NATIONWIDE VARIABLE ACCOUNT 6
485BPOS, 1998-08-13
Previous: ATEL CASH DISTRIBUTION FUND VI LP, 10-Q, 1998-08-13
Next: FEATHERLITE INC, 10-Q, 1998-08-13



<PAGE>   1
              As filed with the Securities and Exchange Commission.
                                                   '33 Act File No. 333-21909

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

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549

                                    FORM N-4

                   REGISTRATION STATEMENT UNDER THE SECURITIES
                                   ACT OF 1933

   
                       POST-EFFECTIVE AMENDMENT NO. 2 [X]
    

                                       and

                        REGISTRATION STATEMENT UNDER THE
                         INVESTMENT COMPANY ACT OF 1940

                          NATIONWIDE VARIABLE ACCOUNT-6
                           (Exact Name of Registrant)

                        NATIONWIDE LIFE INSURANCE COMPANY
                               (Name of Depositor)

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

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

     DENNIS W. CLICK, SECRETARY, ONE NATIONWIDE PLAZA, COLUMBUS, OHIO 43215
                     (Name and Address of Agent for Service)

This Post-Effective Amendment amends the Registration Statement in respect of
the Prospectus, 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 August 17, 1998 pursuant to paragraph (b) of Rule 485
    

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

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

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

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


                                    1 of 103
<PAGE>   2



                          NATIONWIDE VARIABLE ACCOUNT-6
                     REFERENCE TO ITEMS REQUIRED BY FORM N-4

<TABLE>
<CAPTION>
N-4 ITEM                                                                                                    PAGE
<S>        <C>                                                                                               <C>
Part A     INFORMATION REQUIRED IN A PROSPECTUS
     Item  1.     Cover page..................................................................................5
     Item  2.     Definitions.................................................................................6
     Item  3.     Synopsis or Highlights.....................................................................14
     Item  4.     Condensed Financial Information............................................................15
     Item  5.     General Description of Registrant, Depositor, and Portfolio Companies......................16
     Item  6.     Deductions and Expenses....................................................................19
     Item  7.     General Description of Variable Annuity Contracts..........................................21
     Item  8.     Annuity Period.............................................................................28
     Item  9.     Death Benefit..............................................................................31
     Item 10.     Purchases and Contract Value...............................................................21
     Item 11.     Redemption.................................................................................24
     Item 12.     Taxes......................................................................................34
     Item 13.     Legal Proceedings..........................................................................42
     Item 14.     Table of Contents of the Statement of Additional Information...............................42

Part B     INFORMATION REQUIRED IN A STATEMENT OF ADDITIONAL INFORMATION
     Item 15.     Cover Page.................................................................................44
     Item 16.     Table of Contents..........................................................................44
     Item 17.     General Information and History............................................................44
     Item 18.     Services...................................................................................44
     Item 19.     Purchase of Securities Being Offered.......................................................44
     Item 20.     Underwriters...............................................................................45
     Item 21.     Calculation of Yield Quotations of Money Market Sub-Accounts...............................45
     Item 22.     Annuity Payments...........................................................................46
     Item 23.     Financial Statements ......................................................................47

Part C     OTHER INFORMATION
     Item 24.     Financial Statements and Exhibits..........................................................80
     Item 25.     Directors and Officers of the Depositor....................................................82
     Item 26.     Persons Controlled by or Under Common Control with the Depositor or Registrant.............84
     Item 27.     Number of Contract Owners..................................................................94
     Item 28.     Indemnification............................................................................94
     Item 29.     Principal Underwriter......................................................................94
     Item 30.     Location of Accounts and Records...........................................................96
     Item 31.     Management Services........................................................................96
     Item 32.     Undertakings...............................................................................96
</TABLE>


                                    2 of 103
<PAGE>   3
   
                       SUPPLEMENT DATED AUGUST 17, 1998 TO
                        PROSPECTUS DATED MAY 1, 1998 FOR

                       DEFERRED VARIABLE ANNUITY CONTRACTS

                                    ISSUED BY

                        NATIONWIDE LIFE INSURANCE COMPANY

                                   THROUGH ITS

                          NATIONWIDE VARIABLE ACCOUNT-6

THIS SUPPLEMENT UPDATES CERTAIN INFORMATION CONTAINED IN YOUR PROSPECTUS. PLEASE
READ IT AND KEEP IT WITH YOUR PROSPECTUS FOR FUTURE REFERENCE.


1.   THE UNDERLYING MUTUAL FUND OPTIONS ON PAGE OF 1 OF THE PROSPECTUS ARE
     HEREBY AMENDED TO INCLUDE THE FOLLOWING UNDERLYING MUTUAL FUND:

                            EVERGREEN VARIABLE TRUST
                     Evergreen VA International Growth Fund


2.   THE EXPENSE TABLE LOCATED AT PAGE 8 OF THE PROSPECTUS IS HEREBY AMENDED TO
     INCLUDE THE FOLLOWING INFORMATION:

                     UNDERLYING MUTUAL FUND ANNUAL EXPENSES
             (as a percentage of Underlying Mutual Fund average net
                      assets, after expense reimbursement)

<TABLE>
<CAPTION>
                                                 Management          Other       Total Mutual
                                                    Fees           Expenses     Fund Expenses
                                                    ----           --------     -------------
<S>                                                   <C>             <C>            <C>  
Evergreen Variable Trust - Evergreen VA               0.70%           0.30%          1.00%
International Growth Fund(2)
</TABLE>

(2)  This Underlying Mutual Fund has no expense history and therefore expenses
have been estimated for the current fiscal year.


3.   THE "EXAMPLE" LOCATED AT PAGE 9 OF THE PROSPECTUS IS HEREBY AMENDED TO
     INCLUDE THE FOLLOWING INFORMATION:

                                     EXAMPLE
The following chart depicts the dollar amount of expenses that would be incurred
under this Contract assuming a $1000 investment and 5% annual return. These
dollar figures are illustrative only and should not be considered a
representation of past or future expenses. Actual expenses may be greater or
lesser than those shown below.


<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------
                            If you surrender your       If you do not surrender your       If you annuitize your
                          Contract at the end of the     Contract at the end of the     Contract at the end of the
                            applicable time period         applicable time period         applicable time period
- ---------------------------------------------------------------------------------------------------------------------
                          1 Yr  3 Yrs   5 Yrs  10 Yrs   1 Yr   3 Yrs    5 Yrs  10 Yrs   1 Yr   3 Yrs  5 Yrs   10 Yrs
- ---------------------------------------------------------------------------------------------------------------------
<S>                        <C>   <C>     <C>     <C>     <C>     <C>     <C>     <C>    <C>     <C>    <C>      <C>
Evergreen Variable         79    122     168     282     25      77      132     282      *     77     132      282
Trust - Evergreen VA
International Growth
Fund
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>
    

                                    3 of 103
<PAGE>   4

   
4.   "CONDENSED FINANCIAL INFORMATION" LOCATED AT PAGE 11 OF THE PROSPECTUS IS
     HEREBY AMENDED TO INCLUDE THE FOLLOWING INFORMATION AFTER THE TABLES:

The Evergreen Variable Trust - Evergreen VA International Growth Fund was added
to the Variable Account on August 17, 1998. Consequently, no Condensed Financial
Information is available.

5.   "UNDERLYING MUTUAL FUND OPTIONS" LOCATED AT PAGES 12 THROUGH 14 OF THE
     PROSPECTUS IS HEREBY AMENDED TO INCLUDE THE FOLLOWING INVESTMENT OBJECTIVE
     INFORMATION:

EVERGREEN VARIABLE TRUST
The Evergreen Variable Trust (the "Trust") is an open-end management investment
company commonly referred to as a Mutual Fund. The Trust is designed to provide
investors with a selection of investment alternatives which seek to provide
capital growth, income and diversification through its eight investment series
(the "Funds"). Shares of the Funds are sold to separate accounts funding
variable annuity contracts and variable life insurance policies issued by life
insurance companies. The investment adviser to the Evergreen VA Fund, Evergreen
VA Foundation Fund, Evergreen VA Growth and Income Fund, Evergreen VA Global
Leaders Fund, and Evergreen VA Small Cap Equity Income Fund is Evergreen Asset
Management Corp., a wholly-owned subsidiary of First Union National Bank of
North Carolina ("FUNB"), which in turn is a subsidiary of First Union
Corporation. The Capital Management Group of FUNB serves as investment adviser
to Evergreen VA Aggressive Growth Fund. The investment adviser to the Evergreen
VA Strategic Income Fund and the Evergreen VA International Growth Fund is
Keystone Investment Management Company, a wholly-owned subsidiary of FUNB.

       -EVERGREEN VA INTERNATIONAL GROWTH FUND

       Investment Objective: Seeks long-term growth of capital, with modest
       income as a secondary objective. The Fund invests primarily in equity
       securities issued by well-established, quality companies located in
       countries with developed markets. The Fund may invest a portion of its
       assets in equity securities of companies located in certain emerging
       markets countries and the formerly communist countries of eastern Europe.
    

                                    4 of 103

<PAGE>   5





                                   HOME OFFICE
                                 P.O. BOX 182008
           COLUMBUS, OHIO , 43216, 1-800-240-5054, TDD 1-800-238-3035
                       DEFERRED VARIABLE ANNUITY CONTRACTS
                   ISSUED BY NATIONWIDE LIFE INSURANCE COMPANY
                    THROUGH ITS NATIONWIDE VARIABLE ACCOUNT-6

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

Purchase Payments are allocated to the Nationwide Variable Account-6 ("Variable
Account"), a separate account of Nationwide Life Insurance Company (the
"Company"). The Underlying Mutual Funds are available as investment options in
variable life insurance policies or variable annuity contracts issued by life
insurance companies, or in some cases, through participation in certain
qualified pension or retirement plans. The Underlying Mutual Funds may be sold
directly to purchase shares at Net Asset Value in one or more of the following
Underlying Mutual Fund options:

                            EVERGREEN VARIABLE TRUST
Evergreen VA Aggressive Growth Fund            Evergreen VA Foundation Fund
         Evergreen VA Fund                   Evergreen VA Global Leaders Fund
                       Evergreen VA Growth and Income Fund
                    Evergreen VA Small Cap Equity Income Fund
                       Evergreen VA Strategic Income Fund

                        NATIONWIDE SEPARATE ACCOUNT TRUST
                                Money Market Fund

This prospectus provides you with the basic information you should know about
the Contracts issued by the Variable Account before investing. You should read
it and keep it for future reference. A Statement of Additional Information dated
May 1, 1998, containing further information about the Contracts and the Variable
Account has been filed with the Securities and Exchange Commission ("SEC"). You
can obtain a copy without charge from the Company by calling 1-800-240-5054, TDD
1-800-238-3035, or by writing P.O. Box 182008, Columbus, Ohio 43216.

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

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

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

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

THE STATEMENT OF ADDITIONAL INFORMATION, DATED MAY 1, 1998, IS INCORPORATED
HEREIN BY REFERENCE. THE TABLE OF CONTENTS FOR THE STATEMENT OF ADDITIONAL
INFORMATION APPEARS ON PAGE 38 OF THE PROSPECTUS.

                   THE DATE OF THIS PROSPECTUS IS MAY 1, 1998.

                                       1
                                    5 of 103
<PAGE>   6




                            GLOSSARY OF SPECIAL TERMS

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

ANNIVERSARY VALUE - The Contract Value on a Contract Anniversary.

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

ANNUITIZATION- The period during which annuity payments are received.

ANNUITIZATION DATE- The date the annuity payments commence.

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

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

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

BENEFICIARY- The person designated to receive certain benefits under the
Contract when the Annuitant dies prior to the Annuitization Date. The
Beneficiary can be changed by the Contract Owner as set forth in the Contract.

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

COMPANY- Nationwide Life Insurance Company.

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

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

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

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

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

CONTRACT OWNER- The person who possesses all rights under the Contract,
including the right to designate and change any designations of the Contract
Owner, Contingent Owner, Annuitant, Contingent Annuitant, Beneficiary,
Contingent Beneficiary, Annuity Payment Option, and the Annuity Commencement
Date. The Contract Owner is the person named as Owner on 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 which is payable upon the death of the Annuitant or
the Contingent Annuitant, if applicable. This benefit does not apply upon the
death of the Contract Owner when the Contract Owner and Annuitant are not the
same person. If the Annuitant dies after the Annuitization Date, any benefit
that may be payable will be as specified in the Annuity Payment Option elected.

                                       2

                                    6 of 103

<PAGE>   7

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

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

FIXED ACCOUNT- An investment option which is funded by the General Account of
the Company.

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

GENERAL ACCOUNT- All assets of the Company other than those of the Variable
Account or in other separate accounts that have been or may be established by
the Company.

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

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

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

INTEREST RATE GUARANTEE PERIOD- The interval of time during which an interest
rate credited to the Fixed Account 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.

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

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

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

PLAN PARTICIPANT- The person for whom contributions are being made to a
Qualified Contract or a Tax Sheltered Annuity either through employer
contributions and/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 issued to fund a Qualified Plan.

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

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

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

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

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

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

                                       3

                                    7 of 103

<PAGE>   8


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

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

VARIABLE ACCOUNT- Nationwide Variable Account-6, 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 PAYMENT ANNUITY- An annuity providing for payments which are not
predetermined or guaranteed as to dollar amount and which vary in amount with
the investment experience of the Variable Account.



                                       4

                                    8 of 103

<PAGE>   9




                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                         PAGE

<S>                                                                                                     <C>
GLOSSARY OF SPECIAL TERMS................................................................................2
SUMMARY OF CONTRACT EXPENSES.............................................................................7
UNDERLYING MUTUAL FUND ANNUAL EXPENSES...................................................................8
EXAMPLE  9
SYNOPSIS 10
CONDENSED FINANCIAL INFORMATION.........................................................................11
NATIONWIDE LIFE INSURANCE COMPANY.......................................................................12
NATIONWIDE ADVISORY SERVICES, INC.......................................................................12
THE VARIABLE ACCOUNT....................................................................................12
         Underlying Mutual Fund Options.................................................................12
            Evergreen Variable Trust....................................................................13
            Nationwide Separate Account Trust...........................................................14
         Voting Rights..................................................................................14
         Substitution of Securities.....................................................................14
VARIABLE ACCOUNT CHARGES AND OTHER DEDUCTIONS...........................................................15
         Expenses of the Variable Account...............................................................15
         Mortality Risk Charge..........................................................................15
         Expense Risk Charge............................................................................15
         Administration Charge..........................................................................15
         Contingent Deferred Sales Charge ("CDSC")......................................................15
         Waiver of the CDSC.............................................................................16
         Premium Taxes..................................................................................17
OPERATION OF THE CONTRACT...............................................................................17
         Investments of the Variable Account............................................................17
         Allocation of Purchase Payments and Contract Value.............................................17
         Value of an Accumulation Unit..................................................................17
         Net Investment Factor..........................................................................18
         Determining the Contract Value.................................................................18
         Right to Revoke................................................................................18
         Transfers......................................................................................18
         Contract Ownership.............................................................................19
         Joint Ownership................................................................................20
         Contingent Ownership...........................................................................20
         Beneficiary....................................................................................20
         Surrender (Redemption).........................................................................20
         Surrenders Under a Qualified Contract or Tax-Sheltered Annuity Contract .......................21
         Loan Privilege.................................................................................22
         Assignment.....................................................................................23
CONTRACT OWNER SERVICES.................................................................................23
         Asset Rebalancing..............................................................................23
         Dollar Cost Averaging..........................................................................23
         Systematic Withdrawals.........................................................................23
ANNUITY PAYMENT PERIOD, DEATH BENEFIT, AND OTHER DISTRIBUTIONS..........................................24
         Annuity Commencement Date......................................................................24
         Annuitization..................................................................................24
         Fixed Payment Annuity - First and Subsequent Payments..........................................25
         Variable Payment Annuity - First and Subsequent Payments.......................................25
         Variable Payment Annuity - Assumed Investment Rate.............................................25
         Variable Payment Annuity - Value of an Annuity Unit............................................25
         Variable Payment Annuity - Exchanges Among Underlying Mutual Fund Options......................25
         Frequency and Amount of Annuity Payments.......................................................25
         Annuity Payment Options........................................................................25
</TABLE>

                                       5

                                    9 of 103

<PAGE>   10

<TABLE>
<S>                                                                                                    <C>
         Death of Contract Owner -Non-Qualified Contracts...............................................26
         Death of Annuitant - Non-Qualified Contracts...................................................26
         Death of Contract Owner/Annuitant..............................................................26
         Death Benefit Payment..........................................................................27
         Required Distributions for Non-Qualified Contracts.............................................27
         Required Distributions for Qualified Plans or Tax Sheltered Annuities..........................28
         Required Distributions for IRAs or SEP IRAs....................................................28
         Required Distributions for Roth IRAs...........................................................29
FEDERAL TAX CONSIDERATIONS..............................................................................30
         Federal Income Taxes...........................................................................30
         Puerto Rico....................................................................................31
         Non-Qualified Contracts-Natural Persons as Contract Owners.....................................31
         Non-Qualified Contracts-Non-Natural Persons as Contract Owners.................................32
         Qualified Plans, IRAs, SEP IRAs and Tax Sheltered Annuities....................................32
         Roth IRAs......................................................................................33
         Withholding....................................................................................33
         Non-Resident Aliens............................................................................33
         Federal Estate, Gift, and Generation Skipping Transfer Taxes...................................34
         Charge for Tax.................................................................................34
         Diversification................................................................................34
         Tax Changes....................................................................................35
GENERAL INFORMATION.....................................................................................35
         Contract Owner Inquiries.......................................................................35
         Statements and Reports.........................................................................35
         Advertising....................................................................................35
YEAR 2000 COMPLIANCE ISSUES.............................................................................37
LEGAL PROCEEDINGS.......................................................................................38
TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION................................................38
APPENDIX................................................................................................39
</TABLE>



                                       6

                                   10 of 103
<PAGE>   11



                          SUMMARY OF CONTRACT EXPENSES

CONTRACT OWNER TRANSACTION EXPENSES

     Maximum Contingent Deferred Sales Charge ("CDSC")(1)............      6   %

- --------------------------------------------------------------------------------
                             RANGE OF CDSC OVER TIME

     Number of Completed Years from                              CDSC
        Date of Purchase Payment                              Percentage
                   0                                              6%
                   1                                              6%
                   2                                              5%
                   3                                              5%
                   4                                              4%
                   5                                              3%
                   6                                              2%
                   7                                              0%
- --------------------------------------------------------------------------------

VARIABLE ACCOUNT ANNUAL EXPENSES
       Mortality and Expense Risk Charges.............................. 1.25   %
       Administration Charge........................................... 0.15   %
            Total Variable Account Annual Expenses..................... 1.40   %

(1)  The Contingent Deferred Sales Charge, ("CDSC") is applied against
     surrenders of Purchase Payments. However, each Contract Year, the Contract
     Owner may withdraw without a CDSC, the greater of:

           (a)  an amount equal to 10% of the total sum of all Purchase Payments
                made to the Contract; or

           (b)  any amount withdrawn in order for this Contract to meet minimum
                distribution requirements under the Code.

Withdrawals may be restricted for Contracts issued pursuant to the terms of a
Tax Sheltered Annuity Plan or other Qualified Plan. This CDSC-free withdrawal
privilege is non-cumulative. Free amounts not taken during any given Contract
Year cannot be taken as free amounts in a subsequent Contract Year (see "Waiver
of CDSC").



                                       7


                                   11 of 103
<PAGE>   12




                     UNDERLYING MUTUAL FUND ANNUAL EXPENSES
             (as a percentage of Underlying Mutual Fund average net
                      assets, after expense reimbursement)

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------

                                                          Management       Other Expenses     Total Mutual
                                                             Fees                             Fund Expenses
- --------------------------------------------------------------------------------------------------------------
<S>                                                         <C>                <C>                <C>  
Evergreen Variable Trust-                                   0.00%              1.00%              1.00%
Evergreen VA Aggressive Growth Fund(1)
- --------------------------------------------------------------------------------------------------------------
Evergreen  Variable  Trust-  Evergreen VA  Foundation       0.73%              0.27%              1.00%
Fund(1)
- --------------------------------------------------------------------------------------------------------------
Evergreen Variable Trust- Evergreen VA Fund(1)              0.64%              0.36%              1.00%
- --------------------------------------------------------------------------------------------------------------
Evergreen Variable Trust-                                   0.00%              1.00%              1.00%
Evergreen VA Global Leaders Fund(1)
- --------------------------------------------------------------------------------------------------------------
Evergreen Variable Trust- Evergreen VA Growth and           0.72%              0.28%              1.00%
Income Fund(1)
- --------------------------------------------------------------------------------------------------------------
Evergreen Variable Trust- Evergreen VA Small Cap            1.00%              0.00%              1.00%
Equity Income Fund(2)
- --------------------------------------------------------------------------------------------------------------
Evergreen Variable Trust-                                   0.00%              1.00%              1.00%
Evergreen VA Strategic Income Fund(1)
- --------------------------------------------------------------------------------------------------------------
Nationwide Separate Account Trust- Money Market Fund        0.40%              0.08%              0.48%
- --------------------------------------------------------------------------------------------------------------
</TABLE>

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

(1)    Reflects an agreement to voluntarily limit aggregate operating expenses
       (including investment advisory fees, but excluding interest, brokerage
       commissions and extraordinary expenses) to 1.00% of average daily net
       assets. Absent such an agreement, the actual Management Fees, Other
       Expenses and Total Mutual Fund Expenses for the period from January 1,
       1997 to December 31, 1997 were as follows:

<TABLE>
<CAPTION>
                                                 Mutual Fund Expenses      Other Expenses    Total Mutual Fund Expenses

<S>                                                       <C>                   <C>                        <C>  
        Evergreen VA Aggressive Growth Fund               0.60%                 2.42%                      3.02%

        Evergreen VA Foundation Fund                      0.83%                 0.27%                      1.10%

        Evergreen VA Fund                                 0.95%                 0.36%                      1.31%

        Evergreen VA Global Leaders Fund                  0.95%                 1.94%                      2.89%

        Evergreen VA Growth and Income Fund               0.95%                 0.28%                      1.23%

        Evergreen VA Strategic Income Fund                0.58%                 2.09%                      2.67%
</TABLE>



(2)    This Underlying Mutual Fund has no expense history and therefore expenses
       have been estimated for the current fiscal year.



                                       8

                                   12 of 103
<PAGE>   13



                                     EXAMPLE
The following chart depicts the dollar amount of expenses that would be incurred
under this Contract assuming a $1000 investment and 5% annual return. These
dollar figures are illustrative only and should not be considered a
representation of past or future expenses. Actual expenses may be greater or
lesser than those shown below.

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------
                             If you surrender your       If you do not surrender your       If you annuitize your
                           Contract at the end of the     Contract at the end of the     Contract at the end of the
                             applicable time period         applicable time period         applicable time period
- ---------------------------------------------------------------------------------------------------------------------
                          1 Yr  3 Yrs   5 Yrs  10 Yrs   1 Yr   3 Yrs    5 Yrs  10 Yrs   1 Yr   3 Yrs  5 Yrs   10 Yrs
- ---------------------------------------------------------------------------------------------------------------------
<S>                        <C>   <C>     <C>     <C>     <C>     <C>     <C>     <C>    <C>     <C>    <C>      <C>
Evergreen Variable         79    122     168     282     25      77      132     282      *     77     132      282
Trust- Evergreen VA
Aggressive Growth Fund
- ---------------------------------------------------------------------------------------------------------------------
Evergreen Variable         79    122     168     282     25      77      132     282      *     77     132      282
Trust- Evergreen VA Fund
- ---------------------------------------------------------------------------------------------------------------------
Evergreen Variable         79    122     168     282     25      77      132     282      *     77     132      282
Trust- Evergreen VA
Foundation Fund
- ---------------------------------------------------------------------------------------------------------------------
Evergreen Variable         79    122     168     282     25      77      132     282      *     77     132      282
Trust- Evergreen VA
Global Leaders Fund
- ---------------------------------------------------------------------------------------------------------------------
Evergreen Variable         79    122     168     282     25      77      132     282      *     77     132
Trust- Evergreen VA
Growth and Income Fund
- ---------------------------------------------------------------------------------------------------------------------
Evergreen Variable         79    122     168     282     25      77      132     282            77     132      282
Trust- Evergreen VA
Small Cap Equity Income
Fund
- ---------------------------------------------------------------------------------------------------------------------
Evergreen Variable         79    122     168     282     25      77      132     282      *     77     132      282
Trust- Evergreen VA
Strategic Income Fund
- ---------------------------------------------------------------------------------------------------------------------
Nationwide Separate        74    106     141     227     20      61      105     227      *     61     105      227
Account Trust- Money
Market 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
Variable Account as well as those of the Underlying Mutual Funds are reflected
in the Example. For more complete descriptions of the expenses of the Variable
Account, see "Variable Account Charges and Other Deductions." For more complete
information regarding expenses paid out of the assets of the Underlying Mutual
Fund options, see the prospectus for each Underlying Mutual Fund. Deductions for
premium taxes may also apply but are not reflected in the Example shown above
(see "Premium Taxes" provision).



                                       9

                                   13 of 103
<PAGE>   14



                                    SYNOPSIS

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

The initial Purchase Payment must be at least $1000 and any subsequent Purchase
Payments must be at least $50 for Non-Qualified Contracts, IRAs, Roth IRAs and
SEP IRAs. 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 Company reserves the right to lower the minimum subsequent
Purchase Payment for certain employer sponsored programs The cumulative total of
all purchase payments under contracts issued by the Company on the life of any
one Annuitant may not exceed $1,000,000 without the prior written consent of the
Company (see "Allocation of Purchase Payments and Contract Value").

The Company does not deduct a sales charge from Purchase Payments made for these
Contracts. However, if any part of the Contract Value is surrendered, the
Company will, with certain exceptions, deduct from the Contract Value a CDSC.
The CDSC will not exceed the lesser of: (1) 6% of the amount surrendered; or (2)
6% of the total of all Purchase Payments made within 84 months prior to the date
of the surrender request. 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").

The Company deducts a Mortality Risk Charge equal to an annual rate of 0.80% of
the daily net assets of the Variable Account for mortality risks assumed by the
Company (see "Mortality Risk Charge"). The Company deducts an Expense Risk
Charge equal to an annual rate of 0.45% of the daily net assets of the Variable
Account 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 Company deducts an Administration Charge equal to an annual rate of 0.15% of
the daily net assets of the Variable Account. This charge is to reimburse the
Company for administrative expenses related to the issuance and maintenance of
the Contracts (see "Administration Charge").

Upon Annuitization, the selected Annuity Payment Option will begin (see "Annuity
Payment Option"). However, if the net amount to be applied to any Annuity
Payment Option on the Annuitization Date is less than $5000, the Contract Value
may be distributed lump sum in lieu of annuity payments. If any annuity payment
would be less than $50, the Company will have the right to change the frequency
of payments to such intervals as will result in payments of at least $50. In no
event, however, will annuity payments be made less frequently than annually (see
"Frequency and Amount of Annuity Payments").

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

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



                                       10

                                   14 of 103

<PAGE>   15



CONDENSED FINANCIAL INFORMATION 
Accumulation Unit values for an Accumulation Unit outstanding throughout the
period.(1)

<TABLE>
<CAPTION>
                                   ACCUMULATION    ACCUMULATION      PERCENT        NUMBER OF
                                   UNIT VALUE AT    UNIT VALUE      CHANGE IN      ACCUMULATION
                                   BEGINNING OF       AT END      ACCUMULATION   UNITS AT END OF
              FUND                    PERIOD        OF PERIOD      UNIT VALUE       THE PERIOD       YEAR
- -------------------------------------------------------------------------------------------------------------
<S>                                   <C>             <C>               <C>           <C>            <C> 
Evergreen Variable Trust-             10.000000       10.970866         9.71%         32,233         1997
                                  ---------------------------------------------------------------------------
Evergreen VA Aggressive
                                  ---------------------------------------------------------------------------
Growth Fund-Q
- -------------------------------------------------------------------------------------------------------------
Evergreen Variable Trust-             10.000000       10.970866         9.71%         36,965         1997
                                  ---------------------------------------------------------------------------
Evergreen VA Aggressive
                                  ---------------------------------------------------------------------------
Growth Fund-NQ
- -------------------------------------------------------------------------------------------------------------
Evergreen Variable Trust-             10.000000       11.100000        11.00%        100,000         1997
                                  ---------------------------------------------------------------------------
Evergreen VA Aggressive
                                  ---------------------------------------------------------------------------
Growth Fund-Initial Funding
                                  ---------------------------------------------------------------------------
by Depositor
- -------------------------------------------------------------------------------------------------------------
Evergreen Variable Trust-             11.828332       14.357474        21.38%        513,556         1997
                                  ---------------------------------------------------------------------------
Evergreen VA Foundation Fund-Q
- -------------------------------------------------------------------------------------------------------------
Evergreen Variable Trust-             11.828332       14.357474        21.38%      1,362,798         1997
                                  ---------------------------------------------------------------------------
Evergreen VA Foundation Fund-NQ
- -------------------------------------------------------------------------------------------------------------
Evergreen Variable Trust-             11.969927       15.352653        28.26%        253,280         1997
                                  ---------------------------------------------------------------------------
Evergreen VA Fund-Q
- -------------------------------------------------------------------------------------------------------------
Evergreen Variable Trust-             11.969927       15.352653        28.26%        772,073         1997
                                  ---------------------------------------------------------------------------
Evergreen VA Fund-NQ
- -------------------------------------------------------------------------------------------------------------
Evergreen Variable Trust-             10.000000       10.753040         7.53%         61,612         1997
                                  ---------------------------------------------------------------------------
Evergreen VA Global
                                  ---------------------------------------------------------------------------
Leaders Fund-Q
- -------------------------------------------------------------------------------------------------------------
Evergreen Variable Trust-             10.000000       10.753040         7.53%        106,774         1997
                                  ---------------------------------------------------------------------------
Evergreen VA Global
                                  ---------------------------------------------------------------------------
Leaders Fund-NQ
- -------------------------------------------------------------------------------------------------------------
Evergreen Variable Trust-             10.000000       10.879585         8.80%        100,000         1997
                                  ---------------------------------------------------------------------------
Evergreen VA Global Leaders
                                  ---------------------------------------------------------------------------
Fund-Initial Funding by
                                  ---------------------------------------------------------------------------
Depositor
- -------------------------------------------------------------------------------------------------------------
Evergreen Variable Trust-             11.920149       15.614450        30.99%        406,022         1997
                                  ---------------------------------------------------------------------------
Evergreen VA
                                  ---------------------------------------------------------------------------
Growth and Income Fund-Q
- -------------------------------------------------------------------------------------------------------------
Evergreen Variable Trust-             11.920149       15.614450        30.99%       1,206,385        1997
                                  ---------------------------------------------------------------------------
Evergreen VA
                                  ---------------------------------------------------------------------------
Growth and Income Fund-NQ
- -------------------------------------------------------------------------------------------------------------
Evergreen Variable Trust-             10.000000       10.405791         4.06%         30,744         1997
                                  ---------------------------------------------------------------------------
Evergreen VA Strategic
                                  ---------------------------------------------------------------------------
Income Fund-Q
- -------------------------------------------------------------------------------------------------------------
Evergreen Variable Trust-             10.000000       10.405791         4.06%         79,968         1997
                                  ---------------------------------------------------------------------------
Evergreen VA Strategic
                                  ---------------------------------------------------------------------------
Income Fund-NQ
- -------------------------------------------------------------------------------------------------------------
Evergreen Variable Trust-             10.000000       10.528287         5.28%        100,000         1997
                                  ---------------------------------------------------------------------------
Evergreen VA Strategic
                                  ---------------------------------------------------------------------------
Income Fund-Initial Funding
                                  ---------------------------------------------------------------------------
by Depositor
- -------------------------------------------------------------------------------------------------------------
Nationwide Separate Account           10.364110       10.691554         3.16%         64,006         1997
                                  ---------------------------------------------------------------------------
Trust- Money Market Fund-Q*
- -------------------------------------------------------------------------------------------------------------
Nationwide Separate Account           10.364110       10.691554         3.16%         96,090         1997
                                  ---------------------------------------------------------------------------
Trust- Money Market Fund-NQ*
- -------------------------------------------------------------------------------------------------------------
</TABLE>

(1)  This product first became effective March 3, 1997. Consequently, the
     Condensed Financial Information reflects the reporting period from March 3,
     1997 through December 31, 1997

*    The 7-day yield on the NSAT-Money Market Fund as of December 31, 1997 was
     3.94%.

The Evergreen Variable Trust- Evergreen VA Small Cap Equity Income Fund was
added to the Variable Account on May 1, 1998. Consequently, no Condensed
Financial Information is available.



                                       11

                                   15 of 103
<PAGE>   16



                       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 principal offices at One Nationwide Plaza,
Columbus, Ohio 43215. The Company is a provider of life insurance, annuities and
retirement products. It is admitted to do business in all states, the District
of Columbia, and Puerto Rico.

                       NATIONWIDE ADVISORY SERVICES, INC.

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

                              THE VARIABLE ACCOUNT

The Variable Account was established by the Company on February 2, 1994,
pursuant to the provisions of Ohio law. The Company has caused the Variable
Account to be registered with the SEC as a unit investment trust pursuant to the
provisions of the Investment Company Act of 1940 ("1940 Act"). Such registration
does not involve supervision of the management of the Variable Account or of the
Company by the SEC.

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

Purchase Payments are allocated among one or more Sub-Accounts corresponding to
one or more of the Underlying Mutual Funds designated by the Contract Owner.
There are two Sub-Accounts within the Variable Account for each of the
Underlying Mutual Fund options which may be designated by the Contract Owner.
One such Sub-Account contains the Underlying Mutual Fund shares attributable to
Accumulation Units under Qualified Contracts, IRAs, Roth IRAs, SEP IRAs and Tax
Sheltered Annuities and one such Sub-Account contains the Underlying Mutual Fund
shares attributable to Accumulation Units under Non-Qualified Contracts.

UNDERLYING MUTUAL FUND OPTIONS

A Contract Owner may choose from among a number of different Sub-Account
options. More detailed information may be found in the current prospectus for
each Underlying Mutual Fund offered. Such a prospectus for the Underlying Mutual
Funds should be read in conjunction with this prospectus. A copy of each
prospectus may be obtained without charge from the Company by calling
1-800-240-5054, TDD 1-800-238-3035 or writing P.O. Box 182008, Columbus, Ohio
43216.

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

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

The Underlying Mutual Fund options may also be available to registered separate
accounts offering variable annuity and variable life products of other
participating insurance companies, as well as to the Variable Account and other
separate accounts of the Company. Although the Company does not anticipate any
disadvantages to this, there is a possibility that a material conflict may arise
between the interest of the Variable Account and one or more of the other
separate accounts in which the Underlying Mutual Funds participate. A conflict
may occur


                                       12

                                   16 of 103

<PAGE>   17




due to a change in law affecting the operations of variable life insurance
policies and variable annuity contracts, or differences in the voting
instructions of the Contract Owners and those of other companies. 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.

Below are the investment objectives of each Underlying Mutual Fund available
through the Variable Account. THERE CAN BE NO ASSURANCE THAT THE INVESTMENT
OBJECTIVES WILL BE ACHIEVED.

EVERGREEN VARIABLE TRUST
The Evergreen Variable Trust (the "Trust") is an open-end management investment
company commonly referred to as a Mutual Fund. The Trust is designed to provide
investors with a selection of investment alternatives which seek to provide
capital growth, income and diversification through its six investment series
(the "Funds"). Shares of the Funds are sold to separate accounts funding
variable annuity contracts and variable life insurance policies issued by life
insurance companies.

The investment adviser to the Evergreen VA Fund, Evergreen VA Foundation Fund,
Evergreen VA Growth and Income Fund and Evergreen VA Global Leaders Fund is
Evergreen Asset Management Corp., a wholly-owned subsidiary of First Union
National Bank of North Carolina ("FUNB"), which in turn is a subsidiary of First
Union Corporation. The Capital Management Group of FUNB serves as investment
adviser to Evergreen VA Aggressive Growth Fund. The investment adviser to the
Evergreen VA Strategic Income Fund is Keystone Investment Management Company, a
wholly-owned subsidiary of FUNB.

       -EVERGREEN VA AGGRESSIVE GROWTH FUND

       Investment Objective: Seeks long-term capital appreciation by investing
       primarily in common stocks of emerging growth companies and in larger,
       more well established companies, all of which are viewed by the Fund's
       investment adviser as having above average appreciation potential.


       -EVERGREEN VA FOUNDATION FUND

       Investment Objective: Seeks, in order of priority, reasonable income,
       conservation of capital and capital appreciation by investing principally
       in income-producing common and preferred stocks, securities convertible
       into or exchangeable for common stocks and fixed income securities. The
       Fund's common stock investments will include those which (at the time of
       purchase) pay dividends and in the view of the Fund investment adviser
       have potential for capital enhancement. The Fund may also invest up to
       25% of its assets in foreign securities. While income will be a factor in
       the selection of equity securities, the Fund investment adviser will
       attempt to identify securities that offer potential for long term capital
       appreciation, but that do not exhibit any speculative characteristics.

       -EVERGREEN VA FUND

       Investment Objective: Seeks to achieve capital appreciation by primarily
       investing in common stock and securities convertible into or exchangeable
       for common stock of little-known or relatively small companies, or
       companies undergoing changes which the Fund investment adviser believes
       will have favorable consequences. Income will not be a factor in the
       selection of portfolio investments.

       -EVERGREEN VA GLOBAL LEADERS FUND

       Investment Objective: Seeks to achieve capital appreciation by investing
       primarily in a diversified portfolio of U.S. and non-U.S. equity
       securities of companies located in the world's major industrialized
       countries. The Fund's investment adviser will attempt to screen the
       largest companies in the world's major industrialized countries and cause
       the Fund to invest, in the opinion of the Fund's investment adviser, in
       the 100 best based on certain qualitative and quantitative criteria.

       -EVERGREEN VA GROWTH AND INCOME FUND

       Investment Objective: Seeks to achieve a return composed of capital
       appreciation in the value of its shares and current income. The Fund will
       attempt to meet its objective by investing primarily in common stock and
       securities convertible into or exchangeable for common stock of companies
       which are undervalued in the market place relative to those companies'
       assets, breakup value, earnings, or potential growth earnings. These
       companies are often found among those which have had a record of
       financial 

                                       13

                                   17 of 103

<PAGE>   18

       success but are currently in disfavor in the market place for reasons the
       Fund investment adviser perceives as temporary or erroneous. The Fund may
       invest up to 25% of its assets in foreign securities, as well as invest
       up to 5% of its total assets in debt securities which are rated below
       investment grade, commonly known as "junk bonds." There can be no
       assurance that the Fund's investment objective will be achieved.

       - EVERGREEN VA SMALL CAP EQUITY INCOME FUND

       Investment Objective: Seeks to maximize the "total return" on its
       portfolio of investments by investing in common and preferred stocks,
       securities convertible into or exchangeable for common stocks and fixed
       income securities. In attempting to achieve its objective, the Fund
       invests primarily in companies with total market capitalization of less
       than $500 million.

       -EVERGREEN VA STRATEGIC INCOME FUND

       Investment Objective: Seeks high current income from interest on debt
       securities and secondarily, considers potential for growth of capital in
       selecting securities.

NATIONWIDE SEPARATE ACCOUNT TRUST

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

       -MONEY MARKET FUND

       Investment Objective: As high a level of current income as is considered
       consistent with the preservation of capital and liquidity by investing
       primarily in money market instruments.

VOTING RIGHTS

Voting rights under the Contracts apply ONLY with respect to amounts allocated
to the Sub-Accounts.

In accordance with its view of applicable law, the Company will vote the shares
of the Underlying Mutual Funds at regular and special meetings of the
shareholders. These shares will be voted in accordance with instructions
received from Contract Owners. If the 1940 Act or any regulation thereunder
should be amended or if the present interpretation changes permitting the
Company to vote the shares of the Underlying Mutual Funds in its own right, it
may elect to do so.

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

Voting instructions will be solicited by written communication at least 21 days
prior to such meeting. Underlying Mutual Fund shares to which no timely
instructions are received will be voted by the Company in the same proportion as
the voting instructions which are received with respect to all contracts
participating in the Variable Account.

SUBSTITUTION OF SECURITIES

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



                                       14

                                   18 of 103
<PAGE>   19




                  VARIABLE ACCOUNT CHARGES AND OTHER DEDUCTIONS

EXPENSES OF VARIABLE ACCOUNT

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

All of the charges described in this section apply to Variable Account
allocations. Allocations to the Fixed Account are subject to CDSC and premium
tax deductions, if applicable, but are not subject to charges exclusive to the
Variable Account, i.e. the Mortality Risk Charge, the Expense Risk Charge and
the Administration Charge.

MORTALITY RISK CHARGE

The Company deducts a Mortality Risk Charge from the Variable Account. This
amount is computed on a daily basis, and is equal to an annual rate of 0.80% of
the daily net assets of the Variable Account. By guaranteeing the Contract's
annuity rate, the Company assumes the Mortality Risk. These guarantees cannot
change regardless of the death rates of persons receiving annuity payments or of
the general population.

EXPENSE RISK CHARGE

The Company deducts an Expense Risk Charge from the Variable Account. This
amount is computed on a daily basis, and is equal to an annual rate of 0.45% of
the daily net assets of the Variable Account. The Company will not increase
charges for administration of the Contracts regardless of its actual expenses.

ADMINISTRATION CHARGE

The Company deducts an Administration Charge equal on an annual basis to 0.15%
of the daily net assets of the Variable Account. The Administration Charge is
designed to reimburse the Company for administrative expenses.

CONTINGENT DEFERRED SALES CHARGE ("CDSC")

No deduction for sales charges 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, deduct a CDSC (see
"Waiver of CDSC"). The CDSC will not exceed the lesser of: (1) 6% of the amount
surrendered; or (2) 6% of the total of all Purchase Payments made within 84
months prior to the date of the surrender request. The CDSC, when it is
applicable, will be used to cover expenses relating to the sale of the
Contracts, including commissions paid to sales personnel, the costs of
preparation of sales literature and other promotional activity. The Company
attempts to recover its distribution costs relating to the sale of the Contracts
from the CDSC. 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 6.55% of Purchase Payments. In addition to commissions paid by the
Company, additional forms of compensation or incentives may be paid to sales
agents by the broker-dealer firm with which they are associated. Such
incentives, which may be conditioned on a specified number of Contracts sold,
may include payment for attendance at seminars, lunches, dinners, sporting
events, or theater performances; or payment for travel, lodging and
entertainment expenses incurred in connection with travel by sales agents and
their immediate family members to urban or resort locations within or outside
the United States. Sales agents may elect to receive cash incentives of
equivalent amounts in lieu of such payments.

The CDSC is calculated by multiplying the applicable CDSC percentages noted
below by the Purchase Payments that are surrendered and deducting that amount
from the gross amount requested. For purposes of calculating the CDSC,
surrenders are considered to come first from the oldest Purchase Payment made to
the Contract, then the next oldest Purchase Payment and so forth. For tax
purposes, a surrender is usually treated as a withdrawal of earnings first.


                                       15

                                   19 of 103
<PAGE>   20




THE CDSC APPLIES TO PURCHASE PAYMENTS AS FOLLOWS:


<TABLE>
<CAPTION>
    NUMBER OF COMPLETED                                      NUMBER OF COMPLETED
     YEARS FROM DATE OF                 CDSC                 YEARS FROM DATE OF                 CDSC
      PURCHASE PAYMENT               PERCENTAGE               PURCHASE PAYMENT               PERCENTAGE

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



WAIVER OF CDSC

During each Contract Year, the Contract Owner may withdraw, without a CDSC, the
greater of:

     (a) a total amount equal to 10% of the sum of all Purchase Payments made to
         the Contract; or

     (b) any amount withdrawn from the Contract to meet minimum distribution
         requirements under the Code.

This CDSC-free withdrawal privilege is non-cumulative. Free amounts not taken
during any given Contract Year cannot be taken as free amounts in a subsequent
Contract Year.

In addition, no CDSC will be deducted:

     (1) upon the Annuitization of Contracts which have been in force for at
         least two years;

     (2) upon payment of a Death Benefit; or

     (3) from any values which have been held under a Contract for at least 84
         months.

No CDSC applies upon the transfer of value among the Sub-Accounts or between the
Fixed Account and the Variable Account. 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 may waive the CDSC on the
first Contract. A CDSC may apply to the contract received in the exchange.

When a Contract is held by a Charitable Remainder Trust, the amount which may be
withdrawn from the Contract without application of a CDSC, will be the larger of
(a) or (b), where:

     (a) is the amount which would otherwise be available for withdrawal without
         application of CDSC; and

     (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.

For Tax Sheltered Annuity Contracts, Qualified Contracts and SEP IRAs, the CDSC
will be waived 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 on the Contract
              Anniversary date immediately preceding the Distribution;

         (d)  the Plan Participant has participated in the Contract for at least
              15 years as determined on the Contract Anniversary date
              immediately preceding the Distribution;

         (e)  the Plan Participant dies; or

         (f)  the Contract annuitizes more than 2 years after the Date of Issue.


                                       16

                                   20 of 103

<PAGE>   21

The Contract Owner may be subject to income tax on all or a portion of any such
withdrawals and to a tax penalty if the Contract Owner takes withdrawals prior
to age 59-1/2 (see "Non-Qualified Contracts - Natural Persons as Contract
Owners").

PREMIUM TAXES

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

                            OPERATION OF THE CONTRACT

INVESTMENTS OF THE VARIABLE ACCOUNT

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

ALLOCATION OF PURCHASE PAYMENTS AND CONTRACT VALUE

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

The initial Purchase Payment must be at least $1,000 and any subsequent Purchase
Payments must be at least $50 for Contracts issued as Non-Qualified Contracts,
IRAs, Roth IRAs and SEP IRAs. 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 Company reserves the right to lower the minimum
subsequent Purchase Payment for certain employer sponsored programs. The
cumulative total of all purchase payments under contracts issued by the Company
on the life of any one Annuitant may not exceed $1,000,000 without prior written
consent of the Company.

The initial Purchase Payment allocated to designated Sub-Accounts will be priced
no later than 2 business days after receipt of an order to purchase, if the
application and all information necessary for processing the purchase order are
complete. The Company may, however, retain the Purchase Payment for up to 5
business days while attempting to complete an incomplete application. If the
application cannot be made complete within 5 business days, the prospective
purchaser will be informed of the reasons for the delay and the Purchase Payment
will be returned immediately unless the prospective purchaser specifically
consents to the Company retaining the Purchase Payment until the application is
complete. Thereafter, subsequent Purchase Payments will be priced on the basis
of the Accumulation Unit value next computed for the appropriate Sub-Account
after the additional Purchase Payment is received.

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

VALUE OF AN ACCUMULATION UNIT

The Accumulation Unit value for any Valuation Period is determined by
multiplying the Accumulation Unit value for each Sub-Account for the immediately
preceding Valuation Period by the net investment factor for the Sub-Account
during the subsequent Valuation Period. Though the number of Accumulation Units
will not change as a result of investment experience, the value of an
Accumulation Unit may increase or decrease from Valuation Period to Valuation
Period.


                                       17

                                   21 of 103
<PAGE>   22




NET INVESTMENT FACTOR

The net investment factor for any Valuation Period is determined by dividing (a)
by (b) and subtracting (c) from the result where:

   (a)   is the net of:

     (1) the Net Asset Value per share of the Underlying Mutual Fund held in the
         Sub-Account determined at the end of the current Valuation Period; and

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

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

   (c)   is a factor representing the daily Mortality Risk Charge, Expense Risk
         Charge and Administration Charge. Such factor is equal to an annual
         rate of 1.40% of the daily net assets of the Variable Account.

The net investment factor may be greater or less than one; therefore, the value
of an Accumulation Unit may increase or decrease. It should be noted that
changes in the net investment factor may not be directly proportional to changes
in the Net Asset Value of Underlying Mutual Fund shares, because of the
deduction for Mortality Risk Charge, Expense Risk Charge, and Administration
Charge.

DETERMINING THE CONTRACT VALUE

The Contract Value is the sum of the value of all Accumulation Units and amounts
allocated and credited to the Fixed Account. The number of Accumulation Units
credited to each Sub-Account is determined by dividing the net amount allocated
to the Sub-Account by the Accumulation Unit value for the Sub-Account for the
Valuation Period during which the Purchase Payment is received by the Company.
If part or all of the Contract Value is surrendered or charges or deductions are
made against the Contract Value, an appropriate number of Accumulation Units 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.

RIGHT TO REVOKE

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

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

TRANSFERS

The Contract Owner may request a transfer of up to 100% of the Variable Account
value to the Fixed Account, without penalty or adjustment. However, the Company
reserves the right to restrict transfers from the Variable Account to the Fixed
Account to 25% of the Contract Value for any 12 month period. 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 for
any amount allocated to the Fixed Account expires on the final day of a calendar
quarter during which the one year anniversary of the allocation to the Fixed
Account occurs. Transfers to or from Sub-Accounts are subject to the terms and
conditions of the Underling Mutual Funds. The Contract 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. Once the Contract has been Annuitized,
transfers may only be made on each anniversary of the Annuitization Date.



                                       18

                                   22 of 103
<PAGE>   23



The Contract 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 45 days after the expiration date of
the guarantee period. Contract Owners who have entered into a Dollar Cost
Averaging agreement with the Company (see "Dollar Cost Averaging") may transfer
from the Fixed Account to the Variable Account under the terms of that
agreement.

Transfers may be made either in writing or, in states allowing such transfers,
by telephone. This telephone exchange privilege is made available to Contract
Owners automatically without the Contract Owner's election. The Company will
employ reasonable procedures to confirm that instructions communicated by
telephone are genuine. Such procedures may include the following: requesting
identifying information, such as name, contract number, Social Security Number,
and/or personal identification number; tape recording all telephone
transactions; or providing written confirmation thereof to both the Contract
Owner and any agent of record, at the last address of record; or such other
procedures as the Company may deem reasonable. Although the Company's failure to
follow reasonable procedures may result in the Company's liability for any
losses due to unauthorized or fraudulent telephone transfers, the Company will
not be liable for following instructions communicated by telephone which it
reasonably believes to be genuine. Any losses incurred pursuant to actions taken
by the Company in reliance on telephone instructions reasonably believed to be
genuine will be borne by the Contract Owner.

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

Accordingly, the right to exchange Contract Values among the Sub-Accounts may be
subject to modification if such rights are exercised by a market timing firm or
any other third party authorized to initiate transfer or exchange transactions
on behalf of multiple Contract Owners. THE RIGHTS OF INDIVIDUAL CONTRACT OWNERS
TO EXCHANGE CONTRACT VALUES, WHEN INSTRUCTIONS ARE SUBMITTED DIRECTLY BY THE
CONTRACT OWNER, OR BY THE CONTRACT OWNER'S REPRESENTATIVE OF RECORD AS
AUTHORIZED BY THE EXECUTION OF A VALID NATIONWIDE LIMITED POWER OF ATTORNEY
FORM, WILL NOT BE MODIFIED IN ANY WAY. In modifying such rights, the Company
may, among other things, not accept:

         (1)  the transfer or exchange instructions of any agent acting under a
              power of attorney on behalf or more than one Contract Owner; or

         (2)  the transfer or exchange instructions of individual Contract
              Owners who have executed preauthorized transfer or exchange forms
              which are submitted by market timing firms or other third parties
              on behalf of more than one Contract Owner at the same time.

The Company will not impose any such restrictions or otherwise modify exchange
rights unless such action is reasonably intended to prevent the use of such
rights in a manner that will disadvantage or potentially impair the contract
rights of other Contract Owners.

CONTRACT OWNERSHIP

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


                                       19

                                   23 of 103
<PAGE>   24

respect to any payment made or action taken by the Company prior to the time
that the change was recorded by the Home Office.

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

JOINT OWNERSHIP

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

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

CONTINGENT OWNERSHIP

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

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

BENEFICIARY

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

Subject to the terms of any existing assignment, the Contract Owner may change
the Beneficiary or Contingent Beneficiary during the lifetime of the Annuitant
by written notice to the Company. Once proper notice of the change is recorded
by the Home Office, the change will become effective as of the date the written
request was signed, whether or not the Annuitant is living at the time of
recording, but without further liability as to any payment or settlement made by
the Company before receipt of such change.

SURRENDER (REDEMPTION)

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

When requested, the Company will surrender a number of Accumulation Units from
the Variable Account and an amount from the Fixed Account necessary to equal the
gross dollar amount requested, less any applicable CDSC (see "Contingent
Deferred Sales Charge"). The number of Accumulation Units surrendered from each


                                       20

                                   24 of 103
<PAGE>   25


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 amounts surrendered from the Sub-Accounts within 7
days. However, the Company reserves the right to suspend or postpone the date of
any payment or value for any Valuation Period when:

     (1) the New York Stock Exchange ("Exchange") is closed;

     (2) trading on the Exchange is restricted;

     (3) an emergency exists as a result of which disposal of securities held in
         the Variable Account is not reasonably practicable or it is not
         reasonably practicable to determine the value of the Variable Account's
         net assets; or

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

The applicable rules and regulations of the SEC will govern as to whether the
conditions prescribed in (2) and (3) exist.

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

SURRENDERS UNDER A QUALIFIED CONTRACT OR TAX SHELTERED ANNUITY CONTRACT

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

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

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

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

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

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

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

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

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

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

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


                                       21

                                   25 of 103
<PAGE>   26




LOAN PRIVILEGE

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

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

All loans are made from a collateral fixed account. An amount equal to the
principal amount of the loan will be transferred to the collateral fixed
account. The Company will transfer to the collateral fixed account the
Sub-Account's Accumulation Units in proportion to the assets in each option
until the required balance is reached or all such Accumulation Units are
exhausted. Any additional requested collateral will 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 will be credited with interest at
a rate 2.25% less than the loan interest rate fixed by the Company for the term
of the loan. However, the interest rate credited to the collateral fixed account
will never be less than 3.0%. Specific loan terms are disclosed at the time of
loan application or loan issuance.

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

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

       (1) the Contract is surrendered;

       (2) the Contract Owner/Annuitant dies; or

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

In addition, the Contract Value will be reduced by the amount of any outstanding
loans plus accrued interest if annuity payments begin while the loan is
outstanding. Until the loan is repaid, the Company reserves the right to
restrict any transfer of the Contract which would otherwise qualify as a
transfer as permitted in the Code.

If a loan payment is not made when due, interest will continue to accrue. A
grace period may be available under the terms of the loan agreement. If a loan
payment is not made when due, or by the end of the applicable grace period, the
entire loan will be treated as a deemed Distribution, will be taxable to the
borrower, and may be subject to the early withdrawal tax penalty. Interest will
continue to accrue on the loan after default. Any defaulted amounts, plus
accrued interest, will be deducted from the Contract when the participant
becomes eligible for a Distribution of at least that amount. Additional loans
may not be available while a previous loan remains in default.

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


                                       22

                                   26 of 103
<PAGE>   27


Loan repayments must be identified as such or else they will be treated as
Purchase Payments and will not be used to reduce the outstanding loan principal
or interest due. The Company reserves the right to modify the loan's terms or
procedures if there is a change in applicable law. The Company also reserves the
right to assess a loan processing fee.

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

ASSIGNMENT

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

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

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

                             CONTRACT OWNER SERVICES

ASSET REBALANCING- The Contract Owner may direct the automatic reallocation of
Contract Values to the Sub-Accounts on a predetermined percentage basis. Asset
Rebalancing will occur every three months or on another frequency authorized by
the Company. If the last day of the three month period falls on a Saturday,
Sunday, recognized holiday or any other day when the New York Stock Exchange is
closed, the Asset Rebalancing reallocation will occur on the first business day
after that day. Asset Rebalancing requests must be in writing on a form provided
by the Company. The Contract Owner may want to contact a financial adviser to
discuss the use of Asset Rebalancing.

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

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

DOLLAR COST AVERAGING- If the Contract Value is $15,000 or more, the Contract
Owner may direct the Company to automatically transfer a specified amount from
the NSAT-Money Market Fund or the Fixed Account to any other Sub-Account. Dollar
Cost Averaging will occur on a monthly basis or based on another frequency
permitted by the Company. Dollar Cost Averaging is 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. The minimum monthly Dollar Cost Averaging transfer is
$100. Monthly transfers from the Fixed Account must be equal to or less than
1/30th of the Fixed Account when the program is requested. Transfers will be
processed until either the value in the originating Sub-Account or the Fixed
Account is exhausted or the Contract Owner instructs the Home Office in writing
to cancel the transfers.

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

SYSTEMATIC WITHDRAWALS- A Contract Owner may elect in writing to begin receiving
withdrawals of a specified dollar amount (of at least $100) on a monthly,
quarterly, semi-annual, or annual basis. Unless otherwise instructed, the
withdrawals will be taken from the Sub-Accounts and the Fixed Account on a
prorated basis. A 


                                       23

                                   27 of 103
<PAGE>   28

CDSC may apply (see "Contingent Deferred Sales Charge"). Unless directed
otherwise by the Contract Owner, the Company will withhold federal income taxes.
In addition a 10% penalty tax may be assessed by the IRS if the Contract Owner
is under age 59-1/2, unless the Contract Owner has made an irrevocable election
of distributions of substantially equal payments. Withdrawals may be
discontinued at any time by notifying the Home Office in writing.

If the Contract Owner withdraws amounts pursuant to a Systematic Withdrawal
program, then the Contract Owner may withdraw each Contract Year without a CDSC
an amount up to the greatest of: (1) 10% of the total sum of all Purchase
Payments made to the Contract at the time of withdrawal; (2) an amount withdrawn
from any IRA or Tax Sheltered Annuity, in order for that Contract to meet
minimum Distribution requirements; or (3) the specified percentage of the
Contract Value based on the Contract Owner's age, as shown in the following
table:


    Contract Owner's                                Percentage of
          Age                                      Contract Value
   ------------------                     --------------------------------

      Under 59-1/2                                      5%
Age 59-1/2 through Age 61                               7%
  Age 62 through Age 64                                 8%
  Age 65 through Age 74                                10%
     Age 75 and Over                                   13%

If the total amounts withdrawn in any Contract Year exceed the CDSC-free amount
as calculated under the Systematic Withdrawal method described above, then such
total withdrawn amounts will be eligible only for the 10% of Purchase Payment
CDSC-free withdrawal privilege described in the "Contingent Deferred Sales
Charge" section, and the total amount of CDSC charged during the Contract Year
will be determined in accordance with that provision.

The Contract Value and the Contract Owner's age for purposes of applying the
CDSC-free withdrawal percentage described in this provision are determined as of
the date the request for a Systematic Withdrawal program is received and
recorded by the Home Office. (In the case of Joint Owners, the older Owner's age
will be used.) The Contract Owner may elect to take the CDSC-free amounts only
once each Contract Year. Furthermore, this CDSC-free withdrawal privilege for
Systematic Withdrawals is non-cumulative. Free amounts not taken during any
given Contract Year cannot be taken as free amounts in a subsequent Contract
Year.

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

         ANNUITY PAYMENT PERIOD, DEATH BENEFIT, AND OTHER DISTRIBUTIONS

ANNUITY COMMENCEMENT DATE

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

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

ANNUITIZATION

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

     (1) an Annuity Payout Option; and

     (2) either a Fixed Payment Annuity, Variable Payment Annuity or an
         available combination.

If a Variable Payment Annuity is elected, all amounts in the Fixed Account must
be transferred to the Sub-Accounts prior to the Annuitization Date.


                                       24

                                   28 of 103
<PAGE>   29


Payments under a Fixed Payment Annuity are guaranteed by the Company as to the
dollar amount during the annuity payment period. The dollar amount of each
payment under a Variable Payment Annuity will vary depending on the performance
of the selected Underlying Mutual Fund options. The dollar amount of each
variable payment could be higher or lower than a previous payment.

FIXED PAYMENT ANNUITY - FIRST AND SUBSEQUENT PAYMENTS

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

VARIABLE PAYMENT ANNUITY - FIRST AND SUBSEQUENT PAYMENTS

The first payment under a Variable Payment Annuity will be determined by
applying the portion of the total Contract Value specified by the Contract Owner
to the Variable Payment Annuity table then in effect for the Annuity Payment
Option elected, after deducting any applicable premium taxes from the total
Contract Value. This will be done at the Annuitization Date on an age last
birthday basis. The dollar amount of the first payment is divided by the value
of an Annuity Unit as of the Annuitization Date to establish the number of
Annuity Units representing each monthly annuity payment. This number of Annuity
Units remains fixed during the annuity payment period. The dollar amount of the
second and subsequent payments is not predetermined and may change from month to
month. The dollar amount of each subsequent payment is determined by multiplying
the fixed number of Annuity Units by the Annuity Unit value for the Valuation
Period in which the payment is due. The Company guarantees that the dollar
amount of each payment after the first will not be affected by variations in
mortality experience from mortality assumptions used to determine the first
payment.

VARIABLE PAYMENT ANNUITY - ASSUMED INVESTMENT RATE

A 3.5% assumed investment rate is built into the Variable Payment Annuity
purchase rate basis in the Contracts. A higher assumption would mean a higher
initial payment but more slowly rising or more rapidly falling subsequent
payments. A lower assumption would have the opposite effect. If the actual net
investment rate is at the annual rate of 3.5%, the annuity payments will be
level.

VARIABLE PAYMENT ANNUITY - VALUE OF AN ANNUITY UNIT

The value of an Annuity Unit for a Sub-Account for any subsequent Valuation
Period is determined by multiplying the Annuity Unit value from the immediately
preceding Valuation Period by the net investment factor for the Valuation Period
for which the Annuity Unit value is being calculated, and multiplying the result
by an interest factor to neutralize the assumed investment rate of 3.5% per
annum built into the Variable Payment Annuity purchase rate basis in the
Contracts (see "Net Investment Factor").

VARIABLE PAYMENT ANNUITY - EXCHANGES AMONG UNDERLYING MUTUAL FUND OPTIONS

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

FREQUENCY AND AMOUNT OF ANNUITY PAYMENTS

Payments will be made based on the Annuity Payment Option selected. However, if
the net amount available under any Annuity Payment Option is less than $5000,
the Company will have the right to pay such amount in one lump sum in lieu of
periodic annuity payments. In addition, if the payments to be provided would be
or become less than $50, the Company will have the right to change the frequency
of payments to such intervals as will result in payments of at least $50. In no
event will the Company make payments under an annuity option less frequently
than annually.

ANNUITY PAYMENT OPTIONS

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


                                       25

                                   29 of 103

<PAGE>   30


Option 1-Life Annuity-An annuity payable periodically, but at least annually,
during the lifetime of the Annuitant, ceasing with the last payment due prior to
the death of the Annuitant. FOR EXAMPLE, IF THE ANNUITANT DIES BEFORE THE SECOND
ANNUITY PAYMENT DATE, THE ANNUITANT WILL RECEIVE ONLY ONE ANNUITY PAYMENT. THE
ANNUITANT WILL ONLY RECEIVE TWO ANNUITY PAYMENTS IF HE OR SHE DIES BEFORE THE
THIRD ANNUITY PAYMENT DATE, AND SO ON.

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

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

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

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

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

DEATH OF CONTRACT OWNER - NON-QUALIFIED CONTRACTS

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

DEATH OF ANNUITANT - NON-QUALIFIED CONTRACTS

If the Contract Owner and Annuitant are not the same, and the Annuitant dies
prior to the Annuitization date, a Death Benefit will be payable to the
Beneficiary, the Contingent Beneficiary, the Contract Owner, or the last
surviving Contract Owner's estate, as specified in the "Beneficiary" provision,
unless there is a surviving Contingent Annuitant. In such case, the Contingent
Annuitant becomes the Annuitant and no Death Benefit is payable.
The Beneficiary may elect to receive the Death Benefit:
     (1) in a lump sum Distribution;
     (2) as an annuity payout; or
     (3) any Distribution that is permitted by law and is approved by the
         Company.

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

DEATH OF CONTRACT OWNER/ANNUITANT

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

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


                                       26

                                   30 of 103
<PAGE>   31


DEATH BENEFIT PAYMENT

If the Annuitant dies prior to the Annuitization Date, the Death Benefit will be
the greatest of the following:

     (1) the Contract Value;

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

     (3) the Maximum Anniversary Value.

The Maximum Anniversary Value is equal to the greatest Anniversary Value
attained from the following: as of the date proper proof of death is received by
the Company; the Contract Value on each Contract Anniversary prior to the
deceased Annuitant's attained age 81; less an adjustment for amounts
subsequently surrendered, plus Purchase Payments subsequently received after
that Contract Anniversary date.

Amounts surrendered will reduce items (2) and (3) above in the same proportion
that the Contract Value was reduced on the date(s) of the partial surrender(s).

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

REQUIRED DISTRIBUTIONS FOR NON-QUALIFIED CONTRACTS

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

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

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

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

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

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

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

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

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

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

Upon the death of a Contract Owner, the designated Beneficiary must elect a
method of distribution which complies with the above distribution provisions and
which is acceptable to the Company. Such election must be received by the
Company within 60 days of the Contract Owner's death.


                                       27

                                   31 of 103
<PAGE>   32

REQUIRED DISTRIBUTIONS FOR QUALIFIED PLANS OR TAX SHELTERED ANNUITIES

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

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

           (b)    a period not extending beyond the life expectancy of the
                  Annuitant or the joint life expectancies of the Annuitant and
                  the Annuitant's designated beneficiary under the selected
                  annuity Payment Option.

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

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

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

           (b)    when the Annuitant retires.

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

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

           (a)    the Annuitant names his or her surviving spouse as the
                  Beneficiary and the spouse elects to receive Distribution of
                  the Contract in substantially equal payments over his or her
                  life (or a period not exceeding his or her life expectancy)
                  and commencing not later than December 31 of the year in which
                  the Annuitant would have attained age 70-1/2; or

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

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

Payments commencing on the required beginning date will not be less than the
lesser of the quotient obtained by dividing the entire interest of the Annuitant
by the life expectancy of the Annuitant, or the joint life expectancies of the
Annuitant and the Annuitant's designated beneficiary (if the Annuitant dies
prior to the required beginning date) or the Beneficiary under the selected
Annuity Payment Option (if the Annuitant dies after the required beginning date)
whichever is applicable under the applicable minimum distribution or MDIB
provisions. Life expectancy and joint life expectancies are computed by the use
of return multiples contained in Section 1.72-9 of the Treasury Regulations.

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

REQUIRED DISTRIBUTIONS FOR IRAS OR SEP IRAS

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


                                       28

                                   32 of 103

<PAGE>   33

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

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

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

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

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

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

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

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

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

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

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

IRA and SEP IRA Distributions will not receive the benefit of the tax treatment
of a lump sum Distribution from a Qualified Plan. If the Contract 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.

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

REQUIRED DISTRIBUTIONS FOR ROTH IRAS

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

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

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

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

                                       29

                                   33 of 103

<PAGE>   34

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

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

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

                           FEDERAL TAX CONSIDERATIONS

FEDERAL INCOME TAXES

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

Section 72 of the Code governs federal income taxation of annuities in general.
That section sets forth different rules for: (1) Qualified Contracts; (2) IRAs,
including SEP IRAs; (3) Roth IRAs; (4) Tax Sheltered Annuities; and (5)
Non-Qualified Contracts. Each type of annuity is discussed below.

Distributions to participants from Qualified Contracts or Tax Sheltered
Annuities are generally taxed when received. A portion of each Distribution is
excludable from income based on formula required by the Code. The formula
required by the Code excludes from income an amount equal to the investment in
the Contract divided by the number of anticipated payments, as determined
pursuant to Section 72(d) of the Code, until the full investment in the Contract
is recovered; thereafter all Distributions are fully taxable.

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

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

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

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

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




                                       30

                                   34 of 103
<PAGE>   35

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

PUERTO RICO

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

NON-QUALIFIED CONTRACTS - NATURAL PERSONS AS CONTRACT OWNERS

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

Distributions made from the Contract prior to the Annuitization Date are taxable
to the Contract Owner to the extent that the cash value of the Contract exceeds
the Contract Owner's investment at the time of the Distribution. Distributions,
for this purpose, include partial surrenders, dividends, loans, or any portion
of the Contract which is assigned or pledged; or for Contracts issued after
April 22, 1987, any portion of the Contract transferred by gift. For these
purposes, a transfer by gift may occur upon Annuitization if the Contract Owner
and the Annuitant are not the same individual. In determining the taxable amount
of a Distribution, all annuity contracts issued after October 21, 1988, by the
same company to the same contract owner during any 12 month period, will be
treated as one annuity contract. Additional limitations on the use of multiple
contracts may be imposed by Treasury Regulations. Distributions prior to the
Annuitization Date with respect to that portion of the Contract invested prior
to August 14, 1982, are treated first as a recovery of the investment in the
Contract as of that date. A Distribution in excess of the amount of the
investment in the Contract as of August 14, 1982, will be treated as taxable
income.

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

Code Section 72 also provides for a penalty tax, equal to 10% of the portion of
any Distribution that is includable in gross income, if such Distribution is
made prior to attaining age 59-1/2. The penalty tax does not apply if the
Distribution is attributable to the Contract Owner's death, disability, or is
one of a series of substantially equal periodic payments made over the life or
life expectancy of the Contract Owner (or the joint lives or joint life
expectancies of the Contract Owner and the beneficiary selected by the Contract
Owner to receive payment under the Annuity Payment Option selected by the
Contract Owner) or for the purchase of an immediate annuity, or is allocable to
an investment in the Contract before August 14, 1982. A Contract Owner wishing
to begin taking Distributions to which the 10% tax penalty does not apply should
forward a written request to the Company. Upon receipt of a written request from
the Contract Owner, the Company will inform the Contract Owner of the procedures
pursuant to Company policy and subject to limitations of the Contract including
but not limited to first year withdrawals. Such election shall be irrevocable
and may not be amended or changed.

In order to qualify as an annuity contract under Section 72 of the Code, the
contract must provide for Distribution of the entire contract to be made upon
the death of a Contract Owner. If a Contract Owner dies prior to the
Annuitization Date, then the Joint Contract Owner, the Contingent Owner or other
named recipient must receive the Distribution within 5 years of the Contract
Owner's death. However, the recipient may elect for payments to 




                                       31

                                   35 of 103
<PAGE>   36

be made over his/her life or life expectancy provided that such payments begin
within one year from the death of the Contract Owner. If the Joint Contract
Owner, Contingent Owner or other named recipient is the surviving spouse, the
spouse may be treated as the Contract Owner and the Contract may be continued
throughout the life of the surviving spouse. In the event the Contract Owner
dies on or after the Annuitization Date and before the entire interest has been
distributed, the remaining portion must be distributed at least as rapidly as
under the method of Distribution being used on the date of the Contract Owner's
death (see "Required Distribution For Qualified Plans and Tax Sheltered
Annuities"). If the Contract Owner is not a natural person, the death of the
Annuitant (or a change in the Annuitant) will result in a Distribution pursuant
to these rules, regardless of whether a Contingent Annuitant is named.

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

NON-QUALIFIED CONTRACTS - NON-NATURAL PERSONS AS CONTRACT OWNERS

The foregoing discussion of the taxation of Non-Qualified Contracts applies to
Contracts owned (or, pursuant to Section 72(u) of the Code, deemed to be owned)
by individuals.

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

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

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

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

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

     (c)  used in connection with certain structured settlements;

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

     (e)  an immediate annuity.

QUALIFIED PLANS, IRAS, SEP IRAS AND TAX SHELTERED ANNUITIES

Contract Owners seeking information regarding eligibility, limitations on
permissible amounts of Purchase Payments, and the tax consequences of
distributions from Qualified Plans, Tax Sheltered Annuities, IRAs, SEP IRAs and
other plans that receive favorable tax treatment should seek competent advice;
the terms of such plans may limit the rights available under the Contracts.

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

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



                                       32

                                   36 of 103
<PAGE>   37


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

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

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

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

     (b)  a required minimum distribution.

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

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

IRAs and SEP IRAs may not provide life insurance benefits. If the Death Benefit
exceeds the greater of the cash value of the Contract or the sum of all Purchase
Payments (less any surrenders), it is possible the IRS could determine that the
IRA or SEP IRA did not qualify for the desired tax treatment.

ROTH IRAS

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

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

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

WITHHOLDING

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

NON-RESIDENT ALIENS

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




                                       33

                                   37 of 103
<PAGE>   38

citizenship or residency and a proper Individual Taxpayer Identification Number
prior to any Distribution, the Company will be required to withhold 30% of the
income, regardless of any treaty provision.

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

FEDERAL ESTATE, GIFT, AND GENERATION SKIPPING TRANSFER TAXES

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

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

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

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

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

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

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

CHARGE FOR TAX

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

DIVERSIFICATION

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

Representatives of the IRS have suggested, from time to time, that the number of
Underlying Mutual Funds available or the number of transfer opportunities
available under a variable product may be relevant in determining whether the
product qualifies for the desired tax treatment. No formal guidance has been
issued in this area. Should the Secretary of the Treasury issue additional rules
or regulations limiting the number of 



                                       34

                                   38 of 103
<PAGE>   39

Underlying Mutual Funds, transfers between Underlying Mutual Funds, exchanges of
Underlying Mutual Funds or changes in investment objectives of Underlying Mutual
Funds such that the Contract would no longer qualify as an annuity under Section
72 of the Code, the Company will take whatever steps are available to remain in
compliance.

TAX CHANGES

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

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

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

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


                               GENERAL INFORMATION

CONTRACT OWNER INQUIRIES

Contract Owner inquiries may be directed to the Company by writing P.O. Box
182008, Columbus, Ohio 43216, or calling 1-800-240-5054, TDD 1-800-238-3035.

STATEMENTS AND REPORTS

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

ADVERTISING

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



                                       35

                                   39 of 103
<PAGE>   40


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

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

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

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 of the Sub-Accounts. The Company may advertise for the Sub-Account's
standardized "average annual total return," calculated in a manner prescribed by
the SEC, and nonstandardized "total return." "Average annual total return"
illustrates the percentage rate of return of a hypothetical initial investment
of $1,000 for the most recent one, five and ten year periods, or for a period
covering the time the Underlying Mutual Fund has been available in the Variable
Account if the Underlying Mutual Fund option has not been available for the
prescribed periods. THIS CALCULATION REFLECTS THE DEDUCTION OF ALL APPLICABLE
CHARGES MADE TO THE CONTRACTS EXCEPT FOR PREMIUM TAXES, WHICH MAY BE IMPOSED BY
CERTAIN STATES.

Nonstandardized "total return," calculated similar to standardized "average
annual total return," illustrates the percentage rate of return of a
hypothetical initial investment of $10,000 for the most recent one, five and ten
year periods, or for a period covering the time the Underlying Mutual Fund
option has been in existence. For those Underlying Mutual Fund options which
have not been held as Sub-Accounts for one of the prescribed periods, the
nonstandardized total return illustrations will show the investment performance
such Underlying Mutual Fund options would have achieved (reduced by the same
charges except the CDSC) had such Underlying Mutual Fund options been available
in the Variable Account for the periods quoted. THE CDSC IS NOT REFLECTED
BECAUSE THE CONTRACTS ARE DESIGNED FOR LONG TERM INVESTMENT. THE CDSC, IF
REFLECTED, WOULD DECREASE THE LEVEL OF PERFORMANCE SHOWN. AN INITIAL INVESTMENT
OF $10,000 IS ASSUMED BECAUSE THAT AMOUNT MORE CLOSELY APPROXIMATES THE SIZE OF
A TYPICAL CONTRACT THAN DOES THE $1,000 ASSUMPTION USED IN CALCULATING THE
STANDARDIZED AVERAGE ANNUAL TOTAL RETURN QUOTATIONS.

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



                                       36

                                   40 of 103
<PAGE>   41




                   UNDERLYING MUTUAL FUND PERFORMANCE SUMMARY

                          NON-STANDARDIZED TOTAL RETURN

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------
                                      1 Year To       5 Years To      10 Years To        Date Fund
       SUB-ACCOUNT OPTIONS            12/31/97         12/31/97       12/31/97 or        Effective
                                                                      Life of Fund
- --------------------------------------------------------------------------------------------------------
<S>                                      <C>             <C>              <C>             <C>
Evergreen Variable                       N/A             N/A              N/A             02-28-97
Trust-Evergreen VA Aggressive
Growth Fund
- --------------------------------------------------------------------------------------------------------
Evergreen Variable Trust-                26.02%          N/A              21.80%          03-01-96
Evergreen VA Foundation Fund
- --------------------------------------------------------------------------------------------------------
Evergreen Variable                       35.24%          N/A              26.33%          03-01-96
Trust-Evergreen VA Fund
- --------------------------------------------------------------------------------------------------------
Evergreen Variable                       N/A             N/A              N/A             02-28-97
Trust-Evergreen VA Global Leaders
Fund
- --------------------------------------------------------------------------------------------------------
Evergreen Variable Trust-                32.78%          N/A              27.50%          03-01-96
Evergreen VA Growth and Income
Fund
- --------------------------------------------------------------------------------------------------------
Evergreen Variable Trust-                N/A             N/A              N/A             02-28-97
Evergreen VA Strategic Income Fund
- --------------------------------------------------------------------------------------------------------
Nationwide Separate Account               3.79%         3.06%              4.14%          11-10-81
Trust- Money Market Fund
- --------------------------------------------------------------------------------------------------------

                                                STANDARDIZED TOTAL RETURN

- --------------------------------------------------------------------------------------------------------
                                      1 Year To       5 Years To      10 Years or Date     Date Fund
       SUB-ACCOUNT OPTIONS            12/31/97         12/31/97      Fund Available in     Added to
                                                                      Variable Account     Variable
                                                                        to 12/31/97         Account
- --------------------------------------------------------------------------------------------------------
Evergreen Variable                      N/A               N/A               5.82%          03-03-97
Trust-Evergreen VA Aggressive
Growth Fund
- --------------------------------------------------------------------------------------------------------
Evergreen Variable Trust-                20.62%           N/A              19.28%          03-01-96
Evergreen VA Foundation Fund
- --------------------------------------------------------------------------------------------------------
Evergreen Variable                       29.84%           N/A              23.89%          03-01-96
Trust-Evergreen VA Fund
- --------------------------------------------------------------------------------------------------------
Evergreen Variable                      N/A               N/A               3.15%          03-03-97
Trust-Evergreen VA Global Leaders
Fund
- --------------------------------------------------------------------------------------------------------
Evergreen Variable Trust-                27.38%           N/A              25.07%          03-01-96
Evergreen VA Growth and Income
Fund
- --------------------------------------------------------------------------------------------------------
Evergreen Variable Trust-               N/A               N/A              -1.09%          03-03-97
Evergreen VA Strategic Income Fund
- --------------------------------------------------------------------------------------------------------
Nationwide Separate Account              -1.61%           N/A               0.82%          02-29-96
Trust- Money Market Fund
- --------------------------------------------------------------------------------------------------------
</TABLE>



                           YEAR 2000 COMPLIANCE ISSUES

The Company has developed a plan to address issues related to the Year 2000. The
problem relates to many existing computer programs using only two digits to
identify a year in the date field. These programs were designed and developed
without considering the impact of the upcoming change in the century. If not
corrected, many computer applications could fail or create erroneous results by
or at the Year 2000. The Company has been evaluating its exposure to the Year
2000 issue through a review of all of its operating systems as well as
dependencies on the systems of others since 1996. The Company expects all system
changes and





                                       37

                                   41 of 103
<PAGE>   42


replacements needed to achieve Year 2000 compliance by the end of 1998.
Compliance testing will be completed in the first quarter of 1999. The Company
charges all costs associated with these system changes as the costs are
incurred.

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

                                LEGAL PROCEEDINGS

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

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

In recent years, life insurance companies have been named as defendants in
lawsuits, including class action lawsuits, relating to life insurance pricing
and sales practices. A number of these lawsuits have resulted in substantial
jury awards or settlements. In February 1997, Nationwide Life Insurance Company
was named as a defendant in a lawsuit filed in New York Supreme Court related to
the sale of whole life policies on a "vanishing premium" basis (John H. Snyder
v. Nationwide Life Insurance Co.). The plaintiff in such lawsuit seeks to
represent a national class of Nationwide Life policyholders and claims
unspecified compensatory and punitive damages. This lawsuit has not been
certified as a class action. In April, 1997, a motion to dismiss the Snyder
complaint in its entirety was filed by the defendants, and the plaintiff has
opposed such motion.

In November 1997, two plaintiffs, one who was the owner of a variable life
insurance contract and the other who was the owner of a variable annuity
contract, commenced an action against Nationwide Life Insurance Company and the
American Century group of defendants (Robert Young and David D. Distad v.
Nationwide Life Insurance Company et al.). In this action, plaintiffs seek to
represent a class of variable life insurance contract owners and variable
annuity contract owners whom they claim were allegedly misled when purchasing
these variable contracts into believing that some portion of their premiums were
invested in a publicly traded mutual fund when, in fact, the premium monies were
invested in a mutual fund whose shares may only be purchased by insurance
companies. The complaint seeks unspecified compensatory, treble and punitive
damages. In January 1998, both Nationwide Life Insurance Company and American
Century filed motions to dismiss the entire complaint. Plaintiffs' counsel have
opposed these motions and the federal court in Texas heard arguments on the
motions to dismiss in April, 1998. This lawsuit is in an early stage and has not
been certified as a class action. Nationwide Life Insurance Company intends to
defend this case vigorously.

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

            TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION
                                                                        PAGE


General Information and History..........................................1
Services.................................................................1
Purchase of Securities Being Offered.....................................1
Underwriters.............................................................2
Calculation of Performance...............................................2
Annuity Payments.........................................................3
Financial Statements.....................................................4





                                       38

                                   42 of 103
<PAGE>   43



                                    APPENDIX

                                  FIXED ACCOUNT


Purchase Payments under the Fixed Account of the Contract and transfers to the
Fixed Account 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
"1933 Act" nor is the general account registered as an investment company under
the "1940 Act." Accordingly, neither the general account nor any interest
therein are subject to the provisions of the 1933 or 1940 Acts, and we have been
advised that the staff of the SEC has not reviewed the disclosures in this
prospectus which relate to the Fixed Account. Disclosures regarding the Fixed
Account and the general account may be subject to certain provisions of the
federal securities law 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 Variable Account and any other segregated asset account.
Purchase Payments will be allocated to the Fixed Account by election of the
Contract Owner.

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 assets
will be allocated by the Company between itself and the Contracts participating
in the Fixed Account.

Investment income from the Fixed Account 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
at the sole discretion of the Company at such rate(s) as the Company
prospectively declares. The guaranteed rate for any Purchase Payment will remain
in effect for a period not less than twelve months. However, the Company
guarantees that it will credit interest at not less than 3.0% per year. ANY
INTEREST CREDITED TO AMOUNTS ALLOCATED TO THE FIXED ACCOUNT IN EXCESS OF 3.0%
PER YEAR WILL BE DETERMINED AT 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
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 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 any applicable charges including
CDSC.

TRANSFERS

For transfers from the Fixed Account to the Variable Account, refer to the
"Transfers" provision of the prospectus.



                                       39

                                   43 of 103
<PAGE>   44



                       STATEMENT OF ADDITIONAL INFORMATION
                                   MAY 1, 1998
                       DEFERRED VARIABLE ANNUITY CONTRACTS
                   ISSUED BY NATIONWIDE LIFE INSURANCE COMPANY
                    THROUGH ITS NATIONWIDE VARIABLE ACCOUNT-6


This Statement of Additional Information is not a prospectus. It contains
information in addition to and more detailed than set forth in the prospectus
and should be read in conjunction with the prospectus dated May 1, 1998. The
prospectus may be obtained from Nationwide Life Insurance Company by writing
P.O. Box 182008, Columbus, Ohio 43216, or calling 1-800-240-5054, TDD
1-800-238-3035.

                                TABLE OF CONTENTS

                                                                          PAGE
General Information and History.............................................1
Services....................................................................1
Purchase of Securities Being Offered........................................1
Underwriters................................................................2
Calculation of Performance..................................................2
Annuity Payments............................................................3
Financial Statements........................................................4

GENERAL INFORMATION AND HISTORY

The Nationwide Variable Account-6 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 Financial Services, Inc. ("NFS"), a holding company. NFS has two
classes of common stock outstanding with different voting rights enabling
Nationwide Corporation (the holder of all of the outstanding Class B Common
Stock) to control NFS. Nationwide Corporation is a holding company, as well. All
of its common stock is held by Nationwide Mutual Insurance Company (95.3%) and
Nationwide Mutual Fire Insurance Company (4.7%), the ultimate controlling
persons of Nationwide Insurance Enterprise. The Nationwide Insurance Enterprise
is one of America's largest insurance and financial services family of
companies, with combined assets of over $83.2 billion as of December 31, 1997.

SERVICES

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

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

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

PURCHASE OF SECURITIES BEING OFFERED

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

When a Contract described in the 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 determines is eligible for such an exchange, the
Company may waive any remaining Contingent Deferred Sales Charges on the first
Contract. A Contingent Deferred Sales Charge may apply to the contract received
in the exchange.




                                       1

                                   44 of 103
<PAGE>   45


UNDERWRITERS

The Contracts, which are offered continuously, are distributed by Nationwide
Advisory Services, Inc. ("NAS"), One Nationwide Plaza, Columbus, Ohio 43215, an
affiliate of the Company. During the fiscal years ended December 31, 1997, 1996
and 1995, no underwriting commissions were paid by the Company to NAS.

CALCULATION OF PERFORMANCE

Any current yield quotations of the NSAT Money Market Fund, subject to Rule 482
of the Securities Act of 1933, will consist of a seven calendar day historical
yield, carried at least to the nearest hundredth of a percent. The yield will be
calculated by determining the net change, exclusive of capital changes, in the
value of hypothetical pre-existing account having a balance of one accumulation
unit at the beginning of the base period, subtracting a hypothetical charge
reflecting deductions from Contract Owner accounts, and dividing the net change
in account value by the value of the account at the beginning of the period to
obtain a base period return, and multiplying the base period return by (365/7)
or (366/7) in a leap year. At December 31, 1997, the NSAT- Money Market Fund's
seven-day current unit value yield was 3.94%. The NSAT-Money Market Fund's
seven-day 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. At December 31, 1997 the seven-day effective yield was
4.02%.

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

All performance advertising will include quotations of standardized average
annual total return, calculated in accordance with a standard method prescribed
by rules of the SEC. Standardized Average Annual Return is found by taking a
hypothetical $1,000 investment in each of the Sub-Accounts' units on the first
day of the period at the offering price, which is the Accumulation Unit Value
per unit ("initial investment") and computing the ending redeemable value
("redeemable value") of that investment at the end of the period. The redeemable
value is then divided by the initial investment and this quotient is taken to
the Nth root (N represents the number of years in the period) and 1 is
subtracted from the result which is then expressed as a percentage, carried to
at least the nearest hundredth of a percent. Standardized Average Annual Total
Return reflects the deduction of 1.40% Mortality, Expense Risk and
Administration Charge. The redeemable value also reflects the effect of any
applicable Contingent Deferred Sales Charge that may be imposed at the end of
the period (see "CDSC" 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 CDSC. Reflecting the CDSC would decrease the
level of the performance advertised. The CDSC 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 standardized average annual total return and nonstandardized average annual
total return quotations will be current to the last day of the calendar quarter
preceding the date on which an advertisement is submitted for publication. The
standardized average annual return will be based on rolling calendar quarters
and will cover periods of one, five, and ten years, or a period covering the
time the Underlying Mutual Fund has been available in the Variable Account if
the Underlying Mutual Fund has not been available for one of the prescribed
periods. The nonstandardized 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 has been in existence.

Quotations of average annual total return and total return are based upon
historical earnings and will fluctuate. Any quotation of performance is not a
guarantee of future performance. Factors affecting a Sub-Account's 



                                       2

                                   45 of 103
<PAGE>   46

performance include general market conditions, operating expenses and investment
management. A Contract Owner's account when redeemed may be more or less than
original cost.

ANNUITY PAYMENTS

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



                                       3

                                   46 of 103
<PAGE>   47

<PAGE>   1
                          Independent Auditors' Report



TheBoard of Directors of Nationwide Life Insurance Company and Contract Owners
   of Nationwide Variable Account-6:

      We have audited the accompanying statement of assets, liabilities and
contract owners' equity of Nationwide Variable Account-6 as of December 31,
1997, and the related statements of operations and changes in contract owners'
equity for the year then ended and the period February 28, 1996 (commencement of
operations) through December 31, 1996. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audits.

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

      In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Nationwide Variable
Account-6 as of December 31, 1997, and the results of its operations and its
changes in contract owners' equity for the year then ended and the period
February 28, 1996 (commencement of operations) through December 31, 1996, in
conformity with generally accepted accounting principles.

                                                           KPMG Peat Marwick LLP

Columbus, Ohio
February 6, 1998



<PAGE>   2
                          NATIONWIDE VARIABLE ACCOUNT-6

          STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS' EQUITY

                                DECEMBER 31, 1997


<TABLE>
<CAPTION>
ASSETS:
<S>                                                                                   <C>
   Investments at market value:                                                      
                                                                                     
      Evergreen - VA Aggressive Growth Fund (EvAggrGro)                              
         168,405 shares (cost $1,773,493) .......................................     $  1,869,292
                                                                                     
      Evergreen - VA Foundation Fund (EvFound)                                       
         2,099,936 shares (cost $23,743,431) ....................................       28,433,133
                                                                                     
      Evergreen - VA Fund (EvFund)                                                   
         1,163,773 shares (cost $13,931,246) ....................................       17,328,583
                                                                                     
      Evergreen - VA Global Leaders Fund (EvGloLead)                                 
         268,669 shares (cost $2,850,721) .......................................        2,898,942
                                                                                     
      Evergreen - VA Growth and Income Fund (EvGrInc)                                
         1,752,595 shares (cost $21,455,578) ....................................       26,797,181
                                                                                     
      Evergreen - VA Strategic Income Fund (EvStratInc)                              
         216,179 shares (cost $2,195,389) .......................................        2,205,031
                                                                                     
      Fidelity VIP - High Income Portfolio (FidVIPHI)                                
         151,877 shares (cost $1,836,692) .......................................        2,062,492
                                                                                     
      Fidelity VIP - Overseas Portfolio (FidVIPOv)                                   
         138,718 shares (cost $2,556,492) .......................................        2,663,389
                                                                                     
      Fidelity VIP-II - Asset Manager Portfolio (FidVIPAM)                           
         104,866 shares (cost $1,658,109) .......................................        1,888,644
                                                                                     
      Fidelity VIP-II - Contrafund Portfolio (FidVIPCon)                             
         59,861 shares (cost $1,086,795) ........................................        1,193,636
                                                                                     
      Fidelity VIP-III - Growth Opportunities Portfolio (FidVIPGrOp)                 
         78,394 shares (cost $1,309,941) ........................................        1,510,646
                                                                                     
      Nationwide SAT - Government Bond Fund (NSATGvtBd)                              
         25,536 shares (cost $284,920) ..........................................          290,598
                                                                                     
      Nationwide SAT - Money Market Fund (NSATMyMkt)                                 
         1,713,302 shares (cost $1,713,302) .....................................        1,713,302
                                                                                      ------------
                                                                                     
            Total investments ...................................................       90,854,869
                                                                                     
   Accounts receivable ..........................................................           -     
                                                                                      ------------
            Total assets ........................................................       90,854,869
                                                                                     
ACCOUNTS PAYABLE ................................................................           59,147
                                                                                      ------------
CONTRACT OWNERS' EQUITY .........................................................     $ 90,795,722
                                                                                      ============
</TABLE>


<PAGE>   3
<TABLE>
<CAPTION>
                                                                                                                        ANNUAL
Contract owners' equity represented by:                           UNITS             UNIT VALUE                          RETURN
                                                               ---------           ------------                         ------
Contracts in accumulation phase:
<S>                                                            <C>                 <C>               <C>               <C>
      Evergreen - VA Aggressive Growth Fund:
         Tax qualified ..................................         32,233           $  10.970866      $   353,624        10%(a)
         Non-tax qualified ..............................         36,965              10.970866          405,538        10%(a)
         Initial Funding by Depositor (note 1a) .........        100,000              11.100000        1,110,000        11%(a)
      Evergreen - VA Foundation Fund:
         Tax qualified ..................................        513,556              14.357474        7,373,367        26%
         Non-tax qualified ..............................      1,362,798              14.357474       19,566,337        26%
         Initial Funding by Depositor (note 1a) .........        100,000              14.733127        1,473,313        28%
      Evergreen - VA Fund:
         Tax qualified ..................................        253,280              15.352653        3,888,520        35%
         Non-tax qualified ..............................        772,073              15.352653       11,853,369        35%
         Initial Funding by Depositor (note 1a) .........        100,000              15.754272        1,575,427        37%
      Evergreen - VA Global Leaders Fund:
         Tax qualified ..................................         61,612              10.753040          662,516         8%(a)
         Non-tax qualified ..............................        106,774              10.753040        1,148,145         8%(a)
         Initial Funding by Depositor (note 1a) .........        100,000              10.879585        1,087,959         9%(a)
      Evergreen - VA Growth and Income Fund:
         Tax qualified ..................................        406,022              15.614450        6,339,810        33%
         Non-tax qualified ..............................      1,206,385              15.614450       18,837,038        33%
         Initial Funding by Depositor (note 1a) .........        100,000              16.022979        1,602,298        35%
      Evergreen - VA Strategic Income Fund:
         Tax qualified ..................................         30,744              10.405791          319,916         4%(a)
         Non-tax qualified ..............................         79,968              10.405791          832,130         4%(a)
         Initial Funding by Depositor (note 1a) .........        100,000              10.528287        1,052,829         5%(a)
      Fidelity VIP - High Income Portfolio:
         Tax qualified ..................................         31,204              12.549013          391,579        16%
         Non-tax qualified ..............................        133,009              12.549013        1,669,132        16%
      Fidelity VIP - Overseas Portfolio:
         Tax qualified ..................................         32,632              11.984120          391,066        10%
         Non-tax qualified ..............................        189,428              11.984120        2,270,128        10%
      Fidelity VIP-II - Asset Manager Portfolio:
         Tax qualified ..................................         35,177              13.208527          464,636        19%
         Non-tax qualified ..............................        107,673              13.208527        1,422,202        19%
      Fidelity VIP-II - Contrafund Portfolio:
         Tax qualified ..................................         10,250              11.841787          121,378        18%(a)
         Non-tax qualified ..............................         90,497              11.841787        1,071,646        18%(a)
      Fidelity VIP-III - Growth Opportunities Portfolio:
         Tax qualified ..................................         14,976              12.196412          182,653        22%(a)
         Non-tax qualified ..............................        108,817              12.196412        1,327,177        22%(a)
      Nationwide SAT - Government Bond Fund:
         Tax qualified ..................................          7,513              11.157782           83,828         8%
         Non-tax qualified ..............................         18,506              11.157782          206,486         8%
      Nationwide SAT - Money Market Fund:
         Tax qualified ..................................         64,006              10.691554          684,324         4%
         Non-tax qualified ..............................         96,090              10.691554        1,027,351         4%
                                                                 =======              =========      -----------
                                                                                                     $90,795,722
                                                                                                     ===========
</TABLE>

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


See accompanying notes to financial statements.


<PAGE>   4
                         NATIONWIDE VARIABLE ACCOUNT-6
        STATEMENTS OF OPERATIONS AND CHANGES IN CONTRACT OWNERS' EQUITY

       YEAR ENDED DECEMBER 31, 1997 AND FOR THE PERIOD FEBRUARY 28, 1996
             (COMMENCEMENT OF OPERATIONS) THROUGH DECEMBER 31, 1996


<TABLE>
<CAPTION>
                                                                     TOTAL                           EVAGGRGRO        
                                                          ------------------------------  ------------------------------  
                                                                1997           1996            1997            1996       
                                                          --------------  --------------  --------------  --------------  
<S>                                                       <C>             <C>             <C>             <C>           
INVESTMENT ACTIVITY:                                  
Reinvested dividends ................................     $      921,552         314,578              -               -   
Mortality, expense and administration                 
  charges (note 2) ..................................           (718,940)       (230,324)         (2,625)             -   
                                                          --------------  --------------  --------------  --------------  
  Net investment activity ...........................            202,612          84,254          (2,625)             -   
                                                          --------------  --------------  --------------  --------------  
                                                      
Proceeds from mutual fund shares sold ...............          5,439,115       3,463,306         146,318              -   
Cost of mutual fund shares sold .....................         (5,092,331)     (3,318,706)       (130,185)             -   
                                                          --------------  --------------  --------------  --------------  
  Realized gain (loss) on investments ...............            346,784         144,600          16,133              -   
Change in unrealized gain (loss) on investments .....         10,826,924       3,631,834          95,799              -   
                                                          --------------  --------------  --------------  --------------  
  Net gain (loss) on investments ....................         11,173,708       3,776,434         111,932              -   
                                                          --------------  --------------  --------------  --------------  
Reinvested capital gains ............................          2,934,325          99,762              -               -   
                                                          --------------  --------------  --------------  --------------  
    Net increase (decrease) in contract owners'       
      equity resulting from operations ..............         14,310,645       3,960,450         109,307              -   
                                                          --------------  --------------  --------------  --------------  
EQUITY TRANSACTIONS:                                  
Purchase payments received from                       
  contract owners ...................................         40,652,403      34,210,736       1,713,176              -   
Transfers between funds .............................                 -               -           49,795              -   
Redemptions .........................................         (1,288,100)       (939,197)         (2,987)             -   
Annuity benefits ....................................                 -               -               -               -   
Annual contract maintenance charge (note 2) .........                 -               -               -               -   
Contingent deferred sales charges (note 2) ..........            (22,638)        (10,938)             -               -   
Adjustments to maintain reserves ....................            (59,518)        (18,121)           (129)             -   
                                                          --------------  --------------  --------------  --------------  
    Net equity transactions .........................         39,282,147      33,242,480       1,759,855              -   
                                                          --------------  --------------  --------------  --------------  
                                                                                                                          
NET CHANGE IN CONTRACT OWNERS' EQUITY ...............         53,592,792      37,202,930       1,869,162              -   
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD .........         37,202,930              -               -               -   
                                                          --------------  --------------  --------------  --------------  
CONTRACT OWNERS' EQUITY END OF PERIOD ...............     $   90,795,722      37,202,930       1,869,162              -   
                                                          ==============  ==============  ==============  ==============  
</TABLE>

                                                                    
<TABLE>
<CAPTION>

                                                                     EVFOUND                            EVFUND
                                                          ------------------------------   ------------------------------
                                                                1997            1996            1997             1996
                                                          -------------   --------------   --------------  --------------
<S>                                                       <C>             <C>              <C>             <C>    
INVESTMENT ACTIVITY:                                  
Reinvested dividends ................................            432,577          198,005          52,250          30,422
Mortality, expense and administration                 
  charges (note 2) ..................................           (240,775)         (91,479)       (134,972)        (44,791)
                                                           -------------   --------------  --------------  --------------
  Net investment activity ...........................            191,802          106,526         (82,722)        (14,369)
                                                           -------------   --------------  --------------  --------------
                                                      
Proceeds from mutual fund shares sold ...............            454,441          628,605         386,577         777,720
Cost of mutual fund shares sold .....................           (345,923)        (579,851)       (280,189)       (728,366)
                                                           -------------   --------------  --------------  --------------
  Realized gain (loss) on investments ...............            108,518           48,754         106,388          49,354
Change in unrealized gain (loss) on investments .....          3,160,540        1,529,162       2,689,609         707,727
                                                           -------------   --------------  --------------  --------------
  Net gain (loss) on investments ....................          3,269,058        1,577,916       2,795,997         757,081
                                                           -------------   --------------  --------------  --------------
Reinvested capital gains ............................          1,140,621           69,241         707,913          17,746
                                                           -------------   --------------  --------------  --------------
    Net increase (decrease) in contract owners'       
      equity resulting from operations ..............          4,601,481        1,753,683       3,421,188         760,458
                                                           -------------   --------------  --------------  --------------
EQUITY TRANSACTIONS:                                  
Purchase payments received from                       
  contract owners ...................................          9,758,419       13,006,150       6,120,181       6,422,691  
Transfers between funds .............................            435,226         (351,281)        677,468         190,759  
Redemptions .........................................           (349,437)        (405,849)       (170,640)        (85,839) 
Annuity benefits ....................................                 -                -               -               -   
Annual contract maintenance charge (note 2) .........                 -                -               -               -   
Contingent deferred sales charges (note 2) ..........             (5,566)          (2,207)         (3,401)           (592) 
Adjustments to maintain reserves ....................            (20,320)          (7,282)        (11,406)         (3,551) 
                                                           -------------   --------------  --------------  --------------  
    Net equity transactions .........................          9,818,322       12,239,531       6,612,202       6,523,468  
                                                           -------------   --------------  --------------  --------------  
                                                                                                                           
NET CHANGE IN CONTRACT OWNERS' EQUITY ...............         14,419,803       13,993,214      10,033,390       7,283,926  
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD .........         13,993,214               -        7,283,926              -   
                                                           -------------   --------------  --------------  --------------  
CONTRACT OWNERS' EQUITY END OF PERIOD ...............         28,413,017       13,993,214      17,317,316       7,283,926
                                                           =============   ==============  ==============  ==============
</TABLE>
                                                                     (Continued)


<PAGE>   5
                         NATIONWIDE VARIABLE ACCOUNT-6
        STATEMENTS OF OPERATIONS AND CHANGES IN CONTRACT OWNERS' EQUITY

       YEAR ENDED DECEMBER 31, 1997 AND FOR THE PERIOD FEBRUARY 28, 1996
             (COMMENCEMENT OF OPERATIONS) THROUGH DECEMBER 31, 1996

<TABLE>
<CAPTION>
                                                                      EVGLOLEAD                      EVGRINC              
                                                          ------------------------------  ------------------------------  
                                                                1997         1996              1997             1996      
                                                          --------------  --------------  --------------  --------------  

<S>                                                       <C>             <C>             <C>             <C>             
INVESTMENT ACTIVITY:                                  
Reinvested dividends .................................    $       13,693              -          107,784          50,189  
Mortality, expense and administration                 
  charges (note 2) ...................................            (6,316)             -         (215,211)        (63,514) 
                                                          --------------  --------------  --------------  --------------  
  Net investment activity ............................             7,377              -         (107,427)        (13,325) 
                                                          --------------  --------------  --------------  --------------  
                                                      
Proceeds from mutual fund shares sold ................            94,457              -          260,180         474,448  
Cost of mutual fund shares sold ......................           (83,425)             -         (200,097)       (438,017) 
                                                          --------------  --------------  --------------  --------------  
  Realized gain (loss) on investments ................            11,032              -           60,083          36,431  
Change in unrealized gain (loss) on investments ......            48,221              -        4,175,082       1,166,522  
                                                          --------------  --------------  --------------  --------------  
  Net gain (loss) on investments .....................            59,253              -        4,235,165       1,202,953  
                                                          --------------  --------------  --------------  --------------  
Reinvested capital gains .............................             6,846              -          851,646          12,775  
                                                          --------------  --------------  --------------  --------------  
    Net increase (decrease) in contract owners'       
      equity resulting from operations ...............            73,476              -        4,979,384       1,202,403  
                                                          --------------  --------------  --------------  --------------  
EQUITY TRANSACTIONS:                                  
Purchase payments received from                       
  contract owners ....................................         2,688,641              -       10,489,601       9,962,121  
Transfers between funds ..............................           142,364              -          774,340         (54,657) 
Redemptions ..........................................            (5,540)             -         (301,923)       (239,597) 
Annuity benefits .....................................                -               -               -               -   
Annual contract maintenance charge (note 2) ..........                -               -               -               -   
Contingent deferred sales charges (note 2) ...........                -               -           (6,093)         (3,203) 
Adjustments to maintain reserves .....................              (321)             -          (18,127)         (5,103) 
                                                          --------------  --------------  --------------  --------------  
    Net equity transactions ..........................         2,825,144              -       10,937,798       9,659,561  
                                                          --------------  --------------  --------------  --------------  
                                                                                                                          
NET CHANGE IN CONTRACT OWNERS' EQUITY ................         2,898,620              -       15,917,182      10,861,964  
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ..........                -               -       10,861,964              -   
                                                          --------------  --------------  --------------  --------------  
CONTRACT OWNERS' EQUITY END OF PERIOD ................    $    2,898,620              -       26,779,146      10,861,964  
                                                          ==============  ==============  ==============  ==============  
</TABLE>


<TABLE>
<CAPTION>
                                                                      EVSTRATINC                      FIDVIPHI
                                                           -----------------------------   ------------------------------
                                                               1997            1996             1997            1996
                                                           -------------   -------------   --------------  --------------

<S>                                                         <C>            <C>             <C>             <C>      
INVESTMENT ACTIVITY:                                  
Reinvested dividends .................................            58,403               -           81,089              -
Mortality, expense and administration                 
  charges (note 2) ...................................            (3,818)              -          (21,420)         (6,030)
                                                           -------------   --------------  --------------  --------------
  Net investment activity ............................            54,585               -           59,669          (6,030)
                                                           -------------   --------------  --------------  --------------
                                                      
Proceeds from mutual fund shares sold ................            27,364               -          135,073          61,931
Cost of mutual fund shares sold ......................           (26,954)              -         (123,630)        (57,308)
                                                           -------------   --------------  --------------  --------------
  Realized gain (loss) on investments ................               410               -           11,443           4,623
Change in unrealized gain (loss) on investments ......             9,641               -          169,861          55,938
                                                           -------------   --------------  --------------  --------------
  Net gain (loss) on investments .....................            10,051               -          181,304          60,561
                                                           -------------   --------------  --------------  --------------
Reinvested capital gains .............................             3,203               -           10,022              -
                                                           -------------   --------------  --------------  --------------
    Net increase (decrease) in contract owners'       
      equity resulting from operations ...............            67,839               -          250,995          54,531
                                                           -------------   --------------  --------------  --------------
EQUITY TRANSACTIONS:                                  
Purchase payments received from                       
  contract owners ....................................         2,031,686               -          793,624         939,039  
Transfers between funds ..............................           110,007               -          (67,359)        197,028  
Redemptions ..........................................            (4,481)              -          (37,261)        (65,842) 
Annuity benefits .....................................                -                -               -               -   
Annual contract maintenance charge (note 2) ..........                -                -               -               -   
Contingent deferred sales charges (note 2) ...........                -                -           (1,077)           (712) 
Adjustments to maintain reserves .....................              (176)              -           (1,783)           (472) 
                                                           -------------   --------------  --------------  --------------  
    Net equity transactions ..........................         2,137,036               -          686,144       1,069,041  
                                                           -------------   --------------  --------------  --------------  
                                                                                                                           
NET CHANGE IN CONTRACT OWNERS' EQUITY ................         2,204,875               -          937,139       1,123,572  
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ..........                -                -        1,123,572              -   
                                                         --------------   --------------  --------------   --------------   
CONTRACT OWNERS' EQUITY END OF PERIOD ................         2,204,875               -        2,060,711       1,123,572  
                                                         ===============  ==============  ===============  ==============  
</TABLE>


<PAGE>   6
                         NATIONWIDE VARIABLE ACCOUNT-6
        STATEMENTS OF OPERATIONS AND CHANGES IN CONTRACT OWNERS' EQUITY

       YEAR ENDED DECEMBER 31, 1997 AND FOR THE PERIOD FEBRUARY 28, 1996
             (COMMENCEMENT OF OPERATIONS) THROUGH DECEMBER 31, 1996

<TABLE>
<CAPTION>
                                                                      FIDVIPOV                      FIDVIPAM               
                                                          ------------------------------  ------------------------------   
                                                                1997           1996             1997           1996        
                                                          -------------   --------------  --------------  --------------   
<S>                                                            <C>             <C>               <C>           <C>         
INVESTMENT ACTIVITY:                                  
Reinvested dividends ................................     $       25,789              -           44,528              -    
Mortality, expense and administration                 
  charges (note 2) ..................................            (28,305)         (8,447)        (21,642)         (7,687)  
                                                          --------------  --------------  --------------  --------------   
  Net investment activity ...........................             (2,516)         (8,447)         22,886          (7,687)  
                                                          --------------  --------------  --------------  --------------   
                                                      
Proceeds from mutual fund shares sold ...............            134,986          98,476         183,404          12,235   
Cost of mutual fund shares sold .....................           (125,100)        (93,486)       (168,748)        (11,509)  
                                                          --------------  --------------  --------------  --------------   
  Realized gain (loss) on investments ...............              9,886           4,990          14,656             726   
Change in unrealized gain (loss) on investments .....             32,191          74,706         135,695          94,841   
                                                          --------------  --------------  --------------  --------------   
  Net gain (loss) on investments ....................             42,077          79,696         150,351          95,567   
                                                          --------------  --------------  --------------  --------------   
Reinvested capital gains ............................            102,376              -          111,698              -    
                                                          --------------  --------------  --------------  --------------   
    Net increase (decrease) in contract owners'       
      equity resulting from operations ..............            141,937          71,249         284,935          87,880   
                                                          --------------  --------------  --------------  --------------   
EQUITY TRANSACTIONS:                                  
Purchase payments received from                       
  contract owners ...................................          1,095,522       1,073,351         457,162       1,146,468   
Transfers between funds .............................            154,310         195,914         (24,319)            (63)  
Redemptions .........................................            (55,512)        (10,858)        (47,012)        (13,696)  
Annuity benefits ....................................                 -               -               -               -    
Annual contract maintenance charge (note 2) .........                 -               -               -               -    
Contingent deferred sales charges (note 2) ..........             (1,667)           (223)         (1,956)           (209)  
Adjustments to maintain reserves ....................             (2,173)           (656)         (1,822)           (530)  
                                                          --------------  --------------  --------------  --------------   
    Net equity transactions .........................          1,190,480       1,257,528         382,053       1,131,970   
                                                          --------------  --------------  --------------  --------------   
                                                                                                                           
NET CHANGE IN CONTRACT OWNERS' EQUITY ...............          1,332,417       1,328,777         666,988       1,219,850   
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD .........          1,328,777              -        1,219,850              -    
                                                          --------------  --------------  --------------  --------------   
CONTRACT OWNERS' EQUITY END OF PERIOD ...............     $    2,661,194       1,328,777       1,886,838       1,219,850   
                                                          ==============  ==============  ==============  ==============   
</TABLE>


<TABLE>
<CAPTION>
                                                                   FIDVIPCON                        FIDVIPGROP
                                                          ------------------------------  ------------------------------
                                                                1997           1996             1997           1996
                                                          -------------   --------------  --------------  --------------
<S>                                                             <C>                            <C>                      
INVESTMENT ACTIVITY:                                  
Reinvested dividends ................................                -                -               -               -
Mortality, expense and administration                 
  charges (note 2) ..................................            (7,563)              -           (9,859)             -
                                                          -------------   --------------  --------------  --------------
  Net investment activity ...........................            (7,563)              -           (9,859)             -
                                                          -------------   --------------  --------------  --------------
                                                      
Proceeds from mutual fund shares sold ...............            43,360               -            8,378              -
Cost of mutual fund shares sold .....................           (41,279)              -           (7,246)             -
                                                          -------------   --------------  --------------  --------------
  Realized gain (loss) on investments ...............             2,081               -            1,132              -
Change in unrealized gain (loss) on investments .....           106,841               -          200,704              -
                                                          -------------   --------------  --------------  --------------
  Net gain (loss) on investments ....................           108,922               -          201,836              -
                                                          -------------   --------------  --------------  --------------
Reinvested capital gains ............................                -                -               -               -
                                                          -------------   --------------  --------------  --------------
    Net increase (decrease) in contract owners'       
      equity resulting from operations ..............           101,359               -          191,977              -
                                                          -------------   --------------  --------------  --------------
EQUITY TRANSACTIONS:                                  
Purchase payments received from                       
  contract owners ...................................           833,310               -        1,126,943              -  
Transfers between funds .............................           278,193               -          202,051              -   
Redemptions .........................................           (19,227)              -          (10,326)             -   
Annuity benefits ....................................                -                -               -               -   
Annual contract maintenance charge (note 2) .........                -                -               -               -   
Contingent deferred sales charges (note 2) ..........                -                -               -               -   
Adjustments to maintain reserves ....................              (611)              -             (815)             -   
                                                          -------------   --------------  --------------  --------------  
    Net equity transactions .........................         1,091,665               -        1,317,853              -   
                                                          -------------   --------------  --------------  --------------  
                                                                                                                          
NET CHANGE IN CONTRACT OWNERS' EQUITY ...............         1,193,024               -        1,509,830              -   
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD .........                -                -               -               -   
                                                          -------------   --------------  --------------  --------------  
CONTRACT OWNERS' EQUITY END OF PERIOD ...............         1,193,024               -        1,509,830              -   
                                                          =============   ==============  ==============  ==============  
</TABLE>
                                                                     (Continued)

<PAGE>   7
                          NATIONWIDE VARIABLE ACCOUNT-6
        STATEMENTS OF OPERATIONS AND CHANGES IN CONTRACT OWNERS' EQUITY

       YEAR ENDED DECEMBER 31, 1997 AND FOR THE PERIOD FEBRUARY 28, 1996
             (COMMENCEMENT OF OPERATIONS) THROUGH DECEMBER 31, 1996

<TABLE>
<CAPTION>
                                                                     NSATGVTBD                     NSATMYMKT
                                                          ------------------------------  ------------------------------
                                                                1997            1996           1997           1996
                                                          --------------  --------------  --------------  --------------
<S>                                                       <C>             <C>             <C>              <C>        
INVESTMENT ACTIVITY:                                  
Reinvested dividends .................................    $       14,524          11,321          90,915          24,641
Mortality, expense and administration                 
  charges (note 2) ...................................            (3,173)         (1,860)        (23,261)         (6,516)
                                                          --------------  --------------  --------------  --------------
  Net investment activity ............................            11,351           9,461          67,654          18,125
                                                          --------------  --------------  --------------  --------------
                                                      
Proceeds from mutual fund shares sold ................           167,781          51,891       3,396,796       1,358,000
Cost of mutual fund shares sold ......................          (162,759)        (52,169)     (3,396,796)     (1,358,000)
                                                          --------------  --------------  --------------  --------------
  Realized gain (loss) on investments ................             5,022            (278)             -               -
Change in unrealized gain (loss) on investments ......             2,740           2,938              -               -
                                                          --------------  --------------  --------------  --------------
  Net gain (loss) on investments .....................             7,762           2,660              -               -
                                                          --------------  --------------  --------------  --------------
Reinvested capital gains .............................                -               -               -               -
                                                          --------------  --------------  --------------  --------------
    Net increase (decrease) in contract owners'       
      equity resulting from operations ...............            19,113          12,121          67,654          18,125
                                                          --------------  --------------  --------------  --------------
EQUITY TRANSACTIONS:                                  
Purchase payments received from                       
  contract owners ....................................          151,591         254,941       3,392,547       1,405,975  
Transfers between funds ..............................           (1,011)             -       (2,731,065)       (177,700)  
Redemptions ..........................................          (95,353)        (50,556)       (188,401)        (66,960)  
Annuity benefits .....................................               -               -               -               -    
Annual contract maintenance charge (note 2) ..........               -               -               -               -    
Contingent deferred sales charges (note 2) ...........             (176)             -           (2,702)         (3,792)  
Adjustments to maintain reserves .....................             (264)            (92)         (1,571)           (435)  
                                                         --------------   -------------   -------------   -------------   
    Net equity transactions ..........................           54,787         204,293         468,808       1,157,088   
                                                         --------------   -------------   -------------   -------------   
                                                                                                                          
NET CHANGE IN CONTRACT OWNERS' EQUITY ................           73,900         216,414         536,462       1,175,213  
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ..........          216,414              -        1,175,213              -    
                                                         --------------   -------------   -------------   -------------   
CONTRACT OWNERS' EQUITY END OF PERIOD ................   $      290,314         216,414       1,711,675       1,175,213   
                                                         ==============   =============   =============   =============   
</TABLE>

See accompanying notes to financial statements.       


<PAGE>   8
                          NATIONWIDE VARIABLE ACCOUNT-6
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1997 AND 1996


(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     (a) Organization and Nature of Operations

         Nationwide Variable Account-6 (the Account) was established pursuant to
         a resolution of the Board of Directors of Nationwide Life Insurance
         Company (the Company) on February 2, 1994. The Account has been
         registered as a unit investment trust under the Investment Company Act
         of 1940. 

         On February 28, 1996, the Company (Depositor) transferred to the
         Account, 100,000 shares of the Evergreen - VA Foundation Fund, 100,000
         shares of the Evergreen - VA Fund and 100,000 shares of the Evergreen -
         VA Growth and Income Fund, for which the Account was credited with
         100,000 units of each of the foregoing Evergreen Funds. These amounts
         represent the initial funding of the Account. The value of the units
         purchased by the Company on February 28, 1996 was $3,000,000. 

         On March 3, 1997, the Company (Depositor) transferred to the Account,
         100,000 shares of the Evergreen - VA Aggressive Growth Fund, 100,000
         shares of the Evergreen - VA Global Leaders Fund and 100,000 shares of
         the Evergreen - VA Strategic Income Fund, for which the Account was
         credited with 100,000 units of each of the foregoing Evergreen Funds.
         The value of the units purchased by the Company on March 3, 1997 was
         $3,000,000. 

         The Company offers tax qualified and non-tax qualified Individual
         Deferred Variable Annuity Contracts through the Account. The primary
         distribution for the contracts is through banks and other financial
         institutions.

     (b) The Contracts

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

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

              Funds of the Evergreen Variable Trust (Evergreen);
                Evergreen - VA Aggressive Growth Fund (EvAggrGro)
                Evergreen - VA Foundation Fund (EvFound)
                Evergreen - VA Fund (EvFund) 
                Evergreen - VA Global Leaders Fund (EvGloLead) 
                Evergreen - VA Growth and Income Fund (EvGrInc)
                Evergreen - VA Strategic Income Fund (EvStratInc)

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

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

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

              Funds of the Nationwide Separate Account Trust (Nationwide SAT) 
               (managed for a fee by an affiliated investment advisor);
                Nationwide SAT - Government Bond Fund (NSATGvtBd)
                Nationwide SAT - Money Market Fund (NSATMyMkt)

         At December 31, 1997, contract owners have invested in all of the above
         funds. The contract owners' equity is affected by the investment
         results of each fund, equity transactions by contract owners and
         certain contract expenses (see note 2). The accompanying financial
         statements include only contract owners' purchase payments pertaining
         to the variable portions of their contracts and exclude any purchase
         payments for fixed dollar benefits, the latter being included in the
         accounts of the Company.


<PAGE>   9
     (c) Security Valuation, Transactions and Related Investment Income
     
         The market value of the underlying mutual funds is based on the closing
         net asset value per share at December 31, 1997. The cost of investments
         sold is determined on the specific identification basis. Investment
         transactions are accounted for on the trade date (date the order to buy
         or sell is executed) and dividend income is recorded on the ex-dividend
         date.

     (d) Federal Income Taxes

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

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

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

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

     (f) Reclassifications

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

 (2) EXPENSES

     The Company does not deduct a sales charge from purchase payments 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 contract charges are deducted by the Company: a mortality
     risk charge, an expense risk charge and an administration charge assessed
     through the daily unit value calculation equal to an annual rate of 0.80%,
     0.45% and 0.15%, respectively. No charges are deducted from the initial
     funding by the Depositor, or from earnings thereon.

(3)  RELATED PARTY TRANSACTIONS

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





<PAGE>   48

<PAGE>   1
                          INDEPENDENT AUDITORS' REPORT


The Board of Directors
Nationwide Life Insurance Company:


We have audited the accompanying consolidated balance sheets of Nationwide Life
Insurance Company and subsidiaries (collectively the Company), a wholly owned
subsidiary of Nationwide Financial Services, Inc., as of December 31, 1997 and
1996, and the related consolidated statements of income, shareholder's equity
and cash flows for each of the years in the three-year period ended December 31,
1997. These consolidated financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
consolidated financial statements based on our audits.

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

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, 1997 and 1996, and the
results of their operations and their cash flows for each of the years in the
three-year period ended December 31, 1997, in conformity with generally accepted
accounting principles.



                                                    KPMG Peat Marwick LLP


Columbus, Ohio
January 30, 1998

<PAGE>   2



               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

                           Consolidated Balance Sheets

                            (in millions of dollars)

<TABLE>
<CAPTION>

                                                                                                   December 31,
                                                                                        -----------------------------------
                                        ASSETS                                                1997               1996
                                        ------
                                                                                        -----------------   ---------------
<S>                                                                                        <C>                 <C>  
Investments:
  Securities available-for-sale, at fair value:
    Fixed maturity securities                                                               $13,204.1           $12,304.6
    Equity securities                                                                            80.4                59.1
  Mortgage loans on real estate, net                                                          5,181.6             5,272.1
  Real estate, net                                                                              311.4               265.8
  Policy loans                                                                                  415.3               371.8
  Other long-term investments                                                                    25.2                28.7
  Short-term investments                                                                        358.4                 4.8
                                                                                           ----------           ---------
                                                                                             19,576.4            18,306.9
                                                                                           ----------           ---------

Cash                                                                                            175.6                43.8
Accrued investment income                                                                       210.5               210.2
Deferred policy acquisition costs                                                             1,665.4             1,366.5
Investment in subsidiaries classified as discontinued operations                                  -                 485.7
Other assets                                                                                    438.4               426.5
Assets held in Separate Accounts                                                             37,724.4            26,926.7
                                                                                           ----------           ---------
                                                                                            $59,790.7           $47,766.3
                                                                                           ==========           =========

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

Future policy benefits and claims                                                           $18,702.8           $17,600.6
Other liabilities                                                                               885.6             1,101.1
Liabilities related to Separate Accounts                                                     37,724.4            26,926.7
                                                                                           ----------           ---------
                                                                                             57,312.8            45,628.4
                                                                                           ----------           ---------

Commitments and contingencies (notes 7 and 13)

Shareholder's equity:
  Common stock, $1 par value.  Authorized 5.0 million shares;
    3.8 million shares issued and outstanding                                                     3.8                 3.8
  Additional paid-in capital                                                                    914.7               527.9
  Retained earnings                                                                           1,312.3             1,432.6
  Unrealized gains on securities available-for-sale, net                                        247.1               173.6
                                                                                           ----------           ---------
                                                                                              2,477.9             2,137.9
                                                                                           ----------           ---------
                                                                                            $59,790.7           $47,766.3
                                                                                           ==========           =========

</TABLE>


See accompanying notes to consolidated financial statements.





<PAGE>   3


               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

                        Consolidated Statements of Income

                            (in millions of dollars)


<TABLE>
<CAPTION>
                                                                                        Years ended December 31,
                                                                              ---------------------------------------------
                                                                                  1997            1996           1995
                                                                              -------------   -------------  --------------

<S>                                                                            <C>             <C>            <C>      
Revenues:
  Investment product and universal life insurance product policy charges       $   545.2       $   400.9      $   286.6
  Traditional life insurance premiums                                              205.4           198.6          199.1
  Net investment income                                                          1,409.2         1,357.8        1,294.0
  Realized gains (losses) on investments                                            11.1            (0.3)          (1.7)
  Other                                                                             46.5            35.9           20.7
                                                                              ----------      ----------     ----------
                                                                                 2,217.4         1,992.9        1,798.7
                                                                              ----------      ----------     ----------
Benefits and expenses:
  Interest credited to policyholder account balances                             1,016.6           982.3          950.3
  Other benefits and claims                                                        178.2           178.3          165.2
  Policyholder dividends on participating policies                                  40.6            41.0           39.9
  Amortization of deferred policy acquisition costs                                167.2           133.4           82.7
  Other operating expenses                                                         384.9           342.4          273.0
                                                                              ----------      ----------     ----------
                                                                                 1,787.5         1,677.4        1,511.1
                                                                              ----------      ----------     ----------

    Income from continuing operations before federal income tax expense            429.9           315.5          287.6

Federal income tax expense                                                         150.2           110.9           99.8
                                                                              ----------      ----------     ----------

    Income from continuing operations                                              279.7           204.6          187.8

Income from discontinued operations (less federal income tax expense
  of $4.5 and $7.4 in 1996 and 1995, respectively)                                   -              11.3           24.7
                                                                              ----------      ----------     ----------

    Net income                                                                 $   279.7       $   215.9      $   212.5
                                                                              ==========      ==========     ==========
</TABLE>

See accompanying notes to consolidated financial statements.





<PAGE>   4


               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

                 Consolidated Statements of Shareholder's Equity

                            (in millions of dollars)


<TABLE>
<CAPTION>
                                                                                          Unrealized
                                                                                            gains
                                                                                           (losses)
                                                           Additional                   on securities       Total
                                                Common       paid-in       Retained       available-    shareholder's
                                                 stock       capital       earnings     for-sale, net       equity
                                              ----------- ------------- -------------- ---------------- -------------
<S>                                           <C>           <C>           <C>              <C>            <C>
December 31, 1994                                 $3.8       $ 606.2       $1,378.2         $(119.7)       $1,868.5

  Capital contribution                             -            51.0            -              (4.1)           46.9
  Net income                                       -             -            212.5             -             212.5
  Dividends to shareholder                         -             -             (7.5)            -              (7.5)
  Unrealized gains on securities available-
    for-sale, net                                  -             -              -             508.1           508.1
                                              --------      --------       --------        --------       ---------
December 31, 1995                                  3.8         657.2        1,583.2           384.3          2628.5

  Net income                                       -             -            215.9             -             215.9
  Dividends to shareholder                         -          (129.3)        (366.5)          (39.8)         (535.6)
  Unrealized losses on securities available-
    for-sale, net                                  -             -              -            (170.9)         (170.9)
                                              --------      --------       --------        --------       ---------
December 31, 1996                                  3.8         527.9        1,432.6           173.6         2,137.9

  Capital contribution                             -           836.8            -               -             836.8
  Net income                                       -             -            279.7             -             279.7
  Dividends to shareholder                         -          (450.0)        (400.0)            -            (850.0)
  Unrealized gains on securities available-
    for-sale, net                                  -             -              -              73.5            73.5
                                              --------      --------       --------        --------       ---------
December 31, 1997                                 $3.8       $ 914.7       $1,312.3         $ 247.1        $2,477.9
                                              ========      ========       ========        ========       =========

</TABLE>



See accompanying notes to consolidated financial statements.





<PAGE>   5


               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

                      Consolidated Statements of Cash Flows

                            (in millions of dollars)

<TABLE>
<CAPTION>

                                                                                           Years ended December 31,
                                                                                ----------------------------------------------
                                                                                     1997           1996            1995
                                                                                ------------------------------ ---------------
<S>                                                                                  <C>            <C>             <C>    

Cash flows from operating activities:
  Net income                                                                     $    279.7      $   215.9       $   212.5
  Adjustments to reconcile net income to net cash provided by operating
    activities:
      Interest credited to policyholder account balances                            1,016.6          982.3           950.3
      Capitalization of deferred policy acquisition costs                            (487.9)        (422.6)         (321.3)
      Amortization of deferred policy acquisition costs                               167.2          133.4            82.7
      Amortization and depreciation                                                    (2.0)           7.0            10.2
      Realized (gains) losses on invested assets, net                                 (11.1)          (0.3)            3.3
      (Increase) decrease in accrued investment income                                 (0.3)           2.8           (16.9)
      (Increase) decrease in other assets                                             (12.7)         (38.9)           39.9
      (Decrease) increase in policy liabilities                                       (23.1)        (151.0)          123.9
      Increase in other liabilities                                                   230.6          191.4            27.0
      Other, net                                                                      (10.9)         (61.7)            1.8
                                                                                -----------      ---------        --------
        Net cash provided by operating activities                                   1,146.1          858.3         1,113.4
                                                                                -----------      ---------        --------

Cash flows from investing activities:
  Proceeds from maturity of securities available-for-sale                             993.4        1,162.8           634.6
  Proceeds from sale of securities available-for-sale                                 574.5          299.6           107.3
  Proceeds from maturity of fixed maturity securities held-to-maturity                  -              -             564.4
  Proceeds from repayments of mortgage loans on real estate                           437.3          309.0           207.8
  Proceeds from sale of real estate                                                    34.8           18.5            48.3
  Proceeds from repayments of policy loans and sale of other invested assets           22.7           22.8            53.6
  Cost of securities available-for-sale acquired                                   (2,828.1)      (1,573.6)       (1,942.4)
  Cost of fixed maturity securities held-to-maturity acquired                           -              -            (593.6)
  Cost of mortgage loans on real estate acquired                                     (752.2)        (972.8)         (796.0)
  Cost of real estate acquired                                                        (24.9)          (7.9)          (10.9)
  Policy loans issued and other invested assets acquired                              (62.5)         (57.7)          (75.9)
  Short-term investments, net                                                        (354.8)          28.0            77.8
                                                                                -----------      ---------        --------
        Net cash used in investing activities                                      (1,959.8)        (771.3)       (1,725.0)
                                                                                -----------      ---------        --------

Cash flows from financing activities:
  Proceeds from capital contributions                                                 836.8            -               -
  Cash dividends paid                                                                   -            (50.0)           (7.5)
  Increase in investment product and universal life insurance
    product account balances                                                        2,488.5        1,781.8         1,883.7
  Decrease in investment product and universal life insurance
    product account balances                                                       (2,379.8)      (1,784.5)       (1,258.7)
                                                                                -----------      ---------        --------
        Net cash provided by (used in) financing activities                           945.5          (52.7)          617.5
                                                                                -----------      ---------        --------
Net increase in cash                                                                  131.8           34.3             5.9

Cash, beginning of year                                                                43.8            9.5             3.6
                                                                                -----------      ---------        --------

Cash, end of year                                                                $    175.6      $    43.8       $     9.5
                                                                                ===========      =========       =========
</TABLE>

See accompanying notes to consolidated financial statements.





<PAGE>   6

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

                   Notes to Consolidated Financial Statements

                        December 31, 1997, 1996 and 1995


(1)      ORGANIZATION AND DESCRIPTION OF BUSINESS

         Prior to January 27, 1997, Nationwide Life Insurance Company (NLIC) was
         wholly owned by Nationwide Corporation (Nationwide Corp.). On that
         date, Nationwide Corp. contributed the outstanding shares of NLIC's
         common stock to Nationwide Financial Services, Inc. (NFS), a holding
         company formed by Nationwide Corp. in November 1996 for NLIC and the
         other companies within the Nationwide Insurance Enterprise that offer
         or distribute long-term savings and retirement products. On March 11
         1997, NFS completed an initial public offering of its Class A common
         stock.

         During 1996 and 1997, Nationwide Corp. and NFS completed certain
         transactions in anticipation of the initial public offering that
         focused the business of NFS on long-term savings and retirement
         products. On September 24, 1996, NLIC declared a dividend payable to
         Nationwide Corp. on January 1, 1997 consisting of the outstanding
         shares of common stock of certain subsidiaries that do not offer or
         distribute long-term savings or retirement products. In addition,
         during 1996, NLIC entered into two reinsurance agreements whereby all
         of NLIC's accident and health and group life insurance business was
         ceded to two affiliates effective January 1, 1996. These subsidiaries,
         through December 31, 1996, and all accident and health and group life
         insurance business have been accounted for as discontinued operations
         for all periods presented. See notes 11 and 15. Additionally, NLIC paid
         $900.0 million of dividends, $50.0 million to Nationwide Corp. on
         December 31, 1996 and $850.0 million to NFS, which then made an
         equivalent dividend to Nationwide Corp., on February 24, 1997.

         NFS contributed $836.8 million to the capital of NLIC during March
         1997.

         Wholly owned subsidiaries of NLIC include Nationwide Life and Annuity
         Insurance Company (NLAIC), Nationwide Advisory Services, Inc.,
         Nationwide Investment Services Corporation and NWE, Inc. NLIC and its
         subsidiaries are collectively referred to as "the Company."

         The Company is a leading provider of long-term savings and retirement
         products. The Company is subject to regulation by the Insurance
         Departments of states in which it is licensed, and undergoes periodic
         examinations by those departments.

(2)      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         The significant accounting policies followed by the Company that
         materially affect financial reporting are summarized below. The
         accompanying consolidated financial statements have been prepared in
         accordance with generally accepted accounting principles, which differ
         from statutory accounting practices prescribed or permitted by
         regulatory authorities. Annual Statements for NLIC and NLAIC, filed
         with the Department of Insurance of the State of Ohio (the Department),
         are prepared on the basis of accounting practices prescribed or
         permitted by the Department. Prescribed statutory accounting practices
         include a variety of publications of the National Association of
         Insurance Commissioners (NAIC), as well as state laws, regulations and
         general administrative rules. Permitted statutory accounting practices
         encompass all accounting practices not so prescribed. The Company has
         no material permitted statutory accounting practices.



<PAGE>   7


               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              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 consolidated financial statements include the accounts of NLIC
              and its wholly owned subsidiaries. Subsidiaries that are
              classified and reported as discontinued operations are not
              consolidated but rather are reported as "Investment in
              subsidiaries classified as discontinued operations" in the
              accompanying consolidated balance sheets and "Income from
              discontinued operations" in the accompanying consolidated
              statements of income. 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, 1997 or 1996.

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

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

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


<PAGE>   8



               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         (c)  REVENUES AND BENEFITS

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

              TRADITIONAL LIFE INSURANCE PRODUCTS: Traditional life insurance
              products include those products with fixed and guaranteed premiums
              and benefits and consist primarily of whole life insurance,
              limited-payment life insurance, term life insurance 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.

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

         (e)  SEPARATE ACCOUNTS

              Separate Account assets and liabilities represent contractholders'
              funds which have been segregated into accounts with specific
              investment objectives. For all but $365.5 million of separate
              account assets, 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.

         (f)  FUTURE POLICY BENEFITS

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

              Future policy benefits for traditional life 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 4.


<PAGE>   9


               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         (g)  PARTICIPATING BUSINESS

              Participating business represents approximately 50% in 1997 (52%
              in 1996 and 54% in 1995) of the Company's life insurance in force,
              77% in 1997 (78% in 1996 and 79% in 1995) of the number of life
              insurance policies in force, and 27% in 1997 (40% in 1996 and 47%
              in 1995) of life insurance statutory premiums. The provision for
              policyholder dividends is based on current dividend scales and is
              included in "Future policy benefits and claims" in the
              accompanying consolidated balance sheets.

         (h)  FEDERAL INCOME TAX

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

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

         (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. All of the Company's accident
              and health and group life insurance business is ceded to
              affiliates and is accounted for as discontinued operations. See
              notes 11 and 15.

         (j)  RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

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

         (k)  RECLASSIFICATION

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


<PAGE>   10


               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued




(3)      INVESTMENTS

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

                                                                                     Gross         Gross
                                                                    Amortized     unrealized    unrealized     Estimated
             (in millions of dollars)                                 cost           gains        losses       fair value
                                                                 --------------  ------------  -------------  ------------
<S>                                                                 <C>           <C>          <C>              <C> 
             December 31, 1997:
               Fixed maturity securities:
                 U.S. Treasury securities and obligations of U.S.
                   government corporations and agencies            $     305.1    $     8.6      $    -        $     313.7
                 Obligations of states and political subdivisions          1.6          -             -                1.6
                 Debt securities issued by foreign governments            93.3          2.7          (0.2)            95.8
                 Corporate securities                                  8,698.7        355.5         (11.5)         9,042.7
                 Mortgage-backed securities                            3,634.2        118.6          (2.5)         3,750.3
                                                                  ------------    ---------     ---------      -----------
                     Total fixed maturity securities                  12,732.9        485.4         (14.2)        13,204.1
               Equity securities                                          67.8         12.9          (0.3)            80.4
                                                                  ------------    ---------     ---------      -----------
                                                                   $  12,800.7    $   498.3      $  (14.5)     $  13,284.5
                                                                  ============    =========     =========      ===========

             December 31, 1996:
               Fixed maturity securities:
                 U.S. Treasury securities and obligations of U.S.
                   government corporations and agencies            $     275.7    $     4.8      $   (1.3)     $     279.2
                 Obligations of states and political subdivisions          6.2          0.5           -                6.7
                 Debt securities issued by foreign governments           100.7          2.1          (0.9)           101.9
                 Corporate securities                                  7,999.3        285.9         (33.7)         8,251.5
                 Mortgage-backed securities                            3,589.0         91.4         (15.1)         3,665.3
                                                                  ------------    ---------     ---------      -----------
                     Total fixed maturity securities                  11,970.9        384.7         (51.0)        12,304.6
               Equity securities                                          43.9         15.6          (0.4)            59.1
                                                                  ------------    ---------     ---------      -----------
                                                                   $  12,014.8    $   400.3      $  (51.4)     $  12,363.7
                                                                  ============    =========     =========      ===========
</TABLE>


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

<TABLE>
<CAPTION>

                                                                                 Amortized        Estimated
             (in millions of dollars)                                               cost          fair value
                                                                              --------------      ----------
<S>                                                                               <C>              <C>        
             Fixed maturity securities available for sale:
               Due in one year or less                                            $     419.2      $     422.1
               Due after one year through five years                                  4,573.5          4,708.4
               Due after five years through ten years                                 2,772.6          2,879.7
               Due after ten years                                                    1,333.4          1,443.6
                                                                                  -----------      -----------
                                                                                      9,098.7          9,453.8
             Mortgage-backed securities                                               3,634.2          3,750.3
                                                                                  -----------      -----------
                                                                                  $  12,732.9      $  13,204.1
                                                                                  ===========      ===========
</TABLE>


<PAGE>   11

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


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

<TABLE>
<CAPTION>

             (in millions of dollars)                                                1997          1996
                                                                                 -----------     ----------
<S>                                                                                  <C>            <C>   
             Gross unrealized gains                                                 $ 483.8        $349.0
             Adjustment to deferred policy acquisition costs                         (103.7)        (81.9)
             Deferred federal income tax                                             (133.0)        (93.5)
                                                                                   --------       -------
                                                                                    $ 247.1        $173.6
                                                                                   ========       =======
</TABLE>

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


             (in millions of dollars)                                         1997          1996           1995
                                                                          -----------   -------------   -----------
<S>                                                                          <C>           <C>            <C>
             Securities available-for-sale:
               Fixed maturity securities                                      $137.5       $(289.2)       $876.3
               Equity securities                                                (2.7)          8.9           -
             Fixed maturity securities held-to-maturity                          -             -            75.6
                                                                             -------       -------       -------
                                                                              $134.8       $(280.3)      $ 951.9
                                                                             =======       =======       =======
</TABLE>

         Proceeds from the sale of securities available-for-sale during 1997,
         1996 and 1995 were $574.5 million, $299.6 million and $107.3 million,
         respectively. During 1997, gross gains of $9.9 million ($6.6 million
         and $4.8 million in 1996 and 1995, respectively) and gross losses of
         $18.0 million ($6.9 million and $2.1 million in 1996 and 1995,
         respectively) were realized on those sales. In addition, gross gains of
         $15.1 million and gross losses of $0.7 million were realized in 1997
         when the Company paid a dividend to NFS, which then made an equivalent
         dividend to Nationwide Corp., consisting of securities having an
         aggregate fair value of $850.0 million.

         During 1995, the Company transferred fixed maturity securities
         classified as held-to-maturity with amortized cost of $25.4 million 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 $3.5
         million.

         As permitted by the Financial Accounting Standards Board's Special
         Report, A GUIDE TO IMPLEMENTATION OF STATEMENT 115 ON ACCOUNTING FOR
         CERTAIN INVESTMENTS IN DEBT AND EQUITY SECURITIES, issued in November
         1995, the Company transferred nearly 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 $3.32 billion,
         resulting in a gross unrealized gain of $155.9 million.

         The recorded investment of mortgage loans on real estate considered to
         be impaired as of December 31, 1997 was $19.9 million ($51.8 million as
         of December 31, 1996), which includes $3.9 million ($41.7 million as of
         December 31, 1996) of impaired mortgage loans on real estate for which
         the related valuation allowance was $0.1 million ($8.5 million as of
         December 31, 1996) and $16.0 million ($10.1 million as of December 31,
         1996) of impaired mortgage loans on real estate for which there was no
         valuation allowance. During 1997, the average recorded investment in
         impaired mortgage loans on real estate was approximately $31.8 million
         ($39.7 million in 1996) and interest income recognized on those loans
         was $1.0 million ($2.1 million in 1996), which is equal to interest
         income recognized using a cash-basis method of income recognition.


<PAGE>   12


               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


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

             (in millions of dollars)                                               1997          1996
                                                                                ------------- -------------
<S>                                                                                <C>            <C>
             Allowance, beginning of year                                            $51.0         $49.1
               (Reductions) additions charged to operations                           (1.2)          4.5
               Direct write-downs charged against the allowance                       (7.3)         (2.6)
                                                                                    ------        ------
             Allowance, end of year                                                  $42.5         $51.0
                                                                                    ======        ======
</TABLE>

         Real estate is presented at cost less accumulated depreciation of $45.1
         million as of December 31, 1997 ($30.3 million as of December 31, 1996)
         and valuation allowances of $11.1 million as of December 31, 1997
         ($15.2 million as of December 31, 1996).

         Investments that were non-income producing for the twelve month period
         preceding December 31, 1997 amounted to $19.4 million ($26.8 million
         for 1996) and consisted of $3.0 million ($0.2 million in 1996) in
         securities available-for-sale, $16.4 million ($20.6 million in 1996) in
         real estate and none ($5.9 million in 1996) in other long-term
         investments.

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

<TABLE>
<CAPTION>
             (in millions of dollars)                                      1997             1996           1995
                                                                        -----------      ---------      ---------   
<S>                                                                      <C>             <C>            <C>      
             Gross investment income:
               Securities available-for-sale:
                 Fixed maturity securities                                $  911.6        $  917.1       $  685.8
                 Equity securities                                             0.8             1.3            1.3
               Fixed maturity securities held-to-maturity                      -               -            201.8
               Mortgage loans on real estate                                 457.7           432.8          395.5
               Real estate                                                    42.9            44.3           38.3
               Short-term investments                                         22.7             4.2           10.6
               Other                                                          21.0             4.0            7.2
                                                                          --------        --------       --------
                   Total investment income                                 1,456.7         1,403.7        1,340.5
             Less investment expenses                                         47.5            45.9           46.5
                                                                          --------        --------       --------
                   Net investment income                                  $1,409.2        $1,357.8       $1,294.0
                                                                          ========        ========       ========
</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>

             (in millions of dollars)                                       1997            1996           1995
                                                                         ---------       ---------       --------    
<S>                                                                           <C>            <C>            <C>  
             Securities available-for-sale:
               Fixed maturity securities                                    $ 3.6           $(3.5)         $ 4.2
               Equity securities                                              2.7             3.2            3.4
             Mortgage loans on real estate                                    1.6            (4.1)          (7.1)
             Real estate and other                                            3.2             4.1           (2.2)
                                                                           ------          ------         ------
                                                                            $11.1           $(0.3)         $(1.7)
                                                                           ======          ======         ======
</TABLE>

         Fixed  maturity securities with an amortized cost of $6.2 million as 
         of  December  31,  1997 and 1996 were on deposit with various
         regulatory agencies as required by law.


<PAGE>   13



               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


(4)      FUTURE POLICY BENEFITS AND CLAIMS

         The liability for future policy benefits for investment contracts
         represents approximately 86% and 87% of the total liability for future
         policy benefits as of December 31, 1997 and 1996, respectively. The
         average interest rate credited on investment product policies was
         approximately 6.1%, 6.3% and 6.6% for the years ended December 31,
         1997, 1996 and 1995, respectively.

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

              INTEREST RATES: Interest rates vary by issue year and were 6.9%
              and 6.6% in 1997 and 1996, respectively. Interest rates have
              generally ranged from 6.0% to 10.5% for previous issue years.

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

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

         The Company has entered into a reinsurance contract to cede a portion
         of its general account individual annuity business to The Franklin Life
         Insurance Company (Franklin). Total recoveries due from Franklin were
         $220.2 million and $240.5 million as of December 31, 1997 and 1996,
         respectively. The contract is immaterial to the Company's results of
         operations. The ceding of risk does not discharge the original insurer
         from its primary obligation to the policyholder. Under the terms of the
         contract, Franklin has established a trust as collateral for the
         recoveries. The trust assets are invested in investment grade
         securities, the market value of which must at all times be greater than
         or equal to 102% of the reinsured reserves.

         The Company has reinsurance agreements with certain affiliates as
         described in note 11. All other reinsurance agreements are not material
         to either premiums or reinsurance recoverables.


(5)      FEDERAL INCOME TAX

         The  Company's current federal income tax liability was $60.1 million 
         and $30.2 million as of December 31, 1997 and 1996, respectively.


<PAGE>   14


               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         The tax effects of temporary differences that give rise to significant
         components of the net deferred tax liability as of December 31, 1997
         and 1996 are as follows:
<TABLE>
<CAPTION>

             (in millions of dollars)                                        1997            1996
                                                                          ----------      ----------  
<S>                                                                        <C>             <C>  
             Deferred tax assets:
               Future policy benefits                                       $200.1          $183.0
               Liabilities in Separate Accounts                              242.0           188.4
               Mortgage loans on real estate and real estate                  19.0            23.4
               Other assets and other liabilities                             59.2            53.7
                                                                           -------          ------
                 Total gross deferred tax assets                             520.3           448.5
                 Less valuation allowance                                     (7.0)           (7.0)
                                                                           -------          ------
                 Net deferred tax assets                                     513.3           441.5
                                                                           -------          ------

             Deferred tax liabilities:
               Deferred policy acquisition costs                             480.5           399.3
               Fixed maturity securities                                     193.3           133.2
               Deferred tax on realized investment gains                      40.1            37.6
               Equity securities and other long-term investments               7.5             8.2
               Other                                                          22.2            25.4
                                                                           -------          ------
                 Total gross deferred tax liabilities                        743.6           603.7
                                                                           -------          ------
                 Net deferred tax liability                                 $230.3          $162.2
                                                                           =======          ======
</TABLE>

         In assessing the realizability of deferred tax assets, management
         considers whether it is more likely than not that some portion of the
         total gross deferred tax assets will not be realized. Nearly all future
         deductible amounts can be offset by future taxable amounts or recovery
         of federal income tax paid within the statutory carryback period. There
         has been no change in the valuation allowance for the years ended
         December 31, 1997, 1996 and 1995.

         Federal income tax expense attributable to income from continuing
         operations for the years ended December 31 was as follows:

<TABLE>
<CAPTION>
           (in millions of dollars)                                   1997            1996            1995
                                                                   ---------       ---------       ---------  
<S>                                                                 <C>             <C>             <C> 
           Currently payable                                         $121.7          $116.5           $88.7
           Deferred tax expense (benefit)                              28.5            (5.6)           11.1
                                                                     ------          ------          ------
                                                                     $150.2          $110.9           $99.8
                                                                     ======          ======          ======
</TABLE>

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

                                                           1997                     1996                     1995
                                                   ----------------------   ----------------------   ----------------------
         (in millions of dollars)                     Amount        %          Amount        %          Amount        %
                                                   ----------------------   ------------- --------   ------------- --------
<S>                                                   <C>         <C>          <C>         <C>          <C>         <C> 
         Computed (expected) tax expense               $150.5      35.0         $110.4      35.0         $100.6      35.0
         Tax exempt interest and dividends
           received deduction                             -         0.0           (0.2)     (0.1)           -         0.0
         Other, net                                      (0.3)     (0.1)           0.7       0.3           (0.8)     (0.3)
                                                       ------      ----         ------      ----         ------      ----
             Total (effective rate of each year)       $150.2      34.9         $110.9      35.2         $ 99.8      34.7
                                                       ======      ====         ======      ====         ======      ====
</TABLE>

         Total federal income tax paid was $91.8 million,  $115.8 million and 
         $51.8 million during the years ended December 31, 1997, 1996 and 1995,
         respectively.



<PAGE>   15


               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


(6)      FAIR VALUE OF FINANCIAL INSTRUMENTS

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

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

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

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

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

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

              MORTGAGE LOANS ON REAL ESTATE, NET: 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 mortgage loans in default is the estimated fair
              value of the underlying collateral.

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

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

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


<PAGE>   16

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


              POLICY RESERVES ON LIFE INSURANCE CONTRACTS: Included are
              disclosures for individual life insurance, universal life
              insurance 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.

              COMMITMENTS TO EXTEND CREDIT: Commitments to extend credit have
              nominal fair value because of the short-term nature of such
              commitments. See note 13.

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


                                                                         1997                              1996
                                                             ------------------------------   -------------------------------
                                                                Carrying      Estimated          Carrying       Estimated
               (in millions of dollars)                          amount       fair value          amount        fair value
                                                             ------------------------------   --------------- ---------------

<S>                                                             <C>            <C>               <C>             <C>    
               Assets:
                 Investments:
                   Securities available-for-sale:
                     Fixed maturity securities                  $13,204.1      $13,204.1         $12,304.6       $12,304.6
                     Equity securities                               80.4           80.4              59.1            59.1
                   Mortgage loans on real estate, net             5,181.6        5,509.7           5,272.1         5,397.9
                   Policy loans                                     415.3          415.3             371.8           371.8
                   Short-term investments                           358.4          358.4               4.8             4.8
                 Cash                                               175.6          175.6              43.8            43.8
                 Assets held in Separate Accounts                37,724.4       37,724.4          26,926.7        26,926.7

               Liabilities:
                 Investment contracts                            14,708.2       14,322.1          13,914.4        13,484.5
                 Policy reserves on life insurance contracts      3,345.4        3,182.4           3,392.8         3,197.5
                 Liabilities related to Separate Accounts        37,724.4       36,747.0          26,926.7        26,164.2


</TABLE>


(7)      RISK DISCLOSURES

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

         LEGAL/REGULATORY RISK: The risk that changes in the legal or regulatory
         environment in which an insurer operates will result in increased
         competition, reduce demand for a company's products, or create
         additional expenses not anticipated by the insurer in pricing its
         products. The Company mitigates this risk by 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: 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
         reinsurance and credit and collection policies and by providing for any
         amounts deemed uncollectible.


<PAGE>   17

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


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

         FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK: The Company is a
         party to financial instruments with off-balance-sheet risk in the
         normal course of business through management of its investment
         portfolio. These financial instruments include commitments to extend
         credit in the form of loans. These instruments involve, to varying
         degrees, elements of credit risk in excess of amounts recognized on the
         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 75% of
         collateral value. Should the commitment be funded, the Company's
         exposure to credit loss in the event of nonperformance by the borrower
         is represented by the contractual amounts of these commitments less the
         net realizable value of the collateral. The contractual amounts also
         represent the cash requirements for all unfunded commitments.
         Commitments on mortgage loans on real estate of $341.4 million
         extending into 1998 were outstanding as of December 31, 1997. The
         Company also had $63.9 million of commitments to purchase fixed
         maturity securities outstanding as of December 31, 1997.

         SIGNIFICANT CONCENTRATIONS OF CREDIT RISK: The Company grants mainly
         commercial mortgage loans on real estate to customers throughout the
         United States. The Company has a diversified portfolio with no more
         than 20% (21% in 1996) in any geographic area and no more than 2% (2%
         in 1996) with any one borrower as of December 31, 1997. As of December
         31, 1997, 46% (44% in 1996) of the remaining principal balance of the
         Company's commercial mortgage loan portfolio financed retail
         properties.

         The Company had a significant reinsurance recoverable balance from one
         reinsurer as of December 31, 1997 and 1996. See note 4.

(8)      PENSION PLAN

         The Company is a participant, together with other affiliated companies,
         in a pension plan covering all employees who have completed at least
         one year of service. Benefits are based upon the highest average annual
         salary of a specified number of consecutive years of the last ten years
         of service. The Company funds 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>   18

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              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 (the Retirement Plan). Immediately prior to the merger,
         the plans were amended to provide consistent benefits for service after
         January 1, 1996. These amendments had no significant impact on the
         accumulated benefit obligation or projected benefit obligation as of
         December 31, 1995.

         Pension costs charged to operations by the Company  during the years
         ended  December 31, 1997,  1996 and 1995 were $7.5 million, $7.4
         million and $10.5 million, respectively.

         The Company had no net accrued pension expense as of December 31, 1997
         ($1.1 million as of December 31, 1996).

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

              (in millions of dollars)                                   1997             1996              1995
                                                                     -----------      -----------       -----------  

<S>                                                                   <C>              <C>               <C>     
              Service cost (benefits earned during the period)        $   77.3         $   75.5          $   64.5
              Interest cost on projected benefit obligation              118.6            105.5              95.3
              Actual return on plan assets                              (328.0)          (210.6)           (249.3)
              Net amortization and deferral                              196.4            101.8             143.4
                                                                      --------         --------          --------
                                                                      $   64.3         $   72.2          $   53.9
                                                                      ========         ========          ========
</TABLE>

         Basis for measurements, net periodic pension cost:

<TABLE>
<CAPTION>

                                                                        1997             1996              1995
                                                                    -----------      -----------       -----------  

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

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

              (in millions of dollars)                                           1997              1996
                                                                             -----------       -----------  
<S>                                                                           <C>               <C> 
              Accumulated benefit obligation:
                Vested                                                         $1,547.5          $1,338.6
                Nonvested                                                          13.5              11.1
                                                                               --------         ---------
                                                                               $1,561.0          $1,349.7
                                                                               ========         =========

              Net accrued pension expense:
                Projected benefit obligation for services rendered to date     $2,033.8          $1,847.8
                Plan assets at fair value                                       2,212.9           1,947.9
                                                                              ---------         ---------
                  Plan assets in excess of projected benefit obligation           179.1             100.1
                Unrecognized prior service cost                                    34.7              37.9
                Unrecognized net gains                                           (330.7)           (202.0)
                Unrecognized net asset at transition                               33.3              37.2
                                                                              ---------         ---------
                                                                              $   (83.6)        $   (26.8)
                                                                              =========         =========
</TABLE>

<PAGE>   19


               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         Basis for measurements, funded status of plan:
<TABLE>
<CAPTION>

                                                                                1997              1996
                                                                             -----------       -----------  

<S>                                                                          <C>               <C>  
              Weighted average discount rate                                   6.00%             6.50%
              Rate of increase in future compensation levels                   4.25%             4.75%

</TABLE>
         Assets of the Retirement Plan are invested in group annuity contracts
         of NLIC and Employers Life Insurance Company of Wausau (ELICW).

(9)      POSTRETIREMENT BENEFITS OTHER THAN PENSIONS

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

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

         The Company's accrued postretirement benefit expense as of December 31,
         1997 and 1996 was $36.5 million and $34.9 million, respectively, and
         the net periodic postretirement benefit cost (NPPBC) for 1997, 1996 and
         1995 was $3.0 million, $3.3 million and $3.1 million, respectively.

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

<TABLE>
<CAPTION>

             (in millions of dollars)                                                         1997             1996
                                                                                          -----------       -----------  
<S>                                                                                        <C>               <C>    
             Accrued postretirement benefit expense:
               Retirees                                                                    $   93.3          $   93.0
               Fully eligible, active plan participants                                        31.6              23.7
               Other active plan participants                                                 113.0              84.0
                                                                                           --------          --------
                 Accumulated postretirement benefit obligation                                237.9             200.7
               Plan assets at fair value                                                       69.2              63.0
                                                                                           --------          --------
                 Plan assets less than accumulated postretirement benefit obligation         (168.7)           (137.7)
               Unrecognized transition obligation of affiliates                                 1.5               1.7
               Unrecognized net losses (gains)                                                  1.6             (23.2)
                                                                                           --------          --------
                                                                                            $(165.6)          $(159.2)
                                                                                           ========          ========
</TABLE>


<PAGE>   20


               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         The amount of NPPBC for the plan as a whole for the years ended
         December 31, 1997, 1996 and 1995 was as follows:
<TABLE>
<CAPTION>
             (in millions of dollars)                            1997          1996          1995
                                                              -----------   ------------  ------------
<S>                                                                <C>           <C>           <C>  
             Service cost (benefits attributed to employee
               service during the year)                          $  7.0        $  6.5        $  6.2
             Interest cost on accumulated postretirement
               benefit obligation                                  14.0          13.7          14.2
             Actual return on plan assets                          (3.6)         (4.3)         (2.7)
             Amortization of unrecognized transition
               obligation of affiliates                             0.2           0.2           3.0
             Net amortization and deferral                         (0.5)          1.8          (1.6)
                                                                -------        ------        ------
                                                                  $17.1         $17.9         $19.1
                                                                =======        ======        ======
</TABLE>

         Actuarial assumptions used for the measurement of the APBO and the
         NPPBC for 1997, 1996 and 1995 were as follows:
<TABLE>
<CAPTION>

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

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

         For the plan as a whole, a one percentage point increase in the assumed
         health care cost trend rate would increase the APBO as of December 31,
         1997 by $0.4 million and have no impact on the NPPBC for the year ended
         December 31, 1997.

(10)     SHAREHOLDER'S EQUITY, REGULATORY RISK-BASED CAPITAL, RETAINED EARNINGS
         AND DIVIDEND RESTRICTIONS

         Ohio, NLIC's and NLAIC'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 NLAIC each exceed
         the minimum risk-based capital requirements.


<PAGE>   21


               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         The statutory capital and surplus of NLIC as of December 31, 1997, 1996
         and 1995 was $1.13 billion, $1.00 billion and $1.36 billion,
         respectively. The statutory net income of NLIC for the years ended
         December 31, 1997, 1996 and 1995 was $111.7 million, $73.2 million and
         $86.5 million, respectively.

         As a result of the $850.0 million dividend paid on February 24, 1997,
         any dividend paid by NLIC during the twelve-month period immediately
         following the $850.0 million dividend would be an extraordinary
         dividend under Ohio insurance laws. Accordingly, no such dividend could
         be paid without prior regulatory approval. The Company has no reason to
         believe that any reasonably foreseeable dividend to be paid by NLIC
         would not receive the required approval.

         In addition, the payment of dividends by NLIC may also be subject to
         restrictions set forth in the insurance laws of New York that limit the
         amount of statutory profits on NLIC's participating policies (measured
         before dividends to policyholders) that can inure to the benefit of the
         Company and its shareholder.

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

(11)     TRANSACTIONS WITH AFFILIATES

         As part of the restructuring described in note 1, NLIC paid a dividend
         valued at $485.7 million to Nationwide Corp. on January 1, 1997
         consisting of the outstanding shares of common stock of ELICW, National
         Casualty Company (NCC) and West Coast Life Insurance Company (WCLIC).
         Also, on February 24, 1997, NLIC paid a dividend to NFS, and NFS paid
         an equivalent dividend to Nationwide Corp., consisting of securities
         having an aggregate fair value of $850.0 million. The Company
         recognized a gain of $14.4 million on the transfer of securities.

         The Company leases office space from NMIC and certain of its
         subsidiaries. For the years ended December 31, 1997, 1996 and 1995, the
         Company made lease payments to NMIC and its subsidiaries of $8.4
         million, $9.1 million and $9.0 million, respectively.

         Pursuant to a cost sharing agreement among NMIC and certain of its
         direct and indirect subsidiaries, including the Company, NMIC provides
         certain operational and administrative services, such as sales support,
         advertising, personnel and general management services, to those
         subsidiaries. Expenses covered by this agreement are subject to
         allocation among NMIC, the Company and other affiliates. Amounts
         allocated to the Company were $85.8 million, $101.6 million and $107.1
         million in 1997, 1996 and 1995, respectively. The allocations are based
         on techniques and procedures in accordance with insurance regulatory
         guidelines. Measures used to allocate expenses among companies include
         individual employee estimates of time spent, special cost studies,
         salary expense, commissions expense and other methods agreed to by the
         participating companies that are within industry guidelines and
         practices. The Company believes these allocation methods are
         reasonable. In addition, the Company does not believe that expenses
         recognized under the inter-company agreements are materially different
         than expenses that would have been recognized had the Company operated
         on a stand alone basis. Amounts payable to NMIC from the Company under
         the cost sharing agreement were $20.5 million and $15.1 million as of
         December 31, 1997 and 1996, respectively.

         The Company also 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 1997 and
         1996 were not material. The Company believes that the terms of the
         repurchase agreements are materially consistent with what the Company
         could have obtained with unaffiliated parties.


<PAGE>   22

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         Intercompany reinsurance agreements exist between NLIC and,
         respectively, NMIC and ELICW whereby all of NLIC's accident and health
         and group life insurance business is ceded on a modified coinsurance
         basis. NLIC entered into the reinsurance agreements during 1996 because
         the accident and health and group life insurance business was unrelated
         to the Company's long-term savings and retirement products.
         Accordingly, the accident and health and group life insurance business
         has been accounted for as discontinued operations for all periods
         presented. Under modified coinsurance agreements, invested assets are
         retained by the ceding company and investment earnings are paid to the
         reinsurer. Under the terms of the Company's agreements, the investment
         risk associated with changes in interest rates is borne by ELICW or
         NMIC, as the case may be. Risk of asset default is retained by the
         Company, although a fee is paid by ELICW or NMIC, as the case may be,
         to the Company for the Company's retention of such risk. The agreements
         will remain in force until all policy obligations are settled. However,
         with respect to the agreement between NLIC and NMIC, either party may
         terminate the contract on January 1 of any year with prior notice. The
         ceding of risk does not discharge the original insurer from its primary
         obligation to the policyholder. The Company believes that the terms of
         the modified coinsurance agreements are consistent in all material
         respects with what the Company could have obtained with unaffiliated
         parties. Amounts ceded to NMIC and ELICW for the years ended December
         31, 1997 and 1996 were:

<TABLE>
<CAPTION>

                                                                   1997                          1996
                                                        ----------------------------  ----------------------------
             (in millions of dollars)                       NMIC          ELICW           NMIC          ELICW
                                                        -------------- -------------  ----------------------------
<S>                                                        <C>            <C>            <C>           <C>    
             Premiums                                       $ 91.4         $199.8         $ 97.3        $224.2
             Net investment income and other revenue        $ 10.7         $ 13.4         $ 10.9        $ 14.8
             Benefits, claims and other expenses            $100.7         $225.9         $100.5        $246.6

</TABLE>

         The Company and various affiliates entered into agreements with
         Nationwide Cash Management Company (NCMC), an affiliate, under which
         NCMC acts as a common agent in handling the purchase and sale of
         short-term securities for the respective accounts of the participants.
         Amounts on deposit with NCMC were $211.0 million and $4.8 million as of
         December 31, 1997 and 1996, respectively, and are included in
         short-term investments on the accompanying consolidated balance sheets.

         On March 1, 1995, Nationwide Corp. contributed all of the outstanding
         shares of common stock of Farmland Life Insurance Company (Farmland) to
         NLIC. Farmland merged into WCLIC effective June 30, 1995. The
         contribution resulted in a direct increase to consolidated
         shareholder's equity of $46.9 million. As discussed in note 15, WCLIC
         is accounted for as discontinued operations.

         Certain annuity products are sold through three affiliated companies,
         which are also subsidiaries of NFS. Total commissions and fees paid to
         these affiliates for the three years ended December 31, 1997 were $66.1
         million, $76.9 million and $57.3 million, respectively.

(12)     BANK LINES OF CREDIT

         In August 1996, NLIC, along with NMIC, entered into a $600.0 million
         revolving credit facility which provides for a $600.0 million loan over
         a five year term on a fully revolving basis with a group of national
         financial institutions. The credit facility provides for several and
         not joint liability with respect to any amount drawn by either NLIC or
         NMIC. NLIC and NMIC pay facility and usage fees to the financial
         institutions to maintain the revolving credit facility. All previously
         existing line of credit agreements were canceled. In September 1997,
         the credit agreement was amended to include NFS as a party to and
         borrower under the agreement.


<PAGE>   23

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


(13)     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.

(14)     SEGMENT INFORMATION

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

         The following table summarizes revenues and income from continuing
         operations before federal income tax expense for the years ended
         December 31, 1997, 1996 and 1995 and assets as of December 31, 1997,
         1996 and 1995, by segment.
<TABLE>
<CAPTION>

              (in millions of dollars)                                         1997               1996             1995
                                                                           -------------      ------------     ------------   
<S>                                                                         <C>               <C>              <C>  
              Revenues:
                  Variable Annuities                                         $    404.0        $    284.6       $    189.1
                  Fixed Annuities                                               1,141.4           1,092.6          1,052.0
                  Life Insurance                                                  473.1             435.6            409.1
                  Corporate and Other                                             198.9             180.1            148.5
                                                                            -----------        ----------       ----------
                                                                             $  2,217.4        $  1,992.9       $  1,798.7
                                                                            ===========        ==========       ==========

              Income from continuing operations before federal income tax
                expense:
                  Variable Annuities                                         $    150.9        $     90.3       $     50.8
                  Fixed Annuities                                                 169.5             135.4            137.0
                  Life Insurance                                                   70.9              67.2             67.6
                  Corporate and Other                                              38.6              22.6             32.2
                                                                            -----------        ----------       ----------
                                                                             $    429.9        $    315.5       $    287.6
                                                                            ===========        ==========       ==========

              Assets:
                  Variable Annuities                                         $ 35,278.7        $ 25,069.7       $ 17,333.0
                  Fixed Annuities                                              14,436.3          13,994.7         13,250.4
                  Life Insurance                                                3,901.4           3,353.3          3,027.4
                  Corporate and Other                                           6,174.3           5,348.6          4,896.8
                                                                            -----------        ----------       ----------
                                                                             $ 59,790.7        $ 47,766.3       $ 38,507.6
                                                                            ===========        ==========       ==========
</TABLE>


<PAGE>   24



               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


(15)     DISCONTINUED OPERATIONS

         As discussed in note 1, NFS is a holding company for NLIC and certain
         other companies within the Nationwide Insurance Enterprise that offer
         or distribute long-term savings and retirement products. Prior to the
         contribution by Nationwide Corp. of the outstanding common stock of
         NLIC to NFS, NLIC effected certain transactions with respect to certain
         subsidiaries and lines of business that were unrelated to long-term
         savings and retirement products.

         On September 24, 1996, NLIC's Board of Directors declared a dividend
         payable to Nationwide Corp. on January 1, 1997 consisting of the
         outstanding shares of common stock of three subsidiaries: ELICW, NCC
         and WCLIC. ELICW writes group accident and health and group life
         insurance business and maintains it offices in Wausau, Wisconsin. NCC
         is a property and casualty company with offices in Scottsdale, Arizona
         that serves as a fronting company for a property and casualty
         subsidiary of NMIC. WCLIC writes high dollar term life insurance
         policies and is located in San Francisco, California. ELICW, NCC and
         WCLIC have been accounted for as discontinued operations in the
         accompanying consolidated financial statements through December 31,
         1996. The Company did not recognize any gain or loss on the disposal of
         these subsidiaries.

         Also, during 1996, NLIC entered into two reinsurance agreements whereby
         all of NLIC's accident and health and group life insurance business was
         ceded to ELICW and NMIC, effective January 1, 1996. See note 11 for a
         complete discussion of the reinsurance agreements. The Company has
         discontinued its accident and health and group life insurance business
         and in connection therewith has entered into reinsurance agreements to
         cede all existing and any future writings to other affiliated
         companies. NLIC's accident and health and group life insurance business
         is accounted for as discontinued operations for all periods presented.
         The Company did not recognize any gain or loss on the disposal of the
         accident and health and group life insurance business. The assets,
         liabilities, results of operations and activities of discontinued
         operations are distinguished physically, operationally and for
         financial reporting purposes from the remaining assets, liabilities,
         results of operations and activities of the Company.

         A summary of the results of operations of discontinued operations for
         the years ended December 31, 1997, 1996 and 1995 is as follows:

<TABLE>
<CAPTION>

             (in millions of dollars)                                               1997           1996          1995
                                                                                -------------- ------------- ------------

<S>                                                                               <C>            <C>           <C>
             Revenues                                                             $    -         $   668.9     $   776.9
             Net income                                                           $    -         $    11.3     $    24.7
</TABLE>

         A summary of the assets and liabilities of discontinued operations as 
         of December 31, 1997, 1996 and 1995 is as follows:
<TABLE>
<CAPTION>

             (in millions of dollars)                                               1997           1996          1995
                                                                                -------------- ------------- -------------

<S>                                                                                 <C>           <C>           <C> 
             Assets, consisting primarily of investments                            $247.3        $3,288.5      $3,206.7
             Liabilities, consisting primarily of policy benefits and claims        $247.3        $2,802.8      $2,700.0
</TABLE>




<PAGE>   49

PART C.    OTHER INFORMATION
Item 24.      FINANCIAL STATEMENTS AND EXHIBITS

              (a)  To be filed by Financial Statements:

<TABLE>
<CAPTION>
                                                                                             PAGE
<S>             <C>                                                                          <C>
                (1)   Financial statements included                                          
                      in Prospectus
                      (Part A):

                      Condensed Financial Information.                                        15

                (2)   Financial statements included
                      in Part B:

                      Those financial statements required by                                  47
                      Item 23 to be included in Part B have been
                      incorporated therein by reference to the
                      Statement of Additional Information
                      (Part A).

                Nationwide Variable Account-6

                      Independent Auditors' Report.                                           47

                      Statements of Assets, Liabilities                                       48
                      and Contract Owners' Equity as of
                      December 31, 1997.

                      Statements of Operations and Changes                                    50
                      In Contract Owners' Equity for the year ended
                      December 31, 1997 and for the period
                      February 28,1996 (commencement of operations)
                      through December 31, 1996.

                      Notes to Financial Statements.                                          54

                Nationwide Life Insurance Company:

                      Independent Auditors' Report.                                           56

                      Consolidated Balance Sheets for the years                               57
                      ended December 31, 1997 and 1996.

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

                      Consolidated Statements of Shareholder's Equity for the                 59
                      years ended December 31, 1997, 1996 and
                      1995.

                      Consolidated Statements of Cash Flows for the
                      years 60 ended December 31, 1997, 1996 and
                      1995.

                      Notes to Consolidated Financial Statements.                             61

                      Schedule I - Consolidated Summary of Investments - Other                99
                      Than Investments in Related Parties.

                      Schedule III - Supplementary Insurance Information.                     100

                      Schedule IV - Reinsurance.                                              101

                      Schedule V - Valuation and Qualifying Accounts.                         102
</TABLE>


                                   80 of 103

<PAGE>   50



Item 24.      (b) Exhibits

                       (1) Filed previously with Registration Statement (File
                           No. 33-82370, File No. 811-8684) for Nationwide
                           Variable Account-6 and is hereby incorporated by
                           reference.

                       (2) Not Applicable

                       (3) Filed previously with Registration Statement (File
                           No. 33-82370, File No. 811-8684) for Nationwide
                           Variable Account-6 and is hereby incorporated by
                           reference.

                       (4) The form of the Variable Annuity Contract- Filed on
                           February 18, 1997 with the Registration Statement for
                           the Nationwide Variable Account-6 (File No.
                           333-21909) and hereby incorporated by reference.

                       (5) Variable Annuity Application - Attached hereto.

                       (6) Filed on February 18, 1997 with the Registration
                           Statement for the Nationwide Variable Account-6 (File
                           No. 333-21909) and hereby incorporated by reference.

                       (7) Not Applicable

                       (8) Not Applicable

                       (9) Filed on February 18, 1997 with the Registration
                           Statement for the Nationwide Variable Account-6 (File
                           No. 333-21909) and hereby incorporated by reference.

                      (10) Not Applicable

                      (11) Not Applicable

                      (12) Not Applicable

                      (13) Filed previously with Registration Statement (File
                           No. 33-82370, File No. 811-8684) for Nationwide
                           Variable Account-6 and is hereby incorporated by
                           reference.



                                   81 of 103
<PAGE>   51



Item 25.      DIRECTORS AND OFFICERS OF THE DEPOSITOR

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

<S>                       <C>                                         <C>
                          Lewis J. Alphin                                        Director
                          519 Bethel Church Road
                          Mount Olive, NC  28365

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

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

                          Willard J. Engel                                       Director
                          300 East Marshall Street
                          Marshall, MN 56258

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

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

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

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

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

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

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



                                   82 of 103
<PAGE>   52




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

<S>                       <C>                                         <C>
                          Arden L. Shisler                                       Director
                          1356 North Wenger Road
                          Dalton, OH  44618

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

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

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

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

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

                          Robert J. Woodward Jr.                         Executive Vice President
                          One Nationwide Plaza                           Chief Investment Officer
                          Columbus, OH 43215

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

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

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

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

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


                                   83 of 103
<PAGE>   53




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

<S>                       <C>                                   <C>
                          Matthew S. Easley                                  Vice President -
                          One Nationwide Plaza                  Life Marketing and Administrative Services
                          Columbus, OH  43215

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

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

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

Item 26.      PERSONS CONTROLLED BY OR UNDER COMMON CONTROL WITH THE DEPOSITOR 
              OR REGISTRANT.

              *     Subsidiaries for which separate financial statements are
                    filed

              **    Subsidiaries included in the respective consolidated
                    financial statements

              ***   Subsidiaries included in the respective group financial
                    statements filed for unconsolidated subsidiaries

              ****  Other subsidiaries




                                   84 of 103
<PAGE>   54


<TABLE>
<CAPTION>
                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
<S>      <C>                                      <C>                 <C>              <C>
         Affiliate Agency, Inc.                       Delaware                         Life Insurance Agency
         Affiliate Agency of Ohio, Inc.                 Ohio                           Life Insurance Agency
         Allnations, Inc.                               Ohio                           Promotes cooperative insurance corporations
                                                                                       worldwide
         American Marine Underwriters, Inc.           Florida                          Underwriting Manager
         Auto Direkt Insurance Company                Germany                          Insurance Company
         The Beak and Wire Corporation                  Ohio                           Radio Tower Joint Venture
         California Cash Management Company          California                        Inactive
         Colonial County Mutual Insurance              Texas                           Insurance Company
         Company
         Colonial Insurance Company of               Wisconsin                         Insurance Company
         Wisconsin
         Columbus Insurance Brokerage and             Germany                          Insurance Broker
         Service GMBH
         Companies Agency, Inc.                      Wisconsin                         Insurance Broker
         Companies Agency Insurance Services         California                        Insurance  Broker
         of California
         Companies Agency of Alabama, Inc.            Alabama                          Insurance Broker
         Companies Agency of Georgia, Inc.            Georgia                          Insurance Broker
         Companies Agency of Idaho, Inc.               Idaho                           Insurance Broker
         Companies Agency of Kentucky, Inc.           Kentucky                         Insurance Broker
         Companies Agency of Massachusetts,        Massachusetts                       Insurance Broker
         Inc.
         Companies Agency of New York, Inc.           New York                         Insurance Broker
         Companies Agency of Pennsylvania, Inc.     Pennsylvania                       Insurance Broker
         Companies Agency of Phoenix, Inc.            Arizona                          Insurance Broker
         Companies Agency of Texas, Inc.               Texas                           Local Recording Agent (P&C)
         Companies Annuity Agency of Texas,            Texas                           Group and Variable Contract Agent
         Inc.
         Cooperative Service Company                  Nebraska                         Insurance Agency
         Countrywide Services Corporation             Delaware                         Products Liability, Investigative and Claims
                                                                                       Management Services
         EMPLOYERS INSURANCE OF WAUSAU A             Wisconsin                         Mutual Insurance Company
         Mutual Company
</TABLE>



                                   85 of 103
<PAGE>   55




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



                                   86 of 103
<PAGE>   56




<TABLE>
<CAPTION>
                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
<S>      <C>                                      <C>                 <C>              <C>
         Nationwide Agency, Inc.                        Ohio                           Insurance Agency
         Nationwide Agribusiness Insurance              Iowa                           Insurance Company
         Company
         Nationwide Asset Allocation Trust         Massachusetts                       Investment Company
         Nationwide Cash Management Company             Ohio                           Investment Securities Agent
         Nationwide Community Urban                     Ohio                           Redevelopment of blighted areas within the
         Redevelopment Corporation                                                     City of Columbus, Ohio
         Nationwide Corporation                         Ohio                           Organized for the purpose of acquiring,
                                                                                       holding, encumbering, transferring, or
                                                                                       otherwise disposing of shares, bonds, and
                                                                                       other evidences of indebtedness, securities,
                                                                                       and contracts of other persons, associations,
                                                                                       corporations, domestic or foreign and to form
                                                                                       or acquire the control of other corporations
         Nationwide/Dispatch LLC                        Ohio                           Engaged in related Arena development Activity
         Nationwide Financial Institution             Delaware                         Insurance Agency
         Distributors Agency, Inc.
         Nationwide Financial Services Capital        Delaware                         Statutory Business Trust
         Trust
         Nationwide Financial Services, Inc.          Delaware                         Organized for the purpose of  acquiring,
                                                                                       holding, encumbering, transferring, or       
                                                                                       otherwise disposing of shares, bonds, and    
                                                                                       other evidences of indebtedness, securities, 
                                                                                       and contracts of other persons, associations,
                                                                                       corporations, domestic or foreign and to form
                                                                                       or acquire the control of other corporations 
         Nationwide General Insurance Company           Ohio                           Insurance Company
         Nationwide Global Holdings, Inc.               Ohio                           Holding Company for Enterprise International
                                                                                       Operations
         Nationwide Health Plans, Inc.                  Ohio                           Health Maintenance Organization
      *  Nationwide Indemnity Company                   Ohio                           Reinsurance Company
         Nationwide Insurance Enterprise                Ohio                           Membership Non-Profit Corporation
         Foundation
         Nationwide Insurance Enterprise                Ohio                           Performs shares services functions for the
         Services, Ltd.                                                                Enterprise
         Nationwide Insurance Golf Charities,           Ohio                           Membership Non-Profit Corporation
         Inc.
         Nationwide Investing Foundation              Michigan                         Investment Company
      *  Nationwide Investing                      Massachusetts                       Investment Company
         Foundation II
         Nationwide Investing Foundation III            Ohio                           Investment Company
</TABLE>




                                    87 of 103
<PAGE>   57

<TABLE>
<CAPTION>
                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
<S>      <C>                                      <C>                 <C>              <C>
         Nationwide Investment Services               Oklahoma                         Registered Broker-Dealer in Deferred
         Corporation                                                                   Compensation Market
         Nationwide Investors Services, Inc.            Ohio                           Stock Transfer Agent
     **  Nationwide Life and Annuity Insurance          Ohio                           Life Insurance Company
         Company
     **  Nationwide Life Insurance Company              Ohio                           Life Insurance Company
         Nationwide Lloyds                             Texas                           Texas Lloyds Company
         Nationwide  Management Systems, Inc.           Ohio                           Offers Preferred Provider Organization and
                                                                                       Other Related Products and Services
         Nationwide Mutual Fire Insurance               Ohio                           Mutual Insurance Company
         Company
         Nationwide Mutual Insurance Company            Ohio                           Mutual Insurance Company
         Nationwide Properties, Ltd.                    Ohio                           Develops, owns and operates real estate and
                                                                                       real estate investments
         Nationwide Property and Casualty               Ohio                           Insurance Company
         Insurance Company
         Nationwide Realty Investors, Ltd.              Ohio                           Develops, owns and operates real estate and
                                                                                       real estate investments
      *  Nationwide Separate Account Trust         Massachusetts                       Investment Company
         NEA Valuebuilder Investor Services,          Delaware                         Life Insurance Agency
         Inc.
         NEA Valuebuilder Investor Services of        Alabama                          Life Insurance Agency
         Alabama, Inc.
         NEA Valuebuilder Investor Services of        Arizona                          Life Insurance Agency
         Arizona, Inc.
         NEA Valuebuilder Investor Services of        Montana                          Life Insurance Agency
         Montana, Inc.
         NEA Valuebuilder Investor Services of         Nevada                          Life Insurance Agency
         Nevada, Inc.
         NEA Valuebuilder Investor Services of          Ohio                           Life Insurance Agency
         Ohio, Inc.
         NEA Valuebuilder Investor Services of        Oklahoma                         Life Insurance Agency
         Oklahoma, Inc.
         NEA Valuebuilder Investor Services of         Texas                           Life Insurance Agency
         Texas, Inc.
         NEA Valuebuilder Investor Services of        Wyoming                          Life Insurance Agency
         Wyoming, Inc.
         NEA Valuebuilder Services Insurance       Massachusetts                       Life Insurance Agency
         Agency, Inc.
         Neckura General Insurance Company            Germany                          Insurance Company
         Neckura Holding Company                      Germany                          Administrative Service for Neckura Insurance
                                                                                       Group
         Neckura Insurance Company                    Germany                          Insurance Company
         Neckura Life Insurance Company               Germany                          Life Insurance Company
</TABLE>




                                    88 of 103
<PAGE>   58

<TABLE>
<CAPTION>
                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
<S>      <C>                                      <C>                 <C>              <C>
         NWE, Inc.                                      Ohio                           Special Investments
         PEBSCO of Massachusetts Insurance         Massachusetts                       Markets and Administers Deferred Compensation
         Agency, Inc.                                                                  Plans for Public Employees
         PEBSCO of Texas, Inc.                         Texas                           Markets and Administers Deferred Compensation
                                                                                       Plans for Public Employees
         Pension Associates of Wausau, Inc.          Wisconsin                         Pension plan administration, record keeping
                                                                                       and consulting and compensation consulting
         Physicians Plus Insurance Corporation       Wisconsin                         Health Maintenance Organization
         Prevea Health Insurance Plan, Inc.          Wisconsin                         Health Maintenance Organization
         Public Employees Benefit Services            Delaware                         Markets and Administers Deferred Compensation
         Corporation                                                                   Plans for Public Employees
         Public Employees Benefit Services            Alabama                          Markets and Administers Deferred Compensation
         Corporation of Alabama                                                        Plans for Public Employees
         Public Employees Benefit Services            Arkansas                         Markets and Administers Deferred Compensation
         Corporation of Arkansas                                                       Plans for Public Employees
         Public Employees Benefit Services            Montana                          Markets and Administers Deferred Compensation
         Corporation of Montana                                                        Plans for Public Employees
         Public Employees Benefit Services           New Mexico                        Markets and Administers Deferred Compensation
         Corporation of New Mexico                                                     Plans for Public Employees
         Scottsdale Indemnity Company                   Ohio                           Insurance Company
         Scottsdale Insurance Company                   Ohio                           Insurance Company
         Scottsdale Surplus Lines Insurance           Arizona                          Excess and Surplus Lines Insurance Company
         Company
         SVM Sales GmbH, Neckura Insurance            Germany                          Sales support for Neckura Insurance Group
         Group
         TIG Countrywide Insurance Group             California                        Independent Agency Personal Lines Underwriter
         Wausau (Bermuda) Ltd.                        Bermuda                          Rent-a-captive Reinsurer
         Wausau Business Insurance Company           Wisconsin                         Insurance Company
         Wausau General Insurance Company             Illinois                         Insurance Company
         Wausau Insurance Company (U.K.)           United Kingdom                      Insurance and Reinsurance Company
         Limited
         Wausau International Underwriters           California                        Special Risks, Excess and Surplus Lines
                                                                                       Insurance Underwriting Manager
     **  Wausau Preferred Health Insurance           Wisconsin                         Insurance and Reinsurance Company
         Company
         Wausau Service Corporation                  Wisconsin                         Holding Company
         Wausau Underwriters Insurance Company       Wisconsin                         Insurance Company
</TABLE>


                                   89 of 103
<PAGE>   59







   
<TABLE>
<CAPTION>
                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
<S>      <C>                                      <C>                 <C>                         <C>
      *  MFS Variable Account                        Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                  Account
      *  NACo Variable Account                       Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                  Account
      *  Nationwide DC Variable Account              Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                  Account
         Nationwide DCVA-II                          Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                  Account
      *  Separate Account No. 1                      Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                  Account
      *  Nationwide Multi-Flex Variable Account      Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                  Account
      *  Nationwide VA Separate Account-A            Ohio         Nationwide Life and Annuity     Issuer of Annuity Contracts
                                                                  Separate Account
      *  Nationwide VA Separate Account-B            Ohio         Nationwide Life and Annuity     Issuer of Annuity Contracts
                                                                  Separate Account
      *  Nationwide VA Separate Account-C            Ohio         Nationwide Life and Annuity     Issuer of Annuity Contracts
                                                                  Separate Account
         Nationwide VA Separate Account-Q            Ohio         Nationwide Life and Annuity     Issuer of Annuity Contracts
                                                                  Separate Account
      *  Nationwide Variable Account                 Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                  Account
      *  Nationwide Variable Account-II              Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                  Account
      *  Nationwide Variable Account-3               Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                  Account
      *  Nationwide Variable Account-4               Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                  Account
      *  Nationwide Variable Account-5               Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                  Account
      *  Nationwide Fidelity Advisor Variable        Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
         Account                                                  Account
      *  Nationwide Variable Account-6               Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                  Account
         Nationwide Variable Account-8               Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                  Account
      *  Nationwide Variable Account-9               Ohio         Nationwide Life Separate        Issuer of Annuity Contracts
                                                                  Account
      *  Nationwide VL Separate                      Ohio         Nationwide Life and Annuity     Issuer of Life Insurance Policies
         Account-A                                                Separate Account
         Nationwide VL Separate                      Ohio         Nationwide Life and Annuity     Issuer of Life Insurance Policies
         Account-B                                                Separate Account
         Nationwide VL Separate                      Ohio         Nationwide Life and Annuity     Issuer of Life Insurance Policies
         Account-C                                                Separate Account
         Nationwide VL Separate                      Ohio         Nationwide Life and Annuity     Issuer of Life Insurance Policies
         Account-D                                                Separate Account

      *  Nationwide VLI Separate Account             Ohio         Nationwide Life Separate        Issuer of Life Insurance Policies
                                                                  Account
      *  Nationwide VLI Separate Account-2           Ohio         Nationwide Life Separate        Issuer of Life Insurance
                                                                  Account                         Policies
</TABLE>
    


                                    90 of 103
<PAGE>   60

   
<TABLE>
<S>      <C>                                      <C>                 <C>                         <C>
      *  Nationwide VLI Separate Account-3              Ohio         Nationwide Life Separate     Issuer of Life Insurance Policies
                                                                     Account
         Nationwide VLI Separate Account-4              Ohio         Nationwide Life Separate     Issuer of Life Insurance Policies
                                                                     Account
         Nationwide VLI Separate Account-5              Ohio         Nationwide Life Separate     Issuer of Life Insurance Policies
                                                                     Account
</TABLE>
    


                                   91 of 103
<PAGE>   61
<TABLE>
<CAPTION>
                                                                                                                         (left side)
<S>                               <C>                               <C>                                  <C>
- ------------------------
| NATIONWIDE INSURANCE |
| GOLF CHARITIES, INC. |
|                      |
|      MEMBERSHIP      |
|      NONPROFIT       |
|     CORPORATION      |
- ------------------------
                                                  ------------------------------------------
                                                  |      EMPLOYERS INSURANCE OF WAUSAU     |
                                                  |           A MUTUAL COMPANY             |
                                                  |             (EMPLOYERS)                |
                                                  |                                        |========================================
                                                  | Contribution Note         Cost         |
                                                  | -----------------         ----         |
                                                  | Casualty                  $400,000,000 |
                                                  ------------------------------------------
                                                                |
           -----------------------------------------------------------------------
           |                                  |                                  |
- ---------------------------       ---------------------------       ----------------------------         ---------------------------
|  KEY HEALTH PLAN, INC.  |       |   WAUSAU INSURANCE CO.  |       |      WAUSAU SERVICE      |         |                         |
|                         |       |      (U.K.) LIMITED     |       |     CORPORATION (WSC)    |         |    NATIONWIDE LLOYDS    |
|Common Stock: 1,000      |       |Common Stock: 8,506,800  |       |Common Stock: 1,000 Shares|         |                         |
|------------  Shares     |       |------------  Shares     |       |------------              |         |                         |
|                         |       |                         |       |                          |=========|                         |
|              Cost       |       |              Cost       |       |              Cost        |     ||  |      A TEXAS LLOYDS     |
|              ----       |       |              ----       |       |              ----        |     ||  |                         |
|Employers-               |       |Employers-               |       |Employers-                |     ||  |                         |
| 80%          $1,828,478 |       |100%          $18,683,300|       |100%          $176,763,000|     ||  |                         |
- ---------------------------       ---------------------------       ----------------------------     ||  ---------------------------
                                                                                 |                   ||
                              ---------------------------------------------------------------------  ||
                              |                                 |                                 |  ||
- ---------------------------   |   ---------------------------   |   ----------------------------  |  ||  ---------------------------
|     WAUSAU BUSINESS     |   |   |    COMPANIES AGENCY     |   |   |   COUNTRYWIDE SERVICES   |  |  ||  |                         |
|    INSURANCE COMPANY    |   |   |    OF KENTUCKY, INC.    |   |   |        CORPORATION       |  |  ||  |                         |
|Common Stock: 10,900,000 |   |   |Common Stock: 1,000      |   |   |Common Stock: 100 Shares  |  |  ||  |        COMPANIES        |
|------------  Shares     |   |   |------------  Shares     |   |   |------------              |  |  ||  |        AGENCY OF        |
|                         |---|---|                         |   |---|                          |  |  ||==|        TEXAS, INC.      |
|              Cost       |   |   |              Cost       |   |   |              Cost        |  |  ||  |                         |
|              ----       |   |   |              ----       |   |   |              ----        |  |  ||  |                         |
|WSC-100%      $33,800,000|   |   |WSC-100%      $1,000     |   |   |WSC-100%      $145,852    |  |  ||  |                         |
- ---------------------------   |   ---------------------------   |   ----------------------------  |  ||  ---------------------------
                              |                                 |                                 |  ||
- ---------------------------   |   ---------------------------   |   ----------------------------  |  ||  ---------------------------
|   WAUSAU UNDERWRITERS   |   |   |    COMPANIES AGENCY     |   |   |      WAUSAU GENERAL      |  |  ||  |                         |
|    INSURANCE COMPANY    |   |   | OF MASSACHUSETTS, INC.  |   |   |     INSURANCE COMPANY    |  |  ||  |                         |
|Common Stock: 8,750      |   |   |Common Stock: 1,000      |   |   |Common Stock: 200,000     |  |  ||  |     COMPANIES ANNUITY   |
|------------  Shares     |   |   |------------  Shares     |   |   |------------  Shares      |  |  ||  |         AGENCY OF       |
|                         |---|---|                         |   |---|                          |  |  ====|         TEXAS, INC.     |
|              Cost       |   |   |              Cost       |   |   |              Cost        |  |      |                         |
|              ----       |   |   |              ----       |   |   |              ----        |  |      |                         |
|WSC-100%      $69,560,006|   |   |WSC-100%      $1,000     |   |   |WSC-100%      $39,000,000 |  |      |                         |
- ---------------------------   |   ---------------------------   |   ----------------------------  |      ---------------------------
                              |                                 |                                 |      
- ---------------------------   |   ---------------------------   |   ----------------------------  |      ---------------------------
|   GREATER LA CROSSE     |   |   |    COMPANIES AGENCY     |   |   |   WAUSAU INTERNATIONAL   |  |      |     AMERICAN MARINE     |
|   HEALTH PLANS, INC.    |   |   |    OF NEW YORK, INC.    |   |   |       UNDERWRITERS       |  |      |    UNDERWRITERS, INC.   |
|Common Stock: 3,000      |   |   |Common Stock: 1,000      |   |   |Common Stock: 1,000       |  |      |Common Stock: 20         |
|------------  Shares     |   |   |------------  Shares     |   |   |------------  Shares      |  |      |------------  Shares     |
|                         |---|---|                         |   |---|                          |  |------|                         |
|              Cost       |   |   |              Cost       |   |   |              Cost        |  |      |              Cost       |
|              ----       |   |   |              ----       |   |   |              ----        |  |      |              ----       |
|WSC-33.3%     $1,461,761 |   |   |WSC-100%      $1,000     |   |   |WSC-100%      $10,000     |  |      |WSC-100%      $248,222   |
- ---------------------------   |   ---------------------------   |   ----------------------------  |      ---------------------------
                              |                                 |                                 |      
- ---------------------------   |   ---------------------------   |   ----------------------------  |      ---------------------------
|    COMPANIES AGENCY     |   |   |    COMPANIES AGENCY     |   |   |     COMPANIES AGENCY     |  |      |         COMPANIES       |
|    OF ALABAMA, INC.     |   |   |  OF PENNSYLVANIA, INC.  |   |   |    INSURANCE SERVICES    |  |      |        AGENCY, INC.     |
|                         |   |   |                         |   |   |       OF CALIFORNIA      |  |      |                         |
|Common Stock: 1,000      |   |   |Common Stock: 1,000      |   |   |Common Stock: 1,000       |  |      |Common Stock: 100        |
|------------  Shares     |   |   |------------  Shares     |   |---|------------  Shares      |  |------|------------  Shares     |
|                         |---|---|                         |   |   |                          |         |                         |
|              Cost       |   |   |              Cost       |   |   |              Cost        |         |              Cost       |
|              ----       |   |   |              ----       |   |   |              ----        |         |              ----       |
|WSC-100%      $100       |   |   |WSC-100%      $100       |   |   |WSC-100%      $1,000      |         |WSC-100%      $10,000    |
- ---------------------------   |   ---------------------------   |   ----------------------------         ---------------------------
                              |                                 |                                                     |
- ---------------------------   |   ---------------------------   |   ----------------------------         ---------------------------
|    COMPANIES AGENCY     |   |   |   COMPANIES AGENCY      |   |   |      PHYSICIANS PLUS     |         |    PENSION ASSOCIATES   |
|     OF IDAHO, INC.      |   |   |     OF PHOENIX, INC.    |   |   |         INSURANCE        |         |      OF WAUSAU, INC.    |
|                         |   |   |                         |   |   |        CORPORATION       |         |Common Stock: 1,000      |
|Common Stock: 1,000      |   |   |Common Stock: 1,000      |   |   |Common Stock:    7,150    |         |------------  Shares     |
|------------  Shares     |   |   |------------  Shares     |   |   |------------     Shares   |         |                         |
|                         |-------|                         |   |---|Preferred Stock: 11,540   |         |                         |
|                         |   |   |                         |   |   |---------------  Shares   |         |Companies        Cost    |
|                         |   |   |                         |   |   |                          |         |Agency, Inc.     ----    |
|              Cost       |   |   |              Cost       |   |   |                Cost      |         |(Wisconsin)-100% $10,000 |
|              ----       |   |   |              ----       |   |   |                ----      |         |                         |
|WSC-100%      $1,000     |   |   |WSC-100%      $1,000     |   |   |WSC-33-1/3%     $6,215,459|         |                         |
- ---------------------------   |   ---------------------------   |   ----------------------------         ---------------------------
                              |                                 |                                        
                              |   ---------------------------   |   ----------------------------                                    
                              |   |         WAUSAU          |   |   |      PREVEA HEALTH       |                                    
                              |   |     (BERMUDA) LTD.      |   |   |  INSURANCE PLAN, INC.    |                                    
                              |   | Common Stock:  120,000  |   |   |Common Stock: 3,000 Shares|                                    
                              |   | -------------  Shares   |   |   |------------              |                                    
                              ----|                         |   ----|                          |                                    
                                  |                         |       |                          |                                    
                                  |                Cost     |       |              Cost        |                                    
                                  |                ----     |       |              ----        |                                    
                                  | WSC-100%      $5,000,000|       |WSC-33-1/3%   $500,000    |                                    
                                  ---------------------------       ----------------------------                                    
</TABLE>

<PAGE>   62
<TABLE>
<CAPTION>
                                        NATIONWIDE INSURANCE ENTERPRISE(R)                                                  (middle)
<S>                                               <C>                                               <C>         
       -----------------------------------------------------------------------------
       |                                                                           |
       |                                                                           |
       |                           NATIONWIDE MUTUAL                               |
=======|                           INSURANCE COMPANY                               |================================================
       |                              (CASUALTY)                                   |
       |                                                                           |
       |                                                                           |
       -----------------------------------------------------------------------------
              |                        ||                              |
              |                        ||                              -------------------------------------------------------------
              |                        ||    ---------------------------------------------------------------------------------------
              |                        ||    |                                                                      |
- --------------------------------       ||    |    --------------------------------                  --------------------------------
|      ALLNATIONS, INC.        |       ||    |    |      NATIONWIDE GENERAL      |                  |        NECKURA HOLDING       |
|Common Stock:   10,330 Shares |       ||    |    |      INSURANCE COMPANY       |                  |       COMPANY (NECKURA)      |
|------------                  |       ||    |    |                              |                  |                              |
|                 Cost         |       ||    |    |Common Stock:    20,000       |                  |Common Stock:    10,000       |
|                 ----         |       ||    |    |------------     Shares       |                  |------------     Shares       |
|Casualty-18.6%   $88,320      |       ||    |    |                 Cost         |                  |                 Cost         |
|Fire-18.6%       $88,463      |       ||    |    |                 ----         |                  |                 ----         |
|Preferred Stock: 1,466 Shares |       ||    |----|Casualty-100%    $5,944,422   |         ---------|Casualty-100%    $87,943,140  |
|---------------               |       ||    |    |                              |         |        |                              |
|                 Cost         |       ||    |    |                              |         |        |                              |
|                 ----         |       ||    |    |                              |         |        |                              |
|Casualty-6.8%    $100,000     |       ||    |    |                              |         |        |                              |
|Fire-6.8%        $100,000     |       ||    |    |                              |         |        |                              |
- --------------------------------       ||    |    --------------------------------         |        --------------------------------
                                       ||    |                                             |    
- --------------------------------       ||    |    --------------------------------         |        --------------------------------
|       FARMLAND MUTUAL        |       ||    |    |      NATIONWIDE PROPERTY     |         |        |           NECKURA            |
|      INSURANCE COMPANY       |       ||    |    |         AND CASUALTY         |         |        |       INSURANCE COMPANY      |
|Guaranty Fund                 |       ||    |    |       INSURANCE COMPANY      |         |        |                              |
|------------                  |=========    |----|Common Stock:    60,000       |         |--------|Common Stock:    6,000        |
|Certificate                   |--------     |    |------------     Shares       |         |        |------------     Shares       |
|-----------      Cost         |       |     |    |                 Cost         |         |        |                 Cost         |
|                 ----         |       |     |    |                 ----         |         |        |Neckura-         ----         |
|Casualty         $500,000     |       |     |    |Casualty-100%    $6,000,000   |         |        |100%             DM 6,000,000 |
- --------------------------------       |     |    --------------------------------         |        --------------------------------
              |                        |     |                                             |    
- --------------------------------       |     |    --------------------------------         |        --------------------------------
|        F & B, INC.           |       |     |    |      COLONIAL INSURANCE      |         |        |         NECKURA LIFE         |
|                              |       |     |    |     COMPANY OF WINCONSIN     |         |        |       INSURANCE COMPANY      |
|Common Stock:    1 Share      |       |     |    |          (COLONIAL)          |         |        |                              |
|------------                  | ------|     |----|Common Stock:    1,750        |         |--------|Common Stock:   4,000         |
|                 Cost         |       |     |    |------------     Shares       |         |        |------------    Shares        |
|                 ----         |       |     |    |                 Cost         |         |        |                Cost          |
|Farmland                      |       |     |    |                 ----         |         |        |                ----          |
|Mutual-100%      $10          |       |     |    |Casualty-100%    $41,750,000  |         |        |Neckura-100%    DM 15,825,681 |
- --------------------------------       |     |    --------------------------------         |        --------------------------------
                                       |     |                                             |        
- --------------------------------       |     |    --------------------------------         |        --------------------------------
|    COOPERATIVE SERVICE       |       |     |    |         SCOTTSDALE           |         |        |        NECKURA GENERAL       |
|          COMPANY             |       |     |    |      INSURANCE COMPANY       |         |        |       INSURANCE COMPANY      |
|Common Stock:    600 Shares   |       |     |    |            (SIC)             |         |        |                              |
|------------                  |       |     |    |Common Stock:    30,136       |         |        |Common Stock:    1,500        |
|                 Cost         |--------     |----|------------     Shares       | ----    |--------|------------     Shares       |
|                 ----         |             |    |                 Cost         |    |    |        |                 Cost         |
|Farmland         $3,506,173   |             |    |                 ----         |    |    |        |                 ----         |
|Mutual-100%                   |             |    |Casualty-100%    $150,000,000 |    |    |        |Neckura-100%     DM 1,656,925 |
|                              |             |    |                              |    |    |        |                              |
|                              |             |    |                              |    |    |        |                              |
- --------------------------------             |    --------------------------------    |    |        --------------------------------
                                             |                                        |    |        
- --------------------------------             |    --------------------------------    |    |        --------------------------------
| NATIONWIDE AGRIBUSINESS      |             |    |          SCOTTSDALE          |    |    |        |       COLUMBUS INSURANCE     |
|    INSURANCE COMPANY         |             |    |        SURPLUS LINES         |    |    |        |      BROKERAGE AND SERVICE   |
|Common Stock:    1,000,000    |             |    |       INSURANCE COMPANY      |    |    |        |              GmbH            |
|------------     Shares       |------------ |    | Common Stock:    100,000     |    |    |        |Common Stock:    1 Share      |
|                              |             |    | ------------     Shares      | ---|    |--------|------------                  |
|                    Cost      |             |    |                              |    |    |        |                 Cost         |
|Casualty-99.9%      ----      |             |    |                   Cost       |    |    |        |                 ----         |
|Other Capital:   $26,714,335  |             |    |                   ----       |    |    |        |Neckura-100%     DM 51,639    |
|-------------                 |             |    | SIC-100%          $6,000,000 |    |    |        |                              |
|Casualty-Ptd.    $   713,576  |             |    |                              |    |    |        |                              |
- --------------------------------             |    --------------------------------    |    |        --------------------------------
                                             |                                        |    |        
- --------------------------------             |    --------------------------------    |    |        --------------------------------
|    NATIONAL CASUALTY         |             |    |      NATIONAL PREMIUM &      |    |    |        |          LEBEN DIREKT        |
|          COMPANY             |             |    |    BENEFIT ADMINISTRATION    |    |    |        |        INSURANCE COMPANY     |
|           (NC)               |             |    |           COMPANY            |    |    |        |                              |
|Common Stock:    100 Shares   |             |    |Common Stock:    10,000       |    |    |        |Common Stock:    4,000 Shares |
|------------                  |-------------     |------------     Shares       |-----    ---------|------------                  |
|                 Cost         |                  |                 Cost         |         |        |                 Cost         |
|                 ----         |                  |                 ----         |         |        |                 ----         |
|Casualty-100%    $67,442,439  |                  |Scottsdale-100%  $10,000      |         |        |Neckura-100%     DM 4,000,000 |
|                              |                  |                              |         |        |                              |
|                              |                  |                              |         |        |                              |
- --------------------------------                  --------------------------------         |        --------------------------------
              |                                                                            |
- --------------------------------                  --------------------------------         |        --------------------------------
|    NCC OF AMERICA, LTD.      |                  |         SVM SALES            |         |        |          AUTO DIREKT         |
|        (INACTIVE)            |                  |            GmbH              |         |        |       INSURANCE COMPANY      |
|                              |                  |                              |         |        |                              |
|                              |                  |Common Stock:    50 Shares    |         |        |Common Stock:    1,500 Shares |
|                              |                  |------------                  |----------------- |------------                  |
|                              |                  |                 Cost         |                  |                 Cost         |
|NC-100%                       |                  |                 ----         |                  |                 ----         |
|                              |                  |Neckura-100%     DM 50,000    |                  |Neckura-100%     DM 1,643,149 |
|                              |                  |                              |                  |                              |
|                              |                  |                              |                  |                              |
- --------------------------------                  --------------------------------                  --------------------------------
                                
</TABLE>

<PAGE>   63
<TABLE>
<CAPTION>
                                                                                                                        (right side)
<S>     <C>                                       <C>                                              <C>         
                                                                                                            ------------------------
                                                                                                            | NATIONWIDE INSURANCE |
                                                                                                            | ENTERPRISE FOUNDATION|
                                                                                                            |                      |
                                                                                                            |      MEMBERSHIP      |
                                                                                                            |      NONPROFIT       |
                                                                                                            |     CORPORATION      |
                                                                                                            ------------------------
       -----------------------------------------------------------------------------
       |                                                                           |
       |                                                                           |
       |                           NATIONWIDE MUTUAL                               |
=======|                         FIRE INSURANCE COMPANY                            |
       |                                (FIRE)                                     |
       |                                                                           |
       |                                                                           |
       -----------------------------------------------------------------------------
                                                                       |
- ---------------                                                        --------------------------------------------------
              |                                                                                                         |
- -----------------------------------------------------------------------------------------------------------------       |
  |                                          |                                                                  |       |
  |     --------------------------------     |    --------------------------------                ----------------------------------
  |     |         SCOTTSDALE           |     |    |         NATIONWIDE           |                |          NATIONWIDE            |
  |     |      INDEMNITY COMPANY       |     |    |      COMMUNITY URBAN         |                |          CORPORATION           |
  |     |                              |     |    |       REDEVELOPMENT          |                |                                |
  |     |                              |     |    |        CORPORATION           |                |Common Stock:    Control:       |
  |     |Common Stock:    50,000       |     |    |Common Stock:    10 Shares    |                |------------     -------        |
  |-----|------------     Shares       |     |----|------------                  |                |$13,642,432      100%           |
  |     |                 Cost         |     |    |                 Cost         |                |         Shares     Cost        |
  |     |                 ----         |     |    |                 ----         |                |         ------     ----        |
  |     |Casualty-100%    $8,800,000   |     |    |Casualty-100%    $1,000       |                |Casualty 12,992,922 $751,352,485|
  |     |                              |     |    |                              |                |Fire        649,510   24,007,936|
  |     |                              |     |    |                              |                |          (See Page 2)          |
  |     --------------------------------     |    --------------------------------                ----------------------------------
  |                                          |                                                      
  |     --------------------------------     |    --------------------------------                                                  
  |     |         NATIONWIDE           |     |    |          INSURANCE           |                                                  
  |     |      INDEMNITY COMPANY       |     |    |     INTERMEDIARIES, INC.     |                                                  
  |     |                              |     |    |                              |                                                  
  |-----|Common Stock:    28,000       |     |----|Common Stock:    1,615        |                                                  
  |     |------------     Shares       |     |    |------------     Shares       |                                                  
  |     |                 Cost         |     |    |                 Cost         |                                                  
  |     |                 ----         |     |    |                 ----         |                                                  
  |     |Casualty-100%    $294,529,000 |     |    |Casualty-100%    $1,615,000   |                                                  
  |     --------------------------------     |    --------------------------------                                                  
  |                                          |                                                                                      
  |     --------------------------------     |    --------------------------------                                                  
  |     |          LONE STAR           |     |    |       NATIONWIDE CASH        |                                                  
  |     |     GENERAL AGENCY, INC.     |     |    |      MANAGEMENT COMPANY      |                                                  
  |     |                              |     |    |Common Stock:    100 Shares   |                                                  
  ------|Common Stock:    1,000        |     |----|------------                  |                                                  
  |     |------------     Shares       |     |    |                 Cost         |                                                  
  |     |                 Cost         |     |    |                 ----         |                                                  
  |     |                 ----         |     |    |Casualty-90%     $9,000       |                                                  
  |     |Casualty-100%    $5,000,000   |     |    |NW Adv. Serv.     1,000       |                                                  
  |     --------------------------------     |    --------------------------------                                                  
  |                   ||                     |                                                                                      
  |     --------------------------------     |    --------------------------------                                                  
  |     |   COLONIAL COUNTY MUTUAL     |     |    |       CALIFORNIA CASH        |                                                  
  |     |      INSURANCE COMPANY       |     |    |          MANAGEMENT          |                                                  
  |     |                              |     |    |          (Inactive)          |
  |     |Surplus Debentures            |     |    |                              |                                                  
  |     |------------------            |     |----|                              |                                                  
  |     |                 Cost         |     |    |                              |                                                  
  |     |                 ----         |     |    |                              |                                                  
  |     |Colonial         $500,000     |     |    |Casualty-100%                 |                                                  
  |     |Lone Star         150,000     |     |    |                              |                                                  
  |     --------------------------------     |    --------------------------------                                                  
  |                                          |                                                      
  |     --------------------------------     |    --------------------------------                                                  
  |     |       TIG COUNTRYWIDE        |     |    |         THE BEAK AND         |                                                  
  |     |      INSURANCE COMPANY       |     |    |       WIRE CORPORATION       |                                                  
  |     |Common Stock     12,500       |     |    |                              |                                                  
   -----|------------     Shares       |     |    |Common Stock:    750 Shares   |                                                  
  |     |                              |     -----|------------                  |                                                  
  |     |                 Cost         |     |    |                 Cost         |                                                  
  |     |                 ----         |     |    |                 ----         |                                                  
  |     |Casualty-100%    $215,273,000 |     |    |Casualty-100%    $1,419,000   |                                                  
  |     |                              |     |    |                              |                                                  
  |     --------------------------------     |    |                              |                                                  
  |                                          |    --------------------------------                                                  
  |                                          |
  |     --------------------------------     |    --------------------------------
  |     |     NATIONWIDE INSURANCE     |     |    |  NATIONWIDE/DISPATCH LLC     |
  |     |   ENTERPRISE SERVICES, LTD.  |     |    |                              |
  |     |                              |     |    |                              |
  |     |Single Member Limited         |     |    |                              |
  - - - |Liability Company             |     - - -|                              |
        |                              |          |                              |
        |                              |          |                              |
        |Casualty-100%                 |          |Casualty-90%                  |
        |                              |          |                              |
        --------------------------------          |                              |
                                                  --------------------------------

Subsidiary Companies      -- Solid Line
Contractual Association   -- Double Lines
Limited Liability Company -- Dotted Line

December 31, 1997
</TABLE>
<PAGE>   64
<TABLE>
<CAPTION>
                                                                                                                        (Left Side)

                                         ------------------------------------------------
                                        |              EMPLOYERS INSURANCE               |
                                        |                  OF WAUSAU                     |==========================================
                                        |               A MUTUAL COMPANY                 |
                                         ------------------------------------------------



























<S>            <C>                <C>             <C>               <C>              <C>               <C>
                              ------------------------------------------------------------------------------------------------------
                             |                                  |                                   |
                ---------------------------        ---------------------------        ---------------------------
               | NATIONWIDE LIFE INSURANCE |      |        NATIONWIDE         |      |   NATIONWIDE FINANCIAL    |
               |     COMPANY (NW LIFE)     |      |    FINANCIAL SERVICES     |      | INSTITUTION DISTRIBUTORS  |
               |                           |      |      CAPITAL TRUST        |      |   AGENCY, INC. (NFIDAI)   |
               | Common Stock: 3,814,779   |      | Preferred Stock:          |      | Common Stock:     1,000   |
               | ------------  Shares      |      | ---------------           |      | ------------      Shares  |
               |                           |      |                           |      |                           |
               | NFS--100%                 |      | NFS--100%                 |      | NFS--100%                 |
                ---------------------------        ---------------------------        ---------------------------
                               |                                                                    ||  
 ---------------------------   |   ---------------------------        ---------------------------   ||   -------------------------- 
|    NATIONWIDE LIFE AND    |  |  |         NATIONWIDE        |      |     FINANCIAL HORIZONS    |  ||  |                          |
| ANNUITY INSURANCE COMPANY |  |  |  ADVISORY SERVICES, INC.  |      |    DISTRIBUTORS AGENCY    |  ||  |                          |
|                           |  |  |      (NW ADV. SERV.)      |      |      OF ALABAMA, INC.     |  ||  |                          |
| Common Stock: 66,000      |  |  | Common Stock: 7,676       |      | Common Stock: 10,000      |  ||  |    FINANCIAL HORIZONS    |
| ------------  Shares      |--|--| ------------  Shares      |==||  | ------------  Shares      |--||==|    DISTRIBUTORS AGENCY   |
|                           |  |  |                           |  ||  |                           |  ||  |       OF OHIO, INC.      |
|               Cost        |  |  |               Cost        |  ||  |               Cost        |  ||  |                          |
|               ----        |  |  |               ----        |  ||  |               ----        |  ||  |                          |
| NW Life -100% $58,070,003 |  |  | NW Life -100% $5,996,261  |  ||  | NFIDAI -100% $100         |  ||  |                          |
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   -------------------------- 
                               |                                 ||                                 ||                              
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   --------------------------
|         NWE, INC.         |  |  |        NATIONWIDE         |  ||  |    LANDMARK FINANCIAL     |  ||  |                          |
|                           |  |  |  INVESTORS SERVICES, INC. |  ||  |        SERVICES OF        |  ||  |                          |
|                           |  |  |                           |  ||  |       NEW YORK, INC.      |  ||  |                          |
| Common Stock: 100         |  |  | Common Stock: 5 Shares    |  ||  | Common Stock: 10,000      |  ||  |    FINANCIAL HORIZONS    |
| ------------  Shares      |--|  | ------------              |==||  | ------------  Shares      |--||==|    DISTRIBUTORS AGENCY   |
|                           |  |  |                           |  ||  |                           |  ||  |     OF OKLAHOMA, INC.    |
|               Cost        |  |  |                     Cost  |  ||  |               Cost        |  ||  |                          |
|               ----        |  |  |                     ----  |  ||  |               ----        |  ||  |                          |
| NW Life -100% $35,971,375 |  |  | NW Adv. Serv. -100% $5,000|  ||  | NFIDAI -100% $10,100      |  ||  |                          |
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   --------------------------
                               |                                 ||                                 ||    
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   --------------------------
|   NATIONWIDE INVESTMENT   |  |  |    FINANCIAL HORIZONS     |  ||  |     FINANCIAL HORIZONS    |  ||  |                          |
|   SERVICES CORPORATION    |  |  |     INVESTMENT TRUST      |  ||  |      SECURITIES CORP.     |  ||  |                          |
|                           |  |  |                           |  ||  |                           |  ||  |                          |
| Common Stock: 5,000       |  |  |                           |  ||  | Common Stock: 10,000      |  ||  |    FINANCIAL HORIZONS    |
| ------------  Shares      |--|  |                           |==||  | ------------  Shares      |--||==|    DISTRIBUTORS AGENCY   |
|                           |  |  |                           |  ||  |                           |  ||  |       OF TEXAS, INC.     |
|               Cost        |  |  |                           |  ||  |               Cost        |  ||  |                          |
|               ----        |  |  |                           |  ||  |               ----        |  ||  |                          |
| NW Life -100% $529,728    |  |  |      COMMON LAW TRUST     |  ||  | NFIDAI -100% $153,000     |  ||  |                          |
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   --------------------------
                               |                                 ||                                 ||                    
 ---------------------------   |   ---------------------------   ||   ---------------------------   ||   --------------------------
|     NATIONWIDE REALTY     |  |  |         NATIONWIDE        |  ||  |   AFFILIATE AGENCY, INC.  |  ||  |                          |
|      PROPERTIES, LTD.     |  |  |         INVESTING         |  ||  |                           |  ||  |                          |
|                           |  |  |         FOUNDATION        |  ||  |                           |  ||  |                          |
| Units:                    |  |  |                           |  ||  | Common Stock: 100         |  ||  |          AFFILIATE       |
| ------                    - -|  |                           |==||  | ------------  Shares      |--||==|          AGENCY OF       |
|                           |  |  |                           |  ||  |                           |      |          OHIO, INC.      |
|                           |  |  |                           |  ||  |               Cost        |      |                          |
| NW Life -90%              |  |  |                           |  ||  |               ----        |      |                          |
| NW Mutual-10%             |  |  |      COMMON LAW TRUST     |  ||  | NFIDAI -100% $100         |      |                          |
 ---------------------------   |   ---------------------------   ||   ---------------------------        --------------------------
                               |                                 ||                                                                
 ---------------------------   |   ---------------------------   ||                               
|        NATIONWIDE         |  |  |         NATIONWIDE        |  ||                               
|       PROPERTIES, LTD.    |  |  |          INVESTING        |  ||                               
|                           |  |  |        FOUNDATION II      |  ||                               
| Units:                    - -|  |                           |  ||                               
| ------                    |     |                           |==||                               
|                           |     |                           |  ||                               
|                           |     |                           |  ||                               
| NW Life -97.6%            |     |                           |  ||                               
| NW Mutual -2.4%           |     |      COMMON LAW TRUST     |  ||                               
 ---------------------------       ---------------------------   ||                               
                                                                 ||                               
                                   ---------------------------   ||                               
                                  |         NATIONWIDE        |  ||                               
                                  |      SEPARATE ACCOUNT     |  ||                               
                                  |            TRUST          |  ||                               
                                  |                           |  ||                               
                                  |                           |__||                               
                                  |                           |                                   
                                  |                           |                                   
                                  |                           |                                   
                                  |      COMMON LAW TRUST     |                                   
                                   ---------------------------                                    
</TABLE>                           
<PAGE>   65
<TABLE>
<CAPTION>
                                                                                                                           (Center)
                                               NATIONWIDE INSURANCE ENTERPRISE (R)
<S>            <C>                <C>             <C>               <C>              <C>               <C>
                                         ------------------------------------------------
                                        |               NATIONWIDE MUTUAL                |
========================================|               INSURANCE COMPANY                |==========================================
                                        |                  (CASUALTY)                    |
                                         ------------------------------------------------
                                                                 |
                                                                 |        ----------------------------------------------------------
                                                                 |        |     
                                               ---------------------------------------
                                              |    NATIONWIDE CORPORATION (NW CORP)   |
                                              |   Common Stock:           Control     |
                                              |   ------------            -------     |
                                              |    13,642,432               100%      |
                                              |              Shares      Cost         |
                                              |             ------      ----          |
                                              | Casualty    12,992,922   $751,352,485 |
                                              | Fire           649,510     24,007,936 |
                                               ---------------------------------------
                                                                  |-----------------------------------------------------------------
                                                    ---------------------------                      |
                                                   |    NATIONWIDE FINANCIAL   |                     |
                                                   |    SERVICES, INC. (NFS)   |                     | 
                                                   |                           |                     |
                                                   | Common Stock: Control     |                     |
                                                   | ------------  -------     |                     |
                                                   |                           |                     |
                                                   |                           |                     |
                                                   | Class A     Public--100%  |                     |
                                                   | Class B     NW Corp--100% |                     |
                                                    ---------------------------                      |
                                                                  |                                  |     
              ----------------------------------------------------------------------                 | 
              |                               |                                    |                 |
 ---------------------------    ---------------------------         ---------------------------      |   ------------------------- 
|    IRVIN L. SCHWARTZ      |  | PUBLIC EMPLOYEES BENEFIT  |       |      NEA VALUEBUILDER     |     |  |    NATIONWIDE GLOBAL    |
|       & ASSOCIATES        |  |   SERVICES CORPORATION    |       |   INVESTOR SERVICES, INC. |     |  |      HOLDINGS, INC.     |
|                           |  |         (PEBSCO)          |       |             (NEA)         |     |  |                         | 
| Common Stock: Control     |  | Common Stock: 236,494     |==||   | Common Stock: 500         |= || |  | Common Stock: 1 Share   | 
| ------------  -------     |  | ------------  Shares      |  ||   | ------------  Shares      |  || |--| ------------            | 
|                           |  |                           |  ||   |                           |  || |  |                         | 
|                           |  |                           |  ||   |                           |  || |  |             Cost        | 
| Class A     Other -100%   |  |                           |  ||   |                           |  || |  |             ----        | 
| Class B     NFS -100%     |  | NFS -100%                 |  ||   | NFS -100%                 |  || |  | NW Corp-100%  $7,000,00 | 
- ----------------------------   ----------------------------   ||   ----------------------------   || |  --------------------------  
                                ---------------------------   ||    ---------------------------   || |                              
                               |         PEBSCO OF         |  ||   |     NEA VALUEBUILDER      |  || |  --------------------------  
                               |          ALABAMA          |  ||   |     INVESTOR SERVICES     |  || |  |   MRM INVESTMENT, INC.  | 
                               |                           |  ||   |     OF ALABAMA, INC.      |  || |  |                         | 
                               | Common Stock: 100,000     |  ||   | Common Stock: 500         |  || |  |                         | 
                               | ------------  Shares      |--||   | ------------  Shares      |--|| __ | Common Stock: 1 Share   | 
                               |                           |  ||   |                           |  ||    | -----------             | 
                               |               Cost        |  ||   |               Cost        |  ||    |                         | 
                               |               ----        |  ||   |               ----        |  ||    |             Cost        | 
                               | PEBSCO -100%  $1,000      |  ||   | NEA -100%      $5,000     |  ||    |             ----        | 
                                ---------------------------   ||    ---------------------------   ||    | NW Corp.-100% $7,000,000| 
                                                              ||                                  ||    --------------------------  
                                ---------------------------   ||    ---------------------------   ||                                
                               |         PEBSCO OF         |  ||   |     NEA VALUEBUILDER      |  ||                                
                               |         ARKANSAS          |  ||   |     INVESTOR SERVICES     |  ||                                
                               |                           |  ||   |      OF ARIZONA, INC.     |  ||                                
                               | Common Stock: 50,000      |  ||   | Common Stock: 100         |  ||                                
                               | ------------  Shares      |--||   | ------------  Shares      |--||                                
                               |                           |  ||   |                           |  ||                                
                               |               Cost        |  ||   |               Cost        |  ||                                
                               |               ----        |  ||   |               ----        |  ||                                
                               | PEBSCO -100%  $500        |  ||   | NEA -100%     $1,000      |  ||                                
                                ---------------------------   ||    ---------------------------   ||                                
                                                              ||                                  ||                                
                                ---------------------------   ||    ---------------------------   ||                                
                               |  PEBSCO OF MASSACHUSETTS  |  ||   |     NEA VALUEBUILDER      |  ||                                
                               |  INSURANCE AGENCY, INC.   |  ||   |     INVESTOR SERVICES     |  ||                                
                               |                           |  ||   |      OF MONTANA, INC.     |  ||                                
                               | Common Stock: 1,000       |  ||   | Common Stock: 500         |  ||                                
                               | ------------  Shares      |--||   | ------------  Shares      |--||                                
                               |                           |  ||   |                           |  ||                                
                               |               Cost        |  ||   |               Cost        |  ||                                
                               |               ----        |  ||   |               ----        |  ||                                
                               | PEBSCO -100%  $1,000      |  ||   | NEA -100%     $500        |  ||                                
                                ---------------------------   ||    ---------------------------   ||                                
                                                              ||                                  ||                                
                                ---------------------------   ||    ---------------------------   ||     -------------------------  
                               |         PEBSCO OF         |  ||   |     NEA VALUEBUILDER      |  ||    |    NEA VALUEBUILDER     | 
                               |          MONTANA          |  ||   |     INVESTOR SERVICES     |  ||    |    INVESTOR SERVICES    | 
                               |                           |  ||   |      OF NEVADA, INC.      |  ||    |      OF OHIO, INC.      | 
                               | Common Stock: 500         |  ||   | Common Stock: 500         |  ||    |                         | 
                               | ------------  Shares      |--||   | ------------  Shares      |--||====|                         | 
                               |                           |  ||   |                           |  ||    |                         | 
                               |               Cost        |  ||   |               Cost        |  ||    |                         |
                               |               ----        |  ||   |               ----        |  ||    |                         | 
                               | PEBSCO -100%  $500        |  ||   | NEA -100%     $500        |  ||    |                         | 
                                ---------------------------   ||    ---------------------------   ||    --------------------------  
                                                              ||                                  ||                                
                                ---------------------------   ||    ---------------------------   ||     -------------------------  
                               |         PEBSCO OF         |  ||   |     NEA VALUEBUILDER      |  ||    |    NEA VALUEBUILDER     | 
                               |        NEW MEXICO         |  ||   |     INVESTOR SERVICES     |  ||    |    INVESTOR SERVICES    | 
                               |                           |  ||   |      OF WYOMING, INC.     |  ||    |    OF OKLAHOMA, INC.    | 
                               | Common Stock: 1,000       |  ||   | Common Stock: 500         |  ||    |                         | 
                               | ------------  Shares      |--||   | ------------  Shares      |--||====|                         | 
                               |                           |  ||   |                           |  ||    |                         | 
                               |               Cost        |  ||   |               Cost        |  ||    |                         | 
                               |               ----        |  ||   |               ----        |  ||    |                         | 
                               | PEBSCO -100%  $1,000      |  ||   | NEA -100%     $500        |  ||    |                         | 
                                ---------------------------   ||    ---------------------------   ||    --------------------------  
                                                              ||                                  ||                                
                                ---------------------------   ||    ---------------------------   ||    --------------------------  
                               |                           |  ||   |     NEA VALUEBUILDER      |  ||    |    NEA VALUEBUILDER     | 
                               |                           |  ||   |    SERVICES INSURANCE     |  ||    |   INVESTOR SERVICES     | 
                               |         PEBSCO OF         |  ||   |       AGENCY, INC.        |  ||    |     OF TEXAS, INC.      | 
                               |        TEXAS, INC.        |  ||   | Common Stock: 100         |  ||    |                         | 
                               |                           |==||   | ------------  Shares      |--||=== |                         |
                               |                           |       |                           |        |                         | 
                               |                           |       |               Cost        |        |                         | 
                               |                           |       |               ----        |        |                         | 
                               |                           |       | NEA -100%     $1,000      |        |                         | 
                                ---------------------------         ---------------------------         --------------------------  
</TABLE>
<PAGE>   66
<TABLE>
<CAPTION>
                                                                                                                            (Right)

<S>            <C>                <C>             <C>               <C>              <C>               <C>
                                         ------------------------------------------------
                                        |               NATIONWIDE MUTUAL                |
========================================|            FIRE INSURANCE COMPANY              |
                                        |                   (FIRE)                       |
                                         ------------------------------------------------
                                                                 |
- -----------------------------------------------------------------|   












- ----------------------------------------------------------------------------------------------
                              |                                |                              |
                ---------------------------         ------------------------------       ------------------------------
               |      GATES, MCDONALD        |     |   EMPLOYERS LIFE INSURANCE   |     |          NATIONWIDE          |
               |     & COMPANY (GATES)       |     |       OF WAUSAU (ELIOW)      |     |    HEALTH PLANS, INC. (NHP)  |
               |                             |     |                              |     |                              |
               | Common Stock:   254         |     | Common Stock:   250,000      |     | Common Stock:   100          |        
           |-- | ------------    Shares      |  |--| ------------    Shares       |  |--| ------------    Shares       |
           |   |                             |  |  |                              |  |  |                              |
           |   |                 Cost        |  |  |                 Cost         |  |  |                 Cost         | 
           |   |                 ----        |  |  |                 ----         |  |  |                 ----         |
           |   | NW CORP. -100%  $25,683,532 |  |  | NW CORP. -100%  $126,509,480 |  |  | NW CORP. -100%  $14,603,732  |
           |    -----------------------------   |   ------------------------------   |   ------------------------------
           |                                    |                                    |
           |    ---------------------------     |   ------------------------------   |   ------------------------------
           |   |  GATES, MCDONALD & COMPANY  |  |  |       WAUSAU PREFERRED       |  |  |    NATIONWIDE MANAGEMENT     |
           |   |      OF NEW YORK, INC.      |  |  |      HEALTH INSURANCE CO.    |  |  |         SYSTEMS, INC.        |
           |   |                             |  |  |                              |  |  |                              |
           |   | Common Stock:   3           |  |  | Common Stock:   200          |  |  | Common Stock:   100          |        
           |-- | ------------    Shares      |  |--| ------------    Shares       |  |--| ------------    Shares       |
           |   |                             |     |                              |  |  |                              |
           |   |                 Cost        |     |                 Cost         |  |  | NHP             Cost         | 
           |   |                 ----        |     |                 ----         |  |  |                 ----         |
           |   | GATES -100%     $106,947    |     | ELIOW -100%     $57,413,193  |  |  | Inc. -100%      $25,149      |
           |    -----------------------------       ------------------------------   |   ------------------------------
           |                                                                         |
           |    -----------------------------                                        |   ------------------------------
           |   |  GATES, MCDONALD & COMPANY  |                                       |  |            NATIONWIDE        |
           |   |         OF NEVADA           |                                       |  |          AGENCY, INC.        |
           |   |                             |                                       |  |                              |
           |   | Common Stock:   40          |                                       |  | Common Stock:   100          |        
           |-- | ------------    Shares      |                                       |--| ------------    Shares       |
           |   |                             |                                          |                              |
           |   |                 Cost        |                                          |                 Cost         | 
           |   |                 ----        |                                          | NHP             ----         |
           |   | Gates -100%     $93,750     |                                          | Inc. -99%       $116,077     |
           |    -----------------------------                                            ------------------------------
           |
           |    -----------------------------     
           |   |       GATESMCDONALD         |  
           |   |     HEALTH PLUS, INC.       |  
           |   |                             |  
           |   | Common Stock:   200         |       
           |-- | ------------    Shares      |  
               |                             |  
               |                 Cost        |  
               |                 ----        |  
               | Gates -100%     $2,000,000  |  
                -----------------------------   









                                                                                Subsidiary Companies    --   Solid Line

                                                                                Contractual Association  --  Double Line
                                                                                
                                                                                Limited Liability Company -- Dotted Line




     
                                                                                                         December 31, 1997

                                                                                                                    Page 2
</TABLE>
                                                
                                                                              
<PAGE>   67




Item 27.      NUMBER OF CONTRACT OWNERS

              The number of Contract Owners of Qualified and Non-Qualified
              Contracts as of January 31, 1998 was 193 and 427 respectively.

Item 28.      INDEMNIFICATION

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

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

Item 29.      PRINCIPAL UNDERWRITER

   
              (a)   Nationwide Advisory Services, Inc. ("NAS") acts as principal
                    underwriter and general distributor for the Nationwide
                    Multi-Flex Variable Account, Nationwide DC Variable Account,
                    Nationwide DCVA II, Nationwide Variable Account-II,
                    Nationwide Variable Account-5, Nationwide Variable
                    Account-6, Nationwide Variable Account-8, Nationwide
                    Variable Account-9, Nationwide VA Separate Account-A,
                    Nationwide VA Separate Account-B, Nationwide VA Separate
                    Account-C, Nationwide VL Separate Account-A, Nationwide VL
                    Separate Account-B, Nationwide VL Separate Account-C,
                    Nationwide VL Separate Account-D, Nationwide VLI Separate
                    Account-2, Nationwide VLI Separate Account-3, Nationwide VLI
                    Separate Account-4, Nationwide VLI Separate Account-5, NACo
                    Variable Account and Nationwide Variable Account, all of
                    which are separate investment accounts of the Company or its
                    affiliates.
    

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

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

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

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

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



                                    94 of 103
<PAGE>   68




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

<TABLE>
<S>                                                         <C>
Susan A. Wolken                                                               Director
One Nationwide Plaza
Columbus, OH 43215

Robert J. Woodward, Jr.                                     Executive Vice President - Chief Investment
One Nationwide Plaza                                                    Officer and Director
Columbus, OH 43215

Elizabeth A. Davin                                                      Assistant Secretary
One Nationwide Plaza
Columbus, OH 43215

W. Sidney Druen                                                      Senior Vice President and
One Nationwide Plaza                                                    General Counsel and
Columbus, OH  43215                                                     Assistant Secretary
Dennis W. Click                                                              Secretary
One Nationwide Plaza
Columbus, OH  43215
Peter J. Neckermann                                                        Vice President
One Nationwide Plaza
Columbus, OH  43215
James F. Laird, Jr.                                                  Vice President and General
One Nationwide Plaza                                                          Manager
Columbus, OH  43215
Edwin P. Mc Causland                                             Senior Vice President-Fixed Income
One Nationwide Plaza                                                         Securities
Columbus, OH 43215
William G. Goslee
One Nationwide Plaza                                                       Vice President
Columbus, OH  43215
Charles Bath
One Nationwide Plaza                                                Vice President - Investments
Columbus, OH  43215
Joseph P. Rath                                                      Vice President - Compliance
One Nationwide Plaza
Columbus, OH 43215
Christopher A. Cray                                                          Treasurer
One Nationwide Plaza
Columbus, OH 43215
David E. Simaitis                                                       Assistant Secretary
One Nationwide Plaza
Columbus, OH 43215
Patricia J. Smith                                                       Assistant Secretary
One Nationwide Plaza
Columbus, OH 43215
</TABLE>


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


                                   95 of 103
<PAGE>   69



Item 30.      LOCATION OF ACCOUNTS AND RECORDS
              Robert O. Cline
              Nationwide Life Insurance Company
              One Nationwide Plaza
              Columbus, OH  43218-2008

Item 31.      MANAGEMENT SERVICES
              Not Applicable

Item 32.      UNDERTAKINGS
              The Registrant hereby undertakes to:

              (a)   file a post-effective amendment to this registration
                    statement as frequently as is necessary to ensure that the
                    audited financial statements in the registration statement
                    are never more than 16 months old for so long as payments
                    under the variable annuity contracts may be accepted;
              (b)   include either (1) as part of any application to purchase a
                    contract offered by the prospectus, a space that an
                    applicant can check to request a Statement of Additional
                    Information, or (2) a post card or similar written
                    communication affixed to or included in the prospectus that
                    the applicant can remove to send for a Statement of
                    Additional Information; and
              (c)   deliver any Statement of Additional Information and any
                    financial statements required to be made available under
                    this form promptly upon written or oral request.

              The Registrant represents that any of the Contracts which are
              issued pursuant to Section 403(b) of the Code are issued by the
              Company through the Registrant in reliance upon, and in compliance
              with a no-action letter issued by the staff of the Securities and
              Exchange Commission to the American Council of Life Insurance
              (publicly available November 28, 1988) permitting withdrawal
              restrictions to the extent necessary to comply with Section
              403(b)(11) of the Code.

              The Company represents that the fees and charges deducted under
              the Contract in the aggregate are reasonable in relation to the
              services rendered, the expenses expected to be incurred, and the
              risks assumed by the Company.



                                   96 of 103
<PAGE>   70



                                   Offered by





                                   NATIONWIDE
                             LIFE INSURANCE COMPANY




                                   through its



                                   NATIONWIDE
                               VARIABLE ACCOUNT 6




                       Deferred Variable Annuity Contracts






                                   PROSPECTUS
                                   MAY 1, 1998




                                   97 of 103
<PAGE>   71
   INDEPENDENT AUDITORS' CONSENT AND REPORT ON FINANCIAL STATEMENT SCHEDULES


The Board of Directors of Nationwide Life Insurance Company and
Contract Owners of the Nationwide Variable Account-6:


The audits referred to in our report on Nationwide Life Insurance Company (the
Company) dated January 30, 1998 included the related financial statement
schedules as of December 31, 1997, and for each of the years in the three-year
period ended December 31, 1997, included in the registration statement. These
financial statement schedules are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statement schedules based on our audits. In our opinion, such financial
statement schedules, when considered in relation to the basic consolidated
financial statements taken as a whole, present fairly in all material respects
the information set forth herein.

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


                                                           KPMG Peat Marwick LLP

Columbus, Ohio
April 20th, 1998


                                   98 of 103
<PAGE>   72

<PAGE>   1



                                                                     SCHEDULE I

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

                      CONSOLIDATED SUMMARY OF INVESTMENTS -
                    OTHER THAN INVESTMENTS IN RELATED PARTIES
                            (in millions of dollars)

                             As of December 31, 1997
<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------   -------------  --------------  ---------------
                                  Column A                                        Column B       Column C         Column D
- -----------------------------------------------------------------------------   -------------  --------------  ---------------
                                                                                                                 Amount at
                                                                                                                which shown
                                                                                                                   in the
                                                                                                  Market        consolidated
                             Type of Investment                                     Cost           value       balance sheet
- -----------------------------------------------------------------------------   -------------  --------------  ---------------
Fixed maturity securities available-for-sale:
   Bonds:
<S>                                                                              <C>            <C>             <C>       
      U.S. Government and government agencies and authorities                    $  3,859.7     $  3,981.7      $  3,981.7
      States, municipalities and political subdivisions                                 1.6            1.6             1.6
      Foreign governments                                                              93.3           95.8            95.8
      Public utilities                                                              1,555.3        1,609.8         1,609.8
      All other corporate                                                           7,223.0        7,515.2         7,515.2
                                                                                 ----------     ----------      ----------
          Total fixed maturity securities available-for-sale                       12,732.9       13,204.1        13,204.1
                                                                                 ----------     ----------      ----------

Equity securities available-for-sale:
   Common stocks:
      Industrial, miscellaneous and all other                                          67.8           78.0            78.0
   Non-redeemable preferred stock                                                       -              2.4             2.4
                                                                                 ----------     ----------      ----------
          Total equity securities available-for-sale                                   67.8           80.4            80.4
                                                                                 ----------     ----------      ----------

Mortgage loans on real estate, net                                                  5,228.1                        5,181.6   (1)
Real estate, net:
   Investment properties                                                              254.9                          235.7   (1)
   Acquired in satisfaction of debt                                                    82.6                           75.7   (1)
Policy loans                                                                          415.3                          415.3
Other long-term investments                                                            27.9                           25.2   (2)
Short-term investments                                                                358.4                          358.4
                                                                                 ----------                     ----------
          Total investments                                                       $19,167.9                      $19,576.4
                                                                                 ==========                     ==========
</TABLE>
- ----------
(1)  Difference from Column B is primarily due to valuation allowances due to
     impairments on mortgage loans on real estate and due to accumulated
     depreciation and valuation allowances due to impairments on real estate.
     See note 3 to the consolidated financial statements.
(2)  Difference from Column B is primarily due to operating gains (losses) of
     investments in limited partnerships.

See accompanying independent auditors' report.


<PAGE>   2


                                                                  SCHEDULE III

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

                       SUPPLEMENTARY INSURANCE INFORMATION
                            (in millions of dollars)

   As of December 31, 1997, 1996 and 1995 and for each of the years then ended
<TABLE>
<CAPTION>
- --------------------------------   ----------------- -------------------- ------------------- ------------------ ---------------
              Column A                  Column B          Column C             Column D           Column E          Column F
- --------------------------------   ----------------- -------------------- ------------------- ------------------ ---------------
                                        Deferred        Future policy                           Other policy
                                         policy       benefits, losses,        Unearned          claims and
                                      acquisition        claims and            premiums       benefits payable      Premium
              Segment                    costs          loss expenses            (1)                 (1)            revenue
- -------------------------------   ------------------ -------------------- ------------------- ------------------ ---------------

1997: Variable Annuities                $1,018.4       $         -                                                 $     -
          Fixed Annuities                  277.9            14,103.1                                                    27.3
          Life Insurance                   472.9             2,683.4                                                   178.1
          Corporate and Other             (103.8)            1,916.3                                                     -
                                        --------       -------------                                               ---------
             Total                      $1,665.4           $18,702.8                                               $   205.4
                                        ========       =============                                               =========

1996: Variable Annuities                $  792.1       $         -                                                 $     -
          Fixed Annuities                  242.0            13,388.9                                                    24.0
          Life Insurance                   414.4             2,391.5                                                   174.6
          Corporate and Other              (82.0)            1,820.2                                                     -
                                        --------       -------------                                               ---------
             Total                      $1,366.5           $17,600.6                                               $   198.6
                                        ========       =============                                               =========

1995: Variable Annuities                $  569.8       $         -                                                 $     -
          Fixed Annuities                  220.7            12,759.3                                                    32.8
          Life Insurance                   366.9             2,282.6                                                   166.3
          Corporate and Other             (136.9)            1,730.0                                                     -
                                        --------       -------------                                               ---------
             Total                      $1,020.5       $    16,771.9                                               $   199.1
                                        ========       =============                                               =========


- ---------------------------------------------------- -------------------- ------------------- ------------------ ---------------
              Column A                  Column G          Column H             Column I           Column J          Column K
- ---------------------------------------------------- -------------------- ------------------- ------------------ ----------------
                                     Net investment   Benefits, claims,      Amortization           Other
                                         income          losses and       of deferred policy      operating         Premiums
              Segment                     (2)        settlement expenses  acquisition costs       expenses          written
                                                                                                     (2)
- ---------------------------------------------------- -------------------- ------------------- ------------------ ---------------

<C>                                    <C>             <C>                     <C>                  <C>   
1997: Variable Annuities                $  (26.8)         $      5.9           $  87.8             $ 159.4
          Fixed Annuities                1,098.2               846.7              39.8                85.4
          Life Insurance                   189.1               227.5              39.6                94.5
          Corporate and Other              148.7               114.7               -                  45.6
                                        --------          ----------           -------             -------
             Total                      $1,409.2          $  1,194.8           $ 167.2             $ 384.9
                                        ========          ==========           =======             =======

1996: Variable Annuities                $  (21.4)         $      4.6           $  57.4             $ 132.3
          Fixed Annuities                1,050.6               838.5              38.6                79.7
          Life Insurance                   174.0               211.4              37.4                79.0
          Corporate and Other              154.6               106.1               -                  51.4
                                        --------          ----------           -------             -------
             Total                      $1,357.8          $  1,160.6           $ 133.4             $ 342.4
                                        ========          ==========           =======             =======

1995: Variable Annuities                $  (17.6)         $      2.9           $  26.3             $ 109.1
          Fixed Annuities                1,002.7               805.0              29.5                80.3
          Life Insurance                   171.2               202.0              31.0                68.8
          Corporate and Other              137.7               105.6              (4.1)               14.8
                                        --------          ----------           -------             -------
             Total                      $1,294.0          $  1,115.5           $  82.7             $ 273.0
                                        ========          ==========           =======             =======
</TABLE>
- ----------
(1) Unearned premiums and other policy claims and benefits payable are included
    in Column C amounts.
(2) Allocations of net investment income and certain operating expenses are
    based on a number of assumptions and estimates, and reported operating
    results would change by segment if different methods were applied.


See accompanying independent auditors' report.




<PAGE>   3


                                                                    SCHEDULE IV

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

                                   REINSURANCE
                            (in millions of dollars)

   As of December 31, 1997, 1996 and 1995 and for each of the years then ended

<TABLE>
<CAPTION>
- -----------------------------------------------   ---------------  --------------  -------------   -------------   ------------
                   Column A                          Column B        Column C        Column D        Column E       Column F
- -----------------------------------------------   ---------------  --------------  -------------   -------------   ------------
                                                                                                                   Percentage
                                                                     Ceded to        Assumed                        of amount
                                                      Gross            other        from other         Net           assumed
                                                      amount         companies      companies         amount         to net
                                                  ---------------  --------------  -------------   -------------   ------------

<S>                                                  <C>             <C>               <C>           <C>                 <C> 
1997:
  Life insurance in force                           $ 52,648.4       $13,678.7       $  289.7      $  39,259.4           0.7%
                                                   ===========       =========       ========      ===========        =======

  Premiums:
    Life insurance                                  $    235.9       $    32.7       $    2.2      $     205.4           1.1%
    Accident and health insurance                        261.2           272.6           11.4              -             N/A
                                                   -----------       ----------      ---------     -----------        -------
        Total                                       $    497.1       $   305.3       $   13.6      $     205.4            6.6%
                                                   ===========       =========       =========     ===========        =======


1996:
  Life insurance in force                            $47,150.6       $11,164.6       $  288.6      $  36,274.6            0.8%
                                                   ===========       =========       ========      ===========        =======

  Premiums:
    Life insurance                                  $    225.6       $    29.3       $    2.3      $     198.6            1.2%
    Accident and health insurance                        291.9           305.8           13.9              -            N/A
                                                   -----------       ---------       --------      -----------        -------
        Total                                       $    517.5       $   335.1       $   16.2      $     198.6            8.2%
                                                   ===========       =========       ========      ===========        =======


1995:
  Life Insurance in force                            $41,087.9       $ 8,935.7       $  391.2      $  32,543.4            1.2%
                                                   ===========       =========       ========      ===========        =======

  Premiums:
    Life insurance                                  $    221.3       $    24.4       $    2.2      $     199.1            1.1%
    Accident and health insurance                        298.0           313.0           15.0              -            N/A
                                                   -----------       ---------       --------      -----------        -------
        Total                                       $    519.3       $   337.4       $   17.2      $     199.1            8.6%
                                                   ===========       =========       ========      ===========        =======
</TABLE>
- ----------
Note:  The life insurance caption represents principally premiums from
       traditional life insurance and life-contingent immediate annuities and
       excludes deposits on investment products and universal life insurance
       products.

See accompanying independent auditors' report.




<PAGE>   4


                                                                    SCHEDULE V

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

                        VALUATION AND QUALIFYING ACCOUNTS
                            (in millions of dollars)

                  Years ended December 31, 1997, 1996 and 1995

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------- ------------- -------------
                        Column A                            Column B             Column C              Column D      Column E
- ---------------------------------------------------  ----------------------------------------------- ------------- -------------
                                                           Balance at    Charged to     Charged to                  Balance at
                                                            beginning     costs and       other       Deductions      end of
Description                                                 of period     expenses       accounts        (1)          period
- ---------------------------------------------------   -------------------------------- ------------- ------------- -------------

<S>                                                          <C>            <C>            <C>            <C>         <C>  
1997:
  Valuation allowances - fixed maturity securities          $    -          $ 16.2         $  -          $ 16.2       $   -
  Valuation allowances - mortgage loans on real estate          51.0          (1.2)           -             7.3          42.5
  Valuation allowances - real estate                            15.2          (4.1)           -             -            11.1
                                                            --------        ------       -------        -------       -------
      Total                                                 $   66.2        $ 10.9         $  -          $ 23.5       $  53.6
                                                            ========        ======       =======        =======       =======


1996:
  Valuation allowances - mortgage loans on real estate      $   49.1        $  4.5         $  -          $  2.6       $  51.0
  Valuation allowances - real estate                            25.8         (10.6)           -             -            15.2
                                                            --------        ------       -------        -------       -------
      Total                                                 $   74.9        $ (6.1)        $  -          $  2.6       $  66.2
                                                            ========        ======       =======        =======       =======


1995:
  Valuation allowances - fixed maturity securities          $    -          $  8.9         $  -          $  8.9       $   -
  Valuation allowances - mortgage loans on real estate          46.4           7.4            -             4.7          49.1
  Valuation allowances - real estate                            27.3          (1.5)           -             -            25.8
                                                            --------        ------       -------        -------       -------
      Total                                                 $   73.7        $ 14.8         $  -          $ 13.6       $  74.9
                                                            ========        ======       =======        =======       =======
</TABLE>

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




See accompanying independent auditors' report.


<PAGE>   73



                                   SIGNATURES

   
As required by the Securities Act of 1933 and the Investment Company Act of
1940, the Registrant, NATIONWIDE VARIABLE ACCOUNT-6, certifies that it meets the
requirements of Securities Act Rule 485 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 13th day of August,
1998.
    

                                          NATIONWIDE VARIABLE ACCOUNT-6
                                   -------------------------------------------
                                                  (Registrant)

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


                                                By/s/JOSEPH P. RATH
                                   -------------------------------------------
                                                  Joseph P. Rath
                                  Vice President - Product and Market Compliance

   
As required by the Securities Act of 1933, this Post-Effective Amendment has
been signed by the following persons in the capacities indicated on the 13th day
of August, 1998.
    

<TABLE>
<CAPTION>
              SIGNATURE                                               TITLE

<S>                                                         <C>
LEWIS J. ALPHIN                                                    Director
- -------------------------------------------------
Lewis J. Alphin

A. I. BELL                                                         Director
- -------------------------------------------------
A. I. Bell

KEITH W. ECKEL                                                     Director
- -------------------------------------------------
Keith W. Eckel

WILLARD J. ENGEL                                                   Director
- -------------------------------------------------
Willard J. Engel

FRED C. FINNEY                                                     Director
- -------------------------------------------------
Fred C. Finney

CHARLES L. FUELLGRAF, JR.                                          Director
- -------------------------------------------------
Charles L. Fuellgraf, Jr.

JOSEPH J. GASPER                                                       President and Chief
- -------------------------------------------------                 Operating Office and Director
Joseph J. Gasper                                            

DIMON R. McFERSON                                               Chairman and Chief Executive Officer
- -------------------------------------------------           Nationwide Insurance Enterprise and Director
Dimon R. McFerson                                           

DAVID O. MILLER                                                   Chairman of the Board and Director
- -------------------------------------------------
David O. Miller

YVONNE L. MONTGOMERY                                               Director
- -------------------------------------------------
Yvonne L. Montgomery

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

JAMES F. PATTERSON                                                 Director                      By/s/JOSEPH P. RATH
- -------------------------------------------------                                       ----------------------------
James F. Patterson                                                                                 Joseph P. Rath
                                                                                                   Attorney-in-Fact
ARDEN L. SHISLER                                                   Director                        
- -------------------------------------------------
Arden L. Shisler

ROBERT L. STEWART                                                  Director
- -------------------------------------------------
Robert L. Stewart

NANCY C. THOMAS                                                    Director
- -------------------------------------------------
Nancy C. Thomas

HAROLD W. WEIHL                                                    Director
- -------------------------------------------------
Harold W. Weihl
</TABLE>


                                   103 of 103

<PAGE>   1
                                                                    Exhibit 5



<TABLE>
<S>                                         <C>
EVERGREEN ULTRA ADVANTAGE PLUS              Nationwide Life Insurance Company
VARIABLE ANNUITY APPLICATION                P.O. Box 182008
                                            Columbus, Ohio  43218-2008
$1,000 MINIMUM INITIAL PAYMENT              1-800-240-5054

- ---------------------------------------------------------------------------------------------------------------------------------
OWNER     
- ---------------------------------------------------------------------------------------------------------------------------------
   (Last Name, First Name, Middle Initial)

Owner                                                                           Social Security #
                                                                                Male             Female
Birthdate                                                                       Social Security #
Joint Spousal Owner                                                             Male             Female
Birthdate
Address


City                                        State             Zip
- ---------------------------------------------------------------------------------------------------------------------------------
ANNUITANT (IF DIFFERENT FROM OWNER)                                   
- ---------------------------------------------------------------------------------------------------------------------------------
   (Last Name, First Name, Middle Initial)

Annuitant                                                                       Social Security #
Address                                                                         Male             Female
                                                                                Birthdate

City                                        State             Zip
Contingent Annuitant                                                            Social Security #
                                                                                Male             Female
Annuitization Date                                                              Birthdate
Annuitant's       Primary                                                            Relationship
Beneficiary:      Contingent                                                         Relationship
- ---------------------------------------------------------------------------------------------------------------------------------
ANNUITY PURCHASE PAYMENTS
- ---------------------------------------------------------------------------------------------------------------------------------
First Purchase Payment $ ___________________ submitted herewith. A copy of this
application duly signed by the agent will constitute receipt for such amount. If
this application is declined, there will be no liability on the part of the
Company, and any sums submitted with this application will be refunded.
- ---------------------------------------------------------------------------------------------------------------------------------
PURCHASE PAYMENT ALLOCATION (WHOLE PERCENTAGES ONLY)
- ---------------------------------------------------------------------------------------------------------------------------------
EVERGREEN VARIABLE TRUST                                ____ % Evergreen VA Small Cap Equity Income Fund
Evergreen VA Aggressive Growth Fund                     ____ % Evergreen VA Strategic Income Fund
____ % Evergreen VA Foundation Fund
____ % Evergreen VA Fund                                NATIONWIDE SEPARATE ACCT. TRUST
____ % Evergreen VA Global Leaders Fund                 ____ % Money Market Fund
____ % Evergreen VA Growth & Income Fund                NW LIFE INSURANCE COMPANY:
____ % Evergreen VA International Growth Fund           ____ % Fixed Account
- ---------------------------------------------------------------------------------------------------------------------------------
CONTRACT TYPE
- ---------------------------------------------------------------------------------------------------------------------------------
______ NON-QUALIFIED          ______ IRA       ______ ROTH-IRA  _______ SEP-IRA             _____ 401(a)      ______ 401(k)
______ 403(b)                 Deposit Year ____________        $ ____________________         Transfer $ __________________
                              Deposit Year ____________        $ ____________________         Rollover $ __________________
- ---------------------------------------------------------------------------------------------------------------------------------
REPLACEMENT INFORMATION
- ---------------------------------------------------------------------------------------------------------------------------------
Will the annuity applied for replace any existing insurance or annuity?         ________ Yes                _______ No
If yes, please explain.
- ---------------------------------------------------------------------------------------------------------------------------------
REMARKS
- ---------------------------------------------------------------------------------------------------------------------------------



- ---------------------------------------------------------------------------------------------------------------------------------
SIGNATURES
- ---------------------------------------------------------------------------------------------------------------------------------

The Contract which will be issued upon receipt of this application provides a
standard annuity payment option consisting of a Life Annuity with 120 guaranteed
monthly payments unless otherwise indicated prior to annuitization.

I hereby represent my answers to the above questions to be correct and true to
the best of my knowledge and belief and agree that this application shall be a
part of my annuity contract issued by the Company. I UNDERSTAND THAT ANNUITY
PAYMENTS AND SURRENDER VALUES, WHEN BASED UPON INVESTMENT EXPERIENCE OF SEPARATE
ACCOUNT, ARE VARIABLE AND ARE NOT GUARANTEED AS TO A FIXED DOLLAR AMOUNT.
RECEIPT OF A CURRENT VARIABLE ANNUITY PROSPECTUS IS HEREBY ACKNOWLEDGED.
/ / Please send me a copy of the Statement of Additional Information to the
prospectus.

Owner ________________________________________________________  Joint Owner  ______________________________________

Annuitant ____________________________________________________  Date ______________________________________________

Signed (City and State) ___________________________________________________________________________________________

Agent _______________________________________________________________________           Agent # ___________________
                                     (signature)
Agent _______________________________________________________________________
                                     (print name)

AGENT: Do you have any reason to believe the contract applied for is to replace existing annuities or insurance owned by the
Annuitant?     _____ Yes      _____ No If yes, please furnish company name and cost basis above.

APO-3382        White - Home Office     Yellow - Customer     Pink - Agency     Gold - Agent Copy       (AO) (8/98)   #540445
</TABLE>


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