of year                         3,815      422,753    1,217,853           6,747       1,651,168
   Capital contribution                                  --      200,000           --              --         200,000
   Net income                                            --           --      183,726              --         183,726
   Adjustment for change in accounting for
      certain investments in debt and equity
      securities, net (note 3)                           --           --           --         216,915         216,915
   Unrealized losses on securities available-
      for-sale, net                                      --           --           --        (343,330)       (343,330)
                                                 ----------   ----------   ----------      ----------      ---------- 
   Balance, end of year                          $    3,815      622,753    1,401,579        (119,668)      1,908,479
                                                 ==========   ==========   ==========      ==========      ========== 
 
1995:

   Balance, beginning of year                         3,815      622,753    1,401,579        (119,668)      1,908,479
   Capital contribution (note 13)                        --       51,029           --          (4,111)         46,918
   Dividends paid to shareholder                         --           --       (7,450)             --          (7,450)
   Net income                                            --           --      212,478              --         212,478
   Unrealized gains on securities available-
       for-sale, net                                     --           --           --         508,087         508,087
                                                 ----------   ----------   ----------      ----------      ----------
   Balance, end of year                          $    3,815      673,782    1,606,607         384,308       2,668,512
                                                 ==========   ==========   ==========      ==========      ========== 
                                                


See accompanying notes to consolidated financial statements.
</TABLE>

<PAGE>   5

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

                     Consolidated Statements of Cash Flows

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

<TABLE>
<CAPTION>
                                                                                     1995            1994            1993      
                                                                               --------------    ------------     -----------
<S>                                                                           <C>             <C>             <C>
  Cash flows from operating activities:

   Net income                                                                    $   212,478        183,726        211,508
   Adjustments to reconcile net income to net cash provided by operating
      activities:

         Capitalization of deferred policy acquisition costs                        (349,456)      (264,434)      (191,994)
         Amortization of deferred policy acquisition costs                            93,044         94,744        102,134
         Amortization and depreciation                                                10,319          6,207         11,156
         Realized losses (gains) on invested assets, net                                 717         15,949       (113,648)
         Deferred Federal income tax expense (benefit)                                 4,023         (2,166)        (6,006)
         Increase in accrued investment income                                       (19,341)       (29,654)        (4,218)
         Increase in other assets                                                     (3,227)      (112,566)      (549,277)
         Increase in policy liabilities                                              198,200      1,038,641        509,370
         Increase in policyholders' dividend accumulations                            15,496         15,372         17,316
         Increase in accrued Federal income tax payable                               20,938            832         16,838
         Increase in other liabilities                                                48,365         17,826         26,958
         Other, net                                                                  (20,556)       (19,303)       (11,745)
                                                                                 -----------    -----------    ------------
            Net cash provided by operating activities                                211,000        945,174         18,392
                                                                                 -----------    -----------    -----------

Cash flows from investing activities:

   Proceeds from maturity of securities available-for-sale                           706,442        579,067             --
   Proceeds from sale of securities available-for-sale                               131,420        247,876         247,502
   Proceeds from maturity of fixed maturities held-to-maturity                       633,173        516,003       1,192,093
   Proceeds from sale of fixed maturities                                                 --             --          33,959
   Proceeds from repayments of mortgage loans on real estate                         215,134        220,744         146,047
   Proceeds from sale of real estate                                                  48,477         46,713          23,587
   Proceeds from repayments of policy loans and sale of other invested assets         79,620        134,998          59,643
   Cost of securities available-for-sale acquired                                 (2,232,047)    (2,569,672)        (12,550)
   Cost of fixed maturities held-to-maturity acquired                               (669,449)      (675,835)     (2,016,831)
   Cost of mortgage loans on real estate acquired                                   (821,078)      (627,025)       (475,336)
   Cost of real estate acquired                                                      (10,970)       (15,962)         (8,827)
   Policy loans issued and other invested assets acquired                            (92,904)      (118,012)        (76,491)
                                                                                 -----------    -----------    ------------
            Net cash used in investing activities                                 (2,012,182)    (2,261,105)      (887,204)
                                                                                 -----------    -----------    -----------

Cash flows from financing activities:

   Proceeds from capital contributions                                                46,918        200,000        111,000
   Dividends paid to shareholder                                                      (7,450)            --        (17,805)
   Increase in universal life and investment product account balances              3,202,135      3,640,958      2,249,740
   Decrease in universal life and investment product account balances             (1,523,283)    (2,449,580)    (1,458,504)
                                                                                 -----------    -----------    -----------
            Net cash provided by financing activities                              1,718,320      1,391,378        884,431
                                                                                 -----------    -----------    -----------

Net (decrease) increase in cash and cash equivalents                                 (82,862)        75,447         15,619

Cash and cash equivalents, beginning of year                                         139,079         63,632         48,013
                                                                                 -----------    -----------    -----------
Cash and cash equivalents, end of year                                           $    56,217        139,079         63,632
                                                                                 ===========    ===========    ===========


See accompanying notes to consolidated financial statements.
</TABLE>


<PAGE>   6
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
                 Notes to Consolidated Financial Statements

                       December 31, 1995, 1994 and 1993

                               (000's omitted)


(1)   ORGANIZATION AND DESCRIPTION OF BUSINESS

      Nationwide Life Insurance Company (NLIC) is a wholly owned subsidiary of
      Nationwide Corporation (Corp.). Wholly-owned subsidiaries of NLIC include
      Nationwide Life and Annuity Insurance Company (NLAIC) (formerly known as
      Financial Horizons Life Insurance Company), West Coast Life Insurance
      Company (WCLIC), Employers Life Insurance Company of Wausau and
      subsidiaries (ELICW), National Casualty Company (NCC) and Nationwide
      Financial Services, Inc. (NFS).  NLIC and its subsidiaries are
      collectively referred to as "the Company."
                        
      NLIC, NLAIC, WCLIC and ELICW are life and accident and health insurers
      and NCC is a property and casualty insurer. The Company is licensed in
      all 50 states, the District of Columbia, the Virgin Islands and Puerto
      Rico. The Company offers a full range of life insurance, health insurance
      and annuity products through exclusive agents, brokers and other
      distribution channels and is subject to competition from other insurers
      throughout the United States. The Company is subject to regulation by the
      Insurance Departments of states in which it is licensed, and undergoes
      periodic examinations by those departments.
        
      The following is a description of the most significant risks  facing      
      life and health insurers and how the Company mitigates those risks:
        
         LEGAL/REGULATORY RISK is the risk that changes in the legal or
         regulatory environment in which an insurer operates will create
         additional expenses not anticipated by the insurer in pricing its
         products. That is, regulatory initiatives designed to reduce insurer
         profits, new legal theories or insurance company insolvencies through
         guaranty fund assessments may create costs for the insurer beyond
         those currently recorded in the consolidated financial statements. The
         Company mitigates this risk by offering a wide range of products and
         by operating throughout the United States, thus reducing its exposure
         to any single product or jurisdiction, and also by employing
         underwriting practices which identify and minimize the adverse impact
         of this risk.
        
         CREDIT RISK is the risk that issuers of securities owned by the
         Company or mortgagors on mortgage loans on real estate owned by the
         Company will default or that other parties, including reinsurers,
         which owe the Company money, will not pay. The Company minimizes this
         risk by adhering to a conservative investment strategy, by maintaining
         sound reinsurance and credit and collection policies and by
         providing for any amounts deemed uncollectible.
        
         INTEREST RATE RISK is the risk that interest rates will change and
         cause a decrease in the value of an insurer's investments. This change
         in rates may cause certain interest-sensitive products to become
         uncompetitive or may cause disintermediation. The Company mitigates
         this risk by charging fees for non-conformance with certain policy
         provisions, by offering products that transfer this risk to the
         purchaser, and/or by attempting to match the maturity schedule of its
         assets with the expected payouts of its liabilities. To the extent
         that liabilities come due more quickly than assets mature, an insurer
         would have to borrow funds or sell assets prior to maturity and
         potentially recognize a gain or loss.
        
(2)   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

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



<PAGE>   7

              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

In preparing the consolidated 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 consolidated 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) CONSOLIDATION POLICY

    The December 31, 1995 consolidated financial statements include the
    accounts of NLIC and its wholly owned subsidiaries NLAIC, WCLIC, ELICW, NCC
    and NFS. The December 31, 1994 and 1993 consolidated financial statements
    include the accounts of NLIC, NLAIC, WCLIC, NCC and NFS. The December 31,
    1994 consolidated balance sheet also includes the accounts of ELICW, which
    was acquired by NLIC effective December 31, 1994. See Note 13. All
    significant intercompany balances and transactions have been eliminated.

(b) VALUATION OF INVESTMENTS AND RELATED GAINS AND LOSSES

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

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

    Real estate is carried at cost less accumulated depreciation and valuation
    allowances. Other long-term investments are carried on the equity basis,    
    adjusted for valuation allowances.

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

    In March, 1995, the Financial Accounting Standards Board (FASB) issued
    STATEMENT OF FINANCIAL ACCOUNTING STANDARDS NO. 121 - ACCOUNTING FOR THE
    IMPAIRMENT OF LONG-LIVED ASSETS AND FOR LONG-LIVED ASSETS TO BE DISPOSED OF
    (SFAS 121). SFAS 121 requires impairment losses to be recorded on
    long-lived assets used in operations when indicators of impairment are
    present and the undiscounted cash flows estimated to be generated by those
    assets are less than the assets' carrying amount. SFAS 121 also addresses
    the accounting for long-lived assets that are expected to be disposed of.
    The statement is effective for fiscal years beginning after December 15,
    1995 and earlier application is permitted. Previously issued consolidated
    financial statements shall not be restated. The Company will adopt SFAS 121 
    in 1996 and the impact on the consolidated financial statements is not
    expected to be material. 


<PAGE>   8

              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

(c) REVENUES AND BENEFITS

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

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

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

(d) DEFERRED POLICY ACQUISITION COSTS

    The costs of acquiring new business, principally commissions, certain
    expenses of the policy issue and underwriting department and certain
    variable agency expenses have been deferred. For traditional life and
    individual health insurance products, these deferred policy acquisition
    costs are predominantly being amortized with interest over the premium
    paying period of the related policies in proportion to the ratio of actual
    annual premium revenue to the anticipated total premium revenue. Such
    anticipated premium revenue was estimated using the same assumptions as
    were used for computing liabilities for future policy benefits. For
    universal life and investment products, deferred policy acquisition costs
    are being amortized with interest over the lives of the policies in
    relation to the present value of estimated future gross profits from
    projected interest margins, 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(b).

(e) SEPARATE ACCOUNTS

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

(f) FUTURE POLICY BENEFITS

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

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


<PAGE>   9
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

    Future policy benefits and claims for collectively renewable long-term
    disability policies (primarily discounted at 5.2%) and group long-term
    disability policies (primarily discounted at 5.5%) are the present value of
    amounts not yet due on reported claims and an estimate of amounts to be
    paid on incurred but unreported claims. The impact of reserve discounting
    is not material. Future policy benefits and claims on other                 
    group health insurance policies are not discounted.
        
(g) PARTICIPATING BUSINESS

    Participating business represents approximately 45% (45% in 1994 and
    48% in 1993) of the Company's ordinary life insurance in force, 72% (72% in
    1994 and 1993) of the number of policies in force, and 39% (41% in 1994 and
    45% in 1993) of life insurance premiums. The provision for policyholder
    dividends is based on current dividend scales. Future dividends are
    provided for ratably in future policy benefits based on dividend scales in
    effect at the time the policies were issued. Dividend scales are approved
    by the Board of Directors.

    Income attributable to participating policies in excess of policyholder
    dividends is accounted for as belonging to the shareholder. See note 12.

(h) FEDERAL INCOME TAX

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

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

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

(i) REINSURANCE CEDED

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

(j) CASH EQUIVALENTS

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


<PAGE>   10
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

         (k) RECLASSIFICATION

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

(3)      CHANGES IN ACCOUNTING PRINCIPLES

         Effective January 1, 1994, the Company changed its method of
         accounting for certain investments in debt and equity securities in
         connection with the issuance of STATEMENT OF FINANCIAL ACCOUNTING
         STANDARDS NO. 115 - ACCOUNTING FOR CERTAIN INVESTMENTS IN DEBT AND
         EQUITY SECURITIES. As of January 1, 1994, the Company classified fixed
         maturity securities with amortized cost and fair value of $6,593,844
         and $7,024,736, respectively, as available-for-sale and recorded the
         securities at fair value. Previously, these securities were recorded
         at amortized cost. The effect as of January 1, 1994 has been recorded  
         as a direct credit to shareholder's equity as follows:

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

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

           Asset/liability method of recognizing income tax (note 2(h))         $ 26,344 
           Accrual method of recognizing postretirement benefits other  
             than pensions (net of tax benefit of $11,296) (note 11)             (20,979)  
                                                                                --------   
                                                                                $  5,365 
                                                                                ======== 
 </TABLE>

(4)      BASIS OF PRESENTATION

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

         The statutory capital shares and surplus of NLIC as reported to
         regulatory authorities as of December 31, 1995, 1994 and 1993 was
         $1,363,031, $1,262,861 and $992,631, respectively. The statutory net
         income of NLIC as reported to regulatory authorities for the years
         ended December 31, 1995, 1994 and 1993 was $86,529, $76,532 and
         $185,943, respectively.                  


<PAGE>   11
 LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

(5)      INVESTMENTS

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

<TABLE>
<CAPTION>
                                                                 1995             1994            1993
                                                            -------------     ------------    ------------     
<S>                                                           <C>             <C>             <C>
   Gross investment income:
    Securities available-for-sale:
     Fixed maturities                                         $  772,589         674,346              --
     Equity securities                                             1,436             550           7,230
    Fixed maturities held-to-maturity                            232,692         193,009         800,255
    Mortgage loans on real estate                                410,965         376,783         364,810
    Real estate                                                   39,222          40,280          39,684
    Short-term investments                                        12,249           6,990           5,080
    Other                                                         61,701          42,831          33,832
                                                              ----------      ----------      ----------
          Total investment income                              1,530,854       1,334,789       1,250,891
   Less investment expenses                                       47,874          45,288          46,465
                                                              ----------      ----------      ----------
          Net investment income                               $1,482,980       1,289,501       1,204,426
                                                              ==========      ==========      ==========
</TABLE>

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

<TABLE>
<CAPTION>
                                                                 1995             1994           1993      
                                                           ---------------   -------------  --------------
<S>                                                           <C>               <C>              <C>
    Securities available-for-sale:     
     Fixed maturities                                         $  6,792            (7,120)              --
     Equity securities                                           3,435             1,427          129,728
    Fixed maturities                                                --                --           20,225
    Mortgage loans on real estate                               (7,312)          (20,462)         (28,241)
    Real estate and other                                       (2,079)            9,771           (8,039)
                                                              --------          --------         --------
                                                              $    836           (16,384)         113,673
                                                              ========          ========         ========
</TABLE>


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

<TABLE>
<CAPTION>
                                                                                1995             1994     
                                                                            ---------------   -------------
<S>                                                                           <C>              <C>
    Gross unrealized gains (losses)                                           $ 735,103         (266,618)
    Adjustment to deferred policy acquisition costs                            (143,851)          82,525
    Deferred Federal income tax                                                (206,944)          64,425
                                                                              ---------        ---------
                                                                              $ 384,308         (119,668)
                                                                              =========        ========= 
</TABLE>

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

<TABLE>
<CAPTION>
                                                                 1995             1994            1993     
                                                            ---------------   -------------   -------------
<S>                                                           <C>            <C>            <C>
    Securities available-for-sale:
     Fixed maturities                                         $ 1,001,706       (703,851)           --
     Equity securities                                                 15         (1,990)      (128,837)
    Fixed maturities held-to-maturity                              86,477       (421,427)       223,392
                                                              -----------    -----------    -----------
                                                              $ 1,088,198     (1,127,268)        94,555
                                                              ===========    ===========    ===========
</TABLE>

<PAGE>   12
 LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                                                 
            Notes to Consolidated Financial Statements, Continued

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

<TABLE>
<CAPTION>
                                                                            Gross         Gross
                                                           Amortized     unrealized     unrealized     Estimated
                                                              cost          gains         losses       fair value
                                                         --------------  ------------ ------------- ---------------
<S>                                                        <C>               <C>           <C>           <C>
 Fixed maturities:

  U.S. Treasury securities and obligations of U.S.
    government corporations and agencies                   $   438,109        36,714            (53)       474,770
  Obligations of states and political subdivisions               9,742         1,252             (1)        10,993
  Debt securities issued by foreign governments                162,442         9,641            (66)       172,017
  Corporate securities                                       8,902,494       524,796        (30,561)     9,396,729
  Mortgage-backed securities                                 3,925,843       196,645         (9,620)     4,112,868
                                                             ---------   -----------    -----------    -----------
      Total fixed maturities                                13,438,630       769,048        (40,301)    14,167,377
 Equity securities                                              27,362         6,441            (85)        33,718
                                                            ----------   -----------    -----------    -----------
                                                           $13,465,992       775,489        (40,386)    14,201,095
                                                           ===========   ===========    ============   ===========
</TABLE>


The amortized cost and estimated fair value of securities available-for-sale 
and fixed maturities held-to-maturity were as follows as of December 31, 1994:

<TABLE>
<CAPTION>
                                                                            Gross         Gross
                                                           Amortized     unrealized     unrealized     Estimated
                                                              cost          gains         losses       fair value
                                                         -------------  ------------- ------------- ---------------
<S>                                                           <C>            <C>           <C>         <C>
SECURITIES AVAILABLE-FOR-SALE 
 Fixed maturities:
  U.S. Treasury securities and obligations of U.S.
      government corporations and agencies                    $  393,156        1,794       (18,941)      376,009
  Obligations of states and political subdivisions                 2,202           55           (21)        2,236
  Debt securities issued by foreign governments                  177,910          872        (9,205)      169,577
  Corporate securities                                         4,201,738       50,405      (128,698)    4,123,445
  Mortgage-backed securities                                   3,543,859       18,125      (187,345)    3,374,639
                                                              ----------    ----------    ----------    ---------
        Total fixed maturities                                 8,318,865       71,251      (344,210)    8,045,906
 Equity securities                                                18,372        6,637          (296)       24,713
                                                              ----------    ----------    ----------    ---------
                                                              $8,337,237       77,888      (344,506)    8,070,619
                                                              ==========    =========     ==========    =========

FIXED MATURITY SECURITIES HELD-TO-MATURITY
  Obligations of states and political subdivisions           $   11,613           92           (255)       11,450
  Debt securities issued by foreign governments                  16,131          111            (39)       16,203
  Corporate securities                                        3,661,043       34,180       (120,566)    3,574,657
                                                              ----------    ----------    ----------    ---------
                                                             $3,688,787       34,383       (120,860)    3,602,310
                                                              ==========    ==========    ==========    =========
</TABLE>



<PAGE>   13
                                       
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)
                                       
             Notes to Consolidated Financial Statements, Continued

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

<TABLE>
<CAPTION>
                                                    Amortized          Estimated
                                                      cost            fair value
                                                    -----------       ------------
                                                       
<S>                                                 <C>             <C>
FIXED MATURITY SECURITIES AVAILABLE-FOR-SALE
- --------------------------------------------
Due in one year or less                             $   641,490         647,639
Due after one year through five years                 5,365,703       5,623,126
Due after five years through ten years                2,477,457       2,609,262
Due after ten years                                   1,028,137       1,174,482
                                                    -----------     -----------
                                                      9,512,787      10,054,509
Mortgage-backed securities                            3,925,843       4,112,868
                                                    -----------     -----------
                                                    $13,438,630      14,167,377
                                                    ===========     ===========
</TABLE>

Proceeds from the sale of securities available-for-sale during 1995 and 1994
were $131,420 and $247,876, respectively, while proceeds from sales of
investments in fixed maturity securities during 1993 were $33,959. Gross gains
of $7,197 ($3,406 in 1994 and $2,413 in 1993) and gross losses of $2,309
($21,866 in 1994 and $39 in 1993) were realized on those sales.

During 1995, the Company transferred fixed maturity securities classified as
held-to-maturity with amortized cost of $27,929 to available-for-sale
securities due to evidence of a significant deterioration in the issuer's
creditworthiness.  The transfer of those fixed maturity securities resulted in
a gross unrealized loss of $4,285.

As permitted by the FASB's Special Report, A GUIDE TO IMPLEMENTATION OF
STATEMENT 115 ON ACCOUNTING FOR CERTAIN INVESTMENTS IN DEBT AND EQUITY
SECURITIES, issued in November, 1995, the Company transferred all of its fixed
maturity securities previously classified as held-to-maturity to
available-for-sale. As of December 14, 1995, the date of transfer, the fixed
maturity securities had amortized cost of $3,705,644, resulting in a gross
unrealized gain of $171,531.

Investments that were non-income producing for the twelve month period
preceding December 31, 1995 amounted to $28,958 ($11,513 for 1994) and
consisted of $8,228 (none in 1994) in fixed maturity securities, $14,740
($11,111 in 1994) in real estate and $5,990 ($402 in 1994) in other long-term
investments.

Real estate is presented at cost less accumulated depreciation of $30,931 in
1995 ($29,275 in 1994) and valuation allowances of $26,250 in 1995 ($27,330 in
1994).

Other long-term investments are presented net of valuation allowances of $457
as of December 31, 1995. There were no such valuation allowances as of December
31, 1994.

As of December 31, 1995, the recorded investment of mortgage loans on real
estate considered to be impaired (under STATEMENT OF FINANCIAL ACCOUNTING
STANDARDS NO. 114, ACCOUNTING BY CREDITORS FOR IMPAIRMENT OF A LOAN as amended
by STATEMENT OF FINANCIAL ACCOUNTING STANDARDS NO. 118, ACCOUNTING BY CREDITORS
FOR IMPAIRMENT OF A LOAN - INCOME RECOGNITION AND DISCLOSURE) was $44,995,
which includes $23,975 of impaired mortgage loans on real estate for which the
related valuation allowance was $5,276 and $21,020 of impaired mortgage loans
on real estate for which there was no valuation allowance. During 1995, the
average recorded investment in impaired mortgage loans on real estate was
approximately $22,621 and interest income recognized on those loans was $416,
which is equal to interest income recognized using a cash-basis method of
income recognition.

<PAGE>   14
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

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

<TABLE>
<CAPTION>
                                                                1995
                                                              --------
    <S>                                                        <C>
    Allowance, beginning year                               $ 47,892
         Additions charged to operations                       7,653
         Direct write-downs charged against the allowance     (4,850)
                                                            -------- 
    Allowance, end of year                                  $ 50,695
                                                            ========
</TABLE>

    Foresclosures of mortgage loans on real estate were $37,187 in 1994 and
    mortgage loans on real estate in process of foreclosure or in-substance
    foreclosed as of December 31, 1994 totaled $19,878, which approximated fair
    value.

    Fixed maturity securities with an amortized cost of $13,982 and $11,137 as
    of December 31, 1995 and 1994, respectively, were on deposit with various
    regulatory agencies as required by law.


(6) FUTURE POLICY BENEFITS AND CLAIMS

    The liability for future policy benefits for investment contracts represents
    approximately 82% and 81% of the total liability for future policy benefits 
    as of December 31, 1995 and 1994, respectively. The average interest rate 
    credited on investment product policies was approximately 6.5%, 6.5% and 
    7.0% for the years ended December 31, 1995, 1994 and 1993, respectively.

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

       INTEREST RATES:  Interest rates vary as follows:
       
<TABLE>
<CAPTION>

                                                                                                   Health
          Year of issue                         Life Insurance                                    insurance
          --------------      ------------------------------------------------------------     ---------------                     
           <S>                <C>                                                                 <C>        
           1995               7.6%, not graded - permanent contracts with loan provisions         4.5%
                              7.7%, not graded - all other contracts
           1984-1994          6.0% to 10.5%, not graded                                           5.0% to 6.0%
           1966-1983          6.0% to 8.1%, graded over 20 years to 4.0% to 6.6%                  3.5% to 6.0%
           1965 and prior     generally lower than post 1965 issues                               3.5% to 4.0%
</TABLE>


    WITHDRAWALS:  Rates, which vary by issue age, type of coverage  and 
    policy duration, are based on Company experience.

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



<PAGE>   15
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

    Activity in the liability for unpaid claims and claim adjustment expenses is
    summarized for the years ended December 31:

<TABLE>
<CAPTION>
                                                                      1995           1994            1993      
                                                                     ----------    ----------    ---------
      <S>                                                             <C>            <C>         <C>
      Balance, beginning of year                                      $ 637,998      592,180      760,209 
         Less reinsurance recoverables                                  438,761      430,720      547,683 
                                                                      ---------    ---------    --------- 
               Net balance, beginning of year                           199,237      161,460      212,526 
                                                                      ---------    ---------    --------- 
      Incurred related to:         
         Current year                                                   425,907      273,299      309,721 
         Prior years                                                    (17,203)     (26,156)     (26,248)
                                                                      ---------    ---------    --------- 
            Total incurred                                              408,704      247,143      283,473 
                                                                      ---------    ---------    --------- 
      Paid related to:      
         Current year                                                   290,605      175,700      208,978 
         Prior years                                                    111,353       73,889      125,561 
                                                                      ---------    ---------    --------- 
            Total paid                                                  401,958      249,589      334,539 
                                                                      ---------    ---------    --------- 
      Unpaid claims of acquired companies                                 2,542       40,223         --   
                                                                      ---------    ---------    --------- 
               Net balance, end of year                                 208,525      199,237      161,460 
         Plus reinsurance recoverables                                  491,321      438,761      430,720 
                                                                      ---------    ---------    --------- 
      Balance, end of year                                            $ 699,846      637,998      592,180 
                                                                      =========    =========    ========= 
</TABLE>

    Reinsurance recoverables include amounts from affiliates, as discussed in 
    note 13, of $477,912, $430,936, $430,278 and $534,983 as of December 31, 
    1995, 1994, 1993 and 1992, respectively.

    The provision for claims and claim adjustment expenses for prior years
    decreased in each of the three years ended December 31, 1995 due to
    lower-than-anticipated costs to settle accident and health insurance claims.


(7) FEDERAL INCOME TAX

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

<TABLE>
<CAPTION>
                                                                                       1995            1994
                                                                                     --------       --------           
      <S>                                                                           <C>            <C>  
      Deferred tax assets:
       Future policy benefits                                                       $ 179,916      124,044
       Fixed maturity securities available-for-sale                                      --         95,536
       Liabilities in Separate Accounts                                               129,120       94,783
       Mortgage loans on real estate and real estate                                   26,062       25,632
       Other policyholder funds                                                         7,752        7,137
       Other assets and other liabilities                                              47,215       57,528
                                                                                    ---------    ---------
         Total gross deferred tax assets                                              390,065      404,660
                                                                                    ---------    ---------
      Deferred tax liabilities:   
       Deferred policy acquisition costs                                              312,616      317,224
       Fixed maturity securities available-for-sale                                   266,184         --  
       Equity securities available-for-sale and other            
          long-term investments                                                         3,431        3,620
       Other                                                                           46,711       47,301
                                                                                    ---------    ---------
         Total gross deferred tax liabilities                                         628,942      368,145
                                                                                    ---------    ---------
                                                                                    $(238,877)      36,515
                                                                                    =========    =========
</TABLE>


 

<PAGE>   16
                                
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

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

<TABLE>
     Total Federal income tax expense for the years ended December 31, 1995, 
     1994 and 1993 differs from the amount computed by applying the U.S. 
     Federal income tax rate to income before tax as follows:
                                                                                                           
<CAPTION>
                                                                 1995                      1994                    1993       
                                                         ----------------------   ----------------------   ----------------------
                                                                Amount     %            Amount     %            Amount      %
                                                         ---------------  -----   --------------  ------   -------------  -------
      <S>                                                    <C>          <C>        <C>          <C>       <C>          <C>
      Computed (expected) tax expense                        $ 111,906    35.0       $  95,631    35.0      $ 109,515     35.0 
      Tax exempt interest and dividends                                                                                    
         received deduction                                       (137)   (0.1)           (194)   (0.1)        (2,322)    (0.7)
      Current year increase in U.S. Federal                                                                                
         income tax rate                                            --      --              --      --          1,704      0.5 
      Other, net                                                (4,515)   (1.4)         (5,933)   (2.1)        (2,139)    (0.7)
                                                             ---------    ----       ---------    ----      ---------     ----
            Total (effective rate of each year)              $ 107,254    33.5       $  89,504    32.8      $ 106,758     34.1 
                                                             =========    ====       =========    ====      =========     ====

</TABLE>


     Total Federal income tax paid was $75,309, $87,576 and $58,286 during the 
     years ended December 31, 1995, 1994 and 1993, respectively.

     Prior to 1984, the Life Insurance Company Income Tax Act of 1959 as 
     amended by the Deficit Reduction Act of 1984 (DRA), permitted the deferral 
     from taxation of a portion of statutory income under certain       
     circumstances. In these situations, the deferred income was accumulated in
     the  Policyholders' Surplus Account (PSA).  Management considers the
     likelihood  of distributions from the PSA to be remote; therefore, no
     Federal income  tax has been provided for such distributions in the
     consolidated financial  statements. The DRA eliminated any additional
     deferrals to the PSA. Any  distributions from the PSA, however, will
     continue to be taxable at the  then current tax rate. The balance of the
     PSA was approximately $35,344 as  of December 31, 1995.

(8)  DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS

     STATEMENT OF FINANCIAL ACCOUNTING STANDARDS NO. 107 - DISCLOSURES ABOUT 
     FAIR VALUE OF FINANCIAL INSTRUMENTS (SFAS 107) requires disclosure of fair 
     value information about existing on and off-balance sheet financial 
     instruments. SFAS 107 defines the fair value of a financial instrument as 
     the amount at which the financial instrument could be exchanged in a 
     current transaction between willing parties. In cases where quoted market 
     prices are not available, fair value is based on estimates using present 
     value or other valuation techniques.

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



<PAGE>   17
                                      
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

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

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

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

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

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


         SEPARATE ACCOUNT ASSETS AND LIABILITIES: The fair value of
         assets held in Separate Accounts is based on quoted market prices. The
         fair value of liabilities related to Separate Accounts is the
         amount payable on demand.

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

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

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

         POLICYHOLDERS' DIVIDEND ACCUMULATIONS AND OTHER POLICYHOLDER FUNDS:
         The carrying amount reported in the consolidated balance sheets for
         these instruments approximates their fair value. 

<PAGE>   18

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

             Notes to Consolidated Financial Statements, Continued

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

<TABLE>
<CAPTION>
                                                      
                                                     1995                          1994
                                           --------------------------   -------------------------
                                             Carrying      Estimated      Carrying     Estimated
                                              amount       fair value      amount      fair value
                                           -----------    -----------   -----------   -----------
<S>                                        <C>            <C>           <C>           <C>
ASSETS
- ------
Investments:
   Securities available-for-sale:
      Fixed maturities                     $14,167,377    14,167,377     8,045,906     8,045,906
      Equity securities                         33,718        33,718        24,713        24,713
   Fixed maturities held-to-maturity              --            --       3,688,787     3,602,310
   Mortgage loans on real estate             4,786,599     5,169,805     4,222,284     4,173,284
   Policy loans                                370,908       370,908       340,491       340,491
   Short-term investments                       45,732        45,732       131,643       131,643
Cash                                            10,485        10,485         7,436         7,436
Assets held in Separate Accounts            18,763,678    18,763,678    12,222,461    12,222,461

LIABILITIES
- -----------
Investment contracts                        13,561,943    13,221,724    12,189,894    11,657,556
Policy reserves on life insurance contacts   3,695,814     3,659,074     3,170,085     2,934,384
Policyholders' dividend accumulations          353,554       353,554       338,058       338,058
Other policyholder funds                        71,155        71,155        72,770        72,770
Liabilities related to Separate Accounts    18,763,678    18,224,933    12,222,461    11,807,331
</TABLE>


(9) ADDITIONAL FINANCIAL INSTRUMENTS DISCLOSURES
    -------------------------------------------- 

    FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK: The Company is a party to
    financial instruments with off-balance-sheet risk in the normal course of
    business through management of its investment portfolio. These financial
    instruments include commitments to extend credit in the form of loans. These
    instruments involve, to varying degrees, elements of credit risk in excess
    of amounts recognized on the consolidated balance sheets.

    Commitments to fund fixed rate mortgage loans on real estate are agreements
    to lend to a borrower, and are subject to conditions established in the
    contract.   Commitments generally have fixed expiration dates or other
    termination clauses and may require payment of a deposit. Commitments
    extended by the Company are based on management's case-by-case credit
    evaluation of the borrower and the borrower's loan collateral. The
    underlying mortgage property represents the collateral if the commitment is
    funded. The Company's policy for new mortgage loans on real estate is to
    lend no more than 80% of collateral value. Should the commitment be funded,
    the Company's exposure to credit loss in the event of nonperformance by the
    borrower is represented by the contractual amounts of these commitments less
    the net realizable value of the collateral. The contractual amounts also
    represent the cash requirements for all unfunded commitments. Commitments on
    mortgage loans on real estate of $361,974 extending into 1996 were
    outstanding as of December 31, 1995.

    SIGNIFICANT CONCENTRATIONS OF CREDIT RISK: The Company grants mainly
    commercial  mortgage loans on real estate to customers throughout the United
    States. The Company has a diversified portfolio with no more than 20% (22%
    in 1994) in any geographic area and no more than 2% (2% in 1994) with any
    one borrower.


<PAGE>   19

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

             Notes to Consolidated Financial Statements, Continued

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

<TABLE>
<CAPTION>
                                                                                              Apartment
                                                            Office    Warehouse     Retail     & other      Total
                                                          ---------   ---------   ---------   ---------   ---------
<S>                                                       <C>         <C>         <C>         <C>         <C>
1995:
 East North Central                                      $ 140,732     110,361     534,814     184,201     970,108
 East South Central                                         23,978      15,653     183,790      84,588     308,009
 Mountain                                                     --        18,940     144,156      48,727     211,823
 Middle Atlantic                                           124,079      72,201     183,562      18,383     398,225
 New England                                                 9,594      39,526     153,644           1     202,765
 Pacific                                                   190,628     239,687     395,914     107,650     933,879
 South Atlantic                                            101,904      74,731     458,355     279,692     914,682
 West North Central                                        134,866      14,205      81,521      37,586     268,178
 West South Central                                         69,143      99,618     194,717     272,323     635,801
                                                          ---------   ---------   ---------   ---------   ---------
                                                          $ 794,924     684,922   2,330,473   1,033,151   4,843,470
                                                          =========   =========   =========   =========            
     Less valuation allowances and unamortized discount                                                      56,871  
                                                                                                          ---------
                Total mortgage loans on real estate, net                                                 $4,786,599     
                                                                                                          =========
</TABLE>


<TABLE>
<CAPTION>
                                                                                              Apartment
                                                            Office    Warehouse     Retail     & other      Total
                                                          ---------   ---------   ---------   ---------   ---------
<S>                                                       <C>         <C>         <C>         <C>         <C>
1994:
 East North Central                                      $ 109,233     103,499     540,686     191,489     944,907
 East South Central                                         24,298      10,803     127,845      76,897     239,843
 Mountain                                                    3,150      13,770     140,358      39,682     196,960
 Middle Atlantic                                            61,299      53,285     140,847      30,111     285,542
 New England                                                10,536      43,282     139,131           4     192,953
 Pacific                                                   195,393     210,930     397,911      68,768     873,002
 South Atlantic                                             87,150      81,576     424,150     210,354     803,230
 West North Central                                        127,760      11,766      80,854       4,738     225,118
 West South Central                                         51,013      84,796     184,923     194,788     515,520
                                                          ---------   ---------   ---------   ---------   ---------
                                                          $ 669,832     613,707   2,176,705     816,831   4,277,075
                                                          =========   =========   =========   =========            
   Less valuation allowances and unamortized discount                                                        54,791
                                                                                                          ---------
        Total mortgage loans on real estate, net                                                         $4,222,284     
                                                                                                          =========
</TABLE>


(10)  PENSION PLAN
      ------------

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

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


<PAGE>   20

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

             Notes to Consolidated Financial Statements, Continued

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

    Pension costs charged to operations by the Company during the years ended   
    December 31, 1995, 1994 and 1993 were $14,105, $10,451 and $6,702,
    respectively.

    The Company's net accrued pension expense as of December 31, 1995 and       
    1994 was $1,376 and $1,836, respectively.

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

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

<TABLE>
<CAPTION>

                                                                    1995          1994          1993               
                                                                 ---------     ---------     ---------             
     <S>                                                           <C>           <C>           <C>                 
     Weighted average discount rate                                7.50%         5.75%         6.75%               
     Rate of increase in future compensation levels                6.25%         4.50%         4.75%               
     Expected long-term rate of return on plan assets              8.75%         7.00%         7.50%               
</TABLE>                                                              
                                                                    
    Information regarding the funded status of the Nationwide Insurance
    Enterprise Retirement Plan as a whole as of December 31, 1995 
    (post-merger) and the Nationwide Insurance Companies and Affiliates 
    Retirement Plan as of December 31, 1995 (pre-merger) and 1994 follows:
        
     <TABLE>                                                                  
     <CAPTION>                                                          
                                                                   Post-merger     Pre-merger                      
                                                                      1995           1995           1994           
                                                                   -----------    -----------    -----------       
     <S>                                                           <C>            <C>            <C>               
          Accumulated benefit obligation:                                                                          
                                                                                                                   
          Vested                                                   $ 1,236,730      1,002,079        914,850       
          Nonvested                                                     26,503          8,998          7,570       
                                                                   -----------    -----------    -----------       
                                                                   $ 1,263,233      1,011,077        922,420       
                                                                   ===========    ===========    ===========       
                                                                                                                   
     Net accrued pension expense:                                                                                  
        Projected benefit obligation for services rendered                                                         
           to date                                                 $ 1,780,616      1,447,522      1,305,547       
        Plan assets at fair value                                    1,738,004      1,508,781      1,241,771       
                                                                   -----------    -----------    -----------       
           Plan assets (less than) in excess of  projected                                                         
              benefit obligation                                       (42,612)        61,259        (63,776)      
        Unrecognized prior service cost                                 42,845         42,850         46,201       
        Unrecognized net (gains) losses                                (63,130)       (86,195)        39,408       
        Unrecognized net obligation (asset) at transition               41,305        (19,841)       (21,994)                     
                                                                   -----------    -----------    -----------       
                                                                   $   (21,592)        (1,927)          (161)      
                                                                   ===========    ===========    ===========       
     </TABLE>                                                           
                                                                        

<PAGE>   21

              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

     Basis for measurements, funded status of plan:
                                                                     
      <TABLE>                                                        
      <CAPTION>                                                    
                                                          Post-merger       Pre-merger                                   
                                                             1995             1995              1994                     
                                                        ---------------  ---------------   ---------------               
     <S>                                                    <C>               <C>              <C>                       
     Weighed average discount rate                           6.00%             6.00%            7.50%                     
     Rate of increase in future compensation levels          4.25%             4.25%            6.25%                     
                                                                              
     </TABLE>                                                          
                                                                    
                                                                   
     Assets of the Nationwide Insurance Enterprise Retirement Plan are invested
     in group annuity contracts of NLIC and ELICW. Prior to the merger, the     
     assets of the Nationwide Insurance Companies and Affiliates Retirement 
     Plan were invested in a group annuity contract of NLIC.       
                                                                               
(11) POSTRETIREMENT BENEFITS OTHER THAN PENSIONS                                
     -------------------------------------------                               
                                                                             
     In addition to the defined benefit pension plan, the Company, together
     with other affiliated companies, participates in life and health care 
     defined benefit plans for qualifying retirees. Postretirement life and 
     health care benefits are contributory and generally available to full 
     time employees who have attained age 55 and have accumulated 15 years of 
     service with the Company after reaching age 40.  Postretirement health 
     care benefit contributions are adjusted annually and contain cost-sharing 
     features such as deductibles and coinsurance. In addition, there are caps
     on the Company's portion of the per-participant cost of the postretirement 
     health care benefits. These caps can increase annually, but not more than
     three  percent. The Company's policy is to fund the cost of health care
     benefits in amounts determined at the discretion of management. Plan 
     assets are invested primarily in group annuity contracts of NLIC.       

     Effective January 1, 1993, the Company adopted the provisions of STATEMENT
     OF FINANCIAL ACCOUNTING STANDARDS NO. 106 - EMPLOYERS' ACCOUNTING FOR 
     POSTRETIREMENT BENEFITS OTHER THAN PENSIONS (SFAS 106), which requires the
     accrual method of accounting for postretirement life and health care 
     insurance benefits based on actuarially determined costs to be recognized 
     over the period from the date of hire to the full eligibility date of 
     employees who are expected to qualify for such benefits.            
                                                                      
     The Company elected to immediately recognize its estimated accumulated
     postretirement benefit obligation as of January 1, 1993. Accordingly, a 
     noncash charge of $32,275 ($20,979 net of related income tax benefit) was
     recorded in the 1993 consolidated statement of income as a cumulative 
     effect of a change in accounting principle. See note 3. The adoption of    
     SFAS 106, including the cumulative effect of the change in accounting
     principle, increased the expense for postretirement benefits by $35,277 
     to $36,544 in 1993. Certain affiliated companies elected to amortize their
     initial transition obligation over periods ranging from 10 to 20 years.    
                                                                      
     The Company's accrued postretirement benefit expense as of 
     December 31, 1995 and 1994 was $51,490 and $36,001, respectively, and the
     net periodic postretirement benefit cost (NPPBC) for 1995 and 1994 was 
     $8,269 and $4,627, respectively.                                           
                                                                                
     The amount of NPPBC for the plan as a whole for the years ended 
     December 31, 1995, 1994 and 1993 was as follows:                     
                                                                      
     <TABLE>                                                          
     <CAPTION>                                                          
                                                                                   1995            1994          1993            
                                                                                 --------        --------      --------  
     <S>                                                                         <C>             <C>           <C>       
     Service cost - benefits attributed to employee service during the year      $  6,235           8,586         7,090  
     Interest cost on accumulated postretirement benefit obligation                14,151          14,011        13,928  
     Actual return on plan assets                                                  (2,657)         (1,622)         --    
     Amortization of unrecognized transition obligation of affiliates               2,966             568           568  
     Net amortization and deferral                                                 (1,619)          1,622          --    
                                                                                 --------        --------      --------  
                                                                                 $ 19,076          23,165        21,586  
                                                                                 ========        ========      ========  
     </TABLE>                                                                  


<PAGE>   22

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

             Notes to Consolidated Financial Statements, Continued

       Information regarding the funded status of the plan as a whole as of
       December 31, 1995 and 1994 follows:                         
                                                                      
       <TABLE>                                                  
       <CAPTION>                                          
                                                                                     1995          1994                            
                                                                                   ---------    ---------                          
       <S>                                                                         <C>          <C>                                
       Accrued postretirement benefit expense:                                                                                     
          Retirees                                                                 $  88,680       76,677                          
          Fully eligible, active plan participants                                    28,793       22,013                          
          Other active plan participants                                              90,375       59,089                          
                                                                                   ---------    ---------                          
             Accumulated postretirement benefit obligation (APBO)                    207,848      157,779                          
          Plan assets at fair value                                                   54,325       49,012                          
                                                                                   ---------    ---------                          
             Plan assets less than accumulated postretirement benefit obligation    (153,523)    (108,767)                         
          Unrecognized transition obligation of affiliates                             1,827        6,577                          
          Unrecognized net gains                                                      (1,038)     (41,497)                         
                                                                                   ---------    ---------                          
                                                                                   $(152,734)    (143,687)                         
                                                                                   =========    =========                          
       </TABLE>                                                     
                                                                   
                                                                      
       Actuarial assumptions used for the measurement of the APBO as of    
       December 31, 1995 and 1994 and the NPPBC for 1995, 1994 and 1993 were 
       as follows:                                                    
                                                                       
       <TABLE>                                                     
       <CAPTION>                                                     
                                                          1995          1995          1994          1994          1993             
                                                          APBO         NPPBC          APBO          NPPBC         NPPBC            
                                                       -----------   -----------   ------------  ------------  ------------        
           <S>                                           <C>           <C>           <C>           <C>           <C>               
           Discount rate                                 6.75%            8%            8%            7%            8%             
           Assumed health care cost trend rate:                                                                                    
               Initial rate                                11%           10%           11%           12%           14%             
               Ultimate rate                                6%            6%            6%            6%            6%             
               Uniform declining period                  12 Years      12 Years      12 Years      12 Years      12 Years          
       </TABLE>                                               
                                                                   
       The health care cost trend rate assumption has an effect on the amounts 
       reported. For the plan as a whole, a one percentage point increase in 
       the assumed health care cost trend rate would increase the APBO as of 
       December 31, 1995 by $641 and the NPPBC for the year ended December 31,
       1995 by $107.                                                    
                                                                      
(12)   REGULATORY RISK-BASED CAPITAL, RETAINED EARNINGS AND DIVIDEND 
       RESTRICTIONS                                             
       -------------------------------------------------------------
                                                                          
       Each insurance company's state of domicile imposes minimum risk-based 
       capital requirements that were developed by the NAIC. The formulas for 
       determining the amount of risk-based capital specify various weighting 
       factors that are applied to financial balances or various levels of 
       activity based on the perceived degree of risk. Regulatory compliance 
       is determined by a ratio of the company's regulatory total adjusted 
       capital, as defined by the NAIC, to its authorized control level 
       risk-based capital, as defined by the NAIC. Companies below specific 
       trigger points or ratios are classified within certain levels, each of
       which requires specified corrective action. NLIC and each of its 
       insurance subsidiaries exceed the minimum risk-based capital 
       requirements.                                                            
                                                                    
       In accordance with the requirements of the New York statutes, the 
       Company has agreed with the Superintendent of Insurance of that state 
       that so long as participating policies and contracts are held by 
       residents of New York, no profits on participating policies and 
       contracts in excess of the larger of (a) ten percent of such profits or
       (b) fifty cents per year per thousand dollars of participating life 
       insurance in force, exclusive of group term, as of the year-end shall 
       inure to the benefit of the shareholder. Such New York statutes
       further provide that so long as such agreement is in effect, such 
       excess of profits shall be exhibited as "participating policyholders' 
       surplus" in annual statements filed with the Superintendent and shall 
       be used only for the payment or apportionment of dividends to 
       participating policyholders at least to the extent required by statute 
       or for the purpose of making up any loss on  participating policies.
                                                                       
<PAGE>   23

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

             Notes to Consolidated Financial Statements, Continued

      In the opinion of counsel for the Company, the ultimate ownership of the
      entire surplus, however classified, of the Company resides with the
      shareholder, subject to the usual requirements under state laws and
      regulations that certain deposits, reserves and minimum surplus be
      maintained for the protection of the policyholders until all policy
      contracts are discharged.
                
      Based on the opinion of counsel with respect to the ownership of its
      surplus, the Company is of the opinion that the earnings attributable to
      participating policies in excess of the amounts paid as dividends to
      policyholders belong to the shareholder rather than the policyholders,
      and such earnings are so treated by the Company.
                
      The amount of shareholder's equity other than capital shares was
      $2,664,697, $1,904,664 and $1,647,353 as of December 31, 1995, 1994 and
      1993, respectively. The amount thereof not presently available for
      dividends to the shareholder due to the New York restrictions was
      $1,503,241, $929,934 and $954,037 as of December 31, 1995, 1994 and 1993,
      respectively.
                
      Ohio law limits the payment of dividends to shareholders. The maximum
      dividend that may be paid by the Company without prior approval of the
      Director of the Department is limited to the greater of statutory gain
      from operations of the preceding calendar year or 10% of statutory
      shareholder's surplus as of the prior December 31. Therefore, $2,468,687
      of shareholder's equity, as presented in the accompanying consolidated
      financial statements, is so restricted as to dividend payments in 1996.
                
      Each of NLIC's insurance company subsidiaries are limited in their
      payment of dividends by the state insurance department of their
      respective state of domicile. As of December 31, 1995, the maximum amount
      of shareholder's equity available for dividend payment to NLIC in 1996 by
      its insurance company subsidiaries without prior approval are:
                
      <TABLE>
      <S>                                             <C>
      Nationwide Life and Annuity Insurance Company   $10,143
      West Coast Life Insurance Company                13,153
      Employers Life Insurance Company of Wausau       10,132
      National Casualty Company                            --  
                                                      -------
                                                      $33,428
                                                      ======= 
</TABLE>
        

(13)  TRANSACTIONS WITH AFFILIATES
      ----------------------------

      On March 1, 1995, Corp. contributed all of the outstanding shares of
      Farmland Life Insurance Company (Farmland) to NLIC, which then merged
      Farmland into WCLIC effective June 30, 1995. The contribution resulted in
      a direct increase to consolidated shareholder's equity of $46,918. The
      contribution of Farmland has been accounted for in a manner similar to a
      pooling of interests and accordingly, Farmland's results are included in
      the consolidated statements of income beginning January 1, 1995. However,
      prior period consolidated financial statements have not been restated due
      to the impact of Farmland being immaterial.
                
      Effective December 31, 1994, NLIC purchased all of the outstanding shares
      of ELICW from Wausau Service Corporation (WSC) for $155,000. NLIC
      transferred fixed maturity securities and cash with a fair value of
      $155,000 to WSC on December 28, 1994, which resulted in a realized loss
      of $19,239 on the disposition of the securities. The purchase price
      approximated both the historical cost basis and fair value of net assets
      of ELICW. ELICW has and will continue to share home office, other
      facilities, equipment and common management and administrative services
      with WSC.
        
      Certain annuity products are sold through three affiliated companies
      which are also subsidiaries of Corp. Total commissions and fees paid to
      these affiliates for the three years ended December 31, 1995 were
      $57,969, $50,470 and $44,577, respectively.
        


<PAGE>   24

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

             Notes to Consolidated Financial Statements, Continued

      The Company shares home office, other facilities, equipment and common
      management and administrative services with affiliates.
        
      The Company participates in intercompany repurchase agreements with
      affiliates whereby the seller will transfer securities to the buyer at a
      stated value. Upon demand or a stated period, the securities will be
      repurchased by the seller at the original sales price plus a price
      differential. Transactions under the agreements during 1995 and
      1994 were not material. 

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

      Intercompany reinsurance contracts exist between NLIC and NMIC, NLIC and
      WCLIC, NLIC and NCC, WCLIC and NMIC and WCLIC and ELICW as of December
      31, 1995. These contracts are immaterial to the consolidated financial
      statements.    

      NCC participates in several 100% quota share reinsurance agreements with
      NMIC and Nationwide Mutual Fire Insurance Company, the minority
      shareholder of Corp. As a result of these agreements, the following
      assets and (liabilities) are included in the consolidated financial
      statements as of December 31, 1995 and 1994 for reinsurance ceded:
        
<TABLE>
<CAPTION>
                                                                            1995          1994      
                                                                        -----------   -----------
<S>                                                                     <C>            <C>
      Reinsurance recoverable                                           $ 590,379       541,289 
      Unearned premium reserves                                          (112,467)     (110,353) 
      Liability for unpaid claims and claim adjustment expense           (477,912)     (430,936)
</TABLE>                                                                

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

      ELICW assumes certain accident and health insurance business from
      Employers Insurance of Wausau A Mutual Company, an affiliate. During
      1995, total premiums assumed by ELICW under the reinsurance
      agreement were $150,622.                

      The Company and various affiliates entered into agreements with
      Nationwide Cash Management Company (NCMC) and California Cash Management
      Company (CCMC), both affiliates, under which NCMC and CCMC act as common
      agents in handling the purchase and sale of short-term securities for the
      respective accounts of the participants. Amounts on deposit with NCMC and
      CCMC were $21,644 and $92,531 as of December 31, 1995 and 1994,
      respectively, and are included in short-term investments on the
      accompanying consolidated balance sheets.

(14)  BANK LINES OF CREDIT
      --------------------

      As of December 31, 1995 and 1994, NLIC had $120,000 of confirmed but
      unused bank lines of credit which support a $100,000 commercial paper
      borrowing authorization.
        
(15)  CONTINGENCIES
      -------------

      The Company is a defendant in various lawsuits. In the opinion of
      management, the effects, if any, of such lawsuits are not expected to be
      material to the Company's financial position or results of operations.
        
<PAGE>   25

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

             Notes to Consolidated Financial Statements, Continued

(16)  SEGMENT INFORMATION
      -------------------

      The Company operates in the long-term savings, life insurance and
      accident and health insurance lines of business in the life insurance and
      property and casualty insurance industries. Long-term savings operations
      include both qualified and non-qualified annuity contracts issued to both
      individuals and groups. Life insurance operations include whole life,
      universal life, variable universal life and endowment and term life
      insurance issued to individuals and groups. Accident and health insurance
      operations also provide coverage to individuals and groups. Corporate
      primarily includes investments, and the related investment income, which
      are not specifically allocated to one of the three operating segments. In
      addition, realized gains and losses on all general account investments
      are reported as a component of the corporate segment.
        
      During 1995, the Company changed its reporting segments to better reflect
      the way the businesses are managed. Prior periods have been restated to
      reflect these changes.
        
      The following table summarizes the revenues and income (loss) before
      Federal income tax expense and cumulative effect of changes in accounting
      principles for the years ended December 31, 1995, 1994 and 1993 and
      assets as of December 31, 1995, 1994 and 1993, by business segment.
        
      <TABLE>                                                       
      <CAPTION>                                                 
                                                                                      1995           1994           1993      
                                                                                 ------------    ------------   ------------  
      <S>                                                                        <C>               <C>          <C>           
      Revenues:                                                                                                               
           Long-term savings                                                     $  1,406,241       1,125,013      1,048,045  
           Life insurance                                                             502,885         452,795        432,343  
           Accident and health insurance                                              532,383         345,545        339,764  
           Corporate                                                                  134,598         122,847        214,374  
                                                                                 ------------    ------------   ------------  
                                                                                 $  2,576,107       2,046,200      2,034,526  
                                                                                 ============    ============   ============  
                                                                                                                              
      Income (loss) before Federal income tax expense and                                                                     
          cumulative effect of changes in accounting principles:                                                              
           Long-term savings                                                          129,475          95,530         47,966  
           Life insurance                                                              63,169          46,119         36,383  
           Accident and health insurance                                              (12,521)         13,221         15,041  
           Corporate                                                                  139,609         118,360        213,511  
                                                                                 ------------    ------------   ------------  
                                                                                 $    319,732         273,230        312,901  
                                                                                 ============    ============   ============  
      Assets:                                                                                                                 
           Long-term savings                                                       34,634,892      25,815,273     20,695,598  
           Life insurance                                                           3,675,581       3,231,651      2,897,574  
           Accident and health insurance                                              307,643         291,296        297,200  
           Corporate                                                                1,995,995       1,773,913      1,515,989  
                                                                                 ------------    ------------   ------------  
                                                                                 $ 40,614,111      31,112,133     25,406,361  
                                                                                 ============    ============   ============  
                                                                                                                              

</TABLE>

<PAGE>   26



                                                                      Schedule I
                                                                     -----------

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       Summary of Investments - Other Than Investments in Related Parties
                               December 31, 1995
                                (000's omitted)

<TABLE>
<CAPTION>
                                                                     ----------------- ---------------  ------------------
                                                                         Column B         Column C           Column D
                                                                     ----------------- ---------------  ---------------
                                                                                                         Amount at which
                                                                                                           shown in the
                                                                                                           consolidated
                                                                           Cost         Market value      balance sheet
                                                                     ----------------- ---------------- -------------------
<S>                                                                  <C>              <C>              <C>
Fixed maturities available-for-sale:                                
   Bonds and notes:                                                 
      U.S. Government and government agencies and authorities          $  3,913,961         4,116,744          4,116,744
      States, municipalities and political subdivisions                       9,742            10,993             10,993
      Foreign governments                                                   162,442           172,016            172,016
      Public utilities                                                    2,053,701         2,146,000          2,146,000
      All other corporate                                                 7,298,784         7,721,624          7,721,624
                                                                     ----------------- ---------------- -------------------
          Total fixed maturities available-for-sale                      13,438,630        14,167,377         14,167,377   
                                                                     ----------------- ---------------- -------------------
Equity securities available-for-sale:
   Common stocks:
      Industrial, miscellaneous and all other                                26,037            32,474             32,474
   Non-redeemable preferred stock                                             1,325             1,244              1,244   
                                                                     ----------------- ---------------- -------------------
          Total equity securities available-for-sale                         27,362            33,718             33,718   
                                                                     ----------------- ---------------- -------------------

Mortgage loans on real estate                                             4,838,432                            4,786,599*
Real estate:
   Investment properties                                                    213,340                              171,739*
   Acquired in satisfaction of debt                                          82,930                               67,350*
Policy loans                                                                370,908                              370,908
Other long-term investments                                                  73,190                               67,280#
Short-term investments                                                       45,732                               45,732   
                                                                     -----------------                  -------------------
          Total investments                                             $19,090,524                           19,710,703   
                                                                     =================                  ===================
</TABLE>


*        Difference from Column B is primarily due to accumulated depreciation
         and valuation allowances due to impairments on real estate and
         valuation allowances due to impairments on mortgage loans on real
         estate. See Item 7, Management's Discussion and Analysis of Financial
         Condition and Results of Operations and note 5 to the consolidated
         financial statements.

#        Difference from Column B is primarily due to operating losses of
         investments in limited partnerships.


See accompanying independent auditors' report.

<PAGE>   27
                                      
                                      
                                                                   Schedule III
                                                                   ------------
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                      Supplementary Insurance Information
                        December 31, 1995, 1994 and 1993
                                (000's omitted)

<TABLE>
<CAPTION>
                                   
- ----------------------------------- -------------- -------------------- ------------------- ------------------ ---------------
             Column A                  Column B          Column C            Column D           Column E          Column F    
- ----------------------------------- -------------- -------------------- ------------------- ------------------ ---------------
                                       Deferred       Future policy                           Other policy
                                        policy      benefits, losses,                          claims and
             Segment                 acquisition        claims and      Unearned premiums   benefits payable      Premium
                                        costs         loss expenses            (1)                 (2)            revenue
- ----------------------------------- -------------- -------------------- ------------------- ------------------ ---------------
<S>                                <C>            <C>                  <C>                  <C>                <C>
1995: Long-term savings                $   668,784          14,847,449                                    455               -
      Life insurance                       416,209           2,494,344                                408,990         274,957
      Accident and health                  
       insurance                             9,202             858,335                                 15,264         509,658
      Corporate                                  -                   -                                      -               -  
                                    -------------- ---------------------                    ------------------ ---------------
             Total                      $1,094,195          18,200,128                                424,709         784,615 
                                    ============== =====================                    ================== ===============

1994: Long-term savings                    663,696          13,300,015                                    240               -
      Life insurance                       387,486           2,245,375                                397,174         209,538
      Accident and health              
       insurance                            12,977             776,071                                 13,414         324,524
      Corporate                                  -                   -                                      -               -   
                                    -------------- ---------------------                    ------------------ ---------------
             Total                      $1,064,159          16,321,461                                410,828         534,062 
                                    ============== =====================                    ================== ===============

1993: Long-term savings                    506,243          11,308,024                                  1,262               -
      Life insurance                       291,683           2,047,844                                378,788         215,715
      Accident and health              
       insurance                            14,018             736,387                                 14,595         312,655
      Corporate                                  -                   -                                      -               -    
                                    -------------- ---------------------                    ------------------ ---------------
             Total                     $   811,944          14,092,255                                394,645         528,370 
                                    ============== =====================                    ================== ===============
                                   
- ----------------------------------- -------------- -------------------- ------------------  -----------------  --------------
             Column A                  Column G          Column H            Column I           Column J          Column K    
- ----------------------------------- -------------- -------------------- ------------------- ------------------ ---------------
                                         Net                                Amortization           Other
                                      investment    Benefits, claims,       of deferred          operating 
             Segment                    income          losses and            policy              expenses         Premiums
                                         (3)       settlement expenses   acquisition costs          (3)             written
- ----------------------------------- -------------- -------------------- ------------------- ------------------ ---------------

1995: Long-term savings                 $1,124,207           1,009,632             51,998             210,525
      Life insurance                       202,285             267,123             34,124              94,461
      Accident and health              
       insurance                            22,725             379,532              6,922             153,984         473,513       
      Corporate                            133,763                   -                  -                   - 
                                    -------------- -------------------- ------------------- ------------------
             Total                      $1,482,980           1,656,287             93,044             458,970 
                                    ============== ==================== =================== ==================

1994: Long-term savings                    945,318             807,756             56,236             171,038
      Life insurance                       183,933             237,125             33,394              90,535
      Accident and health                                                                                            
       insurance                           21,020             234,882              5,114              90,829         315,688
      Corporate                            139,230                   -                  -                   - 
                                    -------------- -------------------- ------------------- ------------------
             Total                      $1,289,501           1,279,763             94,744             352,402 
                                    ============== ==================== =================== ==================

1993: Long-term savings                    897,639             800,385             43,291             157,046
      Life insurance                       178,978             227,786             35,220              89,496
      Accident and health                                                                                            
       insurance                            27,108             208,735             23,623              82,854        263,117
      Corporate                            100,701                   -                  -                   - 
                                    -------------- -------------------- ------------------- ------------------
             Total                      $1,204,426           1,236,906            102,134             329,396 
                                    ============== ==================== =================== ==================

<FN>
(1)  Unearned premiums are included in Column C amounts.        (3)  Allocations of net investment income and certain general
(2)  Column E agrees to the sum of the consolidated balance          expenses are based on a number of assumptions and
     sheet captions, "Policyholders' dividend                        estimates, and reported operating results would
     accumulations" and "Other policyholder funds".                  change by segment if different methods were applied.
</TABLE>

See accompanying independent auditors' report.

<PAGE>   28


                                                                     Schedule IV
                                                                     -----------
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                                  Reinsurance
                  Years ended December 31, 1995, 1994 and 1993
                                (000's omitted)


<TABLE>
<CAPTION>
                                                                                                              Percentage
                                                        Ceded to         Assumed from                         of amount
                                   Gross amount      other companies   other companies      Net amount      assumed to net 
                                ------------------- ------------------ ----------------- ------------------ ---------------
<S>                    <C>         <C>                    <C>                  <C>            <C>                 <C>
1995:
Life insurance in force              $51,613,116          6,865,011            742,451        45,490,556           1.6%    
                                =================== ================== ================= ================== ===============

Premiums:
   Life insurance                        281,687             12,817              6,087           274,957           2.2%
   Accident and health                   
     insurance                           427,943             73,131            154,846           509,658          30.4%
                                ------------------- ------------------ ----------------- ------------------ ---------------
          Total                    $     709,630             85,948            160,933           784,615          20.5%    
                                =================== ================== ================= ================== ===============
1994:
Life insurance in force              $46,262,595          5,289,259            819,799        41,793,135           2.0%    
                                =================== ================== ================= ================== ===============
Premiums:
   Life insurance                        209,918              7,551              7,171           209,538           3.4%
   Accident and health                   
     insurance                           389,573             69,095              4,046           324,524           1.2%
                                ------------------- ------------------ ----------------- ------------------ ---------------
          Total                    $     599,491             76,646             11,217           534,062           2.1%    
                                =================== ================== ================= ================== ===============

1993:
Life insurance in force              $39,417,116          4,352,071            180,739        35,245,784           0.5%    
                                =================== ================== ================= ================== ===============
Premiums:
   Life insurance                        218,764              6,161              3,112           215,715           1.4%
   Accident and health                   
     insurance                           398,289             88,506              2,872           312,655           0.9%
                                ------------------- ------------------ ----------------- ------------------ ---------------
          Total                    $     617,053             94,667              5,984           528,370           1.1%    
                                =================== ================== ================= ================== ===============
</TABLE>


See accompanying independent auditors' report.

<PAGE>   29


                                                                      Schedule V
                                                                      ----------
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                       Valuation and Qualifying Accounts
                  Years ended December 31, 1995, 1994 and 1993
                                (000's omitted)


<TABLE>
<CAPTION>
- ------------------------------------------------- ---------------- ----------------------------- ------------- -------------
                    Column A                         Column B               Column C               Column D      Column E   
- ------------------------------------------------- ---------------- ----------------------------- ------------- -------------
                                                    Balance at     Charged to                                   Balance at
                                                   beginning of     costs and      Charged to     Deductions      end of  
Description                                           period        expenses     other accounts      (1)          period  
- ------------------------------------------------- ---------------------------------------------- ------------- -------------
<S>                                                    <C>             <C>                  <C>       <C>           <C>
1995:
Valuation allowances - fixed maturity securities       $     -         10,153               -         10,153             -
Valuation  allowances  - mortgage  loans on real        
  estate                                                47,892          7,653               -          4,850        50,695
Valuation allowances - real estate                      27,330         (1,080)              -              -        26,250
Valuation allowances - other long-term                
  investments                                                -            457               -              -           457


1994:
Valuation allowances - fixed maturity securities         6,680         (6,680)              -              -             -
Valuation  allowances  - mortgage loans on real         
  estate                                                42,350         21,672               -         16,130        47,892
Valuation allowances - real estate                      31,357         (4,027)              -              -        27,330


1993:
Valuation allowances - fixed maturity securities         5,746            934               -              -         6,680
Valuation  allowances - mortgage loans on real        
  estate                                                31,872         28,241               -         17,763        42,350
Valuation allowances - real estate                      35,471         (4,114)              -              -        31,357
Valuation allowances - other long-term           
  investments                                              700           (700)              -              -             -

<FN>

(1)  Amounts represent direct write-downs charged against the valuation
     allowance.

</TABLE>


See accompanying independent auditors' report.


<PAGE>   48
PART C. OTHER INFORMATION

Item 24. FINANCIAL STATEMENTS AND EXHIBITS

   
         (a)Financial Statements:
            (1)Financial statements and schedule included                   PAGE
               in Prospectus
               (Part A):
               Condensed Financial Information                               16
                                                                             --
            (2)Financial statements and schedule included                    46
               in Part B:                                                    --
               Those financial statements required by Item 23 to
               be included in Part B have been incorporated by
               reference to the Prospectus (Part A).

         Nationwide Fidelity Advisor Variable Account:
               Independent Auditors' Report.                                 46
                                                                             --
               Statement of Assets, Liabilities and Contract
               Owners' Equity as of December 31, 1995.                       47
                                                                             --
               Statement of Operations and Changes in Contract
               Owners' Equity for the years ended December 31, 1995.         49
                                                                             --
               Notes to Financial Statements.                                50
                                                                             --
               Schedules of Changes in Unit Value.                           52
                                                                             --
         Nationwide Life Insurance Company:
               Independent Auditors' Report.                                 54
                                                                             --
               Consolidated Balance Sheets as of December                    55
               31, 1995 and 1994.                                            --

               Consolidated Statements of Income for the                     56
               years ended December 31, 1995, 1994 and                       --
               1993.

               Consolidated Statements of Shareholder's                      57
               Equity for the years ended December 31,                       --
               1995, 1994 and 1993.

               Consolidated Statements of Cash Flows for                     58
               the years ended December 31, 1995, 1994                       --
               and 1993.

               Notes to Consolidated Financial Statements.                   59
                                                                             --
               Schedule I - Summary of Investments - Other
               Than Investments in Related Parties.                          79
                                                                             --
               Schedule III - Supplementary Insurance Information.           79
                                                                             --
               Schedule IV - Reinsurance.                                    81
                                                                             --
               Schedule V - Valuation and Qualifying Accounts.               82
                                                                             --
    


                                    83 of 98
<PAGE>   49
Item 24. (b) Exhibits

                (1) Resolution of the Depositor's Board of Directors authorizing
                    the establishment of the Registrant - Filed previously with
                    the Registration Statement, (File No. 33-82190) on November
                    8, 1994 and hereby incorporated by reference.

                (2) Not Applicable

                (3) Underwriting or Distribution of contracts between the
                    Registrant and Principal Underwriter - Filed previously with
                    the Registration Statement, (File No. 33-82190) on November
                    8, 1994 and hereby incorporated by reference.

                (4) The form of the variable annuity contract Filed previously
                    with the Registration Statement (File No. 33-82190) on
                    November 8, 1994, and hereby incorporated by reference.

                (5) Variable Annuity Application - Filed previously with the
                    Registration Statement (File No. 33-82190) on November 8,
                    1994, and hereby incorporated by reference.

                (6) Articles of Incorporation of Depositor - Filed previously
                    with the Registration Statement, (File No. 33-82190) on
                    November 8, 1994 and hereby incorporated by reference.

                (7) Not Applicable

                (8) Not Applicable

                (9) Opinion of Counsel - Filed previously with the Registration
                    Statement, (File No. 33-82190) on November 8, 1994 and
                    hereby incorporated by reference.

                (10) Not Applicable

                (11) Not Applicable

                (12) Not Applicable

                (13) Performance Advertising Calculation Schedule - Filed
                     previously with the Registration Statement (File No.
                     33-82190) on November 8, 1994, and hereby incorporated by
                     reference.


                                    84 of 98
<PAGE>   50
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 Olives, NC  28365

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

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

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

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

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

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

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

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

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

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


                                    85 of 98
<PAGE>   51
               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
                  10835 Georgetown Street NE
                  Louisville, OH  44641

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

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

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

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

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

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

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

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


                                    86 of 98
<PAGE>   52
               NAME AND PRINCIPAL              POSITIONS AND OFFICES
                BUSINESS ADDRESS                  WITH DEPOSITOR

                  Matthew S. Easley               Vice President -
                  One Nationwide Plaza      Annuity and Pension Actuarial
                  Columbus, OH  43215

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

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

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

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

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


                                    87 of 98
<PAGE>   53
<TABLE>
<CAPTION>
                                                  NO. VOTING
                                                  SECURITIES
                                     STATE      (SEE ATTACHED
                                      OF        CHART) UNLESS
                COMPANY          ORGANIZATION     OTHERWISE         PRINCIPAL BUSINESS
                                                  INDICATED
<S>                              <C>           <C>              <C>
       Affiliate Agency of           Ohio                          Life Insurance Agency
       Ohio, Inc.

       Affiliate Agency, Inc.      Delaware                        Life Insurance Agency

       Allnations, Inc.              Ohio                          Promotes cooperative insurance
                                                                   corporations worldwide

       American Marine              Florida                        Underwriting Manager
       Underwriters, Inc.

       Auto Direkt Insurance        Germany                        Insurance Company
       Company

       The Beak and Wire             Ohio                          Radio Tower Joint Venture
       Corporation

       California Cash            California                       Investment Securities Agent
       Management Company

       Colonial County Mutual        Texas                         Insurance Company
       insurance Company

       Colonial Insurance         California                       Insurance Company
       Company of California

       Columbus Insurance           Germany                        Insurance Broker
       Brokerage and Service
       GMBH

       Companies Agency           California                       Insurance  Broker
       Insurance Services of
       California

       Companies Agency of          Alabama                        Insurance Broker
       Alabama, Inc.

       Companies Agency of           Idaho                         Insurance Broker
       Idaho, Inc.

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

       Companies Agency of         Kentucky                        Insurance Broker
       Kentucky, Inc.

       Companies Agency of       Massachusetts                     Insurance Broker
       Massachusetts, Inc.

       Companies Agency of New     New York                        Insurance Broker
       York, Inc.

       Companies Agency of       Pennsylvania                      Insurance Broker
       Pennsylvania, Inc.

       Companies Agency of          Arizona                        Insurance Broker
       Phoenix, Inc.

       Companies Agency of           Texas                         Insurance Broker
       Texas, Inc.

       Companies Agency, Inc.      Wisconsin                       Insurance Broker

       Companies Annuity Agency      Texas                         Insurance Broker
       of Texas, Inc.

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

       Employers Insurance of      Wisconsin                       Insurance Company
       Wausau A Mutual Company
</TABLE>


                                    88 of 98
<PAGE>   54
<TABLE>
<CAPTION>
                                                 NO. VOTING
                                                 SECURITIES
                                     STATE      (SEE ATTACHED
                                      OF        CHART) UNLESS
                COMPANY          ORGANIZATION     OTHERWISE       PRINCIPAL BUSINESS
                                                  INDICATED
<S>                              <C>             <C>            <C>                                                
    ** Employers Life Insurance    Wisconsin                      Life Insurance Company
       Company of Wausau

       F & B, Inc.                   Iowa                         Insurance Agency

       Farmland Mutual               Iowa                         Insurance Company
       Insurance Company

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

       Financial Horizons            Ohio                         Insurance Agency
       Distributors Agency of
       Ohio

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

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

    *  Financial Horizons        Massachusetts                    Investment Company
       Investment Trust

       Financial Horizons          Oklahoma                       Broker Dealer
       Securities Corporation

       Gates, McDonald & Company     Ohio                         Cost Control Business

       Gates, McDonald &            Nevada                        Self-Insurance Administration

       Company of Nevada                                          Claims Examinations and Data
                                                                  Processing Services

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

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

       InHealth Agency, Inc.         Ohio                         Insurance Agency

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

       Insurance                     Ohio                         Insurance Broker and Insurance
       Intermediaries, Inc.                                       Agency

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

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

       Leben Direkt Insurance       Germany                       Life Insurance Company
       Company

       Lone Star General             Texas                        Insurance Agency
       Agency, Inc.

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

    ** National Casualty Company   Michigan                       Insurance Company

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

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

       Nationwide Agribusiness       Iowa                         Insurance Company
       Insurance Company

       Nationwide Cash               Ohio                         Investment Securities Agent
       Management Company
</TABLE>


                                    89 of 98
<PAGE>   55

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

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

       Nationwide Corporation        Ohio                           Organized for the purpose of
                                                                    acquiring, holding,
                                                                    encumbering,
                                                                    transferring, or
                                                                    otherwise disposing
                                                                    of shares, bonds,
                                                                    and other evidences
                                                                    of indebtedness,
                                                                    securities, and
                                                                    contracts of other
                                                                    persons,
                                                                    associations,
                                                                    corporations,
                                                                    domestic or foreign
                                                                    and to form or
                                                                    acquire the control
                                                                    of other
                                                                    corporations
       Nationwide Development        Ohio                           Owns, leases and manages
       Company                                                      commercial real estate

       Nationwide Financial        Delaware                         Insurance Agency
       Institution Distributors
       Agency, Inc.

   
    ** Nationwide Advisory           Ohio                           Registered Broker-Dealer,
       Services, Inc.                                               Investment Manager and
    
                                                                    Administrator
       Nationwide General            Ohio                           Insurance Company
       Insurance Company

       Nationwide HMO, Inc.          Ohio                           Health Maintenance Organization

    *  Nationwide Indemnity          Ohio                           Reinsurance Company
       Company

       Nationwide Insurance          Ohio                           Membership Non-Profit
       Enterprise Foundation                                        Corporation

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

       Nationwide Investing        Michigan                         Investment Company
       Foundation

    *  Nationwide Investing      Massachusetts                      Investment Company
       Foundation II

       Nationwide Investment       Oklahoma                         Registered Broker-Dealer in
       Services Corporation                                         Deferred Compensation Market

       Nationwide Investors          Ohio                           Stock Transfer Agent
       Services, Inc.

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

    ** Nationwide Life               Ohio                           Life Insurance Company
       Insurance Company

       Nationwide Lloyds             Texas                          Texas Lloyds Company

       Nationwide Mutual Fire        Ohio                           Insurance Company
       Insurance Company

       Nationwide Mutual             Ohio                           Insurance Company
       Insurance Company

       Nationwide Property and       Ohio                           Insurance Company
       Casualty Insurance
       Company

    ** Nationwide Property           Ohio                           Owns, leases, manages and deals
       Management, Inc.                                             in Real Property
</TABLE>



                                    90 of 98
<PAGE>   56
<TABLE>
<CAPTION>
                                                 NO. VOTING
                                                 SECURITIES
                                     STATE      (SEE ATTACHED
                                      OF        CHART) UNLESS
                COMPANY          ORGANIZATION     OTHERWISE     PRINCIPAL BUSINESS
                                                  INDICATED
<S>                              <C>             <C>              <C>                                                
    *  Nationwide Separate       Massachusetts                     Investment Company
       Account Trust

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

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

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

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

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

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

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

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

       NEA Valuebuilder             Wyoming                        Life Insurance Agency
       Investor Services of
       Wyoming

       NEA Valuebuilder            Delaware                        Life Insurance Agency
       Investor Services, Inc.

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

       Neckura General              Germany                        Insurance Company
       Insurance Company

       Neckura Holding Company      Germany                        Administrative Service for
                                                                   Neckura Insurance Group

       Neckura Insurance Company    Germany                        Insurance Company

       Neckura Life Insurance       Germany                        Life Insurance Company
       Company

       NWE, Inc.                     Ohio                          Special Investments

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

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

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

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

       Public Employees Benefit     Alabama                        Markets and Administers
       Services Corporation of                                     Deferred Compensation Plans for
       Alabama                                                     Public Employees
</TABLE>


                                    91 of 98
<PAGE>   57
<TABLE>
<CAPTION>
                                                 NO. VOTING
                                                 SECURITIES
                                     STATE      (SEE ATTACHED
                                      OF        CHART) UNLESS
                COMPANY          ORGANIZATION     OTHERWISE     PRINCIPAL BUSINESS
                                                  INDICATED
<S>                              <C>            <C>               <C>                                                
       Public Employees Benefit    Arkansas                        Markets and Administers
       Services Corporation of                                     Deferred Compensation Plans for
       Arkansas                                                    Public Employees

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

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

       Scottsdale Indemnity          Ohio                          Insurance Company
       Company

       Scottsdale Insurance          Ohio                          Insurance Company
       Company

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

       Wausau Business             Illinois                        Insurance Company
       Insurance Company

       Wausau General Insurance    Illinois                        Insurance Company
       Company

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

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

    ** Wausau Preferred Health     Wisconsin                       Insurance and Reinsurance
       Insurance Company                                           Company

       Wausau Service              Wisconsin                       Holding Company
       Corporation

       Wausau Underwriters         Wisconsin                       Insurance Company
       Insurance Company

    ** West Coast Life            California                       Life Insurance Company
       Insurance Company
</TABLE>


                                    92 of 98
<PAGE>   58
<TABLE>
<CAPTION>
                                                    NO. VOTING
                                                    SECURITIES
                                     STATE     (SEE ATTACHED CHART)  
                                      OF         UNLESS OTHERWISE    
                COMPANY          ORGANIZATION        INDICATED       PRINCIPAL BUSINESS
<S>                              <C>           <C>                   <C>
    *  MFS Variable Account          Ohio      Nationwide Life       Issuer of Annuity
                                               Separate Account      Contracts
    *  NACo Variable Account         Ohio      Nationwide Life       Issuer of Annuity
                                               Separate Account      Contracts
    *  Nationwide DC Variable        Ohio      Nationwide Life       Issuer of Annuity
                                               Separate Account      Contracts
   
    *  Nationwide DCVA-II            Ohio      Nationwide Life       Issuer of Annuity
    
                                               Separate Account      Contracts
    *  Separate Account No. 1        Ohio      Nationwide Life       Issuer of Annuity
                                               Separate Account      Contracts
    *  Nationwide Multi-Flex         Ohio      Nationwide Life       Issuer of Annuity
       Variable Account                        Separate Account      Contracts
    *  Nationwide VA Separate        Ohio      Nationwide Life and   Issuer of Annuity
       Account-A                               Annuity Separate      Contracts
                                               Account
    *  Nationwide VA Separate        Ohio      Nationwide Life and   Issuer of Annuity
       Account-B                               Annuity Separate      Contracts
                                               Account
       Nationwide VA Separate        Ohio      Nationwide Life and   Issuer of Annuity
       Account-C                               Annuity Separate      Contracts
                                               Account
    *  Nationwide VA Separate        Ohio      Nationwide Life and   Issuer of Annuity
       Account-Q                               Annuity Separate      Contracts
                                               Account
    *  Nationwide Variable           Ohio      Nationwide Life       Issuer of Annuity
       Account                                 Separate Account      Contracts
    *  Nationwide Variable           Ohio      Nationwide Life       Issuer of Annuity
       Account-II                              Separate Account      Contracts
    *  Nationwide Variable           Ohio      Nationwide Life       Issuer of Annuity
       Account-3                               Separate Account      Contracts
    *  Nationwide Variable           Ohio      Nationwide Life       Issuer of Annuity
       Account-4                               Separate Account      Contracts
    *  Nationwide Variable           Ohio      Nationwide Life       Issuer of Annuity
       Account-5                               Separate Account      Contracts
    *  Nationwide Fidelity           Ohio      Nationwide Life       Issuer of Annuity
       Advisor Variable Account                Separate Account      Contracts
    *  Nationwide Variable           Ohio      Nationwide Life       Issuer of Annuity
       Account-6                               Separate Account      Contracts
    *  Nationwide Variable           Ohio      Nationwide Life       Issuer of Annuity
       Account-8                               Separate Account      Contracts
    *  Nationwide VL Separate        Ohio      Nationwide Life and   Issuer of Life
       Account-A                               Annuity Separate      Insurance Contracts
                                               Account
   
    *  Nationwide VL Separate        Ohio      Nationwide Life and   Issuer of Life
       Account - B                             Annuity Separate      Insurance Contracts
    
                                               Account
    *  Nationwide VLI Separate       Ohio      Nationwide Life       Issuer of Life
       Account                                 Separate Account      Insurance Contracts
    *  Nationwide VLI Separate       Ohio      Nationwide Life       Issuer of Life
       Account-2                               Separate Account      Insurance Contracts
    *  Nationwide VLI Separate       Ohio      Nationwide Life       Issuer of Life
       Account-3                               Separate Account      Insurance Contracts
</TABLE>


                                    93 of 98
<PAGE>   59

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











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










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

<PAGE>   60


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



                                                 
                                           
                                              
                                             
                                             
                                                                 
                                             
                                                                                                                                   






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


















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











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

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

                                                                                                          December 31, 1995
</TABLE>


<PAGE>   61
<TABLE>
<CAPTION>
                                              NATIONWIDE INSURANCE ENTERPRISE                                           (left side)
<S>                                       <C>                                            <C>
                                           _______________________________________
                                          |                                       |
                                          |          EMPLOYERS INSURANCE          |___________________________________________
                                          |              OF WAUSAU                |___________________________________________
                                          |           A MUTUAL COMPANY            |
                                          |_______________________________________|













                                                                                                        __________________________
                                                                                                       |
                                                                                           ____________|_________________
                                                                                          |   NATIONWIDE LIFE INSURANCE  |
                                                                                          |      COMPANY (NW LIFE)       |
                                                                                          |Common Stock: 3,814,779 Shares|
                                                                                          | -------------                |
                                                                                          |                              |
                                                                                          | NW Corp.-    Cost            |
                                                                                          | 100%         ----            |
                                                                                          |              $950,226,915    |
                                                                                          |______________________________|
                     _________________________________________________________________________________| 
        ____________|_____________               ___________|_______________       |        ______________________________       
       |        NATIONWIDE        |             |     NATIONAL CASUALTY     |      |       |      NATIONWIDE LIFE AND     |
       | FINANCIAL SERVICES, INC. |             |       COMPANY (NC)        |      |       |   ANNUITY INSURANCE COMPANY  |
       |     (NW FIN. SERV.)      |             | Common Stock: 100 Shares  |      |       |                              |
 ______|Common Stock: 7,676 Shares|             | -------------             |      |       | Common Stock: 66,000 Shares  |
 | ____|-------------             |             |                           |      |_______| -------------                |
 | |   |               Cost       |             |               Cost        |      |       | NW Life-       Cost          |
 | |   |               ----       |             |               ----        |      |       | 100%           ----          |
 | |   | NW Life-100% $5,996,261  |             | NW Life-100%  $66,132,811 |      |       |               $58,070,003    |
 | |   |__________________________|             |___________________________|      |       |______________________________|
 | |    __________________________               ___________|_______________       |        ________________________________ 
 | |   |         NATIONWIDE       |             |                           |      |       |        WEST COAST LIFE         |   
 | |   |  INVESTOR SERVICES, INC. |             |                           |      |       |       INSURANCE COMPANY        |
 | |   |  Common Stock: 5 Shares  |             |   NCC OF AMERICA, INC.    |      |       | Common Stock:  1,000,000 Shares|
 | |___|  -------------           |             |         (INACTIVE)        |      |_______| -------------                  |
 | |   |  NW Fin. Serv.-100%      |             |                           |      |       |                                |
 | |   |                  Cost    |             |          NC-100%          |      |       |                     Cost       |
 | |   |                  ----    |             |                           |      |       |                     ----       |
 | |   |                  $5,000  |             |                           |      |       | NW Life-100%    $133,809,265   |
 | |   |__________________________|             |___________________________|      |       |________________________________|
 | |    __________________________               ______________________________    |        ____________________________  
 | |   |        NATIONWIDE        |            | EMPLOYERS LIFE INSURANCE CO. |    |       |   NATIONWIDE PROPERTY     | 
 | |   |        INVESTING         |            |     OF WAUSAU (ELIOW)        |    |       |    MANAGEMENT, INC.       | 
 | |   |        FOUNDATION        |            |                              |    |       | Common Stock: 59 Shares   | 
 | |___|                          |      ______| Common Stock: 250,000 Shares |____|_______| ------------              | 
 |  ___|                          |      |     | -------------  Cost          |    |       |                 Cost      | 
 | |   |                          |      |     |                ----          |    |       |                 ----      |
 | |   |                          |      |     | NW Life-100%   $155,000,000  |    |       |  NW Life-100%  $1,907,896 |
 | |   |   COMMON LAW TRUST       |      |     |______________________________|    |       |__________________________ |
 | |   |__________________________|      |                                         |                  |               
 | |                                     |       _____________________________     |        __________|_______________ 
 | |    __________________________       |      |       WAUSAU PREFERRED      |    |       |   MRM INVESTMENTS, INC.   |
 | |   |        NATIONWIDE        |      |      |     HEALTH INSURANCE CO.    |    |       |                           |
 | |   |        INVESTING         |      |      |                             |    |       | Common Stock: 1 Share     |
 | |___|        FOUNDATION II     |      |______| Common Stock: 200 Shares    |    |       | ------------              |
 |  ___|                          |      |      | -------------               |    |       |                           |
 | |   |                          |      |      |                  Cost       |    |       |                 Cost      |
 | |   |                          |      |      |                  ----       |    |       |  Nat. Prop.     ----      |
 | |   |    COMMON LAW TRUST      |      |      |  ELIOW -- 100%  $57,413,193 |    |       |  Mgmt.-100%    $550,000   |
 | |   |__________________________|      |      |_____________________________|    |       |___________________________|
 | |                                     |                                         |                                  
 | |                                     |       _____________________________     |       ___________________________ 
 | |    __________________________       |      |    KEY HEALTH PLAN, INC.    |    |      |          NWE, INC.        |
 | |   |       NATIONWIDE         |      |      |                             |    |      |                           |
 | |   |    SEPARATE ACCOUNT      |      |______| Common Stock:  1,000 Shares |    |______| Common Stock: 100 Shares  |
 | |   |          TRUST           |             | -------------               |           | ------------              |
 | |___|                          |             |                  Cost       |           |                 Cost      | 
 |  ___|                          |             |                  ----       |           |                 ----      | 
 | |   |    COMMON LAW TRUST      |             | ELIOW-80%        $2,700,000 |           |  NW Life-100% $35,971,375 | 
 | |   |                          |             |_____________________________|           |___________________________| 
 | |   |__________________________|                                                                                     
 | |                                                                                      
 | |    __________________________                                                                
 | |   |    FINANCIAL HORIZONS    |                                           
 | |   |    INVESTMENT TRUST      |    
 | |___|                          |    
 |_____|                          |    
       |    COMMON LAW TRUST      |    
       |__________________________|    
</TABLE>                                                                       
                                                 
<PAGE>   62

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

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












| |                                                                                             | |                                
| |     ___________________________                                                             | |    ___________________________ 
| |    |         PEBSCO OF         |                                                            | |   |                           |
| |    |         MONTANA           |                                                            | |___|     FINANCIAL HORIZONS    |
| |____| Common Stock: 500 Shares  |                                                            |  ___|    DISTRIBUTORS AGENCY    |
| |    | -------------             |                                                            | |   |     OF OKLAHOMA, INC.     |
| |    |                  Cost     |                                                            | |   |___________________________|
| |    |                  ----     |                                                            | |                              
| |    | PEBSCO-100%      $500     |                                                            | |                           
| |    |___________________________|                                                            | |                           
| |                                                                                             | |                                
| |     ___________________________                                                             | |                                
| |    |         PEBSCO OF         |                                                            | |    ___________________________ 
| |    |         NEW MEXICO        |                                                            | |   |                           |
| |    |                           |                                                            | |___|    FINANCIAL HORIZONS     |
| |____|Common Stock: 1,000 Shares |                                                            |  ___|    DISTRIBUTORS AGENCY    |
| |    |-------------              |                                                            | |   |       OF TEXAS, INC.      |
| |    |                   Cost    |                                                            | |   |___________________________|
| |    |                   -----   |                                                            | |                                
| |    | PEBSCO-100%      $1,000   |                                                            | |                                
| |    |___________________________|                                                            | |    ___________________________ 
| |                                                                                             | |   |                           |
| |     ___________________________                                                             | |___|         AFFILIATE         |
| |____|                           |                                                            |_____|         AGENCY OF         |
|______|         PEBSCO OF         |                                                                  |         OHIO, INC.        |
       |        TEXAS, INC.        |                                                                  |                           |
       |___________________________|                                                                  |___________________________|
                                                                                                                                   
                                                                                                                                   
</TABLE>
                                                    
<PAGE>   63
<TABLE>
<CAPTION>
                                              NATIONWIDE INSURANCE ENTERPRISE                                           (right side)
<S>                     <C>                             <C>                                      
                       _______________________________________
                      |                                       |
______________________|          NATIONWIDE MUTUAL            |
______________________|        FIRE INSURANCE COMPANY         |
                      |               (FIRE)                  |
                      |_______________________________________|
________________________________________|                                                  










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









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




</TABLE>

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

December 31, 1995
                                    Page 2
<PAGE>   64
Item 27. NUMBER OF CONTRACT OWNERS

         The number of Contract Owners for Qualified and Non-Qualified Contracts
         as of February 22, 1996 was 1,584 and 1,169, respectively.

Item 28. INDEMNIFICATION

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

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

Item 29. PRINCIPAL UNDERWRITER

         (a)  The principal underwriter is Fidelity Investments Institutional
              Services Company, Inc. which does not act as principal
              underwriter, depositor, sponsor, or investment adviser to any
              other investment company.

         (b)
<TABLE>
<CAPTION>
         NAME AND PRINCIPAL
          BUSINESS ADDRESS                  POSITIONS AND OFFICES WITH
          UNDERWRITER
<S>                                         <C>
         William F. Devin                   Director
         Edward C. Johnson 3d               Director
         Richard G. Malconian               President
         Charles Delle Donne                Senior Vice President and Regional Manager
         David Liebrock                     Senior Vice President and Regional Manager
         Nishan Vartabedian                 Senior Vice President and Regional Manager
         James M. McKinney                  Senior Vice President
         Lorrayne Chu                       Senior Vice President
         Thomas T. Bieniek                  Senior Vice President
         Marie Harrigan                     Senior Vice President
         Brian A. Clancey                   Senior Vice President
         William Adair                      Senior Vice President, Broker/Dealer
         Gregory Brakovich                  Senior Vice President, Broker/Dealer
         Virginia M. Meany                  Senior Vice President, Client Services
         Robert MacDonald                   Senior Vice President, Insurance Market
         Reed Tupper                        Senior Vice President, Insurance Market
         Arthur S. Loring                   Senior Vice President, Clerk and General Counsel
         Susan Pfau                         Vice President, Finance
         Joseph Collins                     Vice President, Human Resources
</TABLE>


                                    96 of 98
<PAGE>   65
         Robert Sauvageau                   Vice President, Systems
         Michael P. Castellano              Financial Operations Officer
         Lois Towers                        Compliance Officer
         Steven Jonas                       Treasurer
         John D. Crumrine                   Assistant Treasurer
         David C. Weinstein                 Assistant Clerk

         (c)  Not applicable.

         The address for each person named in Item 29 is 82 Devonshire Street,
         Boston, Massachusetts 02109.

Item 30. LOCATION OF ACCOUNTS AND RECORDS

         Robert O. Cline
         Nationwide Life Insurance Company
         One Nationwide Plaza
         Columbus, OH  43216

Item 31. MANAGEMENT SERVICES

         Not Applicable

Item 32. UNDERTAKINGS

         The Registrant hereby undertakes to:

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

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

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

   
         The Registrant hereby represents that the aggregate fees and charges
         associated with the contracts described in this registration statement
         are reasonable in relation to the services rendered, the expenses
         expected to be incurred and risks assumed by the Company.
    

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


                                    97 of 98
<PAGE>   66
   
                                   SIGNATURES

   As required by the Securities Act of 1933, and the Investment Company Act of
1940, the Registrant, NATIONWIDE FIDELITY ADVISOR VARIABLE ACCOUNT, certifies
that it meets the requirements of Securities Act Rule 485(b), for effectiveness
of this Post-Effective Amendment and has caused this Post-Effective Amendment to
be signed on its behalf in the City of Columbus, and State of Ohio, on this 17th
day of January, 1997.
    

                                       NATIONWIDE FIDELITY ADVISOR VARIABLE
                                                     ACCOUNT
                                    -------------------------------------------
                                                  (Registrant)

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


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

   
As required by the Securities Act of 1933, this Registration Statement has been
signed by the following persons in the capacities indicated on the 17th day of
January, 1997.
    

         SIGNATURE                      TITLE

LEWIS J. ALPHIN                       Director
- -----------------------------
Lewis J. Alphin

KEITH W. ECKEL                        Director
- -----------------------------
Keith W. Eckel

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

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

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

JOSEPH J. GASPER                 President/Chief Operating Officer and Director
- -----------------------------      
Joseph J. Gasper

HENRY S. HOLLOWAY                      Chairman of the Board and Director
- -----------------------------
Henry S. Holloway
                                
D. RICHARD MCFERSON                    Chairman and Chief Executive Officer--
- -----------------------------       Nationwide Insurance Enterprise and Director
D. Richard McFerson

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

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

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

JAMES F. PATTERSON                    Director          By/s/JOSEPH P. RATH
- -----------------------------                       ----------------------------
James F. Patterson                                         Joseph P. Rath

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

ROBERT L. STEWART                     Director
- -----------------------------
Robert L. Stewart
                                      Director
NANCY C. THOMAS
- -----------------------------
Nancy C. Thomas

HAROLD W. WEIHL                       Director
- -----------------------------
Harold W. Weihl


                                    98 of 98
<PAGE>   67
                              POWER OF ATTORNEY


        KNOW ALL MEN BY THESE PRESENTS, that each of the undersigned as
directors and/or officers of NATIONWIDE LIFE INSURANCE COMPANY, an Ohio
corporation, which has filed or will file with the Securities and Exchange
Commission under the provisions of the Securities Act of 1993, as amended,
various Registration Statements and amendments thereto for the registration
under said Act of Individual Deferred Variable Annuity Contracts in connection
with the MFS Variable Account, Nationwide Variable Account, Nationwide Variable
Account-II, Nationwide Variable Account-3, Nationwide Variable Account-4, 
Nationwide Variable Account-5, Nationwide Variable Account-6, Nationwide 
Fidelity Advisor Variable Account, Nationwide Multi-Flex Variable Account and 
Nationwide Variable Account-8; and the registration of fixed interest rate
options subject to a market value adjustment offered under some or all of the
aforementioned individual Variable Annuity Contracts in connection with the
Nationwide Multiple Maturity Separate Account, and the registration of Group
Flexible fund Retirement Contracts in connection with the Nationwide DC
Variable Account, Nationwide DCVA III, and the NACo Variable Account; and the
registration of Group Common Stock Variable Annuity Contracts in connection
with Separate Account No. 1; and the registration of variable life insurance
policies in connection with the Nationwide VLI Separate Account, Nationwide 
VLI Separate Account-2, Nationwide VLI Separate Account-3 of Nationwide Life
Insurance Company, hereby constitutes and appoints D. Richard McFerson, Joseph
J. Gasper, Gordon E. McCutchan, W. Sidney Druen, and Joseph P. Rath, and each
of them with power to act without the others, his/her attorney, with full power
of substitution and resubstitution, for and in his/her name, place and stead,
in any and all capacities, to approve, and sign such Registration Statements
and any and all amendments thereto, with power to affix the corporate seal of
said corporation thereto and to attest said seal and to file the same, with all
exhibits thereto and other documents in connection therewith, with the
Securities and Exchange Commission, hereby granting unto said attorneys, and
each of them, full power and authority to do and perform all and every act and
thing requisite to all intents and purposes as he/she might or could do in
person, hereby ratifying and confirming that which said attorneys, or any of
them, may lawfully do or cause to be done by virtue hereof.  This instrument
may be executed in one or more counterparts.

        IN WITNESS WHEREOF, the undersigned have herewith set their names and
seals as of this 4th day of April, 1996.

/s/ Lewis J. Alphin                    /s/ David O. Miller                  
- -------------------------------------  -------------------------------------
Lewis J. Alphin, Director              David O. Miller, Director            
                                                                            
/s/ Keith W. Eckel                     /s/ C. Ray Noecker                   
- -------------------------------------  -------------------------------------
Keith W. Eckel, Director               C. Ray Noecker, Director             
                                                                            
/s/ Willard P. Engel                   /s/ Robert A. Oakley                 
- -------------------------------------  -------------------------------------
Willard P. Engel, Director             Robert A. Oakley, Executive Vice     
                                       President and Chief Financial Officer
/s/ Fred C. Finney                                                          
- -------------------------------------  /s/ James F. Patterson                
Fred C. Finney, Director               -------------------------------------
                                       James F. Patterson, Director          
/s/ Charles L. Fuellgraf                                                    
- -------------------------------------  /s/ Arden L. Shisler                 
Charles L. Fuellgraf, Director         -------------------------------------
                                       Arden L. Shisler, Director           
/s/ Joseph J. Gasper                                                        
- -------------------------------------  /s/ Robert L. Stewart                
Joseph J. Gasper, President and Chief  -------------------------------------
Operating Officer and Director         Robert L. Stewart, Director          
                                                                            
/s/ Henry S. Holloway                  /s/ Nancy C. Thomas                 
- -------------------------------------  -------------------------------------
Henry S. Holloway, Chairman of the     Nancy C. Thomas, Director            
Board, Director                                                             
                                       /s/ Harold W. Weihl                  
/s/ D. Richard McFerson                -------------------------------------
- -------------------------------------  Harold W. Weihl, Director            
D. Richard McFerson, Chairman and
Chief Executive Officer-Nationwide
Insurance Enterprise and Director




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