NATIONWIDE VARIABLE ACCOUNT 8
485BPOS, 2000-09-20
Previous: CHECKFREE CORP \GA\, PRER14A, 2000-09-20
Next: NATIONWIDE VARIABLE ACCOUNT 8, 485BPOS, 2000-09-20



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

                                                       '33 Act File No. 33-62659
                                                       '40 Act File No. 811-7357


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

                                    FORM N-4

                   REGISTRATION STATEMENT UNDER THE SECURITIES
                                   ACT OF 1933

                       Post-Effective Amendment No. 7 [x]


                                       and

                        REGISTRATION STATEMENT UNDER THE
                         INVESTMENT COMPANY ACT OF 1940

                              Amendment No. 8 [x]

                          NATIONWIDE VARIABLE ACCOUNT-8
                           (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

    PATRICIA R. HATLER, 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 September 20, 2000 pursuant to paragraph (b) of Rule 485

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

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

[ ] this post-effective amendment designates a new effective date for a
    previously filed post-effective amendment.
<PAGE>   2
                          NATIONWIDE VARIABLE ACCOUNT-8
                     REFERENCE TO ITEMS REQUIRED BY FORM N-4

Caption in Prospectus and Statement of Additional Information and Other
Information

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

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

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

                     SUPPLEMENT DATED SEPTEMBER 20, 2000, TO

                        PROSPECTUS DATED MAY 1, 2000, FOR

                       DEFERRED VARIABLE ANNUITY CONTRACTS
                                    ISSUED BY

                        NATIONWIDE LIFE INSURANCE COMPANY

                                   THROUGH ITS

                         NATIONWIDE VARIABLE ACCOUNT - 8



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



1.   AN APPLICATION HAS BEEN FILED WITH THE SECURITIES AND EXCHANGE COMMISSION
     ("SEC") FOR AN ORDER PERMITTING THE SUBSTITUTION OF SHARES OF THE
     UNDERLYING MUTUAL FUNDS IN COLUMN A ("EXISTING FUNDS") OF THE FOLLOWING
     TABLE WITH SHARES OF THE UNDERLYING MUTUAL FUNDS IN COLUMN B ("REPLACEMENT
     FUNDS"). UNTIL AN ORDER IS GRANTED BY THE SEC, BOTH INVESTMENT OPTIONS WILL
     BE AVAILABLE TO ALL CONTRACT OWNERS AS UNDERLYING MUTUAL FUND OPTIONS. IF
     AN ORDER IS GRANTED, INFORMATION WILL BE SENT TO ALL CONTRACT OWNERS
     REGARDING THE "EXCHANGE DATE" ON WHICH THE EXISTING FUNDS WILL BE
     ELIMINATED AS INVESTMENT OPTIONS AND SUBSTITUTED WITH THE REPLACEMENT
     FUNDS.



<TABLE>
<CAPTION>
                      Column A                                              Column B
                      --------                                              --------
                   Existing Funds                                       Replacement Funds
                   --------------                                       -----------------
<S>                                                    <C>
Nationwide Separate Account Trust ("NSAT") -           American Century Variable Portfolios, Inc.  -

Nationwide Strategic Value Fund                        American Century VP Value

Warburg Pincus Trust - Value Portfolio                 Fidelity VIP - Equity-Income Portfolio: Service

                                                       Class
</TABLE>



2.   THE "SURRENDER (REDEMPTION)" PROVISION ON PAGE 24 OF YOUR PROSPECTUS IS
     AMENDED TO INCLUDE THE FOLLOWING:



     Nationwide is required by state law to reserve the right to postpone
     payment of assets in the fixed account for a period of up to six months
     from the date of the surrender request.



3.   THE "ENHANCED RATE DOLLAR COST AVERAGING" PROVISION ON PAGE 28 OF YOUR
     PROSPECTUS IS AMENDED TO INCLUDE THE FOLLOWING:



     Nationwide is required by state law to reserve the right to postpone
     payment of assets in the fixed account for a period of up to six months
     from the date of the surrender request.



4.   "APPENDIX A: OBJECTIVES FOR UNDERLYING MUTUAL FUNDS" ON PAGE 47 OF YOUR
     PROSPECTUS IS AMENDED TO READ:



     NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST ("AMT") Neuberger Berman AMT is
     an open-end, diversified management investment company that offers its
     portfolios in connection with variable annuity contracts and variable life
     insurance policies, and certain qualified plans. Prior to May 1, 2000, the
     portfolios invested through a two-tier master/feeder structure, whereby
     each portfolio invested its assets in another fund that served as a
     corresponding "master series;" the master series invested in securities.
     Effective May 1, 2000, the portfolios converted to a conventional one-tier
     structure, whereby each portfolio holds its securities directly. Neuberger
     Berman Management Inc. is the investment adviser.

<PAGE>   4

         GUARDIAN PORTFOLIO
         Investment Objective: Long-term capital growth, with current income as
         a secondary objective. The portfolio pursues these goals by investing
         mainly in common stocks of large-capitalization companies.



         MID-CAP GROWTH PORTFOLIO
         Investment Objective: Capital growth. The portfolio pursues this goal
         by investing mainly in common stocks of mid-capitalization companies.
         The managers look for fast-growing companies that are in new or
         rapidly evolving industries and seek to reduce risk by diversifying
         among many companies, industries and sectors.



         PARTNERS PORTFOLIO
         Investment Objective: Capital growth. The portfolio pursues its goal
         by investing mainly in common stocks of mid- to large-capitalization
         companies.



5.   EFFECTIVE SEPTEMBER 25, 2000: MERGER OF VAN KAMPEN LIFE INVESTMENT TRUST -
     MORGAN STANLEY REAL ESTATE SECURITIES PORTFOLIO INTO THE UNIVERSAL
     INSTITUTIONAL FUNDS, INC. - U.S. REAL ESTATE PORTFOLIO.



     Effective September 25, pursuant to shareholder vote, all shares of Van
     Kampen Life Investment Trust - Morgan Stanley Real Estate Securities
     Portfolio were exchanged for shares of The Universal Institutional Funds,
     Inc. - U.S. Real Estate Portfolio. Any assets invested in Van Kampen Life
     Investment Trust - Morgan Stanley Real Estate Securities Portfolio at the
     close of business on September 22, 2000 will be exchanged for shares of The
     Universal Institutional Funds, Inc. - U.S. Real Estate Portfolio. The value
     of the shares received in the exchange equals the value of the shares held
     in the Van Kampen Life Investment Trust - Morgan Stanley Real Estate
     Securities Portfolio as of the close of business on September 22, 2000.
     This exchange of shares will not otherwise affect any contract rights.
     Contract owners are free to reallocate assets located in The Universal
     Institutional Funds, Inc. - U.S. Real Estate Portfolio pursuant to the
     terms of the contract.



     Following the exchange, contract owners who had assets in the Van Kampen
     Life Investment Trust - Morgan Stanley Real Estate Securities Portfolio
     will have assets in The Universal Institutional Funds, Inc. - U.S. Real
     Estate Portfolio and the Van Kampen Life Investment Trust - Morgan Stanley
     Real Estate Securities Portfolio will be terminated in accordance with
     Delaware state law.



6.   EFFECTIVE SEPTEMBER 25, 2000, ALL REFERENCES IN YOUR PROSPECTUS TO VAN
     KAMPEN LIFE INVESTMENT TRUST - MORGAN STANLEY REAL ESTATE SECURITIES
     PORTFOLIO ARE DELETED AND PAGE 1 OF YOUR PROSPECTUS IS AMENDED TO INCLUDE
     THE FOLLOWING UNDERLYING MUTUAL FUND:



          THE UNIVERSAL INSTITUTIONAL FUNDS, INC.
               - U.S. Real Estate Portfolio



7.   EFFECTIVE SEPTEMBER 25, 2000, THE "UNDERLYING MUTUAL FUND ANNUAL EXPENSES"
     TABLE ON PAGE 8 OF YOUR PROSPECTUS IS AMENDED AS FOLLOWS:



                     UNDERLYING MUTUAL FUND ANNUAL EXPENSES
(as a percentage of underlying mutual fund average net assets, after expense
reimbursement)



<TABLE>
<CAPTION>
                                                                                                    Total Underlying
                                                          Management         Other         12b-1       Mutual Fund
                                                             Fees          Expenses         Fees         Expenses
                                                             ----          --------         ----         --------
<S>                                                       <C>              <C>             <C>      <C>
               The Universal Institutional Funds, Inc.       0.75%           0.35%          0.00%          1.10%
               -- U. S. Real Estate Portfolio
</TABLE>



     The expenses shown above are deducted by the underlying mutual fund before
     it provides Nationwide with the daily net asset value. Nationwide then
     deducts applicable variable account

<PAGE>   5

     charges from the net asset value in calculating the unit value of the
     corresponding sub-account. The management fees and other expenses are more
     fully described in the prospectus for each underlying mutual fund.
     Information relating to the underlying mutual funds was provided by the
     underlying mutual funds and not independently verified by Nationwide.



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



<TABLE>
<CAPTION>
                                                                                                     Total Underlying
                                                           Management        Other         12b-1        Mutual Fund
                                                              Fees         Expenses         Fees          Expenses
                                                              ----         --------         ----          --------
<S>                                                        <C>             <C>             <C>       <C>
               The Universal Institutional Funds, Inc.        0.80%          0.35%          0.00%          1.15%
               -- U. S. Real Estate Portfolio
</TABLE>



8.   EFFECTIVE SEPTEMBER 25, 2000, THE "EXAMPLE" CHART ON PAGE 10 OF YOUR
     PROSPECTUS IS AMENDED AS FOLLOWS:



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



     The example reflects expenses of both the variable account and the
     underlying mutual funds. The example reflects variable account charges of
     1.40%. Deductions for premium taxes are not reflected but may apply.



<TABLE>
<CAPTION>
                                    If you surrender your        If you do not surrender your    If you annuitize your contract
                                 contract at the end of the       contract at the end of the      at the end of the applicable
                                    applicable time period          applicable time period                time period
                                    ----------------------          ----------------------                -----------
                                  1       3      5      10         1      3      5      10        1       3      5       10
                                  Yr.    Yrs.   Yrs.    Yrs.       Yr.   Yrs    Yrs.    Yrs.      Yr.    Yrs.   Yrs.     Yrs.
                                  ---    ----   ----    ----       ---   ---    ----    ----      ---    ----   ----     ----
<S>                              <C>     <C>    <C>     <C>      <C>     <C>    <C>     <C>      <C>     <C>    <C>      <C>
             The Universal        96     131    168     292        26    81     138     292        *     81     138      292
             Institutional
             Funds, Inc. --
             U. S. Real
             Estate
             Portfolio
</TABLE>



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



9.   EFFECTIVE SEPTEMBER 25, 2000, "APPENDIX A: OBJECTIVES FOR UNDERLYING MUTUAL
     FUNDS" ON PAGE 47 OF YOUR PROSPECTUS IS AMENDED TO READ:



     THE UNIVERSAL INSTITUTIONAL FUNDS, INC.
         U. S. REAL ESTATE PORTFOLIO



         Investment Objective: Long-term capital growth by investing principally
         in a diversified portfolio of securities of companies operating in the
         real estate industry ("Real Estate Securities"). Current income is a
         secondary consideration. Real Estate Securities include equity
         securities, including common stocks and convertible securities, as well
         as non-convertible preferred stocks and debt securities of real estate
         industry companies. A "real estate industry company" is a company that
         derives at least 50% of its assets (marked to market), gross income or
         net profits from the ownership, construction, management or sale of
         residential, commercial or industrial real estate. Under normal market
         conditions, at least 65% of the Fund's total assets will be invested in
         Real

<PAGE>   6

         Estate Securities, primarily equity securities of real estate
         investment trusts. The Portfolio may invest up to 25% of its total
         assets in securities issued by foreign issuers, some or all of which
         may also be Real Estate Securities. Morgan Stanley Asset Management,
         Inc. serves as the Fund's investment adviser.



10.  EFFECTIVE OCTOBER 2, 2000, PAGE 1 OF YOUR PROSPECTUS IS AMENDED TO INCLUDE
     THE FOLLOWING UNDERLYING MUTUAL FUNDS:



         NATIONWIDE SEPARATE ACCOUNT TRUST
          - Gartmore NSAT Emerging Markets Fund
          - Gartmore NSAT Global Technology and Communications Fund
          - Gartmore NSAT International Growth Fund
          - Turner NSAT Growth Focus Fund



11.  EFFECTIVE OCTOBER 2, 2000, THE FOLLOWING UNDERLYING MUTUAL FUNDS HAVE
     CHANGED NAMES. ALL REFERENCES IN YOUR PROSPECTUS TO THE OLD NAME WILL BE
     REPLACED WITH THE NEW NAME AS DESCRIBED BELOW:



<TABLE>
<CAPTION>
     ALL REFERENCES TO...                                       ARE REPLACED WITh...
<S>                                                           <C>
     NSAT - Nationwide Equity Income Fund                     NSAT - Federated NSAT Equity Income Fund
     NSAT - Nationwide High Income Bond Fund                  NSAT - Federated NSAT High Income Bond Fund
     NSAT - Nationwide Mid Cap Index Fund                     NSAT - Dreyfus NSAT Mid Cap Index Fund
     NSAT - Nationwide Strategic Growth Fund                  NSAT - Strong NSAT Mid Cap Growth Fund
</TABLE>



12.  EFFECTIVE OCTOBER 2, 2000, WADDELL & REED INVESTMENT MANAGEMENT COMPANY
     WILL REPLACE FRANKLIN ADVISERS, INC. AS ONE OF THE SUBADVISERS OF THE
     NATIONWIDE SEPARATE ACCOUNT TRUST - NATIONWIDE SMALL CAP GROWTH FUND. THERE
     IS NO CHANGE IN THE FUND'S OBJECTIVE AS IS STATED IN THE PROSPECTUS DATED
     MAY 1, 2000.



13.  EFFECTIVE OCTOBER 2, 2000, THE "UNDERLYING MUTUAL FUND ANNUAL EXPENSES"
     TABLE ON PAGE 8 OF YOUR PROSPECTUS IS AMENDED AS FOLLOWS:



                     UNDERLYING MUTUAL FUND ANNUAL EXPENSES
(as a percentage of underlying mutual fund average net assets, after expense
reimbursement)



<TABLE>
<CAPTION>
                                                                                                     Total Underlying
                                                          Management        Other         12b-1         Mutual Fund
                                                             Fees          Expenses        Fees           Expenses
                                                             ----          --------        ----           --------
<S>                                                       <C>              <C>            <C>        <C>
           NSAT - Gartmore NSAT Emerging Markets Fund        0.87%          0.88%          0.00%           1.75%
           NSAT - Gartmore NSAT Global Technology and        0.62%          0.73%          0.00%           1.35%
           Communications Fund
           NSAT - Gartmore NSAT International Growth         0.72%          0.88%          0.00%           1.60%
           Fund
           NSAT - Nationwide Small Cap Value Fund            0.88%          0.37%          0.00%           1.25%
           NSAT - Turner NSAT Growth Focus Fund              0.59%          0.76%          0.00%           1.35%
</TABLE>



     The expenses shown above are deducted by the underlying mutual fund before
     it provides Nationwide with the daily net asset value. Nationwide then
     deducts applicable variable account charges from the net asset value in
     calculating the unit value of the corresponding sub-account. The management
     fees and other expenses are more fully described in the prospectus for each
     underlying

<PAGE>   7

     mutual fund. Information relating to the underlying mutual funds was
     provided by the underlying mutual funds and not independently verified by
     Nationwide.



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



<TABLE>
<CAPTION>
                                                                                                     Total Underlying
                                                          Management        Other         12b-1        Mutual Fund
                                                             Fees          Expenses        Fees          Expenses
                                                             ----          --------        ----          --------
<S>                                                       <C>              <C>            <C>        <C>
          NSAT - Gartmore NSAT Emerging Markets Fund         1.15%          0.88%          0.00%           2.03%
          NSAT - Gartmore NSAT Global Technology and         0.98%          0.73%          0.00%           1.71%
          Communications Fund
          NSAT - Gartmore NSAT International Growth          1.00%          0.88%          0.00%           1.88%
          Fund
          NSAT - Nationwide Small Cap Value Fund             0.90%          0.37%          0.00%           1.27%
          NSAT - Turner NSAT Growth Focus Fund               0.90%          0.76%          0.00%           1.66%
</TABLE>



14.  EFFECTIVE OCTOBER 2, 2000, THE "EXAMPLE" CHART ON PAGE 10 OF YOUR
     PROSPECTUS IS AMENDED AS FOLLOWS:



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



     The example reflects expenses of both the variable account and the
     underlying mutual funds. The example reflects variable account charges of
     1.40%. Deductions for premium taxes are not reflected but may apply.



<TABLE>
<CAPTION>
                                     If you surrender your      If you do not surrender your   If you annuitize your contract
                                   contract at the end of the    contract at the end of the     at the end of the applicable
                                     applicable time period        applicable time period               time period
                                     ----------------------        ----------------------               -----------
                                    1      3      5     10        1      3      5      10       1       3      5       10
                                    Yr.   Yrs.   Yrs.   Yrs.      Yr.   Yrs    Yrs.    Yrs.     Yr.    Yrs.   Yrs.     Yrs.
                                    ---   ----   ----   ----      ---   ---    ----    ----     ---    ----   ----     ----
<S>                                <C>    <C>    <C>    <C>     <C>     <C>    <C>     <C>     <C>     <C>    <C>      <C>
             NSAT - Gartmore        103   151    201    357       33    101    171     357       *     101    171      357
             NSAT Emerging
             Markets Fund
             NSAT - Gartmore        99    138    181    318       29    88     151     318       *     88     151      318
             NSAT Global
             Technology and
             Communications Fund
             NSAT - Gartmore        102   146    193    343       32    96     163     343       *     96     163      343
             NSAT International
             Growth Fund
</TABLE>

<PAGE>   8

<TABLE>
<CAPTION>
                            If you surrender your       If you do not surrender your    If you annuitize your contract
                          contract at the end of the     contract at the end of the      at the end of the applicable
                            applicable time period         applicable time period                time period
                            ----------------------         ----------------------                -----------
                           1      3      5     10         1      3      5      10        1      3       5       10
                           Yr.   Yrs.   Yrs.   Yrs.       Yr.   Yrs    Yrs.    Yrs.      Yr.   Yrs.    Yrs.     Yrs.
                           ---   ----   ----   ----       ---   ---    ----    ----      ---   ----    ----     ----
<S>                       <C>    <C>    <C>    <C>      <C>     <C>    <C>     <C>      <C>    <C>     <C>      <C>
    NSAT - Nationwide      98    135    175    308        28    85     145     308        *     85     145      308
    Small Cap Value
    Fund
    NSAT - Turner NSAT     99    138    181    318        29    88     151     318        *     88     151      318
    Growth Focus Fund
</TABLE>



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



15.  EFFECTIVE OCTOBER 2, 2000, "APPENDIX A: OBJECTIVES FOR UNDERLYING MUTUAL
     FUNDS" ON PAGE 47 OF YOUR PROSPECTUS IS AMENDED TO READ:



     NATIONWIDE SEPARATE ACCOUNT TRUST ("NSAT")



         GARTMORE NSAT EMERGING MARKETS FUND
         (subadviser: Gartmore Global Partners)
         Investment Objective: Long term capital growth by investing primarily
         in equity securities of companies located in emerging market countries.



         GARTMORE NSAT GLOBAL TECHNOLOGY AND COMMUNICATIONS FUND
         (subadviser: Gartmore Global Partners)
         Investment Objective: Long term capital appreciation by investing
         primarily and at least 65% of its total assets in equity securities
         issued by U.S. and foreign companies with business operations in
         technology and communications and technology and communication related
         industries.



         GARTMORE NSAT INTERNATIONAL GROWTH FUND
         (subadviser: Gartmore Global Partners)
         Investment Objective: Long term capital growth by investing primarily
         in equity securities of companies in Europe, Australia, the Far East
         and other regions, including developing countries.



         TURNER NSAT GROWTH FOCUS FUND
         (subadviser: Turner Investment Partners, Inc.)
         Investment Objective: Long term capital appreciation by investing
         primarily in U.S. common stocks, ADRs and foreign companies that
         demonstrate strong earnings growth potential.

<PAGE>   9
                        SUPPLEMENT DATED JUNE 9, 2000, TO

                        PROSPECTUS DATED MAY 1, 2000, FOR

                       DEFERRED VARIABLE ANNUITY CONTRACTS

                                    ISSUED BY

                        NATIONWIDE LIFE INSURANCE COMPANY

                                   THROUGH ITS

                         NATIONWIDE VARIABLE ACCOUNT - 8

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


14. PAGE 1 OF YOUR PROSPECTUS IS AMENDED TO INCLUDE THE FOLLOWING UNDERLYING
MUTUAL FUNDS:

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

2. THE "UNDERLYING MUTUAL FUND ANNUAL EXPENSES" TABLE ON PAGE 8 OF YOUR
PROSPECTUS IS AMENDED TO INCLUDE THE FOLLOWING:

                     UNDERLYING MUTUAL FUND ANNUAL EXPENSES

(as a percentage of underlying mutual fund average net assets, after expense
reimbursement)

<TABLE>
<CAPTION>
                                                                                                     Total Underlying
                                                          Management        Other          12b-1       Mutual Fund
                                                             Fees          Expenses        Fees          Expenses
                                                             ----          --------        ----          --------
<S>                                                       <C>              <C>             <C>       <C>
  Janus Aspen Series - Capital Appreciation Portfolio:      0.65%           0.04%          0.25%           0.94%
  Service Shares*
  Janus Aspen Series - Global Technology Portfolio:         0.65%           0.13%          0.25%           1.03%
  Service Shares*
  Janus Aspen Series - International Growth Portfolio:      0.65%           0.11%          0.25%           1.01%
  Service Shares*
</TABLE>

*Expenses are based on the estimated expenses that the new Service Shares class
of each Portfolio expects to incur in its initial fiscal year.

The expenses shown above are deducted by the underlying mutual fund before it
provides Nationwide with the daily net asset value. Nationwide then deducts
applicable variable account charges from the net asset value in calculating the
unit value of the corresponding sub-account. The management fees and other
expenses are more fully described in the prospectus for each underlying mutual
fund. Information relating to the underlying mutual funds was provided by the
underlying mutual funds and not independently verified by Nationwide.
<PAGE>   10
3. THE "EXAMPLE" CHART ON PAGE 10 OF YOUR PROSPECTUS IS AMENDED TO INCLUDE THE
FOLLOWING:

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

The example reflects expenses of both the variable account and the underlying
mutual funds. The example reflects variable account charges of 1.40%. Deductions
for premium taxes are not reflected but may apply.

<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       3      5      10         1     3       5      10        1      3       5      10
                                   Yr.    Yrs.   Yrs.    Yrs.       Yr.  Yrs     Yrs.    Yrs.      Yr.   Yrs.    Yrs.    Yrs.
                                   ---    ----   ----    ----       ---  ---     ----    ----      ---   ----    ----    ----
<S>                               <C>     <C>    <C>     <C>      <C>    <C>     <C>     <C>       <C>   <C>     <C>     <C>
Janus Aspen Series - Capital       88     121    156     276        25    76     129     276        *     76     129     276
Appreciation Portfolio:
Service Shares
Janus Aspen Series - Global        89     123    161     285        26    78     134     285        *     78     134     285
Technology Portfolio: Service
Shares
Janus Aspen Series -               88     123    160     283        25    78     133     283        *     78     133     283
International Growth
Portfolio: Service Shares
</TABLE>

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

4. "APPENDIX A: OBJECTIVES FOR UNDERLYING MUTUAL FUNDS" ON PAGE 47 OF YOUR
PROSPECTUS IS AMENDED TO INCLUDE THE FOLLOWING:

JANUS ASPEN SERIES

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

       CAPITAL APPRECIATION PORTFOLIO:  SERVICE SHARES

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

       GLOBAL TECHNOLOGY PORTFOLIO:  SERVICE SHARES

       Investment Objective: Seeks long-term growth of capital by investing
       primarily in equity securities of U.S. and foreign companies selected for
       their growth potential. Under normal circumstances, the portfolio invests
       at least 65% of its total assets in securities of companies that the
       portfolio manager believes will benefit significantly from advances or
       improvements in technology.
<PAGE>   11
       INTERNATIONAL GROWTH PORTFOLIO:  SERVICE SHARES

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

5. THE "SUB-ACCOUNT PERFORMANCE SUMMARY" ON PAGE 45 OF YOUR PROSPECTUS IS
AMENDED TO INCLUDE THE FOLLOWING:

The Janus Aspen Series - Capital Appreciation Portfolio: Service Shares, Janus
Aspen Series - Global Technology Portfolio: Service Shares, and Janus Aspen
Series - International Growth Portfolio: Service Shares were added to the
variable account effective June 9, 2000. Therefore, no sub-account performance
is available.

6. "APPENDIX B: CONDENSED FINANCIAL INFORMATION" ON PAGE 64 OF YOUR PROSPECTUS
IS AMENDED TO INCLUDE THE FOLLOWING:

The Janus Aspen Series - Capital Appreciation Portfolio: Service Shares, Janus
Aspen Series - Global Technology Portfolio: Service Shares, and Janus Aspen
Series - International Growth Portfolio: Service Shares were added to the
variable account June 9, 2000. Therefore, no Condensed Financial Information is
available.








<PAGE>   12
                        NATIONWIDE LIFE INSURANCE COMPANY
                       Deferred Variable Annuity Contracts

               Issued by Nationwide Life Insurance Company through
                       its Nationwide Variable Account-8

                   The date of this prospectus is May 1, 2000.


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

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


The contracts described in this prospectus are only available in the State of
New York.

The following underlying mutual funds are available under the contracts:

AMERICAN CENTURY VARIABLE PORTFOLIOS, INC., A MEMBER OF THE AMERICAN CENTURY(SM)
FAMILY OF INVESTMENTS
   -         American Century VP Income & Growth
   -         American Century VP International
   -         American Century VP Value

DREYFUS
   -         The Dreyfus Socially Responsible Growth Fund, Inc.
   -         Dreyfus Variable Investment Fund - Appreciation Portfolio
             (formerly, Dreyfus Variable Investment Fund - Capital Appreciation
             Portfolio)

FEDERATED INSURANCE SERIES
   -         Federated Quality Bond Fund II

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

FIDELITY VARIABLE INSURANCE PRODUCTS FUND II
   -         VIP II Contrafund(R) Portfolio: Service Class

FIDELITY VARIABLE INSURANCE PRODUCTS FUND III
   -         VIP III Growth Opportunities Portfolio: Service Class

MORGAN STANLEY
   THE UNIVERSAL INSTITUTIONAL FUNDS, INC. (FORMERLY, MORGAN STANLEY DEAN
   WITTER UNIVERSAL FUNDS, INC. )
   -         Emerging Markets Debt Portfolio
   VAN KAMPEN LIFE INVESTMENT TRUST
   -         Morgan Stanley Real Estate Securities Portfolio

NATIONWIDE SEPARATE ACCOUNT TRUST
   -         Capital Appreciation Fund
   -         Government Bond Fund
   -         Money Market Fund
   -         Total Return Fund
   -         Nationwide Equity Income Fund (subadviser: Federated Investment
             Counseling)
   -         Nationwide Global 50 Fund (formerly, Nationwide Global Equity Fund)
             (subadviser: J.P. Morgan Investment Management Inc.)
   -         Nationwide High Income Bond Fund (subadviser: Federated Investment
             Counseling)*
   -         Nationwide Mid Cap Index Fund (subadviser: The Dreyfus Corporation)
   -         Nationwide Small Cap Growth Fund (formerly, Nationwide Select
             Advisers

                                       1
<PAGE>   13
             Small Cap Growth Fund) (subadvisers: Franklin Advisers,
             Inc., Miller, Anderson & Sherrerd, LLP, Neuberger Berman, LLC)
   -         Nationwide Small Cap Value Fund (subadviser: The Dreyfus
             Corporation)
   -         Nationwide Small Company Fund (subadvisers: The Dreyfus
             Corporation, Neuberger Berman, LLC, Lazard Asset Management and
             Strong Capital Management, Inc.)
   -         Nationwide Strategic Growth Fund
             (subadviser: Strong Capital Management Inc.)

NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST
   -         AMT Guardian Portfolio
   -         AMT Mid-Cap Growth Portfolio*
   -         AMT Partners Portfolio

OPPENHEIMER VARIABLE ACCOUNT FUNDS
   -         Oppenheimer Aggressive Growth Fund/VA
   -         Oppenheimer Capital Appreciation Fund/VA
   -         Oppenheimer Main Street Growth & Income Fund/VA

SALOMON BROTHERS VARIABLE SERIES FUNDS INC.
   -         Capital Fund
   -         High Yield Bond Fund
   -         Investors Fund
   -         Total Return Fund

VAN ECK WORLDWIDE INSURANCE TRUST
   -         Worldwide Emerging Markets Fund
   -         Worldwide Hard Assets Fund

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

THE FOLLOWING UNDERLYING MUTUAL FUNDS ARE NOT AVAILABLE IN CONNECTION WITH
CONTRACTS FOR WHICH GOOD ORDER APPLICATIONS ARE (OR WERE) RECEIVED ON OR AFTER
MAY 1, 2000:

NATIONWIDE SEPARATE ACCOUNT TRUST
   -         Nationwide Strategic Value Fund (subadviser: Strong Capital
             Management, Inc./Schafer Capital Management, Inc.)

WARBURG PINCUS TRUST
   -         Value Portfolio (formerly, Growth & Income Portfolio)

Purchase payments not invested in the underlying mutual fund options of the
Nationwide Variable Account-8 ("variable account") may be allocated to the fixed
account or the Guaranteed Term Options (Guaranteed Term Options may not be
available in every jurisdiction - refer to your contract for specific
information).

The Statement of Additional Information (dated May 1, 2000) which contains
additional information about the contracts and the variable account, has been
filed with the Securities and Exchange Commission ("SEC") and is incorporated
herein by reference. The table of contents for the Statement of Additional
Information is on page 46.

For general information or to obtain FREE copies of the:
   -         Statement of Additional Information;
   -         prospectus, annual report or semi-annual report for any underlying
             mutual fund;
   -         prospectus for the Guaranteed Term Options; and
   -         required Nationwide forms,

call:   1-800-848-6331
        1-800-238-3035 (TDD)

or write:
       NATIONWIDE LIFE INSURANCE COMPANY
       ONE NATIONWIDE PLAZA, 1-05-P1
       COLUMBUS, OHIO 43215

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

                                  WWW.SEC.GOV

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

                              WWW.BESTOFAMERICA.COM

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

Investors assume certain risks when investing in the contracts, including the
possibility of losing money.

                                       2
<PAGE>   14
These contracts are offered to customers of various financial institutions and
brokerage firms. No financial institution or brokerage firm is responsible for
the guarantees under the contracts. Guarantees under the contracts are the sole
responsibility of Nationwide.

The contracts described in this prospectus are offered in the State of New York
only. The contracts will be offered only until the State of New York Insurance
Department approves an enhanced version of the contracts.

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

                                       3
<PAGE>   15
GLOSSARY OF SPECIAL TERMS

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

ANNUITIZATION DATE- The date on which annuity payments begin.

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

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

CONTRACT VALUE- The total value of all accumulation units in a contract plus any
amount held in the fixed account, and any amount held under Guaranteed Term
Options.

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

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

FIXED ACCOUNT- An investment option that is funded by the general account of
Nationwide.

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

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

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

INVESTMENT-ONLY CONTRACT- A contract purchased by a Qualified Pension,
Profit-Sharing or Stock Bonus Plan as defined by Section 401(a) of the Internal
Revenue Code.

NATIONWIDE- Nationwide Life Insurance Company.

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

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

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

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

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

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

VARIABLE ACCOUNT- Nationwide Variable Account-8, a separate account of
Nationwide that contains variable account allocations. The variable account is
divided into sub-accounts, each of which invests in shares of a separate
underlying mutual fund.

                                       4
<PAGE>   16
TABLE OF CONTENTS

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

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

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

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

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

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

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

NATIONWIDE LIFE INSURANCE COMPANY..................

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

TYPES OF CONTRACTS.................................
     Non-Qualified Annuity Contracts
     Individual Retirement Annuities (IRAs)
     Roth IRAs
     Tax Sheltered Annuities
     Qualified Plans

INVESTING IN THE CONTRACT..........................
     The Variable Account and Underlying
         Mutual Funds
     Guaranteed Term Options
     The Fixed Account

CHARGES AND DEDUCTIONS.............................
     Mortality and Expense Risk Charge
     Administration Charge
     Contingent Deferred Sales Charge
     Premium Taxes

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

OPERATION OF THE CONTRACT..........................
     Minimum Initial and Subsequent Purchase
         Payments
     Pricing
     Allocation of Purchase Payments
     Determining the Contract Value
     Transfers Prior to Annuitization
     Transfers After Annuitization
     Transfer Requests

RIGHT TO REVOKE....................................
SURRENDER (REDEMPTION).............................
     Partial Surrenders (Partial Redemptions)
     Full Surrenders (Full Redemptions)
     Surrenders Under a Tax Sheltered Annuity

LOAN PRIVILEGE.....................................
     Minimum & Maximum Loan Amounts
     Loan Processing Fee
     How Loan Requests are Processed
     Interest
     Loan Repayment
     Distributions & Annuity Payments
     Transferring the Contract
     Grace Period & Loan Default

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

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

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

ANNUITIZING THE CONTRACT...........................
     Annuitization Date
     Annuitization
     Fixed Payment Annuity
     Variable Payment Annuity
     Frequency and Amount of Annuity
         Payments
     Annuity Payment Options

DEATH BENEFITS.....................................
     Death of Contract Owner - Non-Qualified
         Contracts
     Death of Annuitant - Non-Qualified
         Contracts
     Death of Contract Owner/Annuitant
     Death Benefit Payment

REQUIRED DISTRIBUTIONS.............................
     Required Distributions for Non-Qualified
         Contracts
     Required Distributions for Tax Sheltered
         Annuities
     Required Distributions for Individual
         Retirement Annuities
     Required Distributions for Roth IRAs

FEDERAL TAX CONSIDERATIONS.........................
     Federal Income Taxes
     Withholding

                                       5
<PAGE>   17
     Non-Resident Aliens
     Federal Estate, Gift, and Generation
         Skipping Transfer Taxes
     Charge for Tax
     Diversification
     Tax Changes

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

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

ADVERTISING........................................

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

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

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

                                       6
<PAGE>   18
SUMMARY OF CONTRACT EXPENSES

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

CONTRACT OWNER TRANSACTION EXPENSES

Maximum Contingent Deferred Sales
Charge ("CDSC") (as a percentage of
purchase payments surrendered)..................7%(1)

Range of CDSC over time:

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

(1) Each contract year, the contract owner may withdraw without a CDSC the
    greater of:

   a)        10% of all purchase payments made to the contract; or

   b)        any amount withdrawn to meet minimum distribution requirements
             under the Internal Revenue Code.

This 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 "Contingent Deferred Sales Charge").

Withdrawals may be restricted for contracts issued as a Tax Sheltered Annuities
due to Internal Revenue Code Restrictions.


VARIABLE ACCOUNT CHARGES(2)
(as a percentage of the daily net assets of the variable Account)

Mortality and Expense Risk Charge..............1.25%
Administration Charge..........................0.15%
     Total Variable Account Charges............1.40%

(2) These charges apply only to sub-account allocations.  They do not apply to
    allocations made to the fixed account or to the Guaranteed Term Options.
    They are charged on a daily basis at the annual rate noted above.

Nationwide may assess a loan processing fee at the time each new loan is
processed. Loans are only available for contracts issued as Tax Sheltered
Annuities. Loans are not available in all states. In addition, some states may
not permit Nationwide to assess a loan processing fee (see "Loan Privilege").

                                       7
<PAGE>   19
                     UNDERLYING MUTUAL FUND ANNUAL EXPENSES
             (AS A PERCENTAGE OF UNDERLYING MUTUAL FUND NET ASSETS,
                          AFTER EXPENSE REIMBURSEMENT)

<TABLE>
<CAPTION>
                                                                                                           Total Underlying
                                                                    Management      Other        12b-1        Mutual Fund
                                                                       Fees        Expenses       Fees         Expenses
                                                                       ----        --------       ----         --------
<S>                                                                 <C>            <C>           <C>       <C>
       American Century Variable Portfolios, Inc. - American          0.70%          0.00%       0.00%           0.70%
       Century VP Income & Growth

       American Century Variable Portfolios, Inc. - American          1.34%          0.00%       0.00%           1.34%
       Century VP International

       American Century Variable Portfolios, Inc. - American          1.00%          0.00%       0.00%           1.00%
       Century VP Value

       The Dreyfus Socially Responsible Growth Fund, Inc.             0.75%          0.04%       0.00%           0.79%

       Dreyfus Variable Investment Fund - Appreciation Portfolio      0.43%          0.35%       0.00%           0.78%
       (formerly, Dreyfus Variable Investment Fund - Capital
       Appreciation Portfolio)

       Federated Insurance Series - Federated Quality Bond Fund       0.00%          0.68%       0.00%           0.68%
       II

       Fidelity VIP Equity-Income Portfolio:  Service Class           0.48%          0.08%       0.10%           0.66%

       Fidelity VIP Growth Portfolio:  Service Class                  0.58%          0.07%       0.10%           0.75%

       Fidelity VIP High Income Portfolio:  Service Class             0.58%          0.11%       0.10%           0.79%

       Fidelity VIP Overseas Portfolio:  Service Class                0.73%          0.15%       0.10%           0.98%

       Fidelity VIP II Contrafund(R) Portfolio:  Service Class       0.58%          0.07%       0.10%           0.75%

       Fidelity VIP III Growth Opportunities Portfolio:  Service      0.58%          0.10%       0.10%           0.78%
       Class

       NSAT Capital Appreciation Fund                                 0.60%          0.14%       0.00%           0.74%

       NSAT Government Bond Fund                                      0.50%          0.15%       0.00%           0.65%

       NSAT Money Market Fund                                         0.39%          0.15%       0.00%           0.54%

       NSAT Total Return Fund                                         0.58%          0.14%       0.00%           0.72%

       NSAT Nationwide Equity Income Fund                             0.80%          0.15%       0.00%           0.95%

       NSAT Nationwide Global 50 Fund (formerly, NSAT Nationwide      1.00%          0.20%       0.00%           1.20%
       Global Equity Fund)

       NSAT Nationwide High Income Bond Fund                          0.80%          0.15%       0.00%           0.95%

       NSAT Nationwide Mid Cap Index Fund                             0.88%          0.15%       0.00%           1.03%

       NSAT Nationwide Small Cap Growth Fund (formerly, NSAT          1.10%          0.20%       0.00%           1.30%
       Nationwide Select Advisers Small Cap Growth Fund)

       NSAT Nationwide Small Cap Value Fund                           0.90%          0.15%       0.00%           1.05%

       NSAT Nationwide Small Company Fund                             0.98%          0.17%       0.00%           1.15%

       NSAT Nationwide Strategic Growth Fund                          0.90%          0.10%       0.00%           1.00%

       NSAT Nationwide Strategic Value Fund                           0.90%          0.10%       0.00%           1.00%

       Neuberger Berman AMT Guardian Portfolio                        0.85%          0.15%       0.00%           1.00%

       Neuberger Berman AMT Mid-Cap Growth Portfolio                  0.85%          0.15%       0.00%           1.00%

       Neuberger Berman AMT Partners Portfolio                        0.80%          0.07%       0.00%           0.87%

       Oppenheimer Variable Account Funds - Oppenheimer               0.66%          0.01%       0.00%           0.67%
       Aggressive Growth Fund/VA

       Oppenheimer Variable Account Funds - Oppenheimer Capital       0.68%          0.02%       0.00%           0.70%
       Appreciation Fund/VA

       Oppenheimer Variable Account Funds - Oppenheimer Main          0.73%          0.05%       0.00%           0.78%
       Street Growth & Income Fund/VA

       Salomon Brothers Variable Series Funds Inc. - Capital Fund     0.85%          0.15%       0.00%           1.00%

       Salomon Brothers Variable Series Funds Inc. - High Yield       0.75%          0.25%       0.00%           1.00%
       Bond Fund

       Salomon Brothers Variable Series Funds Inc. - Investors        0.70%          0.28%       0.00%           0.98%
       Fund
</TABLE>

                                       8
<PAGE>   20
<TABLE>
<CAPTION>
                                                                                                           Total Underlying
                                                                    Management      Other        12b-1        Mutual Fund
                                                                       Fees        Expenses       Fees         Expenses
                                                                       ----        --------       ----         --------
<S>                                                                 <C>            <C>           <C>       <C>
       Salomon Brothers Variable Series Funds Inc. - Total            0.80%          0.20%       0.00%           1.00%
       Return Fund

       The Universal Institutional Funds, Inc. - Emerging             0.45%          0.98%       0.00%           1.43%
       Markets Debt Portfolio (formerly, Morgan Stanley Dean
       Witter Universal Funds, Inc. - Emerging Markets Debt
       Portfolio)

       Van Eck Worldwide Insurance Trust - Worldwide Emerging         1.00%          0.34%       0.00%           1.34%
       Markets Fund

       Van Eck Worldwide Insurance Trust - Worldwide Hard Assets      1.00%          0.26%       0.00%           1.26%
       Fund

       Van Kampen Life Investment Trust - Morgan Stanley Real         0.97%          0.13%       0.00%           1.10%
       Estate Securities Portfolio

       Warburg Pincus Trust - Value Portfolio (formerly, Warburg      0.56%          0.44%       0.00%           1.00%
       Pincus Trust - Growth & Income Portfolio)
</TABLE>

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

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

<TABLE>
<CAPTION>
                                                                                                      Total Underlying
                                                               Management      Other        12b-1        Mutual Fund
                                                                  Fees       Expenses       Fees          Expenses
                                                                  ----       --------       ----          --------
<S>                                                            <C>           <C>            <C>       <C>
Federated Insurance Series - Federated Quality Bond Fund II      0.60%         0.89%        0.25%           1.74%

Fidelity VIP Equity-Income Portfolio: Service Class              0.48%         0.09%        0.10%           0.67%

Fidelity VIP Growth Portfolio: Service Class                     0.58%         0.09%        0.10%           0.77%

Fidelity VIP Overseas Portfolio: Service Class                   0.73%         0.18%        0.10%           1.01%

Fidelity VIP II Contrafund(R) Portfolio: Service Class          0.58%         0.10%        0.10%           0.78%

Fidelity VIP III Growth Opportunities Portfolio: Service         0.58%         0.11%        0.10%           0.79%
Class

NSAT Nationwide Equity Income Fund                               0.80%          0.29%        0.00%          1.09%

NSAT Nationwide Global 50 Fund (formerly, NSAT Nationwide        1.00%          0.54%        0.00%          1.54%
Global Equity Fund)

NSAT Nationwide High Income Bond Fund                            0.80%          0.50%        0.00%          1.30%

NSAT Nationwide Mid Cap Index Fund                               0.88%          0.86%        0.00%          1.74%

NSAT Nationwide Small Cap Growth Fund (formerly, NSAT            1.10%          1.30%        0.00%          2.40%
Nationwide Select Advisers Small Cap Growth Fund)

NSAT Nationwide Small Cap Value Fund                             0.90%          0.37%        0.00%          1.27%

NSAT Nationwide Strategic Growth Fund                            0.90%          0.33%        0.00%          1.23%

NSAT Nationwide Strategic Value Fund                             0.90%          0.32%        0.00%          1.22%

Neuberger Berman AMT Mid-Cap Growth Portfolio                    0.93%          0.15%        0.00%          1.08%

Salomon Brothers Variable Series Funds Inc. - Capital Fund       0.85%          1.14%        0.00%          1.99%

Salomon Brothers Variable Series Funds Inc. - High Yield         0.75%          1.05%        0.00%          1.80%
Bond Fund

Salomon Brothers Variable Series Funds Inc. - Investors Fund     0.70%          0.45%        0.00%          1.15%

Salomon Brothers Variable Series Funds Inc. - Total Return       0.80%          0.85%        0.00%          1.65%
Fund
</TABLE>

                                       9
<PAGE>   21
<TABLE>
<CAPTION>
                                                                                                      Total Underlying
                                                               Management      Other        12b-1        Mutual Fund
                                                                  Fees       Expenses       Fees          Expenses
                                                                  ----       --------       ----          --------
<S>                                                            <C>           <C>            <C>       <C>
The Universal Institutional Funds, Inc. - Emerging Markets       0.80%         0.98%        0.00%           1.78%
Debt Portfolio (formerly, Morgan Stanley Dean Witter
Universal Funds, Inc. - Emerging Markets Debt Portfolio)

Van Eck Worldwide Insurance Trust - Worldwide Emerging           1.00%         0.54%        0.00%           1.54%
Markets Fund

Van Kampen Life Investment Trust - Morgan Stanley Real           1.00%         0.13%        0.00%           1.13%
Estate Securities Portfolio

Warburg Pincus Trust - Value Portfolio (formerly, Warburg        0.75%         0.59%        0.00%           1.34%
Pincus Trust - Growth & Income Portfolio)
</TABLE>

EXAMPLE

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

The example reflects expenses of both the variable account and the underlying
mutual funds. The example reflects variable account charges of 1.40%. Deductions
for premium taxes are not reflected but may apply.

<TABLE>
<CAPTION>
                                    If you surrender your         If you do not surrender             If you annuitize your
                                  contract at the end of the      your contract at the end of       contract at the end of the
                                    applicable time period        the 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>
American Century Variable       92      118      147     250      22       68      117      250      *       68      117      250
Portfolios, Inc.- American
Century VP Income &Growth

American Century Variable       99      138      180     317      29       88      150      317      *       88      150      317
Portfolios, Inc.- American
Century VP International

American Century Variable       95      127      162     282      25       77      132      282      *       77      132      282
Portfolios, Inc.- American
Century VP Value

The Dreyfus Socially            93      121      151     260      23       71      121      260      *       71      121      260
Responsible Growth Fund, Inc.

Dreyfus Variable Investment     93      121      151     259      23       71      121      259      *       71      121      259
Fund-Appreciation Portfolio
(formerly, Dreyfus Variable
Investment Fund-Capital
Appreciation Portfolio)

Federated Insurance Series -    92      117      146     248      22       67      116      248      *       67      116      248
Federated Quality Bond Fund
II

Fidelity VIP Equity-Income      92      117      144     246      22       67      114      246      *       67      114      246
Portfolio: Service Class

Fidelity VIP Growth Portfolio:  93      120      149     256      23       70      119      256      *       70      119      256
Service Class

Fidelity VIP High Income        93      121      151     260      23       71      121      260      *       71      121      260
Portfolio: Service Class
</TABLE>

                                       10
<PAGE>   22
<TABLE>
<CAPTION>
                                   If you surrender your        If you do not surrender        If you annuitize your
                                 contract at the end of the   your contract at the end of    contract at the end of the
                                   applicable time period      the 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>
Fidelity VIP  Overseas           95    127     161     280     25     77     131     280     *      77     131     280
Portfolio: Service Class

Fidelity VIP II                  93    120     149     256     23     70     119     256     *      70     119     256
Contrafund(R) Portfolio:
Service Class

Fidelity VIP III Growth          93    121     151     259     23     71     121     259     *      71     121     259
Opportunities Portfolio:
Service Class

NSAT Capital Appreciation Fund   92    119     149     255     22     69     119     255     *      69     119     255

NSAT Government Bond Fund        92    116     144     245     22     66     114     245     *      66     114     245

NSAT Money Market Fund           90    113     138     233     20     63     108     233     *      63     108     233

NSAT Total Return Fund           92    119     148     253     22     69     118     253     *      69     118     253

NSAT Nationwide Equity Income    95    126     160     277     25     76     130     277     *      76     130     277
Fund

NSAT Nationwide Global 50        97    134     173     303     27     84     143     303     *      84     143     303
Fund (formerly, NSAT
Nationwide Global Equity Fund)

NSAT Nationwide High Income      95    126     160     277     25     76     130     277     *      76     130     277
Bond Fund

NSAT Nationwide Mid Cap Index    96    128     164     285     26     78     134     285     *      78     134     285
Fund

NSAT Nationwide Small Cap        98    137     178     313     28     87     148     313     *      87     148     313
Growth Fund (formerly, NSAT
Nationwide Select Advisers
Small Cap Growth Fund)

NSAT Nationwide Small Cap        96    129     165     287     26     79     135     287     *      79     135     287
Value Fund

NSAT Nationwide Small Company    97    132     170     298     27     82     140     298     *      82     140     298
Fund

NSAT Nationwide Strategic        95    127     162     282     25     77     132     282     *      77     132     282
Growth Fund

NSAT Nationwide Strategic        95    127     162     282     25     77     132     282     *      77     132     282
Value Fund

Neuberger Berman AMT Guardian    95    127     162     282     25     77     132     282     *      77     132     282
Portfolio

Neuberger Berman AMT Mid-Cap     95    127     162     282     25     77     132     282     *      77     132     282
Growth Portfolio

Neuberger Berman AMT Partners    94    123     156     268     24     73     126     268     *      73     126     268
Portfolio

Oppenheimer Variable Account     92    117     145     247     22     67     115     247     *      67     115     247
Funds - Oppenheimer
Aggressive Growth Fund/VA

Oppenheimer Variable Account     92    118     147     250     22     68     117     250     *      68     117     250
Funds - Oppenheimer Capital
Appreciation Fund/VA

Oppenheimer Variable Account     93    121     151     259     23     71     121     259     *      71     121     259
Funds - Oppenheimer Main
Street Growth & Income Fund/VA
</TABLE>

                                       11
<PAGE>   23
<TABLE>
<CAPTION>
                                   If you surrender your        If you do not surrender        If you annuitize your
                                 contract at the end of the   your contract at the end of    contract at the end of the
                                   applicable time period      the 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>
Salomon Brothers Variable        95    127     162     282      25    77     132     282      *     77     132     282
Series Funds Inc. - Capital
Fund

Salomon Brothers Variable        95    127     162     282      25    77     132     282      *     77     132     282
Series Funds Inc. - High
Yield Bond Fund

Salomon Brothers Variable        95    127     161     280      25    77     131     280      *     77     131     280
Series Funds Inc. - Investors
Fund

Salomon Brothers Variable        95    127     162     282      25    77     132     282      *     77     132     282
Series Funds Inc. - Total
Return Fund

The Universal Institutional     100    141     185     326     30     91     155     326     *      91     155     326
Funds, Inc. - Emerging
Markets Debt Portfolio
(formerly, Morgan Stanley
Dean Witter Universal Funds,
Inc.- Emerging Markets Debt
Portfolio)

Van Eck Worldwide Insurance      99    138     180     317      29    88     150     317      *     88     150     317
Trust - Worldwide Emerging
Markets Fund

Van Eck Worldwide Insurance      98    136     176     309      28    86     146     309      *     86     146     309
Trust - Worldwide Hard Assets
Fund

Van Kampen Life Investment       96    131     168     292      26    81     138     292      *     81     138     292
Trust - Morgan Stanley Real
Estate Securities Portfolio

Warburg Pincus Trust - Value     95    127     162     282      25    77     132     282      *     77     132     282
Portfolio (formerly, Warburg
Pincus Trust - Growth &
Income Portfolio)
</TABLE>

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

SYNOPSIS OF THE CONTRACTS

The contracts described in this prospectus are modified single purchase payment
contracts. The contracts may be issued as either individual or group contracts
in the State of New York only. If the contracts are issued as group contracts,
references throughout this prospectus to "contract(s)" will also mean
"certificate(s)" and "contract owner(s)" will mean "participant(s)," unless the
plan otherwise permits or requires the contract owner to exercise contract
rights under the authority of the plan terms.


The contracts can be categorized as:
   -         Non-Qualified;
   -         IRAs, with contributions rolled over or transferred from certain
             tax-qualified plans;
   -         Roth IRAs;
   -         Tax Sheltered Annuities, with contributions rolled over or
             transferred from other Tax Sheltered Annuity plans;
   -         Charitable Remainder Trusts; and
   -         401(a) Investment-only.

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

                                       12
<PAGE>   24
MINIMUM INITIAL AND SUBSEQUENT PURCHASE PAYMENTS

<TABLE>
<CAPTION>
                     MINIMUM INITIAL       MINIMUM
  CONTRACT              PURCHASE          SUBSEQUENT
    TYPE                PAYMENT            PAYMENTS
    ----                -------            --------
<S>                  <C>                  <C>
Non-Qualified            $15,000            $1,000
IRA                      $15,000            $1,000
Roth IRA                 $15,000            $1,000
Tax Sheltered            $15,000            $1,000
Annuity
Charitable                  $0                $0
Remainder Trust
401(a)                   $15,000            $1,000
Investment-only
</TABLE>

Guaranteed Term Options

Guaranteed Term Options are separate investment options under the contract. The
minimum amount that may be allocated to a Guaranteed Term Option is $1,000.

CHARGES AND EXPENSES

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

Nationwide deducts an Administration Charge equal to an annual rate of 0.15% of
the daily net assets of the variable account. Nationwide assesses this charge in
return for incurring administrative expenses related to contract issuance and
maintenance.

Nationwide does not deduct a sales charge from purchase payments upon deposit
into the contract. However, Nationwide may deduct a CDSC if any amount is
withdrawn from the contract. This CDSC reimburses Nationwide for sales expenses.
The amount of the CDSC will not exceed 7% of purchase payments surrendered.

ANNUITY PAYMENTS

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

TAXATION

How a contract is taxed depends on the type of contract issued and the purpose
for which the contract is purchased. Nationwide will charge against the contract
any premium taxes levied by any governmental authority (see "Federal Tax
Considerations" and "Premium Taxes").

TEN DAY FREE LOOK

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

FINANCIAL STATEMENTS

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

CONDENSED FINANCIAL INFORMATION

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

NATIONWIDE LIFE INSURANCE COMPANY

Nationwide is a stock life insurance company organized under Ohio law in March,
1929, with its home office at One Nationwide Plaza, Columbus, Ohio 43215.
Nationwide 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.


                                       13
<PAGE>   25
NATIONWIDE INVESTMENT SERVICES CORPORATION

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

TYPES OF CONTRACTS

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

NON-QUALIFIED ANNUITY CONTRACTS

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

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

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

INDIVIDUAL RETIREMENT ANNUITIES (IRAs)

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

-    the contract is not transferable by the owner;

-    the premiums are not fixed;

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

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

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

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

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

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

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

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

ROTH IRAs

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

-    the contract is not transferable by the owner;

-    the premiums are not fixed;

-    the annual premium cannot exceed $2,000 (although rollovers of greater
     amounts from other Roth IRAs and IRAs can be received);

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

-    after the death of the owner, certain distribution requirements may be
     imposed to ensure distribution of the entire balance in


                                       14
<PAGE>   26
     the contract within the statutory period of time.

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

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

TAX SHELTERED ANNUITIES

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

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

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

QUALIFIED PLANS

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

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

INVESTING IN THE CONTRACT

THE VARIABLE ACCOUNT AND UNDERLYING MUTUAL FUNDS

Nationwide Variable Account-8 is a variable account that invests in the
underlying mutual funds listed in Appendix A. Nationwide established the
variable account on August 13, 1995, pursuant to Ohio law. Although the variable
account is registered with the SEC as a unit investment trust pursuant to the
Investment Company Act of 1940 ("1940 Act"), the SEC does not supervise the
management of Nationwide or the variable account.

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

The variable account is divided into sub-accounts, each corresponding to a
single underlying mutual fund. Nationwide uses the assets of each sub-account to
buy shares of the underlying mutual funds based on contract owner instructions.
There are two sub-accounts for each underlying mutual fund. One sub-account
contains shares attributable to accumulation units under Non-Qualified
Contracts. The other contains shares attributable to accumulation units under
Individual Retirement Annuities, Investment-only contracts, Roth IRAs, and Tax
Sheltered Annuities.

Each underlying mutual fund's prospectus contains more detailed information
about that fund. Prospectuses for the underlying mutual


                                       15
<PAGE>   27
funds should be read in conjunction with this prospectus.

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

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

Voting Rights

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

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

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

Material Conflicts

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

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

Substitution of Securities

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

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

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

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

GUARANTEED TERM OPTIONS

Guaranteed Term Options are separate investment options under the contract. A
Guaranteed Term Option prospectus should be read along with this prospectus. The
minimum amount that may be allocated to a Guaranteed Term Option is $1,000.
Allocations to the Guaranteed Term Options are not subject to variable account
charges.

Guaranteed Term Options provide a guaranteed rate of interest over four
different maturity


                                       16
<PAGE>   28
durations: three (3), five (5), seven (7) or ten (10) years. Note: The
guaranteed term may last for up to 3 months beyond the 3, 5, 7, or 10 year
period since every guaranteed term will end on the final day of a calendar
quarter after the maturity date.

For the duration selected, Nationwide will declare a guaranteed interest rate.
That rate will be credited to amounts allocated to the Guaranteed Term Option
UNLESS a distribution is taken before the maturity date. If a distribution
occurs before the maturity date, the amount distributed will be subject to a
market value adjustment. A market value adjustment can increase or decrease the
amount distributed depending on current interest rate fluctuations. No market
value adjustment will be applied if Guaranteed Term Option allocations are held
to maturity.

Because a market value adjustment can affect the value of a distribution, its
effects should be carefully considered before surrendering or transferring from
Guaranteed Term Options. When actual interest rates are higher than the
guaranteed rate, a market value adjustment would reduce the value of the amount
distributed. When actual interest rates are lower than the guaranteed rate, the
value of the amount distributed would increase.

Guaranteed Term Options are available only during the accumulation phase of a
contract. They are not available after the annuitization date. In addition,
Guaranteed Term Options are not available for use with asset rebalancing, dollar
cost averaging, or systematic withdrawals.

THE FIXED ACCOUNT

The fixed account is an investment option that is funded by assets of
Nationwide's general account. The general account contains all of Nationwide's
assets other than those in other Nationwide separate accounts. It is used to
support Nationwide's annuity and insurance obligations and may contain
compensation for mortality and expense risks. The general account is not subject
to the same laws as the variable account and the SEC has not reviewed material
in this prospectus relating to the fixed account. However, information relating
to the fixed account is subject to federal securities laws relating to the
accuracy and completeness of prospectus disclosure.

Purchase payments will be allocated to the fixed account by election of the
contract owner.

The investment income earned by the fixed account will be allocated to the
contracts at varying guaranteed interest rate(s) depending on the following
categories of fixed account allocations:

-    New Money Rate - The rate credited on the fixed account allocation when the
     contract is purchased or when subsequent purchase payments are made.
     Subsequent purchase payments may receive different New Money Rates than the
     rate when the contract was issued, since the New Money Rate is subject to
     change based on market conditions.

-    Variable Account to Fixed Rate - Allocations transferred from any of the
     underlying mutual funds in the variable account to the fixed account may
     receive a different rate. The rate may be lower than the New Money Rate.
     There may be limits on the amount and frequency of movements from the
     variable account to the fixed account.

-    Renewal Rate - The rate available for maturing fixed account allocations
     that are entering a new guarantee period. The contract owner will be
     notified of this rate in a letter issued with the quarterly statements when
     any of the money in the contract owner's fixed account matures. At that
     time, the contract owner will have an opportunity to leave the money in the
     fixed account and receive the Renewal Rate or the contract owner can move
     the money to any of the underlying mutual fund options.

-    Dollar Cost Averaging - From time to time, Nationwide may offer a more
     favorable rate for an initial purchase payment into a new contract when
     used in conjunction with a Dollar Cost Averaging program.

All of these rates are subject to change on a daily basis; however, once applied
to the fixed account, the interest rates are guaranteed until


                                       17
<PAGE>   29
the end of the calendar quarter during which the 12 month anniversary of the
fixed account allocation occurs.

Credited interest rates are annualized rates - the effective yield of interest
over a one-year period. Interest is credited to each contract on a daily basis.
As a result, the credited interest rate is compounded daily to achieve the
stated effective yield.

The guaranteed rate for any purchase payment will be effective for not less than
twelve months. Nationwide guarantees that the rate will not be less than 3.0%
per year.

Any interest in excess of 3.0% will be credited to fixed account allocations at
Nationwide's sole discretion. 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.

Nationwide 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 surrenders and any applicable charges
including CDSC.

CHARGES AND DEDUCTIONS

MORTALITY AND EXPENSE RISK CHARGE

Nationwide deducts a Mortality and Expense Risk Charge from the variable
account. This amount is computed on a daily basis and is equal to an annual rate
of 1.25% of the daily net assets of the variable account.

The Mortality Risk Charge is equal to an annual rate of 0.80% of the daily net
assets of the variable account. The Mortality Risk Charge compensates Nationwide
for guaranteeing the annuity purchase rates of the contracts. This guarantee
ensures that the annuity purchase rates will not change regardless of the death
rates of annuity payees or the general population.

The Expense Risk Charge is equal to an annual rate of 0.45% of the daily net
assets of the variable account. The Expense Risk Charge compensates Nationwide
for guaranteeing that charges will not increase regardless of actual expenses.

If the Mortality and Expense Risk Charge is insufficient to cover actual
expenses, the loss is borne by Nationwide.

ADMINISTRATION CHARGE

Nationwide deducts an Administration Charge from the variable account. This
amount is computed on a daily basis and is equal to an annual rate of 0.15% of
the daily net assets of the variable account.

The Administration Charge compensates Nationwide for expenses related to
contract issuance and maintenance.

If this charge is insufficient to cover actual expenses, the loss is borne by
Nationwide.

CONTINGENT DEFERRED SALES CHARGE

No sales charge deduction is made from the purchase payments when amounts are
deposited into the contracts. However, if any part of the contract is
surrendered, Nationwide will deduct a CDSC. The CDSC will not exceed 7% of
purchase payments surrendered.

The CDSC is calculated by multiplying the applicable CDSC percentage (noted
below) by amount of purchase payments surrendered.

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. Earning are not subject to the CDSC, however,
earnings may not be distributed prior to the distribution of all purchase
payments. For tax purposes, a surrender is usually treated as a withdrawal of
earnings first.

The CDSC applies as follows:

<TABLE>
<CAPTION>
 NUMBER OF YEARS FROM DATE               CDSC
    OF PURCHASE PAYMENT               PERCENTAGE
    -------------------               ----------
<S>                                   <C>
             0                            7%
             1                            6%
             2                            5%
             3                            4%
             4                            3%
             5                            2%
             6                            1%
             7                            0%
</TABLE>


The CDSC is used to cover sales expenses, including commissions (maximum of 6.5%
of purchase payments), production of sales


                                       18
<PAGE>   30
material, and other promotional expenses. If expenses are greater than the CDSC,
the shortfall will be made up from Nationwide's general account, which may
indirectly include portions of the variable account charges, since Nationwide
may generate a profit from these charges.

All or a portion of any withdrawal may be subject to federal income taxes.
Contract owners taking withdrawals before age 59-1/2 may be subject to a 10%
penalty tax.

Waiver of Contingent Deferred Sales Charge

Each contract year, the contract owner may withdraw without a CDSC the greater
of:

     a)   10% of all purchase payments; or

     b)   any amount withdrawn to meet minimum distribution requirements under
          the Internal Revenue Code.

This CDSC-free 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 7
          years.

No CDSC applies to transfers among sub-accounts or between or among the
Guaranteed Term Options, the fixed account or the variable account. Nationwide
may waive the CDSC if a contract described in this prospectus is exchanged for
another Nationwide contract (or a contract of any of its affiliated insurance
companies). A CDSC may apply to the contract received in the exchange.

A contract held by a Charitable Remainder Trust may withdraw CDSC-free the
greater of (a) or (b) where:

     a)   is the amount which would otherwise be available for withdrawal
          without a 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) and the contract value at the close of the day prior to
          the date of the withdrawal.

The CDSC will not be eliminated if to do so would be unfairly discriminatory or
prohibited by state law.

PREMIUM TAXES

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

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

     1)   the time the contract is surrendered;

     2)   annuitization; or

     3)   such other date as Nationwide becomes subject to premium taxes.

Premium taxes may be deducted from death benefit proceeds.

CONTRACT OWNERSHIP

The contract owner has all rights under the contract including the right to
designate and change any designations of the contract owner, contingent owner,
annuitant, contingent annuitant, beneficiary, contingent beneficiary, annuity
payment option, and annuity commencement date. Purchasers who name someone other
than themselves as the contract owner will have no rights under the contract.

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

A change in contract ownership must be submitted in writing and recorded at
Nationwide's home office. Once recorded, the change will be effective as of the
date signed. However, the


                                       19
<PAGE>   31
change will not affect any payments made or actions taken by Nationwide before
it was recorded.

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

     -    on a Nationwide form;

     -    signed by the contract owner; and

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

Nationwide must review and approve any change requests. If the contract owner is
not a natural person and there is a change of the annuitant, distributions will
be made as if the contract owner died at the time of the change.

On the annuitization date, the annuitant will become the contract owner, unless
the contract owner is Charitable Remainder Trust.

JOINT OWNERSHIP

Joint owners each own an undivided interest in the contract. If a contract owner
who is NOT the annuitant dies before the annuitization date, the joint owner
becomes the contract owner.

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

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

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

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

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

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

CONTINGENT OWNERSHIP

The contingent owner is entitled to certain benefits under the contract, if a
contract owner who is NOT the annuitant dies before the annuitization date, and
there is no surviving joint owner. However, if the contingent owner dies before
the contract owner, and there is no surviving joint owner, all of the contract
benefits that would have gone to the contingent owner will go to the contract
owner's estate.

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

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

ANNUITANT

The annuitant is the person who will receive annuity payments and upon whose
continuation of life any annuity payment involving life contingencies depends.
This person must be age 85 or younger at the time of contract issuance, unless
Nationwide approves a request for an annuitant of greater age. The annuitant may
be changed before the annuitization date with Nationwide's consent.

BENEFICIARY AND CONTINGENT BENEFICIARY

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

If no beneficiary survives the annuitant, the contingent beneficiary receives
the death


                                       20
<PAGE>   32
benefit. Contingent beneficiaries will share the death benefit equally, unless
otherwise specified.

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

If the contract owner is a Charitable Remainder Trust and the annuitant dies
before the annuitization date, the death benefit will accrue to the Charitable
Remainder Trust. Any designation in conflict with the Charitable Remainder
Trust's right to the death benefit will be void.

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

OPERATION OF THE CONTRACT
MINIMUM INITIAL AND SUBSEQUENT PURCHASE PAYMENTS

<TABLE>
<CAPTION>
                      MINIMUM INITIAL      MINIMUM
 CONTRACT                PURCHASE         SUBSEQUENT
   TYPE                  PAYMENT           PAYMENTS
   ----                  -------           --------
<S>                   <C>                 <C>
Non-Qualified            $15,000            $1,000
IRA                      $15,000            $1,000
Roth IRA                 $15,000            $1,000
Tax Sheltered            $15,000            $1,000
Annuity
Charitable                  $0                $0
Remainder Trust
401(a)                   $15,000            $1,000
Investment-only
</TABLE>

Guaranteed Term Options

Guaranteed Term Options are separate investment options under the contract. The
minimum amount that may be allocated to a Guaranteed Term Option is $1,000.

PRICING

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

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

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

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

Nationwide also will not price purchase payments if:

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

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

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

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

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

ALLOCATION OF PURCHASE PAYMENTS

Nationwide allocates purchase payments to sub-accounts, the fixed account,
and/or Guaranteed


                                       21
<PAGE>   33
Term Options as instructed by the contract owner. Shares of the underlying
mutual funds allocated to the sub-accounts are purchased at net asset value,
then converted into accumulation units. Contract owners can change allocations
or make exchanges among the sub-accounts, the fixed account or Guaranteed Term
Options. However, no change may be made that would result in an amount less than
1% of the purchase payments being allocated to any sub-account for any contract
owner. Certain transactions may be subject to conditions imposed by the
underlying mutual funds, as well as those set forth in the contract.

DETERMINING THE CONTRACT VALUE

The contract value is the sum of:

     1)   the value of amounts allocated to the sub-accounts of the variable
          account;

     2)   amounts allocated to the fixed account; and

     3)   amounts allocated to a Guaranteed Term Option.

If part or all of the contract value is surrendered, or charges are assessed
against the contract value, Nationwide will deduct a proportionate amount from
each sub-account, the fixed account and any Guaranteed Term Option based on
current cash values.

Determining Variable Account Value - Valuing an Accumulation Unit

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

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

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

     a)   is:

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

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

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

     c)   is a factor representing the daily variable account charges, which may
          include charges for contract options chosen by the contract owner. The
          factor is equal to an annual rate of 1.40% of the daily net assets of
          the variable account.

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

Though the number of accumulation units will not change as a result of
investment experience, the value of an accumulation unit may increase or
decrease from valuation period to valuation period.

Determining Fixed Account Value

Nationwide determines the value of the fixed account by:

     1)   adding all amounts allocated to the fixed account, minus amounts
          previously transferred or withdrawn; and

     2)   adding any interest earned on the amounts allocated.


                                       22
<PAGE>   34
Determining the Guaranteed Term Option Value

Nationwide determines the value of a Guaranteed Term Option by:

     1)   adding all amounts allocated to any Guaranteed Term Option, minus
          amounts previously transferred or withdrawn (which may be subject to a
          market value adjustment);

     2)   adding any interest earned on the amounts allocated to any Guaranteed
          Term Option; and

     3)   subtracting charges deducted in accordance with the contract.

TRANSFERS PRIOR TO ANNUITIZATION

Transfers from the Fixed Account to the Variable Account or a Guaranteed Term
Option

Fixed account allocations may be transferred to the variable account or to a
Guaranteed Term Option only upon reaching the end of an interest rate guarantee
period. Normally, Nationwide will permit 100% of such fixed account allocations
to be transferred to the variable account or a Guaranteed Term Option; however,
Nationwide may, under certain economic conditions and at its discretion, limit
the maximum transferable amount. The maximum transferable amount will not be
less than 10% of the fixed account allocation reaching the end of an interest
rate guarantee period. Transfers of the fixed account allocations must be made
within 45 days after reaching the end of an interest rate guarantee period.

Contract owners who use Dollar Cost Averaging may transfer from the fixed
account to the variable account (but not to Guaranteed Term Options) under the
terms of that program (see "Dollar Cost Averaging").

Transfers from the Variable Account to the Fixed Account

Variable account allocations may be transferred to the fixed account at any
time. Normally, Nationwide will not restrict transfers from the variable account
to the fixed account; however, Nationwide may establish a maximum transfer limit
from the variable account to the fixed account.

Under no circumstances will the transfer limit be less 10% of the current value
of the variable account and Guaranteed Term Option allocation, for any 12 month
period which the transfer limit is imposed, but not including transfers made
prior to the imposition of the transfer limit. However, Nationwide may refuse
transfers or purchase payments to the fixed account (whether from the variable
account or a Guaranteed Term Option) when the fixed account value is greater
than or equal to 30% of the contract value at the time the purchase payment is
made or the transfer is requested.

Transfers from a Guaranteed Term Option

Transfers from a Guaranteed Term Option prior to maturity are subject to a
market value adjustment.

Transfers Among the Sub-Accounts

Allocations may be transferred among the sub-accounts once per valuation period.

TRANSFERS AFTER ANNUITIZATION

After annuitization, transfers may only be made on the anniversary of the
annuitization date.

TRANSFER REQUESTS

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

Amounts transferred to the variable account will receive the accumulation unit
value next determined after the transfer request is received.

Interest Rate Guarantee Period

The interest rate guarantee period is the period of time that the fixed account
interest rate is guaranteed to remain the same.

Within 45 days of the end of an interest rate guarantee period, transfers may be
made from the fixed account to the variable account or to the Guaranteed Term
Options. Nationwide will determine the amount that may be transferred


                                       23
<PAGE>   35
and will declare this amount at the end of the guarantee period. This amount
will not be less than 10% of the amount in the fixed account that is maturing.

For new purchase payments allocated to the fixed account, or transfers to the
fixed account from the variable account or a Guaranteed Term Option, this period
begins on the date of deposit or transfer and ends on the one year anniversary
of the deposit or transfer. The guaranteed interest rate period may last for up
to 3 months beyond the 1 year anniversary because guaranteed terms end on the
last day of a calendar quarter.

The interest rate guarantee period does not in any way refer to interest rate
crediting practices connected with Guaranteed Term Options. During an interest
rate guarantee period, transfers cannot be made from the fixed account, and
amounts transferred to the fixed account must remain on deposit.

Market Timing Firms

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

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

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

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

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

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

RIGHT TO REVOKE

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

Liability of the variable account under this provision is limited to the
contract value in each sub-account on the date of revocation. Any additional
amounts refunded to the contract owner will be paid by Nationwide.

SURRENDER (REDEMPTION)

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

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


                                       24
<PAGE>   36
PARTIAL SURRENDERS (PARTIAL REDEMPTIONS)

Nationwide will surrender accumulation units from the sub-accounts and an amount
from the fixed account and Guaranteed Term Options. The amount withdrawn from
each investment option will be in proportion to the value in each option at the
time of the surrender request.

A CDSC may apply. The contract owner may direct Nationwide to deduct the CDSC
from either:

     a)   the amount requested; or

     b)   the contract value remaining after the contract owner has received the
          amount requested.

If the contract owner does not make a specific election, any applicable CDSC
will be taken from the contract value remaining after the contract owner has
received the amount requested.

The CDSC deducted is a percentage of the amount requested by the contract owner.
Amounts deducted for CDSC are not subject to subsequent CDSC.

FULL SURRENDERS (FULL REDEMPTIONS)

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

SURRENDERS UNDER A TAX SHELTERED ANNUITY

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

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

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

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

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

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

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

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

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

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

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

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

LOAN PRIVILEGE

The loan privilege is ONLY available to owners of Tax Sheltered Annuities. These
contract owners


                                       25
<PAGE>   37
can take loans from the contract value beginning 30 days after the contract is
issued up to the annuitization date. Loans are subject to the terms of the
contract, the plan, and the Internal Revenue Code. Nationwide may modify the
terms of a loan to comply with changes in applicable law.

MINIMUM & MAXIMUM LOAN AMOUNTS

Contract owners may borrow a minimum of $1,000, unless Nationwide is required by
law to allow a lesser minimum amount. Each loan must individually satisfy the
contract minimum amount.

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

<TABLE>
<CAPTION>
                    CONTRACT     MAXIMUM OUTSTANDING LOAN
                    VALUES       BALANCE ALLOWED
                    ------       ---------------
<S>                 <C>          <C>
NON-ERISA PLANS     up to        up to 80% of contract
                    $20,000      value (not more than $10,000)

                    $20,000      up to 50% of contract
                    and over     value (not more than $50,000*)

ERISA PLANS         All          up to 50% of contract
                                 value (not more than $50,000*)
</TABLE>

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

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

LOAN PROCESSING FEE

Nationwide may charge a Loan Processing Fee at the time each new loan is
processed. If assessed it compensates Nationwide for expenses related to
administering and processing loans.

The fee is taken from the sub-accounts, fixed account and Guaranteed Term
Options in proportion to the contract value not the time the loan is processed.

HOW LOAN REQUESTS ARE PROCESSED

All loans are made from the collateral fixed account. Nationwide transfers
accumulation units in proportion to the assets in each sub-account to the
collateral fixed account until the requested amount is reached. If there are not
enough accumulation units available in the contract to reach the requested loan
amount, Nationwide next transfers contract value from the fixed account. Any
remaining required collateral will be transferred from the Guaranteed Term
Options. Transfers from the Guaranteed Term Options may be subject to a market
value adjustment. No CDSC will be deducted on transfers related to loan
processing.

INTEREST

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

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

LOAN REPAYMENT

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

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

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

Loan repayments to the Guaranteed Term Options must be at least $1,000. If the
proportional share of the repayment to the Guaranteed Term Option is less than
$1,000, that portion of the repayment will be allocated to


                                       26
<PAGE>   38
the NSAT Money Market Fund unless the contract owner directs otherwise.

DISTRIBUTIONS & ANNUITY PAYMENTS

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

     -    the contract is surrendered;

     -    the contract owner/annuitant dies;

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

     -    annuity payments begin.

TRANSFERRING THE CONTRACT

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

GRACE PERIOD & LOAN DEFAULT

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

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

ASSIGNMENT

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

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

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

Amounts pledged or assigned will be treated as distributions and will be
included in gross income to the extent that the cash value exceeds the
investment in the contract for the taxable year in which it was pledged or
assigned. Amounts assigned may be subject to a tax penalty equal to 10% of the
amount included in gross income.

Assignment of the entire contract value may cause the portion of the contract
value exceeding the total investment in the contract and previously taxed
amounts to be included in gross income for federal income tax purposes each year
that the assignment is in effect.

CONTRACT OWNER SERVICES

ASSET REBALANCING

Asset rebalancing is the automatic reallocation of contract values to the
sub-accounts on a predetermined percentage basis. Asset rebalancing is not
available for assets held in the fixed account or the Guaranteed Term Options.
Requests for asset rebalancing must be on a Nationwide form.

Asset rebalancing occurs every three months or on another frequency if permitted
by Nationwide. If the last day of the three-month period falls on a Saturday,
Sunday, recognized holiday, or any other day when the New York Stock Exchange is
closed, asset rebalancing will occur on the next business day.

Asset rebalancing may be subject to employer limitations or restrictions for
contracts issued to


                                       27
<PAGE>   39
a Tax Sheltered Annuity plan. Contract owners should consult a financial adviser
to discuss the use of asset rebalancing.

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

DOLLAR COST AVERAGING

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

Contract owners direct Nationwide to automatically transfer specified amounts
from the fixed account and the Federated Insurance Series - Federated Quality
Bond Fund II, Fidelity VIP High Income Portfolio, NSAT Government Bond Fund,
NSAT Money Market Fund, and NSAT Nationwide High Income Bond Fund to any other
underlying mutual fund. Dollar Cost Averaging transfers may not be directed to
Guaranteed Term Options.

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

Nationwide reserves the right to stop establishing new Dollar Cost Averaging
programs. Nationwide also reserves the right to assess a processing fee for this
service.

Dollar Cost Averaging from the Fixed Account

Transfers from the fixed account must be equal to or less than 1/30th of the
fixed account value at the time the program is requested. A Dollar Cost
Averaging program which transfers amounts from the fixed account to the variable
account is not the same as an Enhanced Rate Dollar Cost Averaging program.
Contract owners that wish to utilize Dollar Cost Averaging from the fixed
account should first inquire as to whether any Enhanced Rate Dollar Cost
Averaging programs are available.

Enhanced Rate Dollar Cost Averaging Program

Nationwide may, from time to time, offer Enhanced Rate Dollar Cost Averaging
programs into which contract owners may allocate all or a portion of their fixed
account assets. Contract owners may participate in this program if their
contract value is $10,000 or more. Enhanced Rate Dollar Cost Averaging Programs
allow the contract owner to earn a higher rate of interest on assets allocated
to the program than would be earned on assets in the fixed account. Each
enhanced interest rate is guaranteed for as long as the corresponding program is
in effect and applies only to the assets within that program. Nationwide will
process transfers until either amounts in the Enhanced Rate Dollar Cost
Averaging program are exhausted, or the contract owner instructs Nationwide in
writing to stop the transfers. For these programs only, when a written request
to discontinue transfers is received, Nationwide will automatically transfer the
remaining amount in the program to the NSAT Money Market Fund.

SYSTEMATIC WITHDRAWALS

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

The withdrawals will be taken from the sub-accounts and the fixed account
proportionately unless Nationwide is instructed otherwise. Systematic
withdrawals are not available from the Guaranteed Term Options.

Nationwide will withhold federal income taxes from systematic withdrawals unless
otherwise instructed by the contract owner. The Internal Revenue Service may
impose a 10% penalty tax if the contract owner is under age 59-1/2 unless the
contract owner has made an irrevocable election of distributions of
substantially equal payments.

If the contract owner takes systematic withdrawals, the maximum amount that can
be


                                       28
<PAGE>   40
withdrawn annually without a CDSC is the greatest of:

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

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

     3)   a percentage of the contract value based on the contract owner's age,
          as shown in the table below:

<TABLE>
<CAPTION>
        CONTRACT OWNER'S            PERCENTAGE OF
              AGE                   CONTRACT VALUE
              ---                   --------------
<S>                                 <C>
        Under age 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%
</TABLE>

Contract value and contract owner's age are determined as of the date the
request for the withdrawal program is recorded by Nationwide's home office. For
joint owners, the older joint owner's age will be used.

If total amounts withdrawn in any contract year exceed the CDSC-free amount
described above, those amounts will only be eligible for the 10% of purchase
payment CDSC-free withdrawal privilege described in the "Contingent Deferred
Sales Charge" section. The total amount of CDSC for that contract year will be
determined in accordance with that provision.

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

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

ANNUITY COMMENCEMENT DATE

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

ANNUITIZING THE CONTRACT

ANNUITIZATION DATE

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

ANNUITIZATION

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

     1)   an annuity payment option; and

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

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

FIXED PAYMENT ANNUITY

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

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

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

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

Subsequent payments will remain level unless the annuity payment option elected
provides


                                       29
<PAGE>   41
otherwise. Nationwide does not credit discretionary interest during
annuitization.

VARIABLE PAYMENT ANNUITY

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

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

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

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

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

The second and subsequent payments are determined by multiplying the fixed
number of annuity units by the annuity unit value for the valuation period in
which the payment is due. The amount of the second and subsequent payments will
vary with the performance of the selected underlying mutual funds. Nationwide
guarantees that variations in mortality experience from assumptions used to
calculate the first payment will not affect the dollar amount of the second and
subsequent payments.

Assumed Investment Rate

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

Value of an Annuity Unit

Annuity unit values for sub-accounts are determined by multiplying the net
investment factor for the valuation period for which the annuity unit is being
calculated by the immediately preceding valuation period's annuity unit value,
and multiplying the result by an interest factor to neutralize the assumed
investment rate of 3.5% per annum built into the variable payment annuity
purchase rate basis in the contracts.

Exchanges among Underlying Mutual Funds

Exchanges among underlying mutual funds during annuitization must be in writing.
Exchanges may only be made on each anniversary of the annuitization date.

FREQUENCY AND AMOUNT OF ANNUITY PAYMENTS

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

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

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

ANNUITY PAYMENT OPTIONS

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

1)   LIFE ANNUITY - An annuity payable periodically, but at least annually, for
     the lifetime of the annuitant. Payments will end upon the annuitant's
     death. For example, if the annuitant dies before the second annuity payment
     date, the annuitant will receive only one annuity payment. The annuitant
     will only receive two annuity payments if he or she dies before the third
     annuity payment date, and so on.


                                       30
<PAGE>   42
2)   JOINT AND LAST SURVIVOR ANNUITY - An annuity payable periodically, but at
     least annually, during the joint lifetimes of the annuitant and a
     designated second individual. If one of these parties dies, payments will
     continue for the lifetime of the survivor. As is the case under option 1,
     there is no guaranteed number of payments. Payments end upon the death of
     the last surviving party, regardless of the number of payments received.

3)   LIFE ANNUITY WITH 120 OR 240 MONTHLY PAYMENTS GUARANTEED - An annuity
     payable monthly during the lifetime of the annuitant. If the annuitant dies
     before all of the guaranteed payments have been made, payments will
     continue to the end of the guaranteed period and will be paid to a designee
     chosen by the annuitant at the time the annuity payment option was elected.

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

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

No distribution for Non-Qualified Contracts will be made until an annuity
payment option has been elected. IRAs and Tax Sheltered Annuities are subject to
the "minimum distribution" requirements set forth in the plan, contract, and the
Internal Revenue Code.

DEATH BENEFITS

DEATH OF CONTRACT OWNER - NON-QUALIFIED CONTRACTS

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

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

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

DEATH OF ANNUITANT - NON-QUALIFIED CONTRACTS

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

The beneficiary may elect to receive the death benefit:

     1)   in a lump sum;

     2)   as an annuity; or

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

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

If no beneficiary survives the annuitant, the contingent beneficiary receives
the death benefit. Contingent beneficiaries will share the death benefit
equally, unless otherwise specified.

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

If the contract owner is a Charitable Remainder Trust and the annuitant dies
before the annuitization date, the death benefit will accrue to the Charitable
Remainder Trust. Any designation in conflict with the Charitable Remainder
Trust's right to the death benefit will be void.

If the annuitant dies after the annuitization date, any benefit that may be
payable will be paid according to the selected annuity payment option.

DEATH OF CONTRACT OWNER/ANNUITANT

If a contract owner who is also the annuitant dies before the annuitization
date, a death benefit is


                                       31
<PAGE>   43
payable according to the "Death of the Annuitant - Non-Qualified Contracts"
provision.

A joint owner will receive a death benefit if a contract owner/annuitant dies
before the annuitization date.

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

DEATH BENEFIT PAYMENT

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

     1)   proper proof of the annuitant's death;

     2)   an election specifying the distribution method; and

     3)   any state required form(s).

If the annuitant dies prior to his or her 86th birthday, the dollar amount of
the death benefit will be the greatest of:

     1)   the contract value;

     2)   the sum of all purchase payments, less an adjustment for amounts
          surrendered; or

     3)   the contract value as of the most recent five year contract
          anniversary, less an adjustment for amounts surrendered since that
          five year contract anniversary.

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

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

REQUIRED DISTRIBUTIONS

REQUIRED DISTRIBUTIONS FOR NON-QUALIFIED CONTRACTS

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

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

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

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

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

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

     a)   the death of the annuitant will be treated as the death of a contract
          owner;

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

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

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


                                       32
<PAGE>   44
The designated beneficiary must elect a method of distribution and notify
Nationwide of this election within 60 days of the contract owner's death.

REQUIRED DISTRIBUTIONS FOR TAX SHELTERED ANNUITIES

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

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

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

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

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

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

     b)   the annuitant's retirement date.

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

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

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

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

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

If the annuitant dies before distributions begin, the interest in the Tax
Sheltered Annuity must be distributed by December 31 of the calendar year in
which the fifth anniversary of the annuitant's death occurs unless:

     a)   the annuitant names his or her surviving spouse as the beneficiary and
          the spouse chooses to receive distribution of the contract in
          substantially equal payments over his or her life (or a period not
          longer than his or her life expectancy) and beginning no later than
          December 31 of the year in which the annuitant would have attained age
          70-1/2; or

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

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

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

REQUIRED DISTRIBUTIONS FOR INDIVIDUAL RETIREMENT ANNUITIES

Distributions from an Individual Retirement Annuity must begin no later than
April 1 of the calendar year following the calendar year in which the contract
owner reaches age 70-1/2.


                                       33
<PAGE>   45
Distribution may be paid in a lump sum or in substantially equal payments over:

     a)   the contract owner's life or the lives of the contract owner and his
          or her spouse or designated beneficiary; or

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

If the contract owner dies before distributions begin, the interest in the
Individual Retirement Annuity must be distributed by December 31 of the calendar
year in which the fifth anniversary of the contract owner's death occurs,
unless:

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

          1)   treat the contract as an Individual Retirement Annuity
               established for his or her benefit; or

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

     b)   the contract owner names a beneficiary other than his or her surviving
          spouse and such beneficiary elects to receive a distribution of the
          contract in substantially equal payments over his or her life (or a
          period not longer than his or her life expectancy) beginning no later
          than December 31 of the year following the year of the contract
          owner's death.

Required distributions do not have to be withdrawn from this contract if they
are being withdrawn from another Individual Retirement Annuity or Individual
Retirement Account of the contract owner.

If the contract owner dies after distributions have begun, distributions must
continue at least as rapidly as under the schedule being used before the
contract owner's death. However, a surviving spouse who is the beneficiary under
the annuity payment option may treat the contract as his or her own, in the same
manner as is described in section (a)(1) of this provision.

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

A portion of each distribution will be included in the recipient's gross income
and taxed at ordinary income tax rates. The portion of a 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 Individual Retirement
Annuity must annually report the amount of non-deductible purchase payments, the
amount of any distribution, the amount by which non-deductible purchase payments
for all years exceed non-taxable distributions for all years, and the total
balance of all Individual Retirement Annuities.

Individual Retirement Annuity distributions will not receive the favorable tax
treatment of a lump sum distribution from a Qualified Plan. If the contract
owner dies before the entire interest in the contract has been distributed, the
balance will also be included in his or her gross estate.

REQUIRED DISTRIBUTIONS FOR ROTH IRAS

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

When the contract owner dies, the interest in the Roth IRA must be distributed
by December 31 of the calendar year in which the fifth anniversary of his or her
death occurs, unless:

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

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

          2)   receive distribution of the contract in substantially equal
               payments over his or her life (or a period not longer than


                                       34
<PAGE>   46
               his or her life expectancy) and beginning no later than December
               31 of the year following the year in which the contract owner
               would have reached age 70-1/2; or

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

Distributions from Roth IRAs may be either taxable or nontaxable, depending upon
whether they are "qualified distributions" or "non-qualified distributions" (see
"Federal Tax Considerations").

FEDERAL TAX CONSIDERATIONS

FEDERAL INCOME TAXES

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

-    the type of contract purchased;

-    the purposes for which the contract is purchased; and

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

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

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

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

The following is a brief summary of some of the federal income tax
considerations related to the contracts. In addition to the federal income tax,
distributions from annuity contracts may be subject to state and local income
taxes. The tax rules across all states and localities are not uniform and
therefore will not be discussed in this prospectus. Tax rules that may apply to
contracts issued in U.S. territories such as Puerto Rico and Guam are also not
discussed. Nothing in this prospectus should be considered to be tax advice.
Contract owners and prospective contract owners are encouraged to consult a
financial consultant, tax advisor or legal counsel to discuss the taxation and
use of the contracts.

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

-    Individual Retirement Annuities;

-    Roth IRAs;

-    Tax Sheltered Annuities; and

-    "Non-Qualified Annuities."

Individual Retirement Annuities

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

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

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

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

-    part of a series of substantially equal periodic payments made not less
     frequently than annually made for the life (or life


                                       35
<PAGE>   47
     expectancy) of the owner, or the joint lives (or joint life expectancies)
     of the owner and his or her designated beneficiary;

-    used for qualified higher education expenses; or

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

Roth IRAs

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

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

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

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

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

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

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

A non-qualified distribution is not includible in gross income to the extent
that the distribution, when added to all previous distributions, does not exceed
that total amount of contributions made to the Roth IRA. Any non-qualified
distribution in excess of the aggregate amount of contributions will be included
in the contract owner's gross income in the year that is distributed to the
contract owner.

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

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

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

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

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

-    for qualified higher education expenses; or

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

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

Tax Sheltered Annuities

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

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

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


                                       36
<PAGE>   48
-    attributable to the owner becoming disabled as defined in the Internal
     Revenue Code;

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

-    for qualified higher education expenses;

-    used for expenses attributable to the purchase of a home for a qualified
     first-time buyer; or

-    made to the owner after separation from service with his or her employer
     after age 55.

Non-Qualified Contracts - Natural Persons as Contract Owners

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

Distributions before the annuitization date are taxable to the contract owner to
the extent that the cash value of the contract exceeds the contract owner's
investment at the time of the distribution. Distributions, for this purpose,
include partial surrenders, any portion of the contract that is assigned or
pledged; or any portion of the contract that is transferred by gift. For these
purposes, a transfer by gift may occur upon annuitization if the contract owner
and the annuitant are not the same individual.

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

In determining the taxable amount of a distribution, all annuity contracts
issued after October 21, 1988 by the same company to the same contract owner
during the same calendar year will be treated as one annuity contract.

A special rule applies to distributions from contracts that have investments
that were made prior to August 14, 1982. For those contracts, distributions that
are made prior to the annuitization date are treated first as a recovery of the
investment in the contract as of that date. A distribution in excess of the
amount of the investment in the contract as of August 14, 1982, will be treated
as taxable income.

The Internal Revenue Code imposes a penalty tax if a distribution is made before
the contract owner reaches age 59-1/2. The amount of the penalty is 10% of the
portion of any distribution that is includible in gross income. The penalty tax
does not apply if the distribution is:

-    the result of a contract owner's death;

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

-    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

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

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

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

Generally, contracts owned by corporations, partnerships, trusts, and similar
entities are not treated as annuity contracts under the Internal Revenue Code.
Therefore, income earned under


                                       37
<PAGE>   49
a Non-Qualified Contract that is owned by a non-natural person is taxed as
ordinary income during the taxable year that it is earned. Taxation is not
deferred, even if the income is not distributed out of the contract. The income
is taxable as ordinary income, not capital gain.

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

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

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

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

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

WITHHOLDING

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

- the distribution is made directly to another Tax Sheltered Annuity or IRA; or

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

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

NON-RESIDENT ALIENS

Generally, a pre-death distribution from a contract to a non-resident alien is
subject to federal income tax at a rate of 30% of the amount of income that is
distributed. Nationwide is required to withhold this amount and send it to the
Internal Revenue Service. Some distributions to non-resident aliens may be
subject to a lower (or no) tax if a treaty applies. In order to obtain the
benefits of such a treaty, the non-resident alien must:

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

     2)   provide Nationwide with an individual taxpayer identification number.

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

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

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

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

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

FEDERAL ESTATE, GIFT, AND GENERATION SKIPPING TRANSFER TAXES

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

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

     -    a distribution to someone other than a contract owner.

Upon the contract owner's death, the value of the contract may subject to estate
taxes, even if


                                       38
<PAGE>   50
all or a portion of the value is also subject to federal income taxes.

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

     a)   an individual who is two or more generations younger than the contract
          owner; or

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

If the contract owner is not an individual, then for this purpose ONLY,
"contract owner" refers to any person:

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

CHARGE FOR TAX

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

DIVERSIFICATION

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

     -    the failure to diversify was accidental;

     -    the failure is corrected; and

     -    a fine is paid to the Internal Revenue Service.

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

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

TAX CHANGES

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

STATEMENTS AND REPORTS

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

These mailings will contain:

     -    statements showing the contract's quarterly activity;

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

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

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


                                       39
<PAGE>   51
Contract owners should review statements and confirmations carefully. All errors
or corrections must be reported to Nationwide immediately to assure proper
crediting to the contract. Unless Nationwide is notified within 30 days of
receipt of the statement, Nationwide will assume statements and confirmation
statements are correct.

LEGAL PROCEEDINGS

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

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

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 a lawsuit in a federal court in Texas against Nationwide and
the American Century group of defendants (Robert Young and David D. Distad v.
Nationwide Life Insurance Company et al.). In this lawsuit, plaintiffs sought 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 the performance of their underlying
mutual fund option managed by American Century, whose shares may only be
purchased by insurance companies, would track the performance of a mutual fund,
also managed by American Century, whose shares are publicly traded. The amended
complaint seeks unspecified compensatory and punitive damages. On April 27,
1998, the District Court denied, in part, and granted, in part, motions to
dismiss the complaint filed by Nationwide and American Century. The remaining
claims against Nationwide allege securities fraud, common law fraud, civil
conspiracy, and breach of contract. The District Court, on December 2, 1998,
issued an order denying plaintiffs' motion for class certification and the
appeals court declined to review the order denying class certification upon
interlocutory appeal. On June 11, 1999, the District Court denied the
plaintiffs' motion to amend their complaint and reconsider class certification.
In January 2000, Nationwide and American Century settled this lawsuit now
limited to the claims of the two named plaintiffs. On February 9, 2000 the court
dismissed this lawsuit with prejudice.

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

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

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

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


                                       40
<PAGE>   52
advertisement) expressed as a percentage of the offering price of the NSAT Money
Market Fund's units. Yield is an annualized figure, which means that it is
assumed that the NSAT Money Market Fund generates the same level of net income
over a 52-week period. The "effective yield" is calculated similarly but
includes the effect of assumed compounding, calculated under rules prescribed by
the SEC. The effective yield will be slightly higher than yield due to this
compounding effect.

Nationwide may advertise the performance of a sub-account in relation to the
performance of other variable annuity sub-accounts, underlying mutual fund
options with similar or different objectives, or the investment industry as a
whole. Other investments to which the sub-accounts may be compared include, but
are not limited to:

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

Market Indexes

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

     -    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.

Tracking & Rating Services; Publications

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

     -    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; and
          ---  News and World Report;
     -    LIMRA;
     -    Value;
     -    Best's Agent Guide;
     -    Western Annuity Guide;
     -    Comparative Annuity Reports;
     -    Wall Street Journal;
     -    Barron's;
     -    Investor's Daily;
     -    Standard & Poor's Outlook; and
     -    Variable Annuity Research & Data Service (The VARDS Report).

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

Financial Rating Services

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

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


                                       41
<PAGE>   53
Historical Performance of the Sub-Accounts

Nationwide will advertise historical performance of the sub-accounts. Nationwide
may advertise for the sub-account's standardized average total return,
calculated in a manner prescribed by the SEC, and non-standardized average
annual total return ("non-standardized return").

Standardized verage total return shows the percentage rate of return of a
hypothetical initial investment of $1,000 for the most recent one, five and ten
year periods (or for a period covering the time the underlying mutual fund has
been available in the variable account if it has not been available for one of
the prescribed periods). Any calculation will reflect the standard 7-year CDSC
schedule and the deduction of all charges that could be made to the contracts,
except for premium taxes, which may be imposed by certain states.

Non-standardized return, calculated similar to standardized average total
return, shows the percentage rate of return of a hypothetical initial investment
of $25,000 for the most recent one, five and ten year periods (or for a period
covering the time the underlying mutual fund has been in existence). For those
underlying mutual funds which have not been available for one of the prescribed
periods, the non-standardized return illustrations will show the investment
performance the underlying mutual funds would have achieved (reduced by the same
charges except the CDSC) had they been available in the variable account for one
of the periods. If the underlying mutual fund has been effective for less than
one year, non-standardized return is not annualized. 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 $25,000 is assumed because that amount is closer to the size of a typical
contract than $1,000, which was used in calculating the standardized average
annual total return.

The standardized average total return and non-standardized return quotations are
calculated using data for the period ended December 31, 1999. However,
Nationwide generally provides performance information more frequently.
Information relating to performance of the sub-accounts is based on historical
earnings and does not represent or guarantee future results.


                                       42
<PAGE>   54
                         SUB-ACCOUNT PERFORMANCE SUMMARY

STANDARDIZED AVERAGE TOTAL RETURN

<TABLE>
<CAPTION>
                                                                                            10 Years
                                                                                          or Date Fund
                                                                                          Available in      Date Fund
                                                                                          the Variable     Available in
                                                              1 Year          5 Years        Account       the Variable
                Sub-Account Option                          to 12/31/99     to 12/31/99    to 12/31/99       Account
                ------------------                          -----------     -----------    -----------       -------
<S>                                                         <C>             <C>            <C>             <C>
American Century Variable Portfolios, Inc. - American           N/A             N/A           7.10%          10/01/99
Century VP Income & Growth
American Century Variable Portfolios, Inc. - American           N/A             N/A          40.07%          10/01/99
Century VP International
American Century Variable Portfolios, Inc. - American           N/A             N/A          -7.72%          10/01/99
Century VP Value
The Dreyfus Socially Responsible Growth Fund, Inc.              N/A             N/A          13.68%          10/01/99
Dreyfus Variable Investment Fund - Appreciation                 N/A             N/A           3.63%          10/01/99
Portfolio (formerly, Dreyfus Variable Investment Fund
- Capital Appreciation Portfolio)
Federated Insurance Series - Federated Quality Bond             N/A             N/A          -6.63%          10/01/99
Fund II
Fidelity VIP Equity-Income Portfolio:  Service Class            N/A             N/A          -2.74%          10/01/99
Fidelity VIP Growth Portfolio:  Service Class                   N/A             N/A          16.28%          10/01/99
Fidelity VIP High Income Portfolio:  Service Class              N/A             N/A          -2.61%          10/01/99
Fidelity VIP Overseas Portfolio:  Service Class                 N/A             N/A          17.61%          10/01/99
Fidelity VIP II Contrafund(R)Portfolio:  Service Class          N/A             N/A          11.39%          10/01/99
Fidelity VIP III Growth Opportunities Portfolio:                N/A             N/A          -0.13%          10/01/99
Service Class
NSAT Capital Appreciation Fund                                  N/A             N/A          -1.79%          10/01/99
NSAT Government Bond Fund                                      4.38%            N/A           2.55%          01/02/96
NSAT Money Market Fund                                        11.96%            N/A           3.03%          12/29/95
NSAT Total Return Fund                                          N/A             N/A           1.78%          10/01/99
NSAT Nationwide Equity Income Fund                              N/A             N/A           7.66%          10/01/99
NSAT Nationwide Global 50 Fund (formerly, NSAT                  N/A             N/A           7.61%          10/01/99
Nationwide Global Equity Fund)
NSAT Nationwide High Income Bond Fund                           N/A             N/A          -3.77%          10/01/99
NSAT Nationwide Mid Cap Index Fund                              N/A             N/A          10.63%          10/01/99
NSAT Nationwide Small Cap Growth Fund (formerly, NSAT           N/A             N/A          58.59%          10/01/99
Nationwide Select Advisers Small Cap Growth Fund)
NSAT Nationwide Small Cap Value Fund                            N/A             N/A           4.83%          10/01/99
NSAT Nationwide Small Company Fund                           108.03%            N/A          18.27%          01/02/96
NSAT Nationwide Strategic Growth Fund                           N/A             N/A          35.98%          10/01/99
NSAT Nationwide Strategic Value Fund                            N/A             N/A           1.73%          10/01/99
Neuberger Berman AMT Guardian Portfolio                         N/A             N/A           9.84%          10/01/99
Neuberger Berman AMT Mid-Cap Growth Portfolio                   N/A             N/A          42.08%          10/01/99
Neuberger Berman AMT Partners Portfolio                         N/A             N/A           2.73%          10/01/99
Oppenheimer Variable Account Funds - Oppenheimer                N/A             N/A          38.90%          10/01/99
Aggressive Growth Fund/VA
Oppenheimer Variable Account Funds - Oppenheimer                N/A             N/A          22.27%          10/01/99
Capital Appreciation Fund/VA
</TABLE>


                                       43
<PAGE>   55
STANDARDIZED AVERAGE TOTAL RETURN (CONTINUED)

<TABLE>
<CAPTION>
                                                                                            10 Years
                                                                                          or Date Fund
                                                                                          Available in      Date Fund
                                                                                          the Variable     Available in
                                                              1 Year          5 Years        Account       the Variable
                Sub-Account Option                          to 12/31/99     to 12/31/99    to 12/31/99       Account
                ------------------                          -----------     -----------    -----------       -------
<S>                                                         <C>             <C>            <C>             <C>
Oppenheimer Variable Account Funds - Oppenheimer Main           N/A             N/A           5.01%          10/01/99
Street Growth & Income Fund/VA
Salomon Brothers Variable Series Funds Inc. - Capital           N/A             N/A           4.66%          10/01/99
Fund
Salomon Brothers Variable Series Funds Inc. - High              N/A             N/A          -2.97%          10/01/99
Yield Bond Fund
Salomon Brothers Variable Series Funds Inc. -                   N/A             N/A          -0.94%          10/01/99
Investors Fund
Salomon Brothers Variable Series Funds Inc. - Total             N/A             N/A          -6.95%          10/01/99
Return Fund
The Universal Institutional Funds, Inc. - Emerging              N/A             N/A           6.92%          10/01/99
Markets Debt Portfolio (formerly, Morgan Stanley Dean
Witter Universal Funds, Inc. - Emerging Markets Debt
Portfolio)
Van Eck Worldwide Insurance Trust - Worldwide                   N/A             N/A          49.86%          10/01/99
Emerging Markets Fund
Van Eck Worldwide Insurance Trust - Worldwide Hard              N/A             N/A          -3.17%          10/01/99
Assets Fund
Van Kampen Life Investment Trust - Morgan Stanley               N/A             N/A          -8.05%          10/01/99
Real Estate Securities Portfolio
Warburg Pincus Trust - Value Portfolio (formerly,               N/A             N/A          -6.35%          10/01/99
Warburg Pincus Trust - Growth & Income Portfolio)
</TABLE>


NON-STANDARDIZED AVERAGE ANNUAL TOTAL RETURN
$25,000 INITIAL INVESTMENT
<TABLE>
<CAPTION>
                                                                                           10 Years
                                                                                          to 12/31/99
                                                              1 Year          5 Years      or Life of     Date Fund
                        Sub-Account Option                 to 12/31/99      to 12/31/99      Fund         Effective
                        ------------------                 -----------      -----------      ----         ---------
<S>                                                        <C>              <C>           <C>             <C>
American Century Variable Portfolios, Inc. - American         16.37%            N/A          22.96%        10/30/97
Century VP Income & Growth
American Century Variable Portfolios, Inc. - American         61.75%          22.56%         18.39%        05/02/94
Century VP International
American Century Variable Portfolios, Inc. - American         -2.24%            N/A           9.55%        05/01/96
Century VP Value
The Dreyfus Socially Responsible Growth Fund, Inc.            28.26%          26.86%         22.36%        10/06/93
Dreyfus Variable Investment Fund - Appreciation                9.90%          23.78%         18.39%        04/05/93
Portfolio (formerly, Dreyfus Variable Investment Fund
- Capital Appreciation Portfolio)
Federated Insurance Series - Federated Quality Bond            N/A             N/A           -2.95%        04/22/99
Fund II
Fidelity VIP Equity-Income Portfolio:  Service Class           4.77%          16.91%         12.87%        10/09/86
Fidelity VIP Growth Portfolio:  Service Class                 35.37%          27.87%         18.23%        10/09/86
Fidelity VIP High Income Portfolio:  Service Class             6.56%           9.25%         10.83%        09/19/85
Fidelity VIP Overseas Portfolio:  Service Class               40.47%          15.68%          9.84%        01/28/87
Fidelity VIP II Contrafund(R)Portfolio:  Service Class        22.41%            N/A          25.93%        01/03/95
Fidelity VIP III Growth Opportunities Portfolio:               2.72%            N/A          19.79%        01/03/95
Service Class
</TABLE>


                                       44
<PAGE>   56
NON-STANDARDIZED AVERAGE ANNUAL TOTAL RETURN (CONTINUED)
$25,000 INITIAL INVESTMENT

<TABLE>
<CAPTION>
                                                                                           10 Years
                                                                                          to 12/31/99
                                                              1 Year          5 Years      or Life of     Date Fund
                        Sub-Account Option                 to 12/31/99      to 12/31/99      Fund         Effective
                        ------------------                 -----------      -----------      ----         ---------
<S>                                                        <C>              <C>           <C>             <C>
NSAT Capital Appreciation Fund                                2.82%           22.62%         15.64%        04/15/92
NSAT Government Bond Fund                                    -3.76%            5.97%          6.17%        11/08/82
NSAT Money Market Fund                                        3.38%            3.75%          3.53%        11/10/81
NSAT Total Return Fund                                        5.45%           19.09%         13.18%        11/08/82
NSAT Nationwide Equity Income Fund                           16.83%             N/A          14.74%        10/31/97
NSAT Nationwide Global 50 Fund (formerly, NSAT               21.20%             N/A          18.23%        10/31/97
Nationwide Global Equity Fund)
NSAT Nationwide High Income Bond Fund                         1.75%             N/A           3.75%        10/31/97
NSAT Nationwide Mid Cap Index Fund                           19.23%             N/A          12.68%        10/31/97
NSAT Nationwide Small Cap Growth Fund (formerly, NSAT          N/A              N/A         103.11%        05/03/99
Nationwide Select Advisers Small Cap Growth Fund)
NSAT Nationwide Small Cap Value Fund                         26.05%             N/A           8.05%        10/31/97
NSAT Nationwide Small Company Fund                           41.96%             N/A          21.50%        10/23/95
NSAT Nationwide Strategic Growth Fund                        82.17%             N/A          40.82%        10/31/97
NSAT Nationwide Strategic Value Fund                         -4.43%             N/A          -1.91%        10/31/97
Neuberger Berman AMT Guardian Portfolio                      13.32%             N/A          22.32%        11/03/97
Neuberger Berman AMT Mid-Cap Growth Portfolio                51.74%             N/A          50.21%        11/03/97
Neuberger Berman AMT Partners Portfolio                       5.87%           19.33%         15.84%        03/22/94
Oppenheimer Variable Account Funds - Oppenheimer             81.04%           27.90%         18.75%        08/15/86
Aggressive Growth Fund/VA
Oppenheimer Variable Account Funds - Oppenheimer             39.67%           28.84%         16.81%        04/03/85
Capital Appreciation Fund/VA
Oppenheimer Variable Account Funds - Oppenheimer Main        20.01%             N/A          24.05%        07/05/95
Street Growth & Income Fund/VA
Salomon Brothers Variable Series Funds Inc. - Capital        20.38%             N/A          18.26%        10/01/99
Fund
Salomon Brothers Variable Series Funds Inc. - High            4.04%             N/A          -0.78%        10/01/99
Yield Bond Fund
Salomon Brothers Variable Series Funds Inc. -                10.09%             N/A           9.92%        10/01/99
Investors Fund
Salomon Brothers Variable Series Funds Inc. - Total          -0.63%             N/A           1.07%        10/01/99
Return Fund
The Universal Institutional Funds, Inc. - Emerging           25.57%             N/A          -4.02%        06/19/97
Markets Debt Portfolio (formerly, Morgan Stanley Dean
Witter Universal Funds, Inc. - Emerging Markets Debt
Portfolio)
Van Eck Worldwide Insurance Trust - Worldwide                97.49%             N/A           8.40%        12/21/95
Emerging Markets Fund
Van Eck Worldwide Insurance Trust - Worldwide Hard           19.31%            0.06%          1.61%        09/01/89
Assets Fund
Van Kampen Life Investment Trust - Morgan Stanley            -4.73%             N/A           9.15%        07/03/95
Real Estate Securities Portfolio
Warburg Pincus Trust - Value Portfolio (formerly,             4.76%             N/A           8.80%        10/31/97
Warburg Pincus Trust - Growth & Income Portfolio)
</TABLE>


                                       45
<PAGE>   57
            TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION

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


                                       46
<PAGE>   58
APPENDIX A:  OBJECTIVES FOR UNDERLYING MUTUAL FUNDS

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

There can be no assurance that the investment objectives will be achieved.

AMERICAN CENTURY VARIABLE PORTFOLIOS, INC., A MEMBER OF THE AMERICAN CENTURY(SM)
FAMILY OF INVESTMENTS
American Century Variable Portfolios, Inc. was organized as a Maryland
corporation in 1987. It is a diversified, open-end investment management company
that offers its shares only as investment vehicles for variable annuity and
variable life insurance products of insurance companies. American Century
Variable Portfolios, Inc. is managed by American Century Investment Management,
Inc.

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

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

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

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


                                       47
<PAGE>   59
sub-investment adviser and provides day-to-day management of the Fund's
portfolio.

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

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

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

FEDERATED INSURANCE SERIES
Federated Insurance Series (the "Trust"), an Open-End Management Investment
Company, was established as a Massachusetts business trust, under a Declaration
of Trust dated September 15, 1993. The Trust offers its shares only as
investment vehicles for variable annuity and variable life insurance products of
insurance companies. Federated Investment Management Company serves as the
investment adviser.

     FEDERATED QUALITY BOND FUND II
     Investment Objective: Current income by investing in investment grade fixed
     income securities.

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

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

     VIP GROWTH PORTFOLIO:  SERVICE CLASS
     Investment Objective: Capital appreciation. This Portfolio will invest in
     the securities of both well-known and established companies, and smaller,
     less well-known companies which may have a narrow product line or whose
     securities are thinly traded. These latter securities will often involve
     greater risk than may be found in the ordinary investment security. FMR's
     analysis and expertise plays an integral role in the selection of
     securities and, therefore, the performance of the Portfolio. Many
     securities which FMR believes would have the greatest potential may be
     regarded as speculative, and investment in the Portfolio may involve
     greater risk than is inherent in other underlying mutual funds. It is also
     important to point out that this Portfolio makes sense for you if you can
     afford to ride out changes in the stock market because it invests primarily
     in common stocks. FMR can also make temporary investments in


                                       48
<PAGE>   60
     securities such as investment-grade bonds, high-quality preferred stocks
     and short-term notes, for defensive purposes when it believes market
     conditions warrant.

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

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

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

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

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

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

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

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

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


                                       49
<PAGE>   61
NATIONWIDE SEPARATE ACCOUNT TRUST
Nationwide Separate Account Trust ("NSAT") is a diversified open-end management
investment company created under the laws of Massachusetts. NSAT offers shares
in the mutual funds listed below, each with its own investment objectives.
Shares of NSAT will be sold primarily to separate accounts to fund the benefits
under variable life insurance policies and variable annuity contracts issued by
life insurance companies. The assets of NSAT are managed by Villanova Mutual
Fund Capital Trust ("VMF"), an indirect subsidiary of Nationwide Financial
Services, Inc.

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

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

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

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

     SUBADVISED NATIONWIDE FUNDS

       NATIONWIDE EQUITY INCOME FUND
       Subadviser:  Federated Investment Counseling
       Investment Objective: Seeks above average income and capital appreciation
       by investing at least 65% of its assets in income-producing equity
       securities. Such equity securities include common stocks, preferred
       stocks, and securities (including debt securities) that are convertible
       into common stocks. The portion of the Fund's total assets invested in
       each type of equity security will vary according to the Fund's
       subadviser's assessment of market, economic conditions and outlook.

       NATIONWIDE GLOBAL 50 FUND (FORMERLY, NATIONWIDE GLOBAL EQUITY FUND)
       Subadviser:  J. P. Morgan Investment Management Inc.
       Investment Objective: To provide high total return from a globally
       diversified portfolio of equity securities. Total return will consist of
       income plus realized and unrealized capital gains and losses. The Fund
       seeks its investment objective through country allocation, stock
       selection and management of currency exposure. Under normal market
       conditions, J.P. Morgan Investment Management Inc. intends to keep the
       Fund essentially fully invested with at least 65% of the value of its
       total assets in equity securities consisting of common stocks and other
       securities with equity characteristics such as preferred stocks,
       warrants, rights, convertible securities, trust certificates, limited
       partnership interests and equity participations. The Fund's primary
       equity instruments are the common stock of companies based in the
       developed countries around the world. The assets of the Fund will
       ordinarily be invested in the securities of at least five different
       countries.

       NATIONWIDE HIGH INCOME BOND FUND
       Subadviser:  Federated Investment Counseling
       Investment Objective: Seeks to provide high current income by investing
       primarily in a professionally managed, diversified portfolio of fixed
       income securities. To meet its objective, the Fund intends to invest at
       least 65% of its assets in lower-rated fixed income securities such as
       preferred stocks, bonds, debentures, notes, equipment lease certificates
       and equipment trust certificates which are rated BBB or lower by Standard
       & Poor's or Fitch Investors Service or Baa or lower by Moody's (or if not
       rated, are determined by the Fund's subadviser to be of a comparable
       quality). Such investments are commonly referred


                                       50
<PAGE>   62
       to as "junk bonds." For a further discussion of lower-rated securities,
       please see the "High Yield Securities" section of the Fund's prospectus.

       NATIONWIDE MID CAP INDEX FUND
       Subadviser:  The Dreyfus Corporation
       Investment Objective: Capital appreciation. The Fund seeks to match the
       performance of the Standard & Poor's MidCap 400 Index. To pursue this
       goal, the Fund generally is fully invested in all 400 stocks included in
       this index in proportion to their weighting in the index, and in futures
       whose performance is tied to the index. The Fund is neither sponsored by
       nor affiliated with Standard & Poor's Corporation.

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

       NATIONWIDE SMALL CAP VALUE FUND
       Subadviser:  The Dreyfus Corporation
       Investment Objective: The Fund intends to pursue its investment objective
       by investing, under normal market conditions, at least 75% of the Fund's
       total assets in equity securities of companies whose equity market
       capitalizations at the time of investment are similar to the market
       capitalizations of companies in the Russell 2000 Small Stock Index.

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

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

       NATIONWIDE STRATEGIC VALUE FUND (NOT AVAILABLE IN CONNECTION WITH
       CONTRACTS FOR WHICH GOOD ORDER APPLICATIONS ARE (OR WERE) RECEIVED ON OR
       AFTER MAY 1, 2000)
       Subadviser: Strong Capital Management Inc./Schafer Capital Management
       Inc.
       Investment Objective: Primarily long-term capital appreciation;
       current income is a secondary objective. The Fund seeks to meet its
       objectives by investing in securities which are believed to offer the
       possibility of increase in value, primarily


                                       51
<PAGE>   63
       common stocks of established companies having a strong financial position
       and a low stock market valuation at the time of purchase in relation to
       investment value. Other than considered appropriate for cash reserves,
       the Fund will generally maintain a fully invested position in common
       stocks of publicly held companies, primarily in stocks of companies
       listed on a national securities exchange or other equity securities
       (common stock or securities convertible into common stock). Investments
       may also be made in debt securities which are convertible into common
       stocks and in warrants or other rights to purchase common stock, which in
       such case are considered equity securities by the Fund. Strong Capital
       Management, Inc. has subcontracted with Schafer Capital Management, Inc.
       to subadvise the Fund.

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

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

     AMT GUARDIAN PORTFOLIO
     Investment Objective: Capital appreciation and secondarily, current income.
     The Portfolio and its corresponding series seek to achieve these objectives
     by investing in common stocks of long-established, high-quality companies.
     NB Management uses a value-oriented investment approach in selecting
     securities, looking for low price-to-earnings ratios, strong balance
     sheets, solid management, and consistent earnings.

     AMT MID-CAP GROWTH PORTFOLIO
     Investment Objective: Capital appreciation by investing in equity
     securities of medium-sized companies that NB Management believes have the
     potential for long-term, above-average capital appreciation. Medium-sized
     companies have market capitalizations form $300 million to $10 billion at
     the time of investment. The Portfolio and its corresponding series may
     invest up to 10% of its net assets, measured at the time of investment, in
     corporate debt securities that are below investment grade or, if unrated,
     deemed by NB Management to be of comparable quality. Securities that are
     below investment grade, as well as unrated securities, are often considered
     to be speculative and usually entail greater risk. As a part of the
     Portfolio's investment strategy, the Portfolio may invest up to 20% of its
     net assets in securities of issuers organized and doing business
     principally outside the United States. This limitation does not apply with
     respect to foreign securities that are denominated in U.S. dollars.

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


                                       52
<PAGE>   64
OPPENHEIMER VARIABLE ACCOUNT FUNDS
The Oppenheimer variable account Funds are an open-end, diversified management
investment company organized as a Massachusetts business trust in 1984. Shares
of the Funds are sold to provide benefits under variable life insurance policies
and variable annuity contracts. OppenheimerFunds, Inc. is the investment
adviser.

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

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

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

SALOMON BROTHERS VARIABLE SERIES FUNDS INC.
The Salomon Brothers Variable Series Funds is an open-end investment company
incorporated in Maryland on October 1, 1997. Shares of the Funds are sold only
to separate accounts of insurance companies to fund benefits for variable
annuity contracts and variable life insurance policies, and to qualified pension
and retirement plans. Salomon Brothers Asset Management, Inc. ("SBAM") serves as
the Variable Series Funds investment adviser.

     CAPITAL FUND
     Investment Objective: The objective of the Fund is to seek capital
     appreciation through investments primarily in common stock, or securities
     convertible into common stocks, which are believed to have above-average
     price appreciation potential and which may also involve above-average risk.
     Current income is an incidental consideration.

     HIGH YIELD BOND FUND
     Investment Objective: The Fund's objective is to maximize current income.
     As a secondary objective, the Fund seeks capital appreciation. The Fund
     seeks to achieve its objectives by investing primarily in a diversified
     portfolio of high yield fixed-income securities rated in medium or lower
     rating categories or determined by SBAM to be of comparable quality.

     INVESTORS FUND
     Investment Objective: The primary investment objective of the Fund is to
     seek long-term growth of capital. Current income is a secondary objective.
     The Fund seeks to achieve its objectives primarily through investments in
     common stocks of well-known companies.

     TOTAL RETURN FUND
     Investment Objective: The Fund seeks to obtain above-average income
     (compared to


                                       53
<PAGE>   65
     a portfolio entirely invested in equity securities). As a secondary
     objective, the Fund seeks to take advantage of opportunities for growth of
     capital and income. The Fund seeks to achieve its objectives primarily
     through investments in a broad variety of securities, including equity
     securities, fixed-income securities and short-term obligations.

THE UNIVERSAL INSTITUTIONAL FUNDS, INC. (FORMERLY, MORGAN STANLEY DEAN WITTER
UNIVERSAL FUNDS, INC.)
The Universal Institutional Funds, Inc. is a mutual fund designed to provide
investment vehicles for variable annuity contracts and variable life insurance
policies and for certain tax-qualified investors. Its Emerging Markets Debt
Portfolio is managed by Morgan Stanley Dean Witter Asset Management, Inc.

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

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

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

     WORLDWIDE HARD ASSETS FUND
     Investment Objective: Long-term capital appreciation by investing primarily
     in "Hard Asset Securities." For the Fund's purpose, "Hard Assets" are real
     estate, energy, timber, and industrial and precious metals.
     Income is a secondary consideration.

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

     MORGAN STANLEY REAL ESTATE SECURITIES PORTFOLIO
     Investment Objective: Long-term capital growth by investing principally in
     a diversified portfolio of securities of companies operating in the real
     estate industry ("Real Estate Securities"). Current income is a secondary
     consideration. Real Estate Securities include equity securities, including
     common stocks and convertible securities, as well as non-convertible
     preferred stocks and debt securities of real estate industry companies. A
     "real estate industry company" is a company that derives at least 50% of
     its assets (marked to market), gross income or net profits from the
     ownership, construction, management or sale of residential, commercial or
     industrial real estate. Under normal market conditions, at least 65% of the
     Fund's total assets will be invested in Real Estate Securities, primarily
     equity securities of real estate investment trusts. The Portfolio may
     invest up to 25% of its total assets in securities issued by foreign
     issuers, some or all of which may also be Real Estate Securities.


                                       54
<PAGE>   66
WARBURG PINCUS TRUST (NOT AVAILABLE IN CONNECTION WITH CONTRACTS FOR WHICH GOOD
ORDER APPLICATIONS ARE (OR WERE)RECEIVED ON OR AFTER MAY 1, 2000)
The Warburg Pincus Trust is an open-end management investment company organized
in March 1995 as a business trust under the laws of The Commonwealth of
Massachusetts. The Trust offers its shares to insurance companies for allocation
to separate accounts for the purpose of funding variable annuity and variable
life contracts. Portfolios are managed by Credit Suisse Asset Management, LLC
("Credit Suisse").

     VALUE PORTFOLIO (FORMERLY, GROWTH & INCOME PORTFOLIO)
     Investment Objective: Seeks total return by investing primarily in equity
     securities of value companies that may or may not pay dividends.


                                       55
<PAGE>   67

APPENDIX B: CONDENSED FINANCIAL INFORMATION

Accumulation unit values for accumulation units outstanding throughout the
period.

<TABLE>
<CAPTION>

UNDERLYING MUTUAL              ACCUMULATION     ACCUMULATION        PERCENT CHANGE      NUMBER OF
 FUND                          UNIT VALUE AT    UNIT VALUE AT       IN ACCUMULATION    ACCUMULATION
                                BEGINNING OF    END OF PERIOD       UNIT VALUE         UNITS AT END
                                PERIOD                                                 OF PERIOD       YEAR
------------------------      --------------    -------------       ---------------    -------------   ----
<S>                           <C>               <C>                 <C>                <C>             <C>
American Century                10.000000         11.339911             13.40%           4,221         1999
Variable Portfolios,
Inc. - American Century
VP Income & Growth - Q

American Century                10.000000         11.339911             13.40%           11,760        1999
Variable Portfolios,
Inc. - American Century
VP Income & Growth - NQ

American Century                10.000000         14.673401             46.37%           4,762         1999
Variable Portfolios,
Inc. - American Century
VP International - Q

American Century                10.000000         14.673401             46.37%           14,596        1999
Variable Portfolios,
Inc. - American Century
VP International - NQ

American Century                10.000000          9.849004            -1.51%             0            1999
Variable Portfolios,
Inc. - American Century
VP Value - Q

American Century                10.000000          9.849004            -1.51%            3,378         1999
Variable Portfolios,
Inc. - American Century
VP Value - NQ

The Dreyfus Socially            10.000000         11.997336             19.97%           18,073        1999
Responsible Growth
Fund, Inc. - Q

The Dreyfus Socially            10.000000         11.997336             19.97%           44,395        1999
Responsible Growth
Fund, Inc. - NQ
</TABLE>

                                       56
<PAGE>   68
<TABLE>
<CAPTION>

UNDERLYING MUTUAL              ACCUMULATION     ACCUMULATION        PERCENT CHANGE      NUMBER OF
 FUND                          UNIT VALUE AT    UNIT VALUE AT       IN ACCUMULATION    ACCUMULATION
                                BEGINNING OF    END OF PERIOD       UNIT VALUE         UNITS AT END
                                PERIOD                                                 OF PERIOD       YEAR
------------------------      --------------    -------------       ---------------    -------------   ----
<S>                           <C>               <C>                 <C>                <C>             <C>
Dreyfus Variable                10.000000         10.993278              9.93%           14,243        1999
Investment Fund -
Appreciation Portfolio
- Q(1)

Dreyfus Variable                10.000000         10.993278              9.93%           19,355        1999
Investment Fund -
Appreciation Portfolio
- NQ(1)

Federated Insurance             10.000000          9.964904            -0.35%            1,815         1999
Series - Federated
Quality Bond Fund II - Q

Federated Insurance             10.000000          9.964904            -0.35%            2,213         1999
Series - Federated
Quality Bond Fund II -
NQ

Fidelity VIP                    10.000000         10.356381              3.56%           9,763         1999
Equity-Income
Portfolio: Service
Class - Q

Fidelity VIP                    10.000000         10.356381              3.56%           31,024        1999
Equity-Income
Portfolio: Service
Class - NQ

Fidelity VIP Growth             10.000000         12.257729             22.58%           39,716        1999
Portfolio: Service
Class - Q

Fidelity VIP Growth             10.000000         12.257729             22.58%           131,669       1999
Portfolio: Service
Class - NQ

Fidelity VIP High               10.000000         10.369409              3.69%           390           1999
Income Portfolio:
Service Class - Q

Fidelity VIP High               10.000000         10.369409              3.69%           8,909         1999
Income Portfolio:
Service Class - NQ
</TABLE>

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

                                       57
<PAGE>   69
<TABLE>
<CAPTION>

UNDERLYING MUTUAL              ACCUMULATION     ACCUMULATION        PERCENT CHANGE      NUMBER OF
 FUND                          UNIT VALUE AT    UNIT VALUE AT       IN ACCUMULATION    ACCUMULATION
                                BEGINNING OF    END OF PERIOD       UNIT VALUE         UNITS AT END
                                PERIOD                                                 OF PERIOD       YEAR
------------------------      --------------    -------------       ---------------    -------------   ----
<S>                           <C>               <C>                 <C>                <C>             <C>
Fidelity VIP Overseas           10.000000         12.390673             23.91%           5,579         1999
Portfolio: Service
Class - Q

Fidelity VIP Overseas           10.000000         12.390673             23.91%           13,630        1999
Portfolio: Service
Class - NQ

Fidelity VIP II                 10.000000         11.768698             17.69%           14,970        1999
Contrafund(R)Portfolio:
Service Class - Q

Fidelity VIP II                 10.000000         11.768698             17.69%           86,102        1999
Contrafund(R)Portfolio:
Service Class - NQ

Fidelity VIP III Growth         10.000000         10.616993              6.17%           3,692         1999
Opportunities
Portfolio: Service
Class - Q

Fidelity VIP III Growth         10.000000         10.616993              6.17%           20,949        1999
Opportunities
Portfolio: Service
Class - NQ

NSAT Capital                    10.000000         10.450957              4.51%           15,435        1999
Appreciation Fund - Q

NSAT Capital                    10.000000         10.450957              4.51%           21,593        1999
Appreciation Fund - NQ

NSAT Government Bond            11.859668         11.419132            -3.71%             0            1999
Fund - Q

NSAT Government Bond            11.859668         11.419132            -3.71%             0            1999
Fund - NQ
</TABLE>


                                       58
<PAGE>   70
<TABLE>
<CAPTION>

UNDERLYING MUTUAL              ACCUMULATION     ACCUMULATION        PERCENT CHANGE      NUMBER OF
 FUND                          UNIT VALUE AT    UNIT VALUE AT       IN ACCUMULATION    ACCUMULATION
                                BEGINNING OF    END OF PERIOD       UNIT VALUE         UNITS AT END
                                PERIOD                                                 OF PERIOD       YEAR
------------------------      --------------    -------------       ---------------    -------------   ----
<S>                           <C>               <C>                 <C>                <C>             <C>
NSAT Money Market Fund          11.164710         11.542099              3.38%           32,871        1999
- Q*

NSAT Money Market Fund          11.164710         11.542099              3.38%           17,633        1999
- NQ*

NSAT Total Return Fund          10.000000         10.808344              8.08%           7,251         1999
- Q

NSAT Total Return Fund          10.000000         10.808344              8.08%           40,774        1999
- NQ

NSAT Nationwide Equity          10.000000         11.395844             13.96%           202           1999
Income Fund - Q

NSAT Nationwide Equity          10.000000         11.395844             13.96%           589           1999
Income Fund - NQ

NSAT Nationwide Global          10.000000         11.391398             13.91%           200           1999
50 Fund - Q(1)

NSAT Nationwide Global          10.000000         11.391398             13.91%           1,538         1999
50 Fund - NQ(1)

NSAT Nationwide High            10.000000         10.253125              2.53%            0            1999
Income Bond Fund - Q

NSAT Nationwide High            10.000000         10.253125              2.53%           50            1999
Income Bond Fund - NQ
</TABLE>

1    Formerly, NSAT Nationwide Global Equity Fund.

*    The 7 day yield on the NSAT Money Market Fund as of December 31, 1999 was
     3.97%.


                                       59
<PAGE>   71
<TABLE>
<CAPTION>

UNDERLYING MUTUAL              ACCUMULATION     ACCUMULATION        PERCENT CHANGE      NUMBER OF
 FUND                          UNIT VALUE AT    UNIT VALUE AT       IN ACCUMULATION    ACCUMULATION
                                BEGINNING OF    END OF PERIOD       UNIT VALUE         UNITS AT END
                                PERIOD                                                 OF PERIOD       YEAR
------------------------      --------------    -------------       ---------------    -------------   ----
<S>                           <C>               <C>                 <C>                <C>             <C>
NSAT Nationwide Mid Cap         10.000000         11.693496             16.93%           6,370         1999
Index Fund- Q

NSAT Nationwide Mid Cap         10.000000         11.693496             16.93%           14,067        1999
Index Fund- NQ

NSAT Nationwide Small           10.000000         16.489018             64.89%           210           1999
Cap Growth Fund - Q(1)

NSAT Nationwide Small           10.000000         16.489018             64.89%            0            1999
Cap Growth Fund - NQ(1)

NSAT Nationwide Small           10.000000         11.112696             11.13%           2,394         1999
Cap Value Fund - Q

NSAT Nationwide Small           10.000000         11.112696             11.13%           4,111         1999
Cap Value Fund - NQ

NSAT Nationwide Small           14.019028         19.907833             42.01%            0            1999
Company Fund - Q

NSAT Nationwide Small           14.019028         19.907833             42.01%            0            1999
Company Fund - NQ

NSAT Nationwide                 10.000000         14.227539             42.28%           4,565         1999
Strategic Growth Fund -
Q

NSAT Nationwide                 10.000000         14.227539             42.28%           7,783         1999
Strategic Growth Fund -
NQ
</TABLE>



(1) Formerly, NSAT Nationwide Select Advisers Small Cap Growth Fund.


                                       60
<PAGE>   72
<TABLE>
<CAPTION>

UNDERLYING MUTUAL              ACCUMULATION     ACCUMULATION        PERCENT CHANGE      NUMBER OF
 FUND                          UNIT VALUE AT    UNIT VALUE AT       IN ACCUMULATION    ACCUMULATION
                                BEGINNING OF    END OF PERIOD       UNIT VALUE         UNITS AT END
                                PERIOD                                                 OF PERIOD       YEAR
------------------------      --------------    -------------       ---------------    -------------   ----
<S>                           <C>               <C>                 <C>                <C>             <C>
NSAT Nationwide                 10.000000         10.802650              8.03%            0            1999
Strategic Value Fund - Q

NSAT Nationwide                 10.000000         10.802650              8.03%           312           1999
Strategic Value Fund -
NQ

Neuberger Berman AMT            10.000000         11.613561             16.14%           2,128         1999
Guardian Portfolio - Q

Neuberger Berman AMT            10.000000         11.613561             16.14%           2,275         1999
Guardian Portfolio - NQ

Neuberger Berman AMT            10.000000         14.837719             48.38%           1,504         1999
Mid-Cap Growth
Portfolio - Q

Neuberger Berman AMT            10.000000         14.837719             48.38%           1,961         1999
Mid-Cap Growth
Portfolio - NQ

Neuberger Berman AMT            10.000000         10.903103              9.03%            0            1999
Partners Portfolio - Q

Neuberger Berman AMT            10.000000         10.903103              9.03%           130           1999
Partners Portfolio - NQ

Oppenheimer Variable            10.000000         14.519858             45.20%           9,373         1999
Account Funds -
Oppenheimer Aggressive
Growth Fund/VA - Q

Oppenheimer Variable            10.000000         14.519858             45.20%           8,006         1999
Account Funds -
Oppenheimer Aggressive
Growth Fund/VA - NQ
</TABLE>


                                       61
<PAGE>   73
<TABLE>
<CAPTION>

UNDERLYING MUTUAL              ACCUMULATION     ACCUMULATION        PERCENT CHANGE      NUMBER OF
 FUND                          UNIT VALUE AT    UNIT VALUE AT       IN ACCUMULATION    ACCUMULATION
                                BEGINNING OF    END OF PERIOD       UNIT VALUE         UNITS AT END
                                PERIOD                                                 OF PERIOD       YEAR
------------------------      --------------    -------------       ---------------    -------------   ----
<S>                           <C>               <C>                 <C>                <C>             <C>
Oppenheimer Variable            10.000000         12.856734             28.57%           17,311        1999
Account Funds -
Oppenheimer Capital
Appreciation Fund/VA - Q

Oppenheimer Variable            10.000000         12.856734             28.57%           33,371        1999
Account Funds -
Oppenheimer Capital
Appreciation Fund/VA -
NQ

Oppenheimer Variable            10.000000         11.130917             11.31%           18,288        1999
Account Funds -
Oppenheimer Main Street
Growth & Income Fund/VA
- Q

Oppenheimer Variable            10.000000         11.130917             11.31%           35,907        1999
Account Funds -
Oppenheimer Main Street
Growth & Income Fund/VA
- NQ

Salomon Brothers                10.000000         11.096446             10.96%           15,561        1999
Variable Series Funds
Inc. - Capital Fund - Q

Salomon Brothers                10.000000         11.096446             10.96%           27,744        1999
Variable Series Funds
Inc. - Capital Fund - NQ

Salomon Brothers                10.000000         10.333319              3.33%           202           1999
Variable Series Funds
Inc. - High Yield Bond
Fund - Q

Salomon Brothers                10.000000         10.333319              3.33%           3,047         1999
Variable Series Funds
Inc. - High Yield Bond
Fund - NQ
</TABLE>


                                       62
<PAGE>   74
<TABLE>
<CAPTION>

UNDERLYING MUTUAL              ACCUMULATION     ACCUMULATION        PERCENT CHANGE      NUMBER OF
 FUND                          UNIT VALUE AT    UNIT VALUE AT       IN ACCUMULATION    ACCUMULATION
                                BEGINNING OF    END OF PERIOD       UNIT VALUE         UNITS AT END
                                PERIOD                                                 OF PERIOD       YEAR
------------------------      --------------    -------------       ---------------    -------------   ----
<S>                           <C>               <C>                 <C>                <C>             <C>
Salomon Brothers                10.000000         10.536203              5.36%           3,672         1999
Variable Series Funds
Inc. - Investors Fund -
Q

Salomon Brothers                10.000000         10.536203              5.36%           11,882        1999
Variable Series Funds
Inc. - Investors Fund -
NQ

Salomon Brothers                10.000000          9.930789            -0.69%            5,331         1999
Variable Series Funds
Inc. - Total Return
Fund - Q

Salomon Brothers                10.000000          9.930789            -0.69%            3,828         1999
Variable Series Funds
Inc. - Total Return
Fund - NQ

The Universal                   10.000000         11.321990             13.22%            0            1999
Institutional Funds,
Inc. - Emerging Markets
Debt Portfolio - Q(1)

The Universal                   10.000000         11.321990             13.22%            0            1999
Institutional Funds,
Inc. - Emerging Markets
Debt Portfolio - NQ(1)

Van Eck Worldwide               10.000000         15.615759             56.16%           413           1999
Insurance Trust -
Worldwide Emerging
Markets Fund - Q

Van Eck Worldwide               10.000000         15.615759             56.16%           4,686         1999
Insurance Trust -
Worldwide Emerging
Markets Fund - NQ
</TABLE>

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


                                       63
<PAGE>   75
<TABLE>
<CAPTION>

UNDERLYING MUTUAL              ACCUMULATION     ACCUMULATION        PERCENT CHANGE      NUMBER OF
 FUND                          UNIT VALUE AT    UNIT VALUE AT       IN ACCUMULATION    ACCUMULATION
                                BEGINNING OF    END OF PERIOD       UNIT VALUE         UNITS AT END
                                PERIOD                                                 OF PERIOD       YEAR
------------------------      --------------    -------------       ---------------    -------------   ----
<S>                           <C>               <C>                 <C>                <C>             <C>
Van Eck Worldwide               10.000000         10.313058              3.13%            0            1999
Insurance Trust -
Worldwide Hard Assets
Fund - Q

Van Eck Worldwide               10.000000         10.313058              3.13%           1,012         1999
Insurance Trust -
Worldwide Hard Assets
Fund - NQ

Van Kampen Life                 10.000000          9.814146            -1.86%             0            1999
Investment Trust -
Morgan Stanley Real
Estate Securities
Portfolio - Q

Van Kampen Life                 10.000000          9.814146            -1.86%             0            1999
Investment Trust -
Morgan Stanley Real
Estate Securities
Portfolio - NQ

Warburg Pincus Trust -          10.000000          9.994949            -0.05%            1,718         1999
Value Portfolio - Q(1)

Warburg Pincus Trust -          10.000000          9.994949            -0.05%            7,549         1999
Value Portfolio - NQ(1)
</TABLE>


(1) Formerly, Warburg Pincus Trust - Growth & Income Portfolio.


                                       64
<PAGE>   76
                       STATEMENT OF ADDITIONAL INFORMATION

                                   MAY 1, 2000

                       DEFERRED VARIABLE ANNUITY CONTRACTS
                   ISSUED BY NATIONWIDE LIFE INSURANCE COMPANY
                   THROUGH ITS NATIONWIDE VARIABLE ACCOUNT - 8

This Statement of Additional Information is not a prospectus. It contains
information in addition to and more detailed than set forth in the prospectus
and should be read in conjunction with the prospectus dated May 1, 2000. The
prospectus may be obtained from Nationwide Life Insurance Company by writing
Nationwide Life Insurance Company, One Nationwide Plaza 1-05-P1, Columbus, Ohio
43215, or calling 1-800-848-6331, TDD 1-800-238-3035.

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

GENERAL INFORMATION AND HISTORY

Nationwide Variable Account-8 is a separate investment account of Nationwide
Life Insurance Company ("Nationwide"). All of Nationwide'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 (95.24%) and
Nationwide Mutual Fire Insurance Company (4.76%), the ultimate controlling
persons of the Nationwide group of companies. The Nationwide group of companies
is one of America's largest insurance and financial services family of
companies, with combined assets of over $120 billion as of December 31, 1999.

SERVICES

Nationwide, which has responsibility for administration of the contracts and the
variable account, maintains records of the name, address, taxpayer
identification number, and other pertinent information for each contract owner
and the number and type of contract issued to each such contract owner and
records with respect to the contract value of each contract.

Nationwide is the custodian of the assets of the variable account. Nationwide
will maintain a record of all purchases and redemptions of shares of the
underlying mutual funds. Nationwide, or affiliates of Nationwide may have
entered into agreements with either the investment adviser or distributor for
several of the underlying mutual funds. The agreements relate to administrative
services furnished by Nationwide or an affiliate of Nationwide and provide for
an annual fee based on the average aggregate net assets of the variable account
(and other separate accounts of Nationwide or life insurance company
subsidiaries of Nationwide) invested in particular underlying mutual funds.
These fees in no way affect the net asset value of the underlying mutual funds
or fees paid by the contract owner.

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


                                       1
<PAGE>   77
PURCHASE OF SECURITIES BEING OFFERED

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

UNDERWRITERS

The contracts, which are offered continuously, are distributed by Nationwide
Investment Services Corporation ("NISC"), Two Nationwide Plaza, Columbus, Ohio
43215, a wholly owned subsidiary of Nationwide. During the fiscal years ended
December 31, 1999, 1998 and 1997, no underwriting commissions were paid by
Nationwide to NISC.

CALCULATIONS OF PERFORMANCE

Any current yield quotations of the NSAT Money Market Fund, subject to Rule 482
of the Securities Act of 1933, will consist of a seven calendar day historical
yield, carried at least to the nearest hundredth of a percent. The yield will be
calculated by determining the net change, exclusive of capital changes, in the
value of a hypothetical pre-existing account having a balance of one
accumulation unit at the beginning of the base period, subtracting a
hypothetical charge reflecting deductions from contract owner accounts, and
dividing the net change in account value by the value of the account at the
beginning of the period to obtain a base period return, and multiplying the base
period return by (365/7) or (366/7) in a leap year. At December 31, 1999, the
NSAT Money Market Fund's seven-day current unit value yield was 3.97%. The NSAT
Money Market Fund 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, 1999, the NSAT Money Market Fund's
seven-day effective yield was 4.05%.

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. Yields of other money market funds may not be
comparable if a different base period or another method of calculation is used.

All performance advertising will include quotations of standardized average
total return, calculated in accordance with a standard method prescribed by
rules of the SEC. Standardized average 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 total return reflects the
deduction of variable account charges of 1.40%. The redeemable value also
reflects the effect of any applicable CDSC that may be imposed at the end of the
period (see "Contingent Deferred Sales Charge" located in the prospectus). No
deduction is made for premium taxes which may be assessed by certain states.
Nonstandardized total return may also be advertised, and is calculated in a
manner similar to standardized average total return except the nonstandardized
total return is based on a hypothetical initial investment of $25,000 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 $25,000 will be used

                                       2
<PAGE>   78
because that figure more closely approximates the size of a typical contract
than does the $1,000 figure used in calculating the standardized average total
return quotations.

The standardized average total return and nonstandardized average 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 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
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 total return and total return are based upon historical
earnings and will fluctuate. Any quotation of performance is not a guarantee of
future performance. Factors affecting a sub-account's performance include
general market conditions, operating expenses and investment management. A
contract owner's account when redeemed may be more or less than the original
cost.

ANNUITY PAYMENTS

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


                                       3
<PAGE>   79

<PAGE>   1

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

The Board of Directors of Nationwide Life Insurance Company and
   Contract Owners of Nationwide Variable Account-8

      We have audited the accompanying statement of assets, liabilities and
contract owners' equity of Nationwide Variable Account-8 (comprised of the
sub-accounts listed in note 1(b)) (collectively, "the Account") as of December
31, 1999, and the related statements of operations and changes in contract
owners' equity for the period October 1, 1999 (commencement of operations)
through December 31, 1999. These financial statements are the responsibility of
the Account's management. Our responsibility is to express an opinion on these
financial statements based on our audits.

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

      In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of the Account as of December
31, 1999, and the results of its operations and its changes in contract owners'
equity for the period October 1, 1999 (commencement of operations) through
December 31, 1999 in conformity with generally accepted accounting principles.

                                                                        KPMG LLP

Columbus, Ohio
February 18, 2000
<PAGE>   2

--------------------------------------------------------------------------------
                         NATIONWIDE VARIABLE ACCOUNT-8

          STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS' EQUITY

                                DECEMBER 31, 1999



<TABLE>
<S>                                                                                                              <C>
ASSETS:
   Investments at market value:
      American Century VP - American Century VP Income & Growth (ACVPIncGr)
         22,653 shares (cost $177,212) .....................................................................     $  181,226

      American Century VP - American Century VP International (ACVPInt)
         22,667 shares (cost $256,031) .....................................................................        283,342

      American Century VP - American Century VP Value (ACVPValue)
         5,591 shares (cost $32,911) .......................................................................         33,269

      The Dreyfus Socially Responsible Growth Fund, Inc. (DrySRGro)
         19,182 shares (cost $746,125) .....................................................................        749,451

      Dreyfus VIF - Capital Appreciation Portfolio (DryCapAp)
         9,264 shares (cost $367,896) ......................................................................        369,345

      Federated Insurance Series - Quality Bond Fund II (FedQualBd)
         4,097 shares (cost $40,260) .......................................................................         40,146

      Fidelity VIP - Equity-Income Portfolio: Service Class (FidVIPEIS)
         16,462 shares (cost $415,887) .....................................................................        422,403

      Fidelity VIP - Growth Portfolio: Service Class (FidVIPGrS)
         38,335 shares (cost $1,993,910) ...................................................................      2,100,783

      Fidelity VIP - High Income Portfolio: Service Class (FidVIPHIS)
         8,549 shares (cost $95,594) .......................................................................         96,430

      Fidelity VIP - Overseas Portfolio: Service Class (FidVIPOvS)
         8,693 shares (cost $219,777) ......................................................................        238,016

      Fidelity VIP-II - Contrafund Portfolio: Service Class (FidVIPConS)
         40,876 shares (cost $1,139,462) ...................................................................      1,189,479

      Fidelity VIP-III - Growth Opportunities Portfolio: Service Class (FidVIPGrOpS)
         11,316 shares (cost $256,430) .....................................................................        261,620

      Nationwide SAT - Capital Appreciation Fund (NSATCapAp)
         15,051 shares (cost $398,668) .....................................................................        386,969

      Nationwide SAT - Equity Income Fund (NSATEqInc)
         666 shares (cost $8,787) ..........................................................................          9,005

      Nationwide SAT - Global Equity Fund (NSATGlobEq)
         1,425 shares (cost $19,636) .......................................................................         19,799

      Nationwide SAT - Government Bond Fund (NSATGvtBd)
         8,104 shares (cost $88,721) .......................................................................         87,441
</TABLE>
<PAGE>   3

<TABLE>
<S>                                                                                                              <C>
      Nationwide SAT - High Income Bond Fund (NSATHIncBd)
         54 shares (cost $518) .............................................................................            518

      Nationwide SAT - Mid Cap Index Fund (NSATMidCap)
         19,399 shares (cost $236,191) .....................................................................        238,997

      Nationwide SAT - Money Market Fund (NSATMyMkt)
         509,629 shares (cost $509,629) ....................................................................        509,629

      Nationwide SAT - Select Advisers Small Cap Fund (NSATSmCapG)
         176 shares (cost $3,183) ..........................................................................          3,458

      Nationwide SAT - Small Cap Value Fund (NSATSmCapV)
         7,438 shares (cost $75,634) .......................................................................         72,294

      Nationwide SAT - Small Company Fund (NSATSmCo)
         4,015 shares (cost $84,405) .......................................................................         88,806

      Nationwide SAT - Strategic Growth Fund (NSATStrGro)
         8,595 shares (cost $166,034) ......................................................................        175,679

      Nationwide SAT - Strategic Value Fund (NSATStrVal)
         358 shares (cost $3,279) ..........................................................................          3,365

      Nationwide SAT - Total Return Fund (NSATTotRe)
         27,595 shares (cost $525,205) .....................................................................        519,070

      Neuberger & Berman AMT - Guardian Portfolio (NBAMTGuard)
         3,226 shares (cost $50,254) .......................................................................         51,135

      Neuberger & Berman AMT - Mid-Cap Growth Portfolio (NBAMTMCGr)
         2,116 shares (cost $47,900) .......................................................................         51,415

      Neuberger & Berman AMT - Partners Portfolio (NBAMTPart)
         72 shares (cost $1,399) ...........................................................................          1,420

      Oppenheimer VAF - Aggressive Growth Fund (OppAggGro)
         3,066 shares (cost $225,657) ......................................................................        252,339

      Oppenheimer VAF - Capital Appreciation Fund (OppCapApp)
         12,998 shares (cost $603,330) .....................................................................        647,830

      Oppenheimer VAF - Main Street Growth & Income Fund (OppMSGrInc)
         24,583 shares (cost $583,871) .....................................................................        605,490

      Salomon Brothers VSF - Capital Fund (SBVSFCap)
         35,152 shares (cost $479,338) .....................................................................        480,532

      Salomon Brothers VSF - High Yield Bond Fund (SBVSFHYBd)
         3,641 shares (cost $36,078) .......................................................................         33,573

      Salomon Brothers VSF - Investors Fund (SBVSFInv)
         13,400 shares (cost $161,369) .....................................................................        163,887

      Salomon Brothers VSF - Total Return Fund (SBVSFTotRet)
         8,892 shares (cost $93,395) .......................................................................         90,960


                                                                                                                (Continued)
</TABLE>
<PAGE>   4

                         NATIONWIDE VARIABLE ACCOUNT-8

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


<TABLE>
<S>                                                                                                              <C>
      Van Eck WIT - Worldwide Emerging Markets Fund (VEWrldEMkt)
         5,584 shares (cost $75,951) .......................................................................         79,628

      Van Eck WIT - Worldwide Hard Assets Fund (VEWrldHAs)
         952 shares (cost $9,997) ..........................................................................         10,435

      Warburg Pincus Trust - Growth & Income Portfolio (WPGrInc)
         7,790 shares (cost $91,532) .......................................................................         92,622
                                                                                                                 ----------
            Total investments ..............................................................................     10,641,806
   Accounts receivable .....................................................................................          1,517
                                                                                                                 ----------
            Total assets ...................................................................................     10,643,323
ACCOUNTS PAYABLE ...........................................................................................          -
                                                                                                                 ----------
CONTRACT OWNERS' EQUITY (NOTE 4) ...........................................................................   $ 10,643,323
                                                                                                                 ==========
</TABLE>

See accompanying notes to financial statements.
<PAGE>   5

NATIONWIDE VARIABLE ACCOUNT-8

STATEMENTS OF CHANGES IN
CONTRACT OWNERS' EQUITY

STATEMENTS OF OPERATIONS

FOR THE PERIOD OCTOBER 1, 1999 (COMMENCEMENT OF OPERATIONS) THROUGH DECEMBER 31,
1999

<TABLE>
<CAPTION>
                                                       Total         ACVPIncGr        ACVPInt        ACVPValue       DrySRGro
<S>                                                 <C>             <C>             <C>              <C>            <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ...........................  $     11,685            --              --              --                94
  Mortality and expense risk charges (note 2) ....        (6,443)            (65)           (172)            (29)           (434)
                                                    ------------    ------------    ------------    ------------    ------------
    Net investment activity ......................         5,242             (65)           (172)            (29)           (340)
                                                    ------------    ------------    ------------    ------------    ------------

  Proceeds from mutual fund shares sold ..........       494,875              25              65              28          32,312
  Cost of mutual fund shares sold ................      (483,191)            (24)            (55)            (28)        (31,417)
                                                    ------------    ------------    ------------    ------------    ------------
    Realized gain (loss) on investments ..........        11,684               1              10            --               895
  Change in unrealized gain (loss) on investments        320,351           4,014          27,311             358           3,326
                                                    ------------    ------------    ------------    ------------    ------------
    Net gain (loss) on investments ...............       332,035           4,015          27,321             358           4,221
                                                    ------------    ------------    ------------    ------------    ------------
  Reinvested capital gains .......................        91,914            --              --              --            25,383
                                                    ------------    ------------    ------------    ------------    ------------
      Net increase (decrease) in contract owners'
        equity resulting from operations .........       429,191           3,950          27,149             329          29,264
                                                    ------------    ------------    ------------    ------------    ------------

EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners ..............................    10,193,975         146,993         256,193          32,941         782,879
  Transfers between funds ........................          --            30,284            --              --           (62,692)
  Redemptions ....................................        (6,332)           --              --              --              --
  Adjustments to maintain reserves ...............        26,489              (4)              9            --                (1)
                                                    ------------    ------------    ------------    ------------    ------------
      Net equity transactions ....................    10,214,132         177,273         256,202          32,941         720,186
                                                    ------------    ------------    ------------    ------------    ------------

NET CHANGE IN CONTRACT OWNERS' EQUITY ............    10,643,323         181,223         283,351          33,270         749,450
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ......          --              --              --              --              --
                                                    ------------    ------------    ------------    ------------    ------------
CONTRACT OWNERS' EQUITY END OF PERIOD ............  $ 10,643,323         181,223         283,351          33,270         749,450
                                                    ============    ============    ============    ============    ============
</TABLE>
<TABLE>
<CAPTION>
                                                      DryCapAp         FedQualBd       FidVIPEIS
<S>                                                  <C>              <C>            <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ...........................          1,215            --              --
  Mortality and expense risk charges (note 2) ....           (243)            (20)           (232)
                                                     ------------    ------------    ------------
    Net investment activity                                   972             (20)           (232)
                                                     ------------    ------------    ------------

  Proceeds from mutual fund shares sold ..........             20              11           3,803
  Cost of mutual fund shares sold ................            (20)            (11)         (3,841)
                                                     ------------    ------------    ------------
    Realized gain (loss) on investments ..........           --              --               (38)
  Change in unrealized gain (loss) on investments           1,450            (113)          6,516
                                                     ------------    ------------    ------------
    Net gain (loss) on investments ...............          1,450            (113)          6,478
                                                     ------------    ------------    ------------
  Reinvested capital gains .......................            819            --              --
                                                     ------------    ------------    ------------
      Net increase (decrease) in contract owners'
        equity resulting from operations .........          3,241            (133)          6,246
                                                     ------------    ------------    ------------

EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners ..............................        367,487          40,279         416,196
  Transfers between funds ........................           --              --              --
  Redemptions ....................................         (1,384)           --               (40)
  Adjustments to maintain reserves ...............              8              (8)              3
                                                     ------------    ------------    ------------
      Net equity transactions ....................        366,111          40,271         416,159
                                                     ------------    ------------    ------------

NET CHANGE IN CONTRACT OWNERS' EQUITY ............        369,352          40,138         422,405
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ......           --              --              --
                                                     ------------    ------------    ------------
CONTRACT OWNERS' EQUITY END OF PERIOD ............        369,352          40,138         422,405
                                                     ============    ============    ============
</TABLE>

                                                                     (Continued)
<PAGE>   6

NATIONWIDE VARIABLE ACCOUNT-8

STATEMENTS OF CHANGES IN
CONTRACT OWNERS' EQUITY, CONTINUED

STATEMENTS OF OPERATIONS, CONTINUED

FOR THE PERIOD OCTOBER 1, 1999 (COMMENCEMENT OF OPERATIONS) THROUGH DECEMBER 31,
1999


<TABLE>
<CAPTION>
                                                       FidVIPGrS       FidVIPHIS       FidVIPOvS      FidVIPConS      FidVIPGrOpS
                                                     -------------   -------------   -------------   -------------   -------------
<S>                                                 <C>             <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ..........................   $       --              --              --              --              --
  Mortality and expense risk charges (note 2) ...         (1,431)            (69)           (166)           (637)           (164)
                                                    ------------    ------------    ------------    ------------    ------------
    Net investment activity .....................         (1,431)            (69)           (166)           (637)           (164)
                                                    ------------    ------------    ------------    ------------    ------------

  Proceeds from mutual fund shares sold .........        149,340              25           3,733          16,856               7
  Cost of mutual fund shares sold ...............       (152,448)            (25)         (3,634)        (16,520)             (7)
                                                    ------------    ------------    ------------    ------------    ------------
    Realized gain (loss) on investments .........         (3,108)           --                99             336            --
  Change in unrealized gain (loss) on investments        106,873             836          18,239          50,017           5,189
                                                    ------------    ------------    ------------    ------------    ------------
    Net gain (loss) on investments ..............        103,765             836          18,338          50,353           5,189
                                                    ------------    ------------    ------------    ------------    ------------
  Reinvested capital gains ......................           --              --              --              --              --
                                                    ------------    ------------    ------------    ------------    ------------
      Net increase (decrease) in contract owners'
        equity resulting from operations ........        102,334             767          18,172          49,716           5,025
                                                    ------------    ------------    ------------    ------------    ------------

EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners .............................      2,002,153          95,650         220,014       1,104,388         256,645
  Transfers between funds .......................         (8,508)           --              --            36,340            --
  Redemptions ...................................           (193)            (16)           --            (1,460)           --
  Adjustments to maintain reserves ..............          5,005              24            (173)            501             (57)
                                                    ------------    ------------    ------------    ------------    ------------
      Net equity transactions ...................      1,998,457          95,658         219,841       1,139,769         256,588
                                                    ------------    ------------    ------------    ------------    ------------

NET CHANGE IN CONTRACT OWNERS' EQUITY ...........      2,100,791          96,425         238,013       1,189,485         261,613
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD .....           --              --              --              --              --
                                                    ------------    ------------    ------------    ------------    ------------
CONTRACT OWNERS' EQUITY END OF PERIOD ...........   $  2,100,791          96,425         238,013       1,189,485         261,613
                                                    ============    ============    ============    ============    ============
</TABLE>
<TABLE>
<CAPTION>
                                                       NSATCapAp       NSATEqInc     NSATGlobEq
                                                     -------------  -------------   -------------
<S>                                                 <C>             <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ..........................            436               5            --
  Mortality and expense risk charges (note 2) ...           (220)             (7)             (8)
                                                    ------------    ------------    ------------
    Net investment activity .....................            216              (2)             (8)
                                                    ------------    ------------    ------------

  Proceeds from mutual fund shares sold .........             14               7               5
  Cost of mutual fund shares sold ...............            (15)             (7)             (5)
                                                    ------------    ------------    ------------
    Realized gain (loss) on investments .........             (1)           --              --
  Change in unrealized gain (loss) on investments        (11,699)            219             164
                                                    ------------    ------------    ------------
    Net gain (loss) on investments ..............        (11,700)            219             164
                                                    ------------    ------------    ------------
  Reinvested capital gains ......................         15,135            --               307
                                                    ------------    ------------    ------------
      Net increase (decrease) in contract owners'
        equity resulting from operations ........          3,651             217             463
                                                    ------------    ------------    ------------

EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners .............................        384,959           8,788          19,337
  Transfers between funds .......................           --              --              --
  Redemptions ...................................         (1,503)           --              --
  Adjustments to maintain reserves ..............           (128)              9              (2)
                                                    ------------    ------------    ------------
      Net equity transactions ...................        383,328           8,797          19,335
                                                    ------------    ------------    ------------

NET CHANGE IN CONTRACT OWNERS' EQUITY ...........        386,979           9,014          19,798
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD .....           --              --              --
                                                    ------------    ------------    ------------
CONTRACT OWNERS' EQUITY END OF PERIOD ...........        386,979           9,014          19,798
                                                    ============    ============    ============
</TABLE>
<PAGE>   7

NATIONWIDE VARIABLE ACCOUNT-8

STATEMENTS OF CHANGES IN
CONTRACT OWNERS' EQUITY, CONTINUED

STATEMENTS OF OPERATIONS, CONTINUED

FOR THE PERIOD OCTOBER 1, 1999 (COMMENCEMENT OF OPERATIONS) THROUGH DECEMBER 31,
1999

<TABLE>
<CAPTION>
                                                     NSATGvtBd      NSATHIncBd     NSATMidCap     NSATMyMkt     NSATSmCapG
                                                    -----------    -----------    -----------    -----------    -----------
<S>                                                 <C>            <C>            <C>            <C>            <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ..........................   $       796           --               72            625           --
  Mortality and expense risk charges (note 2) ...           (46)          --             (131)          (179)            (2)
                                                    -----------    -----------    -----------    -----------    -----------
    Net investment activity .....................           750           --              (59)           446             (2)
                                                    -----------    -----------    -----------    -----------    -----------

  Proceeds from mutual fund shares sold .........            11           --           30,460         40,021              2
  Cost of mutual fund shares sold ...............           (11)          --          (31,287)       (40,021)            (2)
                                                    -----------    -----------    -----------    -----------    -----------
    Realized gain (loss) on investments .........          --             --             (827)          --             --
  Change in unrealized gain (loss) on investments        (1,280)            (1)         2,806           --              274
                                                    -----------    -----------    -----------    -----------    -----------
    Net gain (loss) on investments ..............        (1,280)            (1)         1,979           --              274
                                                    -----------    -----------    -----------    -----------    -----------
  Reinvested capital gains ......................           109           --            8,256           --              131
                                                    -----------    -----------    -----------    -----------    -----------
      Net increase (decrease) in contract owners'
        equity resulting from operations ........          (421)            (1)        10,176            446            403
                                                    -----------    -----------    -----------    -----------    -----------

EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners .............................        87,753            518        259,785        307,175          3,055
  Transfers between funds .......................          --             --          (30,788)       200,271           --
  Redemptions ...................................           (42)          --              (16)          --             --
  Adjustments to maintain reserves ..............           147             (4)          (177)         1,737              5
                                                    -----------    -----------    -----------    -----------    -----------
      Net equity transactions ...................        87,858            514        228,804        509,183          3,060
                                                    -----------    -----------    -----------    -----------    -----------

NET CHANGE IN CONTRACT OWNERS' EQUITY ...........        87,437            513        238,980        509,629          3,463
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD .....          --             --             --             --             --
                                                    -----------    -----------    -----------    -----------    -----------
CONTRACT OWNERS' EQUITY END OF PERIOD ...........   $    87,437            513        238,980        509,629          3,463
                                                    ===========    ===========    ===========    ===========    ===========
</TABLE>
<TABLE>
<CAPTION>
                                                    NSATSmCapV      NSATSmCo      NSATStrGro
                                                    -----------    -----------    -----------
<S>                                                 <C>            <C>            <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ..........................          --             --             --
  Mortality and expense risk charges (note 2) ...           (36)           (51)          (109)
                                                    -----------    -----------    -----------
    Net investment activity .....................           (36)           (51)          (109)
                                                    -----------    -----------    -----------

  Proceeds from mutual fund shares sold .........             4            335             74
  Cost of mutual fund shares sold ...............            (4)          (337)           (72)
                                                    -----------    -----------    -----------
    Realized gain (loss) on investments .........          --               (2)             2
  Change in unrealized gain (loss) on investments        (3,340)         4,402          9,645
                                                    -----------    -----------    -----------
    Net gain (loss) on investments ..............        (3,340)         4,400          9,647
                                                    -----------    -----------    -----------
  Reinvested capital gains ......................         8,628          2,417          6,271
                                                    -----------    -----------    -----------
      Net increase (decrease) in contract owners'
        equity resulting from operations ........         5,252          6,766         15,809
                                                    -----------    -----------    -----------

EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners .............................        67,043         63,570        159,870
  Transfers between funds .......................          --             --             --
  Redemptions ...................................          --             --             --
  Adjustments to maintain reserves ..............            (7)        18,472              3
                                                    -----------    -----------    -----------
      Net equity transactions ...................        67,036         82,042        159,873
                                                    -----------    -----------    -----------

NET CHANGE IN CONTRACT OWNERS' EQUITY ...........        72,288         88,808        175,682
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD .....          --             --             --
                                                    -----------    -----------    -----------
CONTRACT OWNERS' EQUITY END OF PERIOD ...........        72,288         88,808        175,682
                                                    ===========    ===========    ===========
</TABLE>

                                                                     (Continued)
<PAGE>   8

NATIONWIDE VARIABLE ACCOUNT-8

STATEMENTS OF CHANGES IN
CONTRACT OWNERS' EQUITY, CONTINUED

STATEMENTS OF OPERATIONS, CONTINUED

FOR THE PERIOD OCTOBER 1, 1999 (COMMENCEMENT OF OPERATIONS) THROUGH DECEMBER 31,
1999

<TABLE>
<CAPTION>
                                                      NSATStrVal      NSATTotRe      NBAMTGuard       NBAMTMCGr       NBAMTPart
                                                    -------------  -------------   -------------   -------------   -------------
<S>                                                 <C>            <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ..........................   $       --              249            --              --              --
  Mortality and expense risk charges (note 2) ...           --             (295)            (38)            (19)             (1)
                                                    ------------   ------------    ------------    ------------    ------------
    Net investment activity .....................           --              (46)            (38)            (19)             (1)
                                                    ------------   ------------    ------------    ------------    ------------

  Proceeds from mutual fund shares sold .........           --           37,400              25              14               1
  Cost of mutual fund shares sold ...............           --          (38,884)            (25)            (13)             (1)
                                                    ------------   ------------    ------------    ------------    ------------
    Realized gain (loss) on investments .........           --           (1,484)           --                 1            --
  Change in unrealized gain (loss) on investments             86         (6,136)            881           3,515              21
                                                    ------------   ------------    ------------    ------------    ------------
    Net gain (loss) on investments ..............             86         (7,620)            881           3,516              21
                                                    ------------   ------------    ------------    ------------    ------------
  Reinvested capital gains ......................           --           11,697            --              --              --
                                                    ------------   ------------    ------------    ------------    ------------
      Net increase (decrease) in contract owners'
        equity resulting from operations ........             86          4,031             843           3,497              20
                                                    ------------   ------------    ------------    ------------    ------------

EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners .............................          3,280        515,092          50,316          47,918           1,400
  Transfers between funds .......................           --             --              --              --              --
  Redemptions ...................................           --              (14)            (23)           --              --
  Adjustments to maintain reserves ..............              4            (39)             (1)             (2)             (3)
                                                    ------------   ------------    ------------    ------------    ------------
      Net equity transactions ...................          3,284        515,039          50,292          47,916           1,397
                                                    ------------   ------------    ------------    ------------    ------------

NET CHANGE IN CONTRACT OWNERS' EQUITY ...........          3,370        519,070          51,135          51,413           1,417
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD .....           --             --              --              --              --
                                                    ------------   ------------    ------------    ------------    ------------
CONTRACT OWNERS' EQUITY END OF PERIOD ...........   $      3,370        519,070          51,135          51,413           1,417
                                                    ============   ============    ============    ============    ============
</TABLE>
<TABLE>
<CAPTION>
                                                       OppAggGro        OppCapApp      OppMSGrInc
                                                    -------------   -------------    -------------
<S>                                                 <C>             <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ..........................           --              --              --
  Mortality and expense risk charges (note 2) ...           (266)           (464)           (332)
                                                    ------------    ------------    ------------
    Net investment activity .....................           (266)           (464)           (332)
                                                    ------------    ------------    ------------

  Proceeds from mutual fund shares sold .........        150,239           6,144          10,051
  Cost of mutual fund shares sold ...............       (135,055)         (5,914)         (9,639)
                                                    ------------    ------------    ------------
    Realized gain (loss) on investments .........         15,184             230             412
  Change in unrealized gain (loss) on investments         26,682          44,500          21,619
                                                    ------------    ------------    ------------
    Net gain (loss) on investments ..............         41,866          44,730          22,031
                                                    ------------    ------------    ------------
  Reinvested capital gains ......................           --              --              --
                                                    ------------    ------------    ------------
      Net increase (decrease) in contract owners'
        equity resulting from operations ........         41,600          44,266          21,699
                                                    ------------    ------------    ------------

EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners .............................        375,646         605,022         583,878
  Transfers between funds .......................       (164,907)           --              --
  Redemptions ...................................           --            (1,462)            (90)
  Adjustments to maintain reserves ..............              2           3,779          (2,247)
                                                    ------------    ------------    ------------
      Net equity transactions ...................        210,741         607,339         581,541
                                                    ------------    ------------    ------------

NET CHANGE IN CONTRACT OWNERS' EQUITY ...........        252,341         651,605         603,240
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD .....           --              --              --
                                                    ------------    ------------    ------------
CONTRACT OWNERS' EQUITY END OF PERIOD ...........        252,341         651,605         603,240
                                                    ============    ============    ============
</TABLE>
<PAGE>   9

NATIONWIDE VARIABLE ACCOUNT-8

STATEMENTS OF CHANGES IN
CONTRACT OWNERS' EQUITY, CONTINUED

STATEMENTS OF OPERATIONS, CONTINUED

FOR THE PERIOD OCTOBER 1, 1999 (COMMENCEMENT OF OPERATIONS) THROUGH DECEMBER 31,
1999


<TABLE>
<CAPTION>
                                                      SBVSFCap       SBVSFHYBd        SBVSFInv       SBVSFTotRet     VEWrldEMkt
                                                    ------------    ------------    ------------    ------------    ------------
<S>                                                 <C>             <C>             <C>             <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ..........................   $      2,159           2,942             815           2,143            --
  Mortality and expense risk charges (note 2) ...           (324)            (23)           (117)            (54)            (21)
                                                    ------------    ------------    ------------    ------------    ------------
    Net investment activity .....................          1,835           2,919             698           2,089             (21)
                                                    ------------    ------------    ------------    ------------    ------------

  Proceeds from mutual fund shares sold .........          3,314              18          10,205              70             204
  Cost of mutual fund shares sold ...............         (3,252)            (18)        (10,310)            (71)           (187)
                                                    ------------    ------------    ------------    ------------    ------------
    Realized gain (loss) on investments .........             62            --              (105)             (1)             17
  Change in unrealized gain (loss) on investments          1,194          (2,505)          2,518          (2,434)          3,676
                                                    ------------    ------------    ------------    ------------    ------------
    Net gain (loss) on investments ..............          1,256          (2,505)          2,413          (2,435)          3,693
                                                    ------------    ------------    ------------    ------------    ------------
  Reinvested capital gains ......................         12,520            --              --              --              --
                                                    ------------    ------------    ------------    ------------    ------------
      Net increase (decrease) in contract owners'
        equity resulting from operations ........         15,611             414           3,111            (346)          3,672
                                                    ------------    ------------    ------------    ------------    ------------

EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners .............................        465,275          33,159         160,831          91,323          75,972
  Transfers between funds .......................           --              --              --              --              --
  Redemptions ...................................            (23)           --               (34)            (16)            (16)
  Adjustments to maintain reserves ..............           (331)           --               (28)             (5)             (4)
                                                    ------------    ------------    ------------    ------------    ------------
      Net equity transactions ...................        464,921          33,159         160,769          91,302          75,952
                                                    ------------    ------------    ------------    ------------    ------------

NET CHANGE IN CONTRACT OWNERS' EQUITY ...........        480,532          33,573         163,880          90,956          79,624
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD .....           --              --              --              --              --
                                                    ------------    ------------    ------------    ------------    ------------
CONTRACT OWNERS' EQUITY END OF PERIOD ...........   $    480,532          33,573         163,880          90,956          79,624
                                                    ============    ============    ============    ============    ============
</TABLE>
<TABLE>
<CAPTION>
                                                      VEWrldHAs         WPGrInc
                                                    ------------    ------------
<S>                                                 <C>             <C>
INVESTMENT ACTIVITY:
  Reinvested dividends ..........................           --               134
  Mortality and expense risk charges (note 2) ...             (4)            (34)
                                                    ------------    ------------
    Net investment activity .....................             (4)            100
                                                    ------------    ------------

  Proceeds from mutual fund shares sold .........              4              28
  Cost of mutual fund shares sold ...............             (3)            (28)
                                                    ------------    ------------
    Realized gain (loss) on investments .........              1            --
  Change in unrealized gain (loss) on investments            438           1,090
                                                    ------------    ------------
    Net gain (loss) on investments ..............            439           1,090
                                                    ------------    ------------
  Reinvested capital gains ......................           --               241
                                                    ------------    ------------
      Net increase (decrease) in contract owners'
        equity resulting from operations ........            435           1,431
                                                    ------------    ------------

EQUITY TRANSACTIONS:
  Purchase payments received from
    contract owners .............................         10,000          91,192
  Transfers between funds .......................           --              --
  Redemptions ...................................           --              --
  Adjustments to maintain reserves ..............              2            --
                                                    ------------    ------------
      Net equity transactions ...................         10,002          91,192
                                                    ------------    ------------

NET CHANGE IN CONTRACT OWNERS' EQUITY ...........         10,437          92,623
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD .....           --              --
                                                    ------------    ------------
CONTRACT OWNERS' EQUITY END OF PERIOD ...........         10,437          92,623
                                                    ============    ============
</TABLE>


See accompanying notes to financial statements.
<PAGE>   10

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

                         NATIONWIDE VARIABLE ACCOUNT-8

                          NOTES TO FINANCIAL STATEMENTS

                                DECEMBER 31, 1999


(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     (a) Organization and Nature of Operations

         The Nationwide Variable Account-8 (the Account) was established
         pursuant to a resolution of the Board of Directors of Nationwide Life
         Insurance Company (the Company) on August 3, 1995. The Account has been
         registered as a unit investment trust under the Investment Company Act
         of 1940.

         The Company offers tax qualified and non-tax qualified Individual
         Deferred Variable Annuity Contracts through the Account. The primary
         distribution for the contracts is through the brokerage community;
         however, other distributors are utilized.

     (b) The Contracts

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

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

              Portfolios of the American Century Variable Portfolios, Inc.
                (American Century VP);
                American Century VP - American Century VP Income & Growth
                (ACVPIncGr)
                American Century VP - American Century VP International
                (ACVPInt)
                American Century VP - American Century VP Value (ACVPValue)

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

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

              Federated Insurance Series - Quality Bond Fund II (FedQualBd)

              Portfolios of the Fidelity Variable Insurance Products Fund
              (Fidelity VIP);
                Fidelity VIP - Equity-Income Portfolio: Service Class
                (FidVIPEIS)
                Fidelity VIP - Growth Portfolio: Service Class (FidVIPGrS)
                Fidelity VIP - High Income Portfolio: Service Class (FidVIPHIS)
                Fidelity VIP - Overseas Portfolio: Service Class (FidVIPOvS)

              Portfolios of the Fidelity Variable Insurance Products Fund II
                (Fidelity VIP-II);
                Fidelity VIP-II - Contrafund Portfolio: Service Class
                (FidVIPConS)

              Portfolios of the Fidelity Variable Insurance Products Fund III
                (Fidelity VIP-III);
                Fidelity VIP-III - Growth Opportunities Portfolio: Service Class
                (FidVIPGrOpS)

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

<PAGE>   11

              Portfolios of the Nationwide Separate Account Trust (Nationwide
              SAT) (managed for a fee by an affiliated investment advisor);
                Nationwide SAT - Capital Appreciation Fund (NSATCapAp)
                Nationwide SAT - Equity Income Fund (NSATEqInc)
                Nationwide SAT - Global Equity Fund (NSATGlobEq)
                Nationwide SAT - Government Bond Fund (NSATGvtBd)
                Nationwide SAT - High Income Bond Fund (NSATHIncBd)
                Nationwide SAT - Mid Cap Index Fund (NSATMidCap)
                Nationwide SAT - Money Market Fund (NSATMyMkt)
                Nationwide SAT - Select Advisers Small Cap Growth Fund
                (NSATSmCapG)
                Nationwide SAT - Small Cap Value Fund (NSATSmCapV)
                Nationwide SAT - Small Company Fund (NSATSmCo)
                Nationwide SAT - Strategic Growth Fund (NSATStrGro)
                Nationwide SAT - Strategic Value Fund (NSATStrVal)
                Nationwide SAT - Total Return Fund (NSATTotRe)

            Portfolios of the Neuberger & Berman Advisers Management Trust
                (Neuberger &Berman AMT);
                Neuberger & Berman AMT - Guardian Portfolio (NBAMTGuard)
                Neuberger & Berman AMT - Mid-Cap Growth Portfolio (NBAMTMCGr)
                Neuberger & Berman AMT - Partners Portfolio (NBAMTPart)

              Portfolios of the Oppenheimer Variable Account Funds (Oppenheimer
                VAF);
                Oppenheimer VAF - Aggressive Growth Fund (OppAggGro)
                Oppenheimer VAF - Capital Appreciation Fund (OppCapApp)
                Oppenheimer VAF - Main Street Growth & Income Fund (OppMSGrInc)

              Portfolios of the Salomon Brothers Variable Series Funds Inc.
                (Salomon Brothers VSF);
                Salomon Brothers VSF - Capital Fund (SBVSFCap)
                Salomon Brothers VSF - High Yield Bond Fund (SBVSFHYBd)
                Salomon Brothers VSF - Investors Fund (SBVSFInv)
                Salomon Brothers VSF - Total Return Fund (SBVSFTotRet)

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

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

              Portfolios of the Warburg Pincus Trust;
                Warburg Pincus Trust - Growth & Income Portfolio (WPGrInc)

         At December 31, 1999, contract owners have invested in all of the above
         funds except for Morgan Stanley - Emerging Markets Debt Portfolio and
         Van Kampen LIT - Morgan Stanley Real Estate Securities Portfolio. The
         contract owners' equity is affected by the investment results of each
         fund, equity transactions by contract owners and certain contract
         expenses (see note 2).

         The accompanying financial statements include only contract owners'
         purchase payments pertaining to the variable portions of their
         contracts and exclude any purchase payments for fixed dollar benefits,
         the latter being included in the accounts of the Company.

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

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

                                                                     (Continued)
<PAGE>   12

                         NATIONWIDE VARIABLE ACCOUNT-8
                    NOTES TO FINANCIAL STATEMENTS, CONTINUED

     (c) Security Valuation, Transactions and Related Investment Income

         The market value of the underlying mutual funds is based on the closing
         net asset value per share at December 31, 1999. The cost of investments
         sold is determined on the specific identification basis. Investment
         transactions are accounted for on the trade date (date the order to buy
         or sell is executed) and dividend income is recorded on the ex-dividend
         date.

     (d) Federal Income Taxes

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

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

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

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

     (f) Calculation of Annuity Reserves

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

(2)  EXPENSES

     The Company does not deduct a sales charge from purchase payments 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 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) an annual
     contract maintenance charge of up to $30, dependent upon contract type and
     issue date, which is satisfied by surrendering units; and (b) a mortality
     risk charge and an expense risk charge assessed through the daily unit
     value calculation equal to an annual rate of 0.80% and 0.60%, respectively.

(3)  RELATED PARTY TRANSACTIONS

     The Company performs various services on behalf of the Mutual Fund
     Companies in which the Account invests and may receive fees for the
     services performed. These services include, among other things, shareholder
     communications, preparation, postage, fund transfer agency and various
     other record keeping and customer service functions. These fees are paid to
     an affiliate of the Company.
<PAGE>   13

(4) COMPONENTS OF CONTRACT OWNERS' EQUITY

<TABLE>
<CAPTION>
     The following is a summary of contract owners' equity at December 31, 1999.
                                                                                                                  PERIOD
     Contract owners' equity represented by:                 UNITS                UNIT VALUE                     RETURN(b)
                                                           --------               ----------                     ---------
<S>                                                        <C>                    <C>           <C>              <C>
      American Century VP -
      American Century VP Income & Growth:
         Tax qualified                                         4,221               $ 11.339911  $   47,866          13%(a)
         Non-tax qualified                                    11,760                 11.339911     133,357          13%(a)
      American Century VP -
      American Century VP International:
         Tax qualified                                         4,762                 14.637401      69,703          46%(a)
         Non-tax qualified                                    14,596                 14.637401     213,648          46%(a)
      American Century VP -
      American Century VP Value:
         Non-tax qualified                                     3,378                  9.849004      33,270          (2)%(a)
      The Dreyfus Socially Responsible
      Growth Fund, Inc.:
         Tax qualified                                        18,073                 11.997336     216,828          20%(a)
         Non-tax qualified                                    44,395                 11.997336     532,622          20%(a)
      Dreyfus VIF - Capital Appreciation Portfolio:
         Tax qualified                                        14,243                 10.993278     156,577          10%(a)
         Non-tax qualified                                    19,355                 10.993278     212,775          10%(a)
      Federated Insurance Series -
      Federated Quality Bond Fund II:
         Tax qualified                                         1,815                  9.964904      18,086          (0)%(a)
         Non-tax qualified                                     2,213                  9.964904      22,052          (0)%(a)
      Fidelity VIP - Equity-Income Portfolio:
      Service Class:
         Tax qualified                                         9,763                 10.356381     101,109           4%(a)
         Non-tax qualified                                    31,024                 10.356381     321,296           4%(a)
      Fidelity VIP - Growth Portfolio:
      Service Class:
         Tax qualified                                        39,716                 12.257729     486,828          23%(a)
         Non-tax qualified                                   131,669                 12.257729   1,613,963          23%(a)
      Fidelity VIP - High Income Portfolio:
      Service Class:
         Tax qualified                                           390                 10.369409       4,044           4%(a)
         Non-tax qualified                                     8,909                 10.369409      92,381           4%(a)
      Fidelity VIP - Overseas Portfolio:
      Service Class:
         Tax qualified                                         5,579                 12.390673      69,128          24%(a)
         Non-tax qualified                                    13,630                 12.390673     168,885          24%(a)
      Fidelity VIP-II - Contrafund Portfolio:
      Service Class:
         Tax qualified                                        14,970                 11.768698     176,177          18%(a)
         Non-tax qualified                                    86,102                 11.768698   1,013,308          18%(a)
      Fidelity VIP-III - Growth Opportunities Portfolio:
      Service Class:
         Tax qualified                                         3,692                 10.616993      39,198           6%(a)
         Non-tax qualified                                    20,949                 10.616993     222,415           6%(a)


                                                                                                               (Continued)
</TABLE>
<PAGE>   14

                         NATIONWIDE VARIABLE ACCOUNT-8
                    NOTES TO FINANCIAL STATEMENTS, CONTINUED
<TABLE>
<CAPTION>
                                                                                                                  PERIOD
                                                             UNITS                UNIT VALUE                     RETURN(b)
                                                           --------               ----------                     ---------
<S>                                                        <C>                    <C>            <C>             <C>
      Nationwide SAT - Capital Appreciation Fund:
         Tax qualified .................................      15,435                 10.450957     161,311           5%(a)
         Non-tax qualified .............................      21,593                 10.450957     225,668           5%(a)
      Nationwide SAT - Equity Income Fund:
         Tax qualified .................................         202                 11.395844       2,302          14%(a)
         Non-tax qualified .............................         589                 11.395844       6,712          14%(a)
      Nationwide SAT - Global Equity Fund:
         Tax qualified .................................         200                 11.391398       2,278          14%(a)
         Non-tax qualified .............................       1,538                 11.391398      17,520          14%(a)
      Nationwide SAT - Government Bond Fund:
         Tax qualified .................................       4,691                  9.933775      46,599          (1)%(a)
         Non-tax qualified .............................       4,111                  9.933775      40,838          (1)%(a)
      Nationwide SAT - High Income Bond Fund:
         Non-tax qualified .............................          50                 10.253125         513           3%(a)
      Nationwide SAT - Mid Cap Index Fund:
         Tax qualified .................................       6,370                 11.693496      74,488          17%(a)
         Non-tax qualified .............................      14,067                 11.693496     164,492          17%(a)
      Nationwide SAT - Money Market Fund:
         Tax qualified .................................      32,871                 10.090878     331,697           1%(a)
         Non-tax qualified .............................      17,633                 10.090878     177,932           1%(a)
      Nationwide SAT -
      Select Advisers Small Cap Growth Fund:
         Tax qualified .................................         210                 16.489018       3,463          65%(a)
      Nationwide SAT - Small Cap Value Fund:
         Tax qualified .................................       2,394                 11.112696      26,604          11%(a)
         Non-tax qualified .............................       4,111                 11.112696      45,684          11%(a)
      Nationwide SAT - Small Company Fund:
         Tax qualified .................................       1,173                 13.189965      15,472          32%(a)
         Non-tax qualified .............................       5,560                 13.189965      73,336          32%(a)
      Nationwide SAT - Strategic Growth Fund:
         Tax qualified .................................       4,565                 14.227539      64,949          42%(a)
         Non-tax qualified .............................       7,783                 14.227539     110,733          42%(a)
      Nationwide SAT - Strategic Value Fund:
         Non-tax qualified .............................         312                 10.802650       3,370           8%(a)
      Nationwide SAT - Total Return Fund:
         Tax qualified .................................       7,251                 10.808344      78,371           8%(a)
         Non-tax qualified .............................      40,774                 10.808344     440,699           8%(a)
      Neuberger & Berman - Guardian Portfolio:
         Tax qualified .................................       2,128                 11.613561      24,714          16%(a)
         Non-tax qualified .............................       2,275                 11.613561      26,421          16%(a)
      Neuberger & Berman -
      Mid-Cap Growth Portfolio:
         Tax qualified .................................       1,504                 14.837719      22,316          48%(a)
         Non-tax qualified .............................       1,961                 14.837719      29,097          48%(a)
      Neuberger & Berman - Partners Portfolio:
         Non-tax qualified .............................         130                 10.903103       1,417           9%(a)
</TABLE>
<PAGE>   15

<TABLE>
<CAPTION>
                                                                                                                  PERIOD
                                                             UNITS                UNIT VALUE                     RETURN(b)
                                                           --------               ----------                     ---------
<S>                                                        <C>                    <C>            <C>              <C>
      Oppenheimer - Aggressive Growth Fund:
         Tax qualified .................................       9,373                 14.519858     136,095          45%(a)
         Non-tax qualified .............................       8,006                 14.519858     116,246          45%(a)
      Oppenheimer - Capital Appreciation Fund:
         Tax qualified .................................      17,311                 12.856734     222,563          29%(a)
         Non-tax qualified .............................      33,371                 12.856734     429,042          29%(a)
      Oppenheimer -
      Main Street Growth & Income Fund:
         Tax qualified .................................      18,288                 11.130917     203,562          11%(a)
         Non-tax qualified .............................      35,907                 11.130917     399,678          11%(a)
      Salomon Brothers VSF - Capital Fund:
         Tax qualified .................................      15,561                 11.096446     172,672          11%(a)
         Non-tax qualified .............................      27,744                 11.096446     307,860          11%(a)
      Salomon Brothers VSF -
      High Yield Bond Fund:
         Tax qualified .................................         202                 10.333319       2,087           3%(a)
         Non-tax qualified .............................       3,047                 10.333319      31,486           3%(a)
      Salomon Brothers VSF - Investors Fund:
         Tax qualified .................................       3,672                 10.536203      38,689           5%(a)
         Non-tax qualified .............................      11,882                 10.536203     125,191           5%(a)
      Salomon Brothers VSF - Total Return Fund:
         Tax qualified .................................       5,331                  9.930789      52,941          (1)%(a)
         Non-tax qualified .............................       3,828                  9.930789      38,015          (1)%(a)
      Van Eck WIT -
      Worldwide Emerging Markets Fund:
         Tax qualified .................................         413                 15.615759       6,449          56%(a)
         Non-tax qualified .............................       4,686                 15.615759      73,175          56%(a)
      Van Eck WIT - Worldwide Hard Assets Fund:
         Non-tax qualified .............................       1,012                 10.313058      10,437           3%(a)
      Warburg Pincus Trust -
      Growth & Income Portfolio:
         Tax qualified .................................       1,718                  9.994949      17,171          (0)%(a)
         Non-tax qualified .............................       7,549                  9.994949      75,452          (0)%(a)
                                                            ========                 ========

                                                                                              $ 10,643,323
                                                                                                 =========
</TABLE>


(a)  Non-annualized. The return was computed for the period 10/01/99 (effective
     date) through 12/31/99.
(b)  The period return does not include contract charges satisfied by
     surrendering units.

<PAGE>   80

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






Columbus, Ohio
January 28, 2000
<PAGE>   2
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

                           Consolidated Balance Sheets

                     (in millions, except per share amounts)

<TABLE>
<CAPTION>

                                                                                  December 31,
                                                                         -----------------------------
                                     Assets                                1999                1998
                                     ------                              ---------           ---------
<S>                                                                      <C>                 <C>
Investments:
  Securities available-for-sale, at fair value:
    Fixed maturity securities                                            $15,294.0           $14,245.1
    Equity securities                                                         92.9               127.2
  Mortgage loans on real estate, net                                       5,786.3             5,328.4
  Real estate, net                                                           254.8               243.6
  Policy loans                                                               519.6               464.3
  Other long-term investments                                                 73.8                44.0
  Short-term investments                                                     416.0               289.1
                                                                         ---------           ---------
                                                                          22,437.4            20,741.7
                                                                         ---------           ---------

Cash                                                                           4.8                 3.4
Accrued investment income                                                    238.6               218.7
Deferred policy acquisition costs                                          2,554.1             2,022.2
Other assets                                                                 305.9               420.3
Assets held in separate accounts                                          67,135.1            50,935.8
                                                                         ---------           ---------
                                                                         $92,675.9           $74,342.1
                                                                         =========           =========

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

Future policy benefits and claims                                        $21,861.6           $19,767.1
Other liabilities                                                            914.2               866.1
Liabilities related to separate accounts                                  67,135.1            50,935.8
                                                                         ---------           ---------
                                                                          89,910.9            71,569.0
                                                                         ---------           ---------

Commitments and contingencies (notes 8 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                                                 766.1               914.7
  Retained earnings                                                        2,011.0             1,579.0
  Accumulated other comprehensive income                                     (15.9)              275.6
                                                                         ---------           ---------
                                                                           2,765.0             2,773.1
                                                                         ---------           ---------
                                                                         $92,675.9           $74,342.1
                                                                         =========           =========
</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)

<TABLE>
<CAPTION>

                                                                            Years ended December 31,
                                                                ---------------------------------------------
                                                                  1999               1998              1997
                                                                --------           --------          --------

<S>                                                             <C>                <C>               <C>
Revenues:
  Policy charges                                                $  895.5           $  698.9          $  545.2
  Life insurance premiums                                          220.8              200.0             205.4
  Net investment income                                          1,520.8            1,481.6           1,409.2
  Realized (losses) gains on investments                           (11.6)              28.4              11.1
  Other                                                             66.1               66.8              46.5
                                                                --------           --------          --------
                                                                 2,691.6            2,475.7           2,217.4
                                                                --------           --------          --------
Benefits and expenses:
  Interest credited to policyholder account balances             1,096.3            1,069.0           1,016.6
  Other benefits and claims                                        210.4              175.8             178.2
  Policyholder dividends on participating policies                  42.4               39.6              40.6
  Amortization of deferred policy acquisition costs                272.6              214.5             167.2
  Other operating expenses                                         463.4              419.7             384.9
                                                                --------           --------          --------
                                                                 2,085.1            1,918.6           1,787.5
                                                                --------           --------          --------

    Income before federal income tax expense                       606.5              557.1             429.9

Federal income tax expense                                         201.4              190.4             150.2
                                                                --------           --------          --------

    Net income                                                  $  405.1           $  366.7          $  279.7
                                                                ========           ========          ========

</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

                  Years ended December 31, 1999, 1998 and 1997
                                  (in millions)

<TABLE>
<CAPTION>

                                                                                                  Accumulated
                                                                Additional                           other              Total
                                                  Common         paid-in           Retained       comprehensive      shareholder's
                                                  stock          capital           earnings          income             equity
                                                 --------        --------         ----------         --------         ----------
<S>                                              <C>             <C>              <C>                <C>              <C>
December 31, 1996                                  $  3.8        $  527.9           $1,432.6           $173.6           $2,137.9

Comprehensive income:
    Net income                                         --              --              279.7               --              279.7
    Net unrealized gains on securities
      available-for-sale arising during
      the year                                         --              --                 --             73.5               73.5
                                                                                                                        --------
  Total comprehensive income                                                                                               353.2
                                                                                                                        --------
Capital contribution                                   --           836.8                 --               --              836.8
                                                                                                                        --------
Dividend to shareholder                                --          (450.0)            (400.0)              --             (850.0)
                                                   ------        --------           --------           ------           --------
December 31, 1997                                     3.8           914.7            1,312.3            247.1            2,477.9

Comprehensive income:
    Net income                                         --              --              366.7               --              366.7
    Net unrealized gains on securities
      available-for-sale arising during
      the year                                         --              --                 --             28.5               28.5
                                                                                                                        --------
  Total comprehensive income                                                                                               395.2
                                                                                                                        --------
Dividend to shareholder                                --              --             (100.0)              --             (100.0)
                                                   ------        --------           --------           ------           --------
December 31, 1998                                     3.8           914.7            1,579.0            275.6            2,773.1

Comprehensive income:
    Net income                                         --              --              405.1               --              405.1
    Net unrealized losses on securities
      available-for-sale arising during
      the year                                         --              --                 --           (315.0)            (315.0)
                                                                                                                        --------
  Total comprehensive income                                                                                                90.1
                                                                                                                        --------
Capital contribution                                   --            26.4               87.9             23.5              137.8
                                                                                                                        --------
Dividends to shareholder                               --          (175.0)             (61.0)              --             (236.0)
                                                   ------        --------           --------           ------           --------
December 31, 1999                                  $  3.8        $  766.1           $2,011.0           $(15.9)          $2,765.0
                                                   ======        ========           ========           ======           ========

</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)

<TABLE>
<CAPTION>

                                                                                              Years ended December 31,
                                                                                       -------------------------------------
                                                                                         1999          1998          1997
                                                                                       ---------     ---------     ---------
<S>                                                                                   <C>            <C>           <C>
Cash flows from operating activities:
  Net income                                                                          $    405.1     $   366.7     $   279.7
  Adjustments to reconcile net income to net cash provided by operating
    activities:
      Interest credited to policyholder account balances                                 1,096.3       1,069.0       1,016.6
      Capitalization of deferred policy acquisition costs                                 (637.0)       (584.2)       (487.9)
      Amortization of deferred policy acquisition costs                                    272.6         214.5         167.2
      Amortization and depreciation                                                          2.4          (8.5)         (2.0)
      Realized (gains) losses on invested assets, net                                       11.6         (28.4)        (11.1)
      Increase in accrued investment income                                                 (7.9)         (8.2)         (0.3)
      Decrease (increase) in other assets                                                  122.9          16.4         (12.7)
      Decrease in policy liabilities                                                       (20.9)         (8.3)        (23.1)
      Increase (decrease) in other liabilities                                             149.7         (34.8)        230.6
      Other, net                                                                            (8.6)        (11.3)        (10.9)
                                                                                       ---------     ---------     ---------
        Net cash provided by operating activities                                        1,386.2         982.9       1,146.1
                                                                                       ---------     ---------     ---------

Cash flows from investing activities:
  Proceeds from maturity of securities available-for-sale                                2,307.9       1,557.0         993.4
  Proceeds from sale of securities available-for-sale                                      513.1         610.5         574.5
  Proceeds from repayments of mortgage loans on real estate                                696.7         678.2         437.3
  Proceeds from sale of real estate                                                          5.7         103.8          34.8
  Proceeds from repayments of policy loans and sale of other invested assets                40.9          23.6          22.7
  Cost of securities available-for-sale acquired                                        (3,724.9)     (3,182.8)     (2,828.1)
  Cost of mortgage loans on real estate acquired                                          (971.4)       (829.1)       (752.2)
  Cost of real estate acquired                                                             (14.2)         (0.8)        (24.9)
  Short-term investments, net                                                              (27.5)         69.3        (354.8)
  Other, net                                                                              (110.9)        (88.4)        (62.5)
                                                                                       ---------     ---------     ---------
        Net cash used in investing activities                                           (1,284.6)     (1,058.7)     (1,959.8)
                                                                                       ---------     ---------     ---------

Cash flows from financing activities:
  Proceeds from capital contributions                                                         --            --         836.8
  Cash dividends paid                                                                     (188.5)       (100.0)           --
  Increase in investment product and universal life insurance
    product account balances                                                             3,799.4       2,682.1       2,488.5
  Decrease in investment product and universal life insurance
    product account balances                                                            (3,711.1)     (2,678.5)     (2,379.8)
                                                                                       ---------     ---------     ---------
        Net cash used in financing activities                                             (100.2)        (96.4)        945.5
                                                                                       ---------     ---------     ---------
Net increase (decrease) in cash                                                              1.4        (172.2)        131.8

Cash, beginning of year                                                                      3.4         175.6          43.8
                                                                                       ---------     ---------     ---------
Cash, end of year                                                                      $     4.8     $     3.4     $   175.6
                                                                                       =========     =========     =========

</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, 1999, 1998 and 1997


(1)      Organization and Description of Business

         Nationwide Life Insurance Company (NLIC) is a leading provider of
         long-term savings and retirement products in the United States and is a
         wholly owned subsidiary of Nationwide Financial Services, Inc. (NFS).
         The Company develops and sells a diverse range of products including
         variable annuities, fixed annuities and life insurance as well as
         investment management and administrative services. NLIC markets its
         products through a broad network of distribution channels, including
         independent broker/dealers, national and regional brokerage firms,
         financial institutions, pension plan administrators, life insurance
         specialists, Nationwide Retirement Solutions sales representatives, and
         Nationwide agents.

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


(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.

         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. All significant intercompany
              balances and transactions have been eliminated.
<PAGE>   7
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


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

              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.

         (c)  Revenues and Benefits

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

              Traditional Life Insurance Products: Traditional life insurance
              products include those products with fixed and guaranteed premiums
              and benefits and consist primarily of 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.
<PAGE>   8
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         (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 $915.4 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. The average interest rate credited on investment product
              policy reserves was 5.6%, 6.0% and 6.1% for the years ended
              December 31, 1999, 1998 and 1997, respectively.

              Future policy benefits for traditional life insurance policies
              have been calculated by the net level premium method using
              interest rates varying from 6.0% to 10.5% and 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.
<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 29% in 1999 (40%
              in 1998 and 50% in 1997) of the Company's life insurance in force,
              69% in 1999 (74% in 1998 and 77% in 1997) of the number of life
              insurance policies in force, and 13% in 1999 (14% in 1998 and 27%
              in 1997) 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.

         (j)  Recently Issued Accounting Pronouncements

              In March 1998, The American Institute of Certified Public
              Accountant's Accounting Standards Executive Committee issued
              Statement of Position (SOP) 98-1, "Accounting for the Costs of
              Computer Software Developed or Obtained for Internal Use." The
              SOP, which has been adopted prospectively as of January 1, 1999,
              requires the capitalization of certain costs incurred in
              connection with developing or obtaining internal use software.
              Prior to the adoption of SOP 98-1, the Company expensed internal
              use software related costs as incurred. The effect of adopting the
              SOP was to increase net income for 1999 by $8.3 million.

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

         (k)  Reclassification

              Certain items in the 1998 and 1997 consolidated financial
              statements have been reclassified to conform to the 1999
              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, 1999 and
         1998 were:
<TABLE>
<CAPTION>

                                                                                     Gross        Gross
                                                                     Amortized    unrealized    unrealized      Estimated
             (in millions)                                             cost          gains        losses        fair value
                                                                     ---------       ------       -------        ---------
<S>                                                                  <C>             <C>          <C>            <C>
             December 31, 1999:
               Fixed maturity securities:
                 U.S. Treasury securities and obligations of U.S.
                   government corporations and agencies              $   428.4       $ 23.4       $  (2.4)       $   449.4
                 Obligations of states and political subdivisions          0.8           --            --              0.8
                 Debt securities issued by foreign governments           110.6          0.6          (0.8)           110.4
                 Corporate securities                                 11,414.7        118.9        (218.6)        11,315.0
                 Mortgage-backed securities                            3,422.8         25.8         (30.2)         3,418.4
                                                                     ---------       ------       -------        ---------
                     Total fixed maturity securities                  15,377.3        168.7        (252.0)        15,294.0
               Equity securities                                          84.9         12.4          (4.4)            92.9
                                                                     ---------       ------       -------        ---------
                                                                     $15,462.2       $181.1       $(256.4)       $15,386.9
                                                                     =========       ======       =======        =========

             December 31, 1998:
               Fixed maturity securities:
                 U.S. Treasury securities and obligations of U.S.
                   government corporations and agencies              $   255.9       $ 13.0       $    --        $   268.9
                 Obligations of states and political subdivisions          1.6           --            --              1.6
                 Debt securities issued by foreign governments           106.5          4.5            --            111.0
                 Corporate securities                                  9,899.6        423.2         (18.7)        10,304.1
                 Mortgage-backed securities                            3,457.7        104.2          (2.4)         3,559.5
                                                                     ---------       ------       -------        ---------
                     Total fixed maturity securities                  13,721.3        544.9         (21.1)        14,245.1
               Equity securities                                         110.4         18.3          (1.5)           127.2
                                                                     ---------       ------       -------        ---------
                                                                     $13,831.7       $563.2       $ (22.6)       $14,372.3
                                                                     =========       ======       =======        =========
</TABLE>

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

                                                                                    Amortized        Estimated
             (in millions)                                                            cost          fair value
                                                                                    ---------        ---------
<S>                                                                                 <C>              <C>
             Fixed maturity securities available for sale:
               Due in one year or less                                              $   847.0        $   847.0
               Due after one year through five years                                  5,240.5          5,205.7
               Due after five years through ten years                                 5,046.9          5,005.2
               Due after ten years                                                    4,242.9          4,236.1
                                                                                    ---------        ---------
                                                                                    $15,377.3        $15,294.0
                                                                                    =========        =========

</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 (losses) gains on securities
         available-for-sale, net, were as follows as of December 31:

<TABLE>
<CAPTION>

             (in millions)                                                           1999         1998
                                                                                    ------       -------
<S>                                                                                 <C>          <C>
             Gross unrealized (losses) gains                                        $(75.3)      $ 540.6
             Adjustment to deferred policy acquisition costs                          50.9        (116.6)
             Deferred federal income tax                                               8.5        (148.4)
                                                                                    ------       -------
                                                                                    $(15.9)      $ 275.6
                                                                                    ======       =======
</TABLE>

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

             (in millions)                                                   1999          1998          1997
                                                                            -------        -----        ------

<S>                                                                         <C>            <C>          <C>
             Securities available-for-sale:
               Fixed maturity securities                                    $(607.1)       $52.6        $137.5
               Equity securities                                               (8.8)         4.2          (2.7)
                                                                            -------        -----        ------
                                                                            $(615.9)       $56.8        $134.8
                                                                            =======        =====        ======
</TABLE>

         Proceeds from the sale of securities available-for-sale during 1999,
         1998 and 1997 were $513.1 million, $610.5 million and $574.5 million,
         respectively. During 1999, gross gains of $10.4 million ($9.0 million
         and $9.9 million in 1998 and 1997, respectively) and gross losses of
         $28.0 million ($7.6 million and $18.0 million in 1998 and 1997,
         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.

         The Company had $15.6 million of real estate investments at December
         31, 1999 that were non-income producing the preceding twelve months.
         During 1998 the Company had investments of $42.4 million that were
         non-income producing, which consisted of $32.7 million of securities
         available-for-sale and $9.7 million of real estate.

         Real estate is presented at cost less accumulated depreciation of $24.8
         million as of December 31, 1999 ($21.5 million as of December 31, 1998)
         and valuation allowances of $5.5 million as of December 31, 1999 ($5.4
         million as of December 31, 1998).

         The recorded investment of mortgage loans on real estate considered to
         be impaired was $3.7 million as of both December 31, 1999 and 1998. No
         valuation allowance has been recorded for these loans as of December
         31, 1999 or 1998. During 1999, the average recorded investment in
         impaired mortgage loans on real estate was approximately $3.7 million
         ($9.1 million in 1998) and there was no interest income recognized on
         those loans. Interest income recognized on impaired loans was $0.3
         million in 1998 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)                                             1999     1998     1997
                                                                       -----    -----    -----

<S>                                                                    <C>      <C>      <C>
             Allowance, beginning of year                              $42.4    $42.5    $51.0
               Additions (reductions) charged to operations              0.7     (0.1)    (1.2)
               Direct write-downs charged against the allowance           --       --     (7.3)
               Allowance on acquired mortgage loans                      1.3       --       --
                                                                       -----    -----    -----
             Allowance, end of year                                    $44.4    $42.4    $42.5
                                                                       =====    =====    =====
</TABLE>

         An analysis of investment income by investment type follows for the
         years ended December 31:
<TABLE>
<CAPTION>

             (in millions)                                                  1999       1998       1997
                                                                          --------   --------   --------

<S>                                                                       <C>        <C>        <C>
             Gross investment income:
               Securities available-for-sale:
                 Fixed maturity securities                                $1,031.3   $  982.5   $  911.6
                 Equity securities                                             2.5        0.8        0.8
               Mortgage loans on real estate                                 460.4      458.9      457.7
               Real estate                                                    28.8       40.4       42.9
               Short-term investments                                         18.6       17.8       22.7
               Other                                                          26.5       30.7       21.0
                                                                          --------   --------   --------
                   Total investment income                                 1,568.1    1,531.1    1,456.7
             Less investment expenses                                         47.3       49.5       47.5
                                                                          --------   --------   --------
                   Net investment income                                  $1,520.8   $1,481.6   $1,409.2
                                                                          ========   ========   ========
</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)                                                 1999     1998    1997
                                                                          -------   -----   -----

<S>                                                                       <C>      <C>     <C>
             Securities available-for-sale:
               Fixed maturity securities                                  $(25.0)  $(0.7)  $ 3.6
               Equity securities                                             7.4     2.1     2.7
             Mortgage loans on real estate                                  (0.6)    3.9     1.6
             Real estate and other                                           6.6    23.1     3.2
                                                                          ------   -----   -----
                                                                          $(11.6)  $28.4   $11.1
                                                                          ======   =====   =====
</TABLE>

         Fixed maturity securities with an amortized cost of $9.1 million as of
         December 31, 1999 and $6.5 million as of December 31, 1998 were on
         deposit with various regulatory agencies as required by law.

(4)      Derivative Financial Instruments

         The Company uses derivative financial instruments, principally interest
         rate swaps, interest rate futures contracts and foreign currency swaps,
         to manage market risk exposures associated with changes in interest
         rates and foreign currency exchange rates. Provided they meet specific
         criteria, interest rate swaps and futures are considered hedges and are
         accounted for under the accrual method and deferral method,
         respectively. The Company has no significant derivative positions that
         are not considered hedges.
<PAGE>   13
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



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

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

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

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

<TABLE>
<CAPTION>
                                                                               (in millions)
                                                                               -------------
<S>                                                                               <C>
            Interest rate swaps
               Pay fixed/receive variable rate swaps hedging investments          $362.7
               Pay variable/receive fixed rate swaps hedging investments          $ 28.5
               Other contracts hedging investments                                $ 19.1
               Pay variable/receive fixed rate swaps hedging liabilities          $577.2

            Foreign currency swaps
               Hedging foreign currency denominated investments                   $ 14.8
               Hedging foreign currency denominated liabilities                   $577.2

            Interest rate futures contracts                                       $781.6

</TABLE>
<PAGE>   14
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



(5)      Federal Income Tax

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

<TABLE>
<CAPTION>
             (in millions)                                                   1999            1998
                                                                             ----            ----
<S>                                                                         <C>             <C>
             Deferred tax assets:
               Fixed maturity securities                                    $  5.3          $   --
               Future policy benefits                                        149.5           207.7
               Liabilities in separate accounts                              373.6           319.9
               Mortgage loans on real estate and real estate                  18.5            17.5
               Other assets and other liabilities                             51.1            58.9
                                                                             -----          ------
                 Total gross deferred tax assets                             598.0           604.0
                 Less valuation allowance                                     (7.0)           (7.0)
                                                                             -----          ------
                 Net deferred tax assets                                     591.0           597.0
                                                                             -----          ------

             Deferred tax liabilities:
               Deferred policy acquisition costs                             724.4           568.7
               Fixed maturity securities                                        --           212.2
               Deferred tax on realized investment gains                      34.7            34.8
               Equity securities and other long-term investments              10.8             9.6
               Other                                                          26.5            21.6
                                                                            ------          ------
                 Total gross deferred tax liabilities                        796.4           846.9
                                                                            ------          ------
                 Net deferred tax liability                                 $205.4          $249.9
                                                                            ======          ======
</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, 1999, 1998 and 1997.

         The Company's current federal income tax liability was $104.7 million
         and $72.8 million as of December 31, 1999 and 1998, respectively.

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

           (in millions)                    1999      1998      1997
                                           ------    ------    ------

           Currently payable               $ 53.6    $186.1    $121.7
           Deferred tax expense             147.8       4.3      28.5
                                           ------    ------    ------
                                           $201.4    $190.4    $150.2
                                           ======    ======    ======
<PAGE>   15
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



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

<TABLE>
<CAPTION>
                                                             1999                     1998                     1997
                                                       ----------------         ----------------         ----------------
         (in millions)                                 Amount       %           Amount        %          Amount        %
                                                       ------      ----         ------      ----         ------      ----

<S>                                                    <C>         <C>          <C>         <C>          <C>         <C>
         Computed (expected) tax expense               $212.3      35.0         $195.0      35.0         $150.5      35.0
         Tax exempt interest and dividends
           received deduction                            (7.3)     (1.2)          (4.9)     (0.9)            --        --
         Income tax credits                              (4.3)     (0.7)            --        --             --        --
         Other, net                                       0.7       0.1            0.3       0.1           (0.3)     (0.1)
                                                       ------      ----         ------      ----         ------      ----
             Total (effective rate of each year)       $201.4      33.2         $190.4      34.2         $150.2      34.9
                                                       ======      ====         ======      ====         ======      ====
</TABLE>

         Total federal income tax paid was $29.8 million, $173.4 million and
         $91.8 million during the years ended December 31, 1999, 1998 and 1997,
         respectively.

(6)      Comprehensive Income

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

             (in millions)                                                 1999       1998       1997
                                                                          -------    ------     ------
<S>                                                                       <C>        <C>        <C>
             Unrealized gains (losses) on securities available-for-sale
                arising during the period:
                Gross                                                     $(665.3)   $ 58.2     $141.1
                Adjustment to deferred policy acquisition costs             167.5     (12.9)     (21.8)
                Related federal income tax (expense) benefit                171.4     (15.9)     (41.7)
                                                                          -------    ------     ------
                   Net                                                     (326.4)     29.4       77.6
                                                                          -------    ------     ------

             Reclassification adjustment for net (gains) losses on
                securities available-for-sale realized during the
                period:
                Gross                                                        17.6      (1.4)      (6.3)
                Related federal income tax expense (benefit)                 (6.2)      0.5        2.2
                                                                          -------    ------     ------
                   Net                                                       11.4      (0.9)      (4.1)
                                                                          -------    ------     ------
             Total Other Comprehensive Income                             $(315.0)   $ 28.5     $ 73.5
                                                                          =======    ======     ======
</TABLE>

(7)      Fair Value of Financial Instruments

         The following disclosures summarize the carrying amount and estimated
         fair value of the Company's financial instruments. Certain assets and
         liabilities are specifically excluded from the disclosure requirements
         of financial instruments. Accordingly, the aggregate fair value amounts
         presented do not represent the underlying value of the Company.
<PAGE>   16
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



         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. The carrying amount and fair value for fixed
              maturity and equity securities exclude the fair value of
              derivatives contracts designated as hedges of fixed maturity and
              equity securities.

              Mortgage loans on real estate, 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 is net of certain surrender
              charges.

              Investment contracts: The fair value for the Company's liabilities
              under investment type contracts is disclosed using two methods.
              For investment contracts without defined maturities, fair value is
              the amount payable on demand. For investment contracts with known
              or determined maturities, fair value is estimated using discounted
              cash flow analysis. Interest rates used are similar to currently
              offered contracts with maturities consistent with those remaining
              for the contracts being valued.
<PAGE>   17
               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 8.

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

              Interest rate and foreign currency swaps: The fair value for
              interest rate and foreign currency swaps are calculated with
              pricing models using current rate assumptions.

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

<TABLE>
<CAPTION>
                                                                         1999                              1998
                                                                ------------------------         -------------------------
                                                                Carrying       Estimated         Carrying       Estimated
               (in millions)                                     amount        fair value         amount        fair value
                                                                ---------      ---------         ---------      ----------
<S>                                                             <C>            <C>               <C>             <C>
               Assets:
                 Investments:
                   Securities available-for-sale:
                     Fixed maturity securities                  $15,294.0      $15,294.0         $14,245.1       $14,245.1
                     Equity securities                               92.9           92.9             128.5           128.5
                   Mortgage loans on real estate, net             5,786.3        5,745.5           5,328.4         5,527.6
                   Policy loans                                     519.6          519.6             464.3           464.3
                   Short-term investments                           416.0          416.0             289.1           289.1
                 Cash                                                 4.8            4.8               3.4             3.4
                 Assets held in separate accounts                67,135.1       67,135.1          50,935.8        50,935.8

               Liabilities:
                 Investment contracts                           (16,977.7)     (16,428.6)        (15,468.7)      (15,158.6)
                 Policy reserves on life insurance contracts     (4,883.9)      (4,607.9)         (3,914.0)       (3,768.9)
                 Liabilities related to separate accounts       (67,135.1)     (66,318.7)        (50,935.8)      (49,926.5)

               Derivative financial instruments:
                 Interest rate swaps hedging assets                   4.3            4.3               -               -
                 Interest rate swaps hedging liabilities              -            (24.2)              -               -
                 Foreign currency swaps                             (11.8)         (11.8)              -               -
                 Futures contracts                                    1.3            1.3              (1.3)           (1.3)
</TABLE>

(8)      Risk Disclosures

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

         Credit Risk: The risk that issuers of securities owned by the Company
         or mortgagors on mortgage loans on real estate owned by the Company
         will default or that other parties, 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>   18
               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.

         Legal/Regulatory Risk: The risk that changes in the legal or regulatory
         environment in which an insurer operates will result in increased
         competition, reduced demand for a company's products, or create
         additional expenses not anticipated by the insurer in pricing its
         products. The Company mitigates this risk by 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.

         Financial Instruments with Off-Balance-Sheet Risk: The Company is a
         party to financial instruments with off-balance-sheet risk in the
         normal course of business through management of its investment
         portfolio. These financial instruments include commitments to extend
         credit in the form of loans and derivative financial instruments. These
         instruments involve, to varying degrees, elements of credit risk in
         excess of amounts recognized on the 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 $216.2 million
         extending into 2000 were outstanding as of December 31, 1999. The
         Company also had $28.0 million of commitments to purchase fixed
         maturity securities outstanding as of December 31, 1999.

         Notional amounts of derivative financial instruments, primarily
         interest rate swaps, interest rate futures contracts and foreign
         currency swaps, significantly exceed the credit risk associated with
         these instruments and represent contractual balances on which
         calculations of amounts to be exchanged are based. Credit exposure is
         limited to the sum of the aggregate fair value of positions that have
         become favorable to NLIC, including accrued interest receivable due
         from counterparties. Potential credit losses are minimized through
         careful evaluation of counterparty credit standing, selection of
         counterparties from a limited group of high quality institutions,
         collateral agreements and other contract provisions. At December 31,
         1999, NLIC's credit risk from these derivative financial instruments
         was $6.1 million.

         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 23% (22% in 1998) in any geographic area and no more than 2% (2%
         in 1998) with any one borrower as of December 31, 1999. As of December
         31, 1999, 39% (42% in 1998) of the remaining principal balance of the
         Company's commercial mortgage loan portfolio financed retail
         properties.
<PAGE>   19
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



         Reinsurance: 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 $143.6 million and $187.9 million as of December 31,
         1999 and 1998, 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.

(9)      Pension Plan and Postretirement Benefits Other Than Pensions

         The Company is a participant, together with other affiliated companies,
         in a pension plan covering all employees who have completed at least
         one year of service. The Company funds pension costs accrued for direct
         employees plus an allocation of pension costs accrued for employees of
         affiliates whose work efforts benefit the Company. Assets of the
         Retirement Plan are invested in group annuity contracts of NLIC.

         Pension cost (benefit) charged to operations by the Company during the
         years ended December 31, 1999, 1998 and 1997 were $(8.3) million, $2.0
         million and $7.5 million, respectively. The Company has recorded a
         prepaid pension asset of $13.3 million and $5.0 million as of December
         31, 1999 and 1998, respectively.

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

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

         The Company's accrued postretirement benefit expense as of December 31,
         1999 and 1998 was $49.6 million and $40.1 million, respectively, and
         the net periodic postretirement benefit cost (NPPBC) for 1999, 1998 and
         1997 was $4.9 million, $4.1 million and $3.0 million, respectively.
<PAGE>   20
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         Information regarding the funded status of the pension plan as a whole
         and the postretirement life and health care benefit plan as a whole as
         of December 31, 1999 and 1998 follows:

<TABLE>
<CAPTION>
                                                                         Pension Benefits        Postretirement Benefits
                                                                        ------------------       -----------------------
              (in millions)                                               1999       1998         1999            1998
              --------------------------------------------------------- --------   --------      -------         -------
<S>                                                                     <C>        <C>           <C>             <C>
              Change in benefit obligation:
              Benefit obligation at beginning of year                   $2,185.0   $2,033.8      $ 270.1         $ 237.9
              Service cost                                                  80.0       87.6         14.2             9.8
              Interest cost                                                109.9      123.4         17.6            15.4
              Actuarial (gain) loss                                        (95.0)     123.2        (64.4)           15.6
              Plan settlement in 1999/curtailment in 1998                 (396.1)    (107.2)          --              --
              Benefits paid                                                (72.4)     (75.8)       (11.0)           (8.6)
              Acquired companies                                              --         --         13.3              --
                                                                        --------   --------      -------         -------
              Benefit obligation at end of year                          1,811.4    2,185.0        239.8           270.1
                                                                        --------   --------      -------         -------
              Change in plan assets:
              Fair value of plan assets at beginning of year             2,541.9    2,212.9         77.9            69.2
              Actual return on plan assets                                 161.8      300.7          3.5             5.0
              Employer contribution                                         12.4      104.1         20.9            12.1
              Plan settlement                                             (396.1)        --           --              --
              Benefits paid                                                (72.4)     (75.8)       (11.0)           (8.4)
                                                                        --------   --------      -------         -------
              Fair value of plan assets at end of year                   2,247.6    2,541.9         91.3            77.9
                                                                        --------   --------      -------         -------

              Funded status                                                436.2      356.9       (148.5)         (192.2)
              Unrecognized prior service cost                               28.2       31.5           --              --
              Unrecognized net (gains) losses                             (402.0)    (345.7)       (46.7)           16.0
              Unrecognized net (asset) obligation at transition             (7.7)     (11.0)         1.1             1.3
                                                                        --------   --------      -------         -------
              Prepaid (accrued) benefit cost                            $   54.7   $   31.7      $(194.1)        $(174.9)
                                                                        ========   ========      =======         =======
</TABLE>
<PAGE>   21
               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 the pension plan and
         postretirement life and health care benefit plan:

<TABLE>
<CAPTION>
                                                                    Pension Benefits        Postretirement Benefits
                                                                    ----------------        -----------------------
                                                                    1999        1998         1999             1998
                                                                    ----        ----        -------          ------

<S>                                                                 <C>         <C>
              Weighted average discount rate                        7.00%       5.50%        7.80%            6.65%
              Rate of increase in future compensation levels        5.25%       3.75%          --               --
              Assumed health care cost trend rate:
                    Initial rate                                      --          --        15.00%           15.00%
                    Ultimate rate                                     --          --         5.50%            8.00%
                    Uniform declining period                          --          --        5 Years         15 Years
</TABLE>

         The net periodic pension cost for the pension plan as a whole for the
         years ended December 31, 1999, 1998 and 1997 follows:
<TABLE>
<CAPTION>

              (in millions)                                                              1999       1998          1997
              --------------------------------------------------------------------------------   -----------   ------------
<S>                                                                                    <C>          <C>          <C>
              Service cost (benefits earned during the period)                         $  80.0      $  87.6      $   77.3
              Interest cost on projected benefit obligation                              109.9        123.4         118.6
              Expected return on plan assets                                            (160.3)      (159.0)       (139.0)
              Recognized gains                                                            (9.1)        (3.8)           --
              Amortization of prior service cost                                           3.2          3.2           3.2
              Amortization of unrecognized transition obligation (asset)                  (1.4)         4.2           4.2
                                                                                       -------      -------      --------
                                                                                       $  22.3      $  55.6      $   64.3
                                                                                       =======      =======      ========
</TABLE>

         Effective December 31, 1998, Wausau Service Corporation (WSC) ended its
         affiliation with Nationwide Insurance and employees of WSC ended
         participation in the plan. A curtailment gain of $67.1 million resulted
         (consisting of a $107.2 million reduction in the projected benefit
         obligation, net of the write-off of the $40.1 million remaining
         unamortized transition obligation related to WSC). During 1999, the
         plan transferred assets to settle its obligation related to WSC
         employees . A settlement gain of $32.9 million was recognized.

         Basis for measurements, net periodic pension cost for the pension plan:
<TABLE>
<CAPTION>

                                                                           1999          1998          1997
                                                                          ------        -----         -----
<S>                                                                       <C>           <C>           <C>
             Weighted average discount rate                               6.08%         6.00%         6.50%
             Rate of increase in future compensation levels               4.33%         4.25%         4.75%
             Expected long-term rate of return on plan assets             7.33%         7.25%         7.25%
</TABLE>
<PAGE>   22
               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 postretirement benefit plan as a whole for
         the years ended December 31, 1999, 1998 and 1997 was as follows:

<TABLE>
<CAPTION>
             (in millions)                                                              1999          1998          1997
                                                                                         -------   -----------   -----------
<S>                                                                                      <C>           <C>          <C>
             Service cost (benefits attributed to employee service during the year)      $14.2         $ 9.8         $ 7.0
             Interest cost on accumulated postretirement benefit obligation               17.6          15.4          14.0
             Actual return on plan assets                                                 (3.5)         (5.0)         (3.6)
             Amortization of unrecognized transition obligation of affiliates              0.6           0.2           0.2
             Net amortization and deferral                                                (1.8)          1.2          (0.5)
                                                                                         -----         -----         -----
                                                                                         $27.1         $21.6         $17.1
                                                                                         =====         =====         =====
</TABLE>

         Actuarial assumptions used for the measurement of the NPPBC for the
         postretirement benefit plan for 1999, 1998 and 1997 were as follows:

<TABLE>
<CAPTION>

                                                               1999      1998       1997
                                                             -------    ------     ------

<S>                                                          <C>        <C>       <C>
               Discount rate                                 6.65%      6.70%      7.25%
               Long term rate of return on plan
                   assets, net of tax                        7.15%      5.83%      5.89%
               Assumed health care cost trend rate:
                   Initial rate                             15.00%     12.00%     11.00%
                   Ultimate rate                             5.50%      6.00%      6.00%
                   Uniform declining period                 5 Years   12 Years   12 Years

</TABLE>

         For the postretirement benefit plan as a whole, a one percentage point
         increase or decrease in the assumed health care cost trend rate would
         have no impact on the APBO as of December 31, 1999 and have no impact
         on the NPPBC for the year ended December 31, 1999.

(10)     Shareholder's Equity, Regulatory Risk-Based Capital, Retained Earnings
         and Dividend Restrictions

         Ohio, 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.

         The statutory capital and surplus of NLIC as of December 31, 1999, 1998
         and 1997 was $1.35 billion, $1.32 billion and $1.13 billion,
         respectively. The statutory net income of NLIC for the years ended
         December 31, 1999, 1998 and 1997 was $276.2 million, $171.0 million and
         $111.7 million, respectively.

         The Company is limited in the amount of shareholder dividends it may
         pay without prior approval by the Department. As of December 31, 1999
         $40.2 million of dividends could be paid by NLIC without prior
         approval.
<PAGE>   23
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



         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

         During second quarter 1999 the Company entered into a modified
         coinsurance arrangement to reinsure the 1999 operating results of an
         affiliated company, Employers Life Insurance Company of Wausau (ELOW)
         retroactive to January 1, 1999. In September 1999, NFS acquired ELOW
         for $120.8 million and immediately merged ELOW into NLIC terminating
         the modified coinsurance arrangement. Because ELOW was an affiliate,
         the Company accounted for the merger similar to poolings-of-interests;
         however, prior period financial statements were not restated due to
         immateriality. The reinsurance and merger combined contributed $1.46
         million to year to date net income.

         The Company has a reinsurance agreement with NMIC whereby all of the
         Company's accident and health business is ceded to NMIC on a modified
         coinsurance basis. The agreement covers individual accident and health
         business for all periods presented and group and franchise accident and
         health business since July 1, 1999. Either party may terminate the
         agreement on January 1 of any year with prior notice. Prior to July 1,
         1999 group and franchise accident and health business and a block of
         group life insurance policies were ceded to ELOW under a modified
         coinsurance agreement. Under a modified coinsurance agreement, 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
         the reinsurer. Risk of asset default is retained by the Company,
         although a fee is paid to the Company for the retention of such risk.
         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. Revenues ceded to NMIC and ELOW for the years
         ended December 31, 1999, 1998 and 1997 were $193.0 million, $216.9
         million, and $315.3 million, respectively, while benefits, claims and
         expenses ceded were $216.9 million, $259.3 million, and $326.6 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 such agreement are subject to
         allocation among NMIC and such subsidiaries. Measures used to allocate
         expenses among companies include individual employee estimates of time
         spent, special cost studies, salary expense, commission expense and
         other methods agreed to by the participating companies that are within
         industry guidelines and practices. In addition, beginning in 1999
         Nationwide Services Company, a subsidiary of NMIC, provides computer,
         telephone, mail, employee benefits administration, and other services
         to NMIC and certain of its direct and indirect subsidiaries, including
         the Company, based on specified rates for units of service consumed.
         For the years ended December 31, 1999, 1998 and 1997, the Company made
         payments to NMIC and Nationwide Services Company totaling $124.1
         million, $95.0 million, and $85.8 million, respectively. In addition,
         the Company does not believe that expenses recognized under these
         agreements are materially different than expenses that would have been
         recognized had the Company operated on a stand-alone basis.

         The Company leases office space from NMIC and certain of its
         subsidiaries. For the years ended December 31, 1999, 1998 and 1997, the
         Company made lease payments to NMIC and its subsidiaries of $9.9
         million, $8.0 million and $8.4 million, respectively.
<PAGE>   24
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         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 1999 and
         1998 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.

         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 $411.7 million and $248.4 million as
         of December 31, 1999 and 1998, respectively, and are included in
         short-term investments on the accompanying consolidated balance sheets.

         As part of certain restructuring activities that occurred prior to the
         March 1997 IPO, the Company paid a dividend valued at $485.7 million to
         Nationwide Corp. on January 1, 1997 consisting of the outstanding
         shares of common stock of ELOW, National Casualty Company (NCC) and
         West Coast Life Insurance Company (WCLIC). Also, on February 24, 1997,
         the Company 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.

         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, 1999 were $56.0
         million, $60.0 million and $66.1 million, respectively.

(12)     Bank Lines of Credit

         NFS, NLIC and NMIC are parties to 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 any party. NFS, NLIC and
         NMIC pay facility and usage fees to the financial institutions to
         maintain the revolving credit facility. As of December 31, 1999 the
         Company had no amounts outstanding under the agreement.

(13)     Contingencies

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

(14)     Segment Information

         The Company uses differences in products as the basis for defining its
         reportable segments. The Company reports three product segments:
         Variable Annuities, Fixed Annuities and Life Insurance.
<PAGE>   25
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



         The Variable Annuities segment consists of annuity contracts that
         provide the customer with access to a wide range of investment options,
         tax-deferred accumulation of savings, asset protection in the event of
         an untimely death, and flexible payout options including a lump sum,
         systematic withdrawal or a stream of payments for life. The Company's
         variable annuity products consist almost entirely of flexible premium
         deferred variable annuity contracts.

         The Fixed Annuities segment consists of annuity contracts that generate
         a return for the customer at a specified interest rate fixed for a
         prescribed period, tax-deferred accumulation of savings, and flexible
         payout options including a lump sum, systematic withdrawal or a stream
         of payments for life. Such contracts consist of single premium deferred
         annuities, flexible premium deferred annuities and single premium
         immediate annuities. The Fixed Annuities segment includes the fixed
         option under variable annuity contracts.

         The Life Insurance segment consists of insurance products, including
         variable universal life insurance and corporate-owned life insurance
         products, that provide a death benefit and may also allow the customer
         to build cash value on a tax-deferred basis.

         In addition to the product segments, the Company reports corporate
         revenue and expenses, investments and related investment income
         supporting capital not specifically allocated to its product segments,
         revenues and expenses of its investment advisor subsidiary, revenues
         and expenses related to group annuity contracts sold to Nationwide
         Insurance employee and agent benefit plans and all realized gains and
         losses on investments in a Corporate and Other segment.

         During 1999 the Company revised the allocation of net investment income
         among its Life Insurance and Corporate and Other segments. Also,
         certain amounts previously reported as other income were reclassified
         to operating expense. Amounts reported for prior periods have been
         restated to reflect these changes.

         The following table summarizes the financial results of the Company's
         business segments for the years ended December 31, 1999, 1998 and 1997.

<TABLE>
<CAPTION>
                                                  Variable      Fixed        Life      Corporate
         (in millions)                            Annuities    Annuities   Insurance   and Other      Total
         ------------------------------------     ---------    ---------   ---------   ---------    ---------
<S>                            <C>                <C>          <C>          <C>         <C>         <C>
         1999:
         Net investment income (1)                $   (41.5)   $ 1,134.5    $  253.1    $  174.7    $ 1,520.8
         Other operating revenue                      668.2         43.4       393.0        77.8      1,182.4
                                                  ---------    ---------    --------    --------    ---------
            Total operating revenue (2)               626.7      1,177.9       646.1       252.5      2,703.2
                                                  ---------    ---------    --------    --------    ---------
         Interest credited to policyholder
            account balances                             --        837.5       130.5       128.3      1,096.3
         Amortization of deferred policy
            acquisition costs                         162.8         49.7        60.1          --        272.6
         Other benefits and expenses                  173.6        113.5       334.7        94.4        716.2
                                                  ---------    ---------    --------    --------    ---------
            Total expenses                            336.4      1,000.7       525.3       222.7      2,085.1
                                                  ---------    ---------    --------    --------    ---------
         Operating income before
            federal income tax                        290.3        177.2       120.8        29.8        618.1
         Realized losses on investments                  --           --          --       (11.6)       (11.6)
                                                  ---------    ---------    --------    --------    ---------
         Consolidated income before
            federal tax expense                   $   290.3    $   177.2    $  120.8    $   18.2    $   606.5
                                                  =========    =========    ========    ========    =========
         Assets as of year end                    $62,599.7    $17,134.8    $6,616.7    $6,324.7    $92,675.9
                                                  =========    =========    ========    ========    =========
</TABLE>
<PAGE>   26
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                         (a wholly owned subsidiary of
                      Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued

<TABLE>
<CAPTION>

                                                    Variable           Fixed            Life         Corporate
         (in millions)                              Annuities         Annuities       Insurance       and Other         Total
         ------------------------------------       ---------         ---------       ---------       ---------       ---------
<S>                                                 <C>               <C>              <C>             <C>             <C>
         1998:
         Net investment income (1)                  $   (31.3)        $ 1,116.6        $  225.6        $  170.7        $ 1,481.6
         Other operating revenue                        532.9              35.7           318.5            78.6            965.7
                                                    ---------         ---------        --------        --------        ---------
            Total operating revenue (2)                 501.6           1,152.3           544.1           249.3          2,447.3
                                                    ---------         ---------        --------        --------        ---------
         Interest credited to policyholder
            account balances                               --             828.6           115.4           125.0          1,069.0
         Amortization of deferred policy
            acquisition costs                           123.9              44.2            46.4              --            214.5
         Other benefits and expenses                    159.3             104.2           293.5            78.1            635.1
                                                    ---------         ---------        --------        --------        ---------
            Total expenses                              283.2             977.0           455.3           203.1          1,918.6
                                                    ---------         ---------        --------        --------        ---------
         Operating income before federal
             income tax                                 218.4             175.3            88.8            46.2            528.7
         Realized gains on investments                     --                --              --            28.4             28.4
                                                    ---------         ---------        --------        --------        ---------
         Consolidated income before
            federal tax expense                     $   218.4         $   175.3        $   88.8        $   74.6        $   557.1
                                                    =========         =========        ========        ========        =========
         Assets as of year end                      $47,668.7         $15,215.7        $5,187.6        $6,270.1        $74,342.1
                                                    =========         =========        ========        ========        =========

         1997:
         Net investment income (1)                  $   (26.8)        $ 1,098.2        $  184.9        $  152.9        $ 1,409.2
         Other operating revenue                        413.9              43.2           283.4            56.6            797.1
                                                    ---------         ---------        --------        --------        ---------
            Total operating revenue (2)                 387.1           1,141.4           468.3           209.5          2,206.3
                                                    ---------         ---------        --------        --------        ---------
         Interest credited to policyholder
            account balances                               --             823.4            78.5           114.7          1,016.6
         Amortization of deferred policy
            acquisition costs                            87.8              39.8            39.6              --            167.2
         Benefits and expenses                          148.4             108.7           283.5            63.1            603.7
                                                    ---------         ---------        --------        --------        ---------
            Total expenses                              236.2             971.9           401.6           177.8          1,787.5
                                                    ---------         ---------        --------        --------        ---------
         Operating income before federal
             income tax                                 150.9             169.5            66.7            31.7            418.8
         Realized gains on investments                     --              --                --            11.1             11.1
                                                    ---------         ---------        --------        --------        ---------
         Consolidated income before
            federal tax expense                     $   150.9         $   169.5        $   66.7        $   42.8        $   429.9
                                                    =========         =========        ========        ========        =========
         Assets as of year end                      $35,278.7         $14,436.3        $3,901.4        $6,174.3        $59,790.7
                                                    =========         =========        ========        ========        =========
</TABLE>

----------
        (1)  The Company's method of allocating net investment income results in
             a charge (negative net investment income) to the Variable Annuities
             segment which is recognized in the Corporate and Other segment. The
             charge relates to non-invested assets which support this segment on
             a statutory basis.
        (2)  Excludes realized gains and losses on investments.

         The Company has no significant revenue from customers located outside
         of the United States nor does the Company have any significant
         long-lived assets located outside the United States.

<PAGE>   81
PART C. OTHER INFORMATION

         Item 24.     Financial Statements and Exhibits

                      (a)  Financial Statements:

                           (1) Financial statements included in Prospectus.
                               (Part A):
                               Condensed Financial Information.

                           (2) Financial statements included in Part B: Those
                               financial statements required by Item 23 to be
                               included in Part B have been incorporated therein
                               by reference to the Prospectus (Part A).

                           Nationwide Variable Account-8:

                               Independent Auditors' Report

                               Statements of Assets, Liabilities and Contract
                               Owners' Equity as of the period October 1, 1999
                               (commencement of operations) to December 31,
                               1999.

                               Statements of Operations for the period October
                               1, 1999 (commencement of operations) to December
                               31, 1999.

                               Changes in Contract Owners' Equity for as of the
                               period October 1, 1999 (commencement of
                               operations) to December 31, 1999.

                               Notes to Financial Statements.

                           Nationwide Life Insurance Company and subsidiaries:

                               Independent Auditors' Report.

                               Consolidated Balance Sheets as of December 31,
                               1999 and 1998.

                               Consolidated Statements of Income for the years
                               ended December 31, 1999, 1998 and 1997.

                               Consolidated Statements of Shareholder's Equity
                               for the years ended December 31, 1999, 1998 and
                               1997.

                               Consolidated Statements of Cash Flows for
                               the years ended December 31, 1998, 1997
                               and 1996.

                               Notes to Consolidated Financial Statements.
<PAGE>   82
Item 24.      (b) Exhibits

                    (1)  Resolution of the Depositor's Board of Directors
                         authorizing the establishment of the Registrant - Filed
                         previously with the Registration Statement (1933 Act
                         File No. 33-62637, 1940 Act File No. 811-7357) and
                         hereby incorporated by reference.

                    (2)  Not Applicable


                    (3)  Underwriting or Distribution of contracts between the
                         Registrant and Principal Underwriter - Filed previously
                         with Amendment no. 6 to the Registration Statement and
                         hereby incorporated by reference.


                    (4)  The form of the variable annuity contract - Filed
                         previously with the Registration Statement (1933 Act
                         File No. 33-62659, 1940 Act File No. 811-7357) and
                         hereby incorporated by reference.

                    (5)  Variable Annuity Application - Filed previously with
                         the Registration Statement (1933 Act File No. 33-62659,
                         1940 Act File No. 811-7357) and hereby incorporated by
                         reference.

                    (6)  Articles of Incorporation of Depositor - Filed
                         previously with the Registration Statement (1933 Act
                         File No. 33-62637, 1940 Act File No. 811-7357) and
                         hereby incorporated by reference.

                    (7)  Not Applicable

                    (8)  Not Applicable

                    (9)  Opinion of Counsel - Filed previously with the
                         Registration Statement (1933 Act File No. 33-62659,
                         1940 Act File No. 811-7357) and hereby incorporated by
                         reference.

                    (10) Not Applicable

                    (11) Not Applicable

                    (12) Not Applicable

                    (13) Performance Advertising Calculation Schedule - Filed
                         previously with the Registration Statement (1933 Act
                         File No. 33-62659, 1940 Act File No. 811-7357), and
                         hereby incorporated by reference.
<PAGE>   83
Item 25.      DIRECTORS AND OFFICERS OF THE DEPOSITOR
<TABLE>
<CAPTION>
                           NAME AND PRINCIPAL                             POSITIONS AND OFFICES
                            BUSINESS ADDRESS                                 WITH DEPOSITOR
                            ----------------                                 --------------
<S>                                                              <C>
                          Lewis J. Alphin                                        Director
                          519 Bethel Church Road
                          Mount Olive, NC  28365-6107

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

                          Kenneth D. Davis                                       Director
                          7229 Woodmansee Road
                          Leesburg, OH  45135

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

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

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

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

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

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

                          Yvonne L. Montgomery                                   Director
                          Xerox Corporation
                          Suite 200
                          1401 H Street NW
                          Washington, DC 20005-2110

                          Ralph M. Paige                                         Director
                          Federation of Southern
                          Cooperatives/Land Assistance Fund
                          2769 Church Street
                          East Point, GA  30344

                          James F. Patterson                                     Director
                          8765 Mulberry Road
                          Chesterland, OH  44026
</TABLE>
<PAGE>   84
<TABLE>
<CAPTION>
                           NAME AND PRINCIPAL                             POSITIONS AND OFFICES
                            BUSINESS ADDRESS                                 WITH DEPOSITOR
                            ----------------                                 --------------
<S>                                                              <C>
                          Arden L. Shisler                                       Director
                          1356 North Wenger Road
                          Dalton, OH  44618

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

                          Nancy C. Thomas                                        Director
                          1767D Westwood Avenue
                          Alliance, OH  44601

                          Richard D. Headley                         Executive Vice President - Chief
                          One Nationwide Plaza                        Information Technology Officer
                          Columbus, OH 43215

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

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

                          James E. Brock                            Senior Vice President - Corporate
                          One Nationwide Plaza                                  Development
                          Columbus, OH  43215

                          Charles A. Bryan                               Senior Vice President -
                          One Nationwide Plaza                     Chief Actuary - Property and Casualty
                          Columbus, OH 43215

                          John R. Cook, Jr.                              Senior Vice President -
                          One Nationwide Plaza                         Chief Communications Officer
                          Columbus, OH  43215

                          David A. Diamond                               Senior Vice President -
                          One Nationwide Plaza                             Corporate Controller
                          Columbus, OH 43215

                          Philip C. Gath                                 Senior Vice President -
                          One Nationwide Plaza                     Chief Actuary - Nationwide Financial
                          Columbus, OH  43215

                          Patricia R. Hatler                              Senior Vice President,
                          One Nationwide Plaza                         General Counsel and Secretary
                          Columbus, OH 43215
</TABLE>
<PAGE>   85
<TABLE>
<CAPTION>
                           NAME AND PRINCIPAL                             POSITIONS AND OFFICES
                            BUSINESS ADDRESS                                 WITH DEPOSITOR
                            ----------------                                 --------------
<S>                                                              <C>
                          David K. Hollingsworth                           Senior Vice President
                          One Nationwide Plaza
                          Columbus, OH 43215

                          David R. Jahn                                  Senior Vice President -
                          One Nationwide Plaza                             Commercial Insurance
                          Columbus, OH 43215

                          Donna A James                             Senior Vice President - Chief Human
                          One Nationwide Plaza                               Resources Officer
                          Columbus, OH  43215

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

                          Gregory S. Lashutka                            Senior Vice President -
                          One Nationwide Plaza                              Corporate Relations
                          Columbus, OH 43215

                          Edwin P. McCausland, Jr.                       Senior Vice President -
                          One Nationwide Plaza                            Fixed Income Securities
                          Columbus, OH 43215

                          Mark D. Phelan                                 Senior Vice President -
                          One Nationwide Plaza                        Information Technology Officer
                          Columbus, OH 43215

                          Douglas C. Robinette                            Senior Vice President -
                          One Nationwide Plaza                          Claims and Finance Services
                          Columbus, OH  43215

                          Mark R. Thresher                               Senior Vice President -
                          One Nationwide Plaza                        Finance - Nationwide Financial
                          Columbus, OH 43215

                          Richard M. Waggoner                            Senior Vice President -
                          One Nationwide Plaza                                  Operations
                          Columbus, OH 43215

                          Susan A. Wolken                             Senior Vice President - Product
                          One Nationwide Plaza                          Management and Nationwide
                          Columbus, OH  43215                               Financial Marketing
</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
<PAGE>   86
<TABLE>
<CAPTION>

              COMPANY                       STATE/COUNTRY           NO. VOTING              PRINCIPAL BUSINESS
                                                 OF                 SECURITIES
                                            ORGANIZATION          (SEE ATTACHED
                                                                   CHART UNLESS
                                                                    OTHERWISE
                                                                    INDICATED)
      -----------------------------------   ----------------   ----------------------      ----------------------------------------
<S>                                         <C>                <C>                         <C>
       The 401(k) Companies, Inc.               Texas                                        Holding Company

       The 401(k) Company                       Texas                                        Third-party administrator for 401(k)
                                                                                             plans

       401(k) Investment Advisors, Inc.         Texas                                        Investment advisor registered with the
                                                                                             SEC

       401(k) Investments Services, Inc.        Texas                                        NASD registered broker-dealer

       Affiliate Agency, Inc.                   Delaware                                     Insurance agency marketing life
                                                                                             insurance & annuity products through
                                                                                             financial institutions

       Affiliate Agency of Ohio, Inc.           Ohio                                         Insurance agency marketing life
                                                                                             insurance & annuity products through
                                                                                             financial institutions

       AID Finance Services, Inc.               Iowa                                         Holding Company

       ALLIED General Agency Company            Iowa                                         Managing general agent and surplus
                                                                                             lines broker for property & casualty
                                                                                             insurance products

       ALLIED Group, Inc.                       Iowa                                         Property & casualty holding company

       ALLIED Group Insurance Marketing         Iowa                                         Direct marketer for property and
       Company                                                                               casualty insurance products

       ALLIED Group Merchant Banking            Iowa                                         Broker-Dealer
       Corporation

       ALLIED Property and Casualty Insurance   Iowa                                         Underwrites general property &
       Company                                                                               casualty insurance

       Allnations, Inc.                         Ohio                                         Promotes international cooperative
                                                                                             insurance organizations

       AMCO Insurance Company                   Iowa                                         Underwrites general property &
                                                                                             casualty insurance

       American Marine Underwriters, Inc.       Florida                                      Underwriting manager for ocean cargo
                                                                                             and bulk insurance

       Auto Direkt Insurance Company            Germany                                      Insurance Company

       Cal-Ag Insurance services, Inc.          California                                   Captive insurance brokerage firm

       CalFarm Insurance Agency                 California                                   Former marketing company for
                                                                                             traditional agent producers of CalFarm
                                                                                             Insurance Company

       CalFarm Insurance Company                California                                   Multi-line insurance company

       Caliber Funding                          Delaware                                     A limited purpose corporation

       Colonial County Mutual Insurance         Texas                                        Insurance Company
       Company

       Columbus Insurance Brokerage and         Germany                                      General service insurance broker
       Service GmbH
</TABLE>
<PAGE>   87
<TABLE>
<CAPTION>

              COMPANY                       STATE/COUNTRY           NO. VOTING              PRINCIPAL BUSINESS
                                                 OF                 SECURITIES
                                            ORGANIZATION          (SEE ATTACHED
                                                                   CHART UNLESS
                                                                    OTHERWISE
                                                                    INDICATED)
      -----------------------------------   ----------------   ----------------------      ----------------------------------------
<S>                                         <C>                <C>                         <C>
       Cooperative Service Company              Nebraska                                     Insurance agency that sells and
                                                                                             services commercial insurance

       Depositors Insurance Company             Iowa                                         Underwrites property & casualty
                                                                                             insurance

       eNationwide, LLC                         Ohio                                         A limited liability company to provide
                                                                                             administrative services to
                                                                                             Nationwide's direct operations

       Excaliber Funding Corporation            Delaware                                     Limited purpose corporation

       F&B, Inc.                                Iowa                                         Insurance Agency

       Farmland Mutual Insurance Company        Iowa                                         Mutual Insurance Company

       Financial Horizons Distributors Agency   Alabama                                      Insurance agency marketing life
       of Alabama, Inc.                                                                      insurance and annuity products through
                                                                                             financial institutions

       Financial Horizons Distributors Agency   Ohio                                         Insurance marketing life insurance and
       of Ohio, Inc.                                                                         annuity products through financial
                                                                                             institutions

       Financial Horizons Distributors Agency   Oklahoma                                     Insurance marketing life insurance and
       of Oklahoma, Inc.                                                                     annuity products through financial
                                                                                             institutions

       Financial Horizons Distributors Agency   Texas                                        Insurance marketing life insurance and
       of Texas, Inc.                                                                        annuity products through financial
                                                                                             institutions

       *Financial Horizons Investment Trust     Massachusetts                                Diversified, open-end investment
                                                                                             company

       Financial Horizons Securities            Oklahoma                                     Limited broker-dealer doing business
       Corporation                                                                           solely in the financial institution
                                                                                             market

       GatesMcDonald Health Plus Inc.           Ohio                                         Managed Care Organization

       Gates, McDonald & Company                Ohio                                         Services employers for managing
                                                                                             workers' and unemployment compensation
                                                                                             matters

       Gates, McDonald & Company of Nevada      Nevada                                       Self-insurance administration, claims
                                                                                             examinations and data processing
                                                                                             services

       Gates, McDonald & Company of New York,   New York                                     Workers' compensation/self-insured
       Inc.                                                                                  claims administration services to
                                                                                             employers with exposure in New York

       Insurance Intermediaries, Inc.           Ohio                                         Insurance agency providing commercial
                                                                                             property & casualty brokerage services

       Irvin L. Schwartz and Associates, Inc.   Ohio                                         Insurance Agency

       Landmark Financial Services of New       New York                                     Insurance agency marketing life
       York, Inc.                                                                            insurance and annuity products through
                                                                                             financial institutions

       Leben Direkt Insurance Company           Germany                                      Life insurance through direct mail
</TABLE>
<PAGE>   88
<TABLE>
<CAPTION>

              COMPANY                       STATE/COUNTRY           NO. VOTING              PRINCIPAL BUSINESS
                                                 OF                 SECURITIES
                                            ORGANIZATION          (SEE ATTACHED
                                                                   CHART UNLESS
                                                                    OTHERWISE
                                                                    INDICATED)
      -----------------------------------   ----------------   ----------------------      ----------------------------------------
<S>                                         <C>                <C>                         <C>
       Lone Star General Agency, Inc.           Texas                                        General agent to market non-standard
                                                                                             automobile and motorcycle insurance
                                                                                             for Colonial Mutual Insurance Company

       MedProSolutions, Inc.                    Massachusetts                                Provides third-party administration
                                                                                             services for workers compensation,
                                                                                             automobile injury and disability claims

       Midwest Printing Services, Ltd.          Iowa                                         General printing services

       Morley & Associates, Inc.                Oregon                                       Insurance brokerage

       Morley Capital Management, Inc.          Oregon                                       Investment adviser and stable value
                                                                                             money management

       Morley Financial Services, Inc.          Oregon                                       Holding Company

       Morley Research Associates, Ltd.         Delaware                                     Credit research consulting

       **MRM Investments, Inc.                  Ohio                                         Owns and operates a recreational ski
                                                                                             facility

       **National Casualty Company              Wisconsin                                    Insurance Company

       National Casualty Company of America,    England                                      Insurance Company
       Ltd.

       National Deferred Compensation, Inc.     Ohio                                         Administers deferred compensation
                                                                                             plans for public employees

       **National Premium and Benefit           Delaware                                     Provides third-party administration
       Administration Company                                                                services

       Nationwide Advisory Services, Inc.       Ohio                                         Registered broker-dealer providing
                                                                                             investment management and
                                                                                             administrative services

       **Nationwide Agency, Inc.                Ohio                                         Insurance Agency

       Nationwide Agribusiness Insurance        Iowa                                         Provides property & casualty insurance
       Company                                                                               primarily to agricultural business

       Nationwide Arena, LLC                    Ohio                                         A limited liability company related to
                                                                                             arena development

       *Nationwide Asset Allocation Trust       Ohio                                         Diversified open-end investment company

       Nationwide Assurance Company             Wisconsin                                    Underwrites non-standard automobile
                                                                                             and motorcycle insurance

       Nationwide Cash Management Company       Ohio                                         Investment Securities Agent
</TABLE>
<PAGE>   89
<TABLE>
<CAPTION>

              COMPANY                       STATE/COUNTRY           NO. VOTING              PRINCIPAL BUSINESS
                                                 OF                 SECURITIES
                                            ORGANIZATION          (SEE ATTACHED
                                                                   CHART UNLESS
                                                                    OTHERWISE
                                                                    INDICATED)
      -----------------------------------   ----------------   ----------------------      ----------------------------------------
<S>                                         <C>                <C>                         <C>
       Nationwide Corporation                   Ohio                                         Holding company for entities
                                                                                             affiliated with Nationwide Mutual
                                                                                             Insurance Company

       Nationwide Exclusive Distribution        Ohio                                         A limited liability company providing
       Company, LLC                                                                          agency support services to Nationwide
                                                                                             exclusive agents

       Nationwide Financial Assignment Company  Ohio                                         An assignment company to administer
                                                                                             structured settlement business

       Nationwide Financial Institution         Delaware                                     Insurance Agency
       Distributors Agency, Inc.

       Nationwide Financial Institution         New Mexico                                   Insurance Agency
       Distributors Agency, Inc. of New Mexico

       Nationwide Financial Institution         Massachusetts                                Insurance Agency
       Distributors Agency, Inc. of
       Massachusetts

       Nationwide Financial Services            Bermuda                                      Long-term insurer which issued
       (Bermuda) Ltd.                                                                        variable annuity and variable life
                                                                                             products to persons outside the U.S. &
                                                                                             Bermuda

       Nationwide Financial Services Capital    Delaware                                     Trust which issues and sells
       Trust                                                                                 securities & uses proceeds to acquire
                                                                                             debentures

       Nationwide Financial Services Capital    Delaware                                     Trust which issues and sells
       Trust II                                                                              securities & uses proceeds to acquire
                                                                                             debentures

       Nationwide Financial Services, Inc.      Delaware                                     Holding Company for entities
                                                                                             associated with Nationwide Mutual
                                                                                             Insurance Company

       Nationwide Foundation                    Ohio                                         Not-for profit corporation

       Nationwide General Insurance Company     Ohio                                         Primarily provides automobile and fire
                                                                                             insurance to select customers

       Nationwide Global Finance, LLC           Ohio                                         Act as a support company for
                                                                                             Nationwide Global Holdings, Inc. & its
                                                                                             international capitalization efforts

       Nationwide Global Funds                  Cayman Islands                               Exempted company with limited
                                                                                             liability for purpose of issuing
                                                                                             investment shares to segregated asset
                                                                                             accounts of Nationwide Financial
                                                                                             Services (Bermuda) Ltd. and to
                                                                                             non-U.S. resident investors

       Nationwide Global Holdings, Inc.         Ohio                                         Holding Company for Nationwide
                                                                                             Insurance Enterprise international
                                                                                             operations

       Nationwide Global Holdings, Inc.-NGH     Grand Duchy of                               Analyze European market of life
       Luxembourg Branch                        Luxembourg                                   insurance
</TABLE>
<PAGE>   90
<TABLE>
<CAPTION>

              COMPANY                       STATE/COUNTRY           NO. VOTING              PRINCIPAL BUSINESS
                                                 OF                 SECURITIES
                                            ORGANIZATION          (SEE ATTACHED
                                                                   CHART UNLESS
                                                                    OTHERWISE
                                                                    INDICATED)
      -----------------------------------   ----------------   ----------------------      ----------------------------------------
<S>                                         <C>                <C>                         <C>
       Nationwide Global Holdings-Hong Kong,    Hong Kong                                    Primarily a holding company for
       Limited                                                                               Nationwide Global Holdings, Inc. Asian
                                                                                             operations

       Nationwide Global Holdings-NGH Brasil    Brazil                                       Holding company
       Participacoes LTDA

       Nationwide Health Plans, Inc.            Ohio                                         Health insuring organization

       Nationwide Home Mortgage Company         Iowa                                         Mortgage lendor

       *Nationwide Indemnity Company            Ohio                                         Reinsurance company assuming business
                                                                                             from Nationwide Mutual Insurance
                                                                                             Company and other insurers within the
                                                                                             Nationwide Insurance Enterprise

       Nationwide Insurance Company of America  Wisconsin                                    Independent agency personal lines
                                                                                             underwriter of property & casualty
                                                                                             insurance

       Nationwide Insurance Company of Florida  Ohio                                         Transacts general insurance business
                                                                                             except life insurance

       Nationwide Insurance Golf Charities,     Ohio                                         Not-for-profit corporation
       Inc.

       Nationwide International Underwriters    California                                   Special risks, excess & surplus lines
                                                                                             underwriting manager

       Nationwide Investing Foundation          Michigan                                     Provide investors with continuous
                                                                                             source of investment under management
                                                                                             of trustees

       *Nationwide Investing Foundation II      Massachusetts                                Diversified, open-end investment
                                                                                             company

       Nationwide Investment Services           Oklahoma                                     Registered broker-dealer
       Corporation

       Nationwide Investors Services, Inc.      Ohio                                         Stock Transfer Agent

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

       **Nationwide Life Insurance Company      Ohio                                         Life Insurance Company

       Nationwide Lloyds                        Texas                                        Commercial property insurance in Texas

       Nationwide Management Systems, Inc.      Ohio                                         Preferred provider organization,
                                                                                             products and related services

       Nationwide Mutual Fire Insurance         Ohio                                         Mutual Insurance Company
       Company

       *Nationwide Mutual Funds                 Ohio                                         Diversified, open-end investment
                                                                                             company

       Nationwide Mutual Insurance Company      Ohio                                         Mutual Insurance Company
</TABLE>
<PAGE>   91
<TABLE>
<CAPTION>

              COMPANY                       STATE/COUNTRY           NO. VOTING              PRINCIPAL BUSINESS
                                                 OF                 SECURITIES
                                            ORGANIZATION          (SEE ATTACHED
                                                                   CHART UNLESS
                                                                    OTHERWISE
                                                                    INDICATED)
      -----------------------------------   ----------------   ----------------------      ----------------------------------------
<S>                                         <C>                <C>                         <C>
       Nationwide Properties, Ltd.              Ohio                                         Develop, own and operate real estate
                                                                                             and real estate investments

       Nationwide Property and Casualty         Ohio                                         Insurance Company
       Insurance Company

       Nationwide Realty Investors, Inc.        Ohio                                         Develop, own and operate real estate
                                                                                             and real estate investments

       Nationwide Retirement Solutions, Inc.    Delaware                                     Market and administer deferred
                                                                                             compensation plans for public employees

       Nationwide Retirement Solutions, Inc.    Alabama                                      Market and administer deferred
       of Alabama                                                                            compensation plans for public employees

       Nationwide Retirement Solutions, Inc.    Arizona                                      Market and administer deferred
       of Arizona                                                                            compensation plans for public employees

       Nationwide Retirement Solutions, Inc.    Arkansas                                     Market and administer deferred
       of Arkansas                                                                           compensation plans for public employees

       Nationwide Retirement Solutions, Inc.    Montana                                      Market and administer deferred
       of Montana                                                                            compensation plans for public employees

       Nationwide Retirement Solutions, Inc.    Nevada                                       Market and administer deferred
       of Nevada                                                                             compensation plans for public employees

       Nationwide Retirement Solutions, Inc.    New Mexico                                   Market and administer deferred
       of New Mexico                                                                         compensation plans for public employees

       Nationwide Retirement Solutions, Inc.    Ohio                                         Market variable annuity contracts to
       of Ohio                                                                               members of the National Education
                                                                                             Association in the state of Ohio

       Nationwide Retirement Solutions, Inc.    Oklahoma                                     Market variable annuity contracts to
       of Oklahoma                                                                           members of the National Education
                                                                                             Association in the state of Oklahoma

       Nationwide Retirement Solutions, Inc.    South Dakota                                 Market and administer deferred
       of South Dakota                                                                       compensation plans for public employees

       Nationwide Retirement Solutions, Inc.    Texas                                        Market and administer deferred
       of Texas                                                                              compensation plans for public employees

       Nationwide Retirement Solutions, Inc.    Wyoming                                      Market variable annuity contracts to
       of Wyoming                                                                            members of the National Education
                                                                                             Association in the state of Wyoming
</TABLE>
<PAGE>   92
<TABLE>
<CAPTION>

              COMPANY                       STATE/COUNTRY           NO. VOTING              PRINCIPAL BUSINESS
                                                 OF                 SECURITIES
                                            ORGANIZATION          (SEE ATTACHED
                                                                   CHART UNLESS
                                                                    OTHERWISE
                                                                    INDICATED)
      -----------------------------------   ----------------   ----------------------      ----------------------------------------
<S>                                         <C>                <C>                         <C>
       Nationwide Retirement Solutions          Massachusetts                                Market and administer deferred
       Insurance Agency Inc.                                                                 compensation plans for public employees

       Nationwide Seguradora S.A.               Brazil                                       Engage in elementary, health & life
                                                                                             insurance; private open pension and
                                                                                             wealth concession plans

       *Nationwide Separate Account Trust       Massachusetts                                Diversified, open-end investment
                                                                                             company

       Nationwide Services Company, LLC.        Ohio                                         Single member limited liability
                                                                                             company performing shared services
                                                                                             functions for the Nationwide Insurance
                                                                                             Enterprise

       Nationwide Trust Company, FSB            United States                                Federal savings bank chartered by the
                                                                                             Office of Thrift Supervision in U.S.
                                                                                             Department of Treasury to exercise
                                                                                             custody & fiduciary powers

       Neckura Holding Company                  Germany                                      Administrative services for Neckura
                                                                                             Insurance Group

       Neckura Insurance Company                Germany                                      Insurance Company

       Neckura Life Insurance Company           Germany                                      Life and health insurance company

       Nevada Independent                       Nevada                                       Workers' compensation administrative
       Companies-Construction                                                                services to Nevada employers in the
                                                                                             construction industry

       Nevada Independent Companies-Health      Nevada                                       Workers' compensation administrative
       and Nonprofit                                                                         services to Nevada employers in health
                                                                                             & nonprofit industries

       Nevada Independent Companies-            Nevada                                       Workers' compensation administrative
       Hospitality and Entertainment                                                         services to Nevada employers in the
                                                                                             hospitality & entertainment industries

       Nevada Independent Companies-            Nevada                                       Workers' compensation administrative
       Manufacturing, Transportation and                                                     services to Nevada employers in the
       Distribution                                                                          manufacturing, transportation and
                                                                                             distribution industries

       NFS Distributors, Inc.                   Delaware                                     Holding company for Nationwide
                                                                                             Financial Services, Inc. distribution
                                                                                             companies

       NGH Luxembourg, S.A                      Luxembourg                                   Acts primarily as holding company for
                                                                                             Nationwide Global Holdings, Inc.
                                                                                             European operations

       NGH Netherlands, B.V.                    The Netherlands                              Holding company for other overseas
                                                                                             companies
</TABLE>
<PAGE>   93
<TABLE>
<CAPTION>

              COMPANY                       STATE/COUNTRY           NO. VOTING              PRINCIPAL BUSINESS
                                                 OF                 SECURITIES
                                            ORGANIZATION          (SEE ATTACHED
                                                                   CHART UNLESS
                                                                    OTHERWISE
                                                                    INDICATED)
      -----------------------------------   ----------------   ----------------------      ----------------------------------------
<S>                                         <C>                <C>                         <C>
       NGH UK, Ltd.                             United Kingdom                               Assist Nationwide Global Holdings,
                                                                                             Inc. with European operations and
                                                                                             marketing

       Northpointe Capital LLC                  Delaware                                     Limited liability company for
                                                                                             investments

       PanEuroLife                              Luxembourg                                   Life Insurance company providing
                                                                                             individual life insurance primarily in
                                                                                             the UK, Belgium and France

       Pension Associates, Inc.                 Wisconsin                                    Pension plan administration and record
                                                                                             keeping services

       Portland Investment Services, Inc.       Oregon                                       NASD registered broker-dealer

       Premier Agency, Inc.                     Iowa                                         Insurance Agency

       Riverview Agency, Inc.                   Texas                                        Has a pending application to become a
                                                                                             licensed insurance agency with the
                                                                                             Texas Department of Insurance

       Scottsdale Indemnity Company             Ohio                                         Insurance Company

       Scottsdale Insurance Company             Ohio                                         Insurance Company

       Scottsdale Surplus Lines Insurance       Arizona                                      Provides excess and surplus lines
       Company                                                                               insurance coverage on a non-admitted
                                                                                             basis

       SVM Sales GmbH, Neckura Insurance Group  Germany                                      Recruits and supervises external sales
                                                                                             partners who obtain new business for
                                                                                             the Neckura Group as well as to offer
                                                                                             financial services

       Union Bond & Trust Company               Oregon                                       Oregon state bank with trust powers

       Villanova Capital, Inc.                  Delaware                                     Holding Company

       Villanova Mutual Fund Capital Trust      Delaware                                     Trust designed to act as a registered
                                                                                             investment advisor

       Villanova SA Capital Trust               Delaware                                     Trust designed to act as a registered
                                                                                             investment advisor

       Western Heritage Insurance Company       Arizona                                      Underwrites excess and surplus lines
                                                                                             of property and casualty insurance
</TABLE>
<PAGE>   94
<TABLE>
<CAPTION>

              COMPANY                              STATE/COUNTRY           NO. VOTING                       PRINCIPAL BUSINESS
                                                        OF                 SECURITIES
                                                    ORGANIZATION          (SEE ATTACHED
                                                                          CHART UNLESS
                                                                           OTHERWISE
                                                                           INDICATED)
      -----------------------------------         ----------------   ----------------------         ------------------------------
<S>                                               <C>                <C>                            <C>
     *   MFS Variable Account                            Ohio          Nationwide Life Separate      Issuer of Annuity Contracts
                                                                       Account

     *   NACo Variable Account                           Ohio          Nationwide Life Separate      Issuer of Annuity Contracts
                                                                       Account

     *   Nationwide DC Variable Account                  Ohio          Nationwide Life Separate      Issuer of Annuity Contracts
                                                                       Account

         Nationwide DCVA-II                              Ohio          Nationwide Life Separate      Issuer of Annuity Contracts
                                                                       Account

     *   Separate Account No. 1                          Ohio          Nationwide Life Separate      Issuer of Annuity Contracts
                                                                       Account

     *   Nationwide Multi-Flex Variable Account          Ohio          Nationwide Life Separate      Issuer of Annuity Contracts
                                                                       Account

     *   Nationwide VA Separate Account-A                Ohio          Nationwide Life and Annuity   Issuer of Annuity Contracts
                                                                       Separate Account

     *   Nationwide VA Separate Account-B                Ohio          Nationwide Life and Annuity   Issuer of Annuity Contracts
                                                                       Separate Account

     *   Nationwide VA Separate Account-C                Ohio          Nationwide Life and Annuity   Issuer of Annuity Contracts
                                                                       Separate Account

     *   Nationwide Variable Account                     Ohio          Nationwide Life Separate      Issuer of Annuity Contracts
                                                                       Account

     *   Nationwide Variable Account-II                  Ohio          Nationwide Life Separate      Issuer of Annuity Contracts
                                                                       Account

     *   Nationwide Variable Account-3                   Ohio          Nationwide Life Separate      Issuer of Annuity Contracts
                                                                       Account

     *   Nationwide Variable Account-4                   Ohio          Nationwide Life Separate      Issuer of Annuity Contracts
                                                                       Account

     *   Nationwide Variable Account-5                   Ohio          Nationwide Life Separate      Issuer of Annuity Contracts
                                                                       Account

     *   Nationwide Variable Account-6                   Ohio          Nationwide Life Separate      Issuer of Annuity Contracts
                                                                       Account

     *   Nationwide Fidelity Advisor Variable            Ohio          Nationwide Life Separate      Issuer of Annuity Contracts
         Account                                                       Account

     *   Nationwide Variable Account-8                   Ohio          Nationwide Life Separate      Issuer of Annuity Contracts
                                                                       Account

     *   Nationwide Variable Account-9                   Ohio          Nationwide Life Separate      Issuer of Annuity Contracts
                                                                       Account

     *   Nationwide Variable Account-10                  Ohio          Nationwide Life Separate      Issuer of Annuity Contracts
                                                                       Account

         Nationwide Variable Account-11                  Ohio          Nationwide Life Separate      Issuer of Annuity Contracts
                                                                       Account
</TABLE>
<PAGE>   95
<TABLE>
<CAPTION>

              COMPANY                              STATE/COUNTRY           NO. VOTING                       PRINCIPAL BUSINESS
                                                        OF                 SECURITIES
                                                    ORGANIZATION          (SEE ATTACHED
                                                                          CHART UNLESS
                                                                           OTHERWISE
                                                                           INDICATED)
      -----------------------------------         ----------------   ----------------------         ------------------------------
<S>                                               <C>                <C>                            <C>
     *   Nationwide VL Separate Account-A                Ohio          Nationwide Life and Annuity   Issuer of Life Insurance
                                                                       Separate Account              Policies

         Nationwide VL Separate Account-B                Ohio          Nationwide Life and Annuity   Issuer of Life Insurance
                                                                       Separate Account              Policies

     *   Nationwide VL Separate Account-C                Ohio          Nationwide Life and Annuity   Issuer of Life Insurance
                                                                       Separate Account              Policies

     *   Nationwide VL Separate Account-D                Ohio          Nationwide Life and Annuity   Issuer of Life Insurance
                                                                       Separate Account              Policies

     *   Nationwide VLI Separate Account                 Ohio          Nationwide Life Separate      Issuer of Life Insurance
                                                                       Account                       Policies

     *   Nationwide VLI Separate Account-2               Ohio          Nationwide Life Separate      Issuer of Life Insurance
                                                                       Account                       Policies

     *   Nationwide VLI Separate Account-3               Ohio          Nationwide Life Separate      Issuer of Life Insurance
                                                                       Account                       Policies

     *   Nationwide VLI Separate Account-4               Ohio          Nationwide Life Separate      Issuer of Life Insurance
                                                                       Account                       Policies

         Nationwide VLI Separate Account-5               Ohio          Nationwide Life Separate      Issuer of Life Insurance
                                                                       Account                       Policies
</TABLE>
<PAGE>   96
<TABLE>
<CAPTION>
                                                                                                                         (left side)
<S>                               <C>                               <C>                                  <C>
------------------------
| NATIONWIDE INSURANCE |
| GOLF CHARITIES, INC. |
|                      |
|      MEMBERSHIP      |
|      NONPROFIT       |
|     CORPORATION      |
------------------------
           -------------------------------------------------------------------------------------------------------------------------
           |                                      |
---------------------------           ---------------------------       ----------------------------
|   CARIBBEAN ALLIANCE    |           |         ALLIED          |       |                          |
|   INSURANCE COMPANY     |           |       GROUP, INC.       |       |                          |
|                         |           |          (AGI)          |       |     NATIONWIDE LLOYDS    |
|                         |           |                         |       |                          |
|Common Stock: 1,900,000  |   |-------|Common Stock: 850 Shares |---|   |                          |
|------------  Shares     |   |       |------------             |   |   |      A TEXAS LLOYDS      |================================
|                         |   |       |                         |   |   |                          |
|              Cost       |   |       |              Cost       |   |   |                          |
|              ----       |   |       |              ----       |   |   |                          |
|Casualty-                |   |       |Casualty-                |   |   |                          |
|100%         $19,000,000 |   |       |100%       $1,243,344,521|   |   |                          |
---------------------------   |       ---------------------------   |   ----------------------------
                              |                                     |
---------------------------   |       ---------------------------   |   ----------------------------
|  NATIONWIDE INSURANCE   |   |       |           AMCO          |   |   |        DEPOSITORS        |
|   COMPANY OF AMERICA    |   |       |    INSURANCE COMPANY    |   |   |     INSURANCE COMPANY    |
|                         |   |       |          (AMCO)         |   |   |       (DEPOSITORS)       |
|Common Stock: 12,000     |   |       |Common Stock: 500,000    |   |   |Common Stock: 300,000     |
|------------  Shares     |   |       |------------  Shares     |   |   |------------  Shares      |
|                         |---|       |                         |---|---|                          |
|              Cost       |   |       |              Cost       |   |   |              Cost        |
|              ----       |   |       |              ----       |   |   |              ----        |
|                         |   |       |                         |   |   |                          |
|AGI-100%    $215,273,000 |   |       |AGI-100%     $147,425,540|   |   |AGI 100%      $22,251,842 |
---------------------------   |       ---------------------------   |   ----------------------------
                              |                    |                |
---------------------------   |       ---------------------------   |   ----------------------------
|      AID FINANCE        |   |       |           ALLIED        |   |   |     ALLIED PROPERTY      |
|     SERVICES, INC.      |   |       |      GENERAL AGENCY     |   |   |       AND CASUALTY       |
|     (AID FINANCE)       |   |       |          COMPANY        |   |   |    INSURANCE COMPANY     |
|Common Stock: 10,000     |   |       |Common Stock: 5,000      |   |   |Common Stock: 300,000     |
|------------  Shares     |   |       |------------  Shares     |   |   |------------  Shares      |
|                         |---|       |                         |   |---|                          |
|              Cost       |           |              Cost       |   |   |              Cost        |
|              ----       |           |              ----       |   |   |              ----        |
|AGI-100%      $19,545,634|           |AMCO-100%     $135,342   |   |   |AGI-100%      $47,018,643 |
---------------------------           ---------------------------   |   ----------------------------
            |                                                       |
---------------------------           ---------------------------   |   ----------------------------
|        ALLIED           |           |         ALLIED          |   |   |        NATIONWIDE        |
|   GROUP INSURANCE       |           |    DOCUMENT SOLUTIONS,  |   |   |      HOME MORTGAGE       |
|  MARKETING COMPANY      |           |           INC.          |   |   |      COMPANY (NHMC)      |
|                         |           |Common Stock: 10,000     |   |   |                          |
|Common Stock: 20,000     |           |------------  Shares     |   |   |Common Stock: 54,348      |
|------------  Shares     |           |                         |---|---|------------   Shares     |
|                         |           |                         |   |   |                          |
|                         |           |                         |   |   |                          |
|                         |           |                         |   |   |                          |
|              Cost       |           |              Cost       |   |   |                          |
|              ----       |           |              ----       |   |   |                          |
| Aid                     |           |AGI-100%      $610,000   |   |   |AGI-80%                   |
| Finance-100% $16,059,469|           ---------------------------   |   ----------------------------
--------------------------                                          |                 |
                                      ---------------------------   |   ----------------------------
                                      |          PREMIER        |   |   |           AGMC           |
                                      |          AGENCY,        |   |   |      REINSURANCE, LTD.   |
                                      |            INC.         |   |   |                          |
                                      |Common Stock: 100,000    |   |   |Common Stock: 11,000      |
                                      |------------  Shares     |   |   |------------  Shares      |
                                      |                         |---|   |                          |
                                      |              Cost       |       |              Cost        |
                                      |              ----       |       |              ----        |
                                      |AGI-100%      $100,000   |       |NHMC-100%     $11,000     |
                                      ---------------------------       ----------------------------

                                                                        ----------------------------
                                                                        |          WESTERN         |
                                                                        |    HERITAGE INSURANCE    |
                                                                        |          COMPANY         |
                                                                        |                          |
                                                                        |Common Stock: 4,776,076   |--------------------------------
                                                                        |------------- Shares      |
                                                                        |                          |
                                                                        |              Cost        |
                                                                        |              ----        |
                                                                        |SIC-100%      $57,000,000 |
                                                                        ----------------------------
</TABLE>
<PAGE>   97
<TABLE>
<CAPTION>
                                                    NATIONWIDE(R)                                                  (middle)
<S>                                               <C>                                               <C>
  ------------------------------------------                                              ------------------------------------------
  |                                        |                                              |                                        |
  |           NATIONWIDE MUTUAL            |                                              |          NATIONWIDE MUTUAL             |
  |           INSURANCE COMPANY            |==============================================|        FIRE INSURANCE COMPANY          |
  |              (CASUALTY)                |                                              |               (FIRE)                   |
  |                                        |                                              |                                        |
  ------------------------------------------                                              ------------------------------------------
  |  ||               |                                                                                     |
--|  ||               |--------------------------------------------------------------------|                |-----------------------
     ||                                                                                    |
     ||                                          |--------------------------------------------------------------|-------------------
     ||                                          |                                                              |
     ||  --------------------------------        |   --------------------------------            -----------------------------------
     ||  |       FARMLAND MUTUAL        |        |   |     NATIONWIDE GENERAL       |            |       NECKURA HOLDING        |
     ||  |      INSURANCE COMPANY       |        |   |      INSURANCE COMPANY       |            |      COMPANY (NECKURA)       |
     ||  |Guaranty Fund                 |        |   |                              |            |                              |
=====||==|------------                  |---|    |   |Common Stock:    20,000       |            |Common Stock:    10,000       |
         |Certificate                   |   |    |---|------------     Shares       |         |--|------------     Shares       |
         |-----------                   |   |    |   |                              |         |  |                              |
         |                 Cost         |   |    |   |                 Cost         |         |  |                 Cost         |
         |                 ----         |   |    |   |                 ----         |         |  |                 ----         |
         |Casualty         $500,000     |   |    |   |Casualty-100%    $5,944,422   |         |  |Casualty-100%    $142,943,140 |
         --------------------------------   |    |   --------------------------------         |  --------------------------------
                                            |    |                                            |
         --------------------------------   |    |   --------------------------------         |  --------------------------------
         |          F & B, INC.         |   |    |   |      NATIONWIDE PROPERTY     |         |  |           NECKURA            |
         |                              |   |    |   |         AND CASUALTY         |         |  |       INSURANCE COMPANY      |
         |Common Stock:    1 Share      |   |    |   |       INSURANCE COMPANY      |         |  |                              |
         |------------                  |   |    |   |Common Stock:    60,000       |         |--|Common Stock:    6,000        |
         |                              |---|    |---|------------     Shares       |         |  |------------     Shares       |
         |                 Cost         |   |    |   |                              |         |  |                              |
         |                 ----         |   |    |   |                 Cost         |         |  |                 Cost         |
         |Farmland                      |   |    |   |                 ----         |         |  |                 ----         |
         |Mutual-100%       $10         |   |    |   |Casualty-100%    $6,000,000   |         |  |Neckura-100%     DM 6,000,000 |
         --------------------------------   |    |   --------------------------------         |  --------------------------------
                                            |    |                                            |
         --------------------------------   |    |   --------------------------------         |  --------------------------------
         |     COOPERATIVE SERVICE      |   |    |   |     NATIONWIDE ASSURANCE     |         |  |         NECKURA LIFE         |
         |           COMPANY            |   |    |   |            COMPANY           |         |  |       INSURANCE COMPANY      |
         |Common Stock:    600 Shares   |   |    |   |                              |         |  |                              |
         |------------                  |----    |---|Common Stock:    1,750        |         |--|Common Stock:    4,000        |
         |                              |        |   |------------     Shares       |         |  |------------     Shares       |
         |                 Cost         |            |                              |            |                              |
         |                 ----         |        |   |                 Cost         |         |  |                 Cost         |
         |Farmland                      |        |   |                 ----         |         |  |                 ----         |
         |Mutual-100%      $3,506,173   |        |   |Casualty-100%    $41,750,000  |         |  |Neckura-100%     DM 15,825,681|
         --------------------------------        |   --------------------------------         |  --------------------------------
                                                 |                                            |
         --------------------------------        |   --------------------------------         |  --------------------------------
         |          SCOTTSDALE          |        |   |    NATIONWIDE AGRIBUSINESS   |         |  |      COLUMBUS INSURANCE      |
         |       INSURANCE COMPANY      |        |   |       INSURANCE COMPANY      |         |  |    BROKERAGE AND SERVICE     |
         |             (SIC)            |        |   |                              |         |  |             GmbH             |
         |Common Stock:    30,136       |        |   |Common Stock:    1,000,000    |         |  |Common Stock:    1 Share      |
     |---|------------     Shares       |--------|---|------------     Shares       |         |--|------------                  |
     |   |                              |        |   |                              |         |  |                              |
     |   |                              |        |   |                 Cost         |         |  |                 Cost         |
     |   |                 Cost         |        |   |                 ----         |         |  |                 ----         |
     |   |                 ----         |        |   |Casualty-99.9%   $26,714,335  |         |  |Neckura-100%     DM 51,639    |
     |   |Casualty-100%    $150,000,500 |        |   |Other Capital                 |         |  |                              |
     |   |                              |        |   |-------------                 |         |  |                              |
     |   |                              |        |   |Casualty-Ptd.    $713,576     |         |  |                              |
     |   --------------------------------        |   -------------------------------          |  --------------------------------
     |                                           |                                            |
     |   --------------------------------        |   --------------------------------         |  --------------------------------
     |   |         SCOTTSDALE           |        |   |       NATIONAL CASUALTY      |         |  |         LEBEN DIREKT         |
     |   |        SURPLUS LINES         |        |   |            COMPANY           |         |  |       INSURANCE COMPANY      |
     |   |      INSURANCE COMPANY       |        |   |              (NC)            |         |  |                              |
     |   |Common Stock:    10,000       |        |   |  Common Stock:  100 Shares   |         |  |Common Stock:    4,000 Shares |
     |---|------------     Shares       |        |---|  -------------               |         |--|------------                  |
     |   |                              |        |   |                              |         |  |                              |
     |   |                 Cost         |        |   |                 Cost         |         |  |                 Cost         |
     |   |                 ----         |        |   |                 ----         |         |  |                 ----         |
     |   |SIC-100%         $6,000,000   |        |   |Casualty-100%    $67,442,439  |         |  |Neckura-100%     DM 4,000,000 |
     |   |                              |        |   |                              |         |  |                              |
     |   --------------------------------        |   --------------------------------         |  --------------------------------
     |                                           |                   |                        |
     |   --------------------------------        |   --------------------------------         |  --------------------------------
     |   |      NATIONAL PREMIUM &      |        |   |     NCC OF AMERICAN, LTD.    |         |  |          AUTO DIREKT         |
     |   |    BENEFIT ADMINISTRATION    |        |   |           (INACTIVE)         |         |  |        INSURANCE COMPANY     |
     |   |           COMPANY            |        |   |                              |         |  |                              |
     |   |Common Stock:    10,000       |        |   |                              |         |  |Common Stock:    1500  Shares |
  ---|---|------------     Shares       |        |   |                              |         |--|------------                  |
         |                              |        |   |                              |         |  |                              |
         |                 Cost         |        |   |                              |         |  |                 Cost         |
         |                 ----         |        |   |                              |         |  |                 ----         |
         |SIC-100%         $10,000      |        |   |NC-100%                       |         |  |Neckura-100%     DM 1,643,149 |
         --------------------------------        |   --------------------------------         |  --------------------------------
                                                 |                                            |
         --------------------------------        |   --------------------------------         |  --------------------------------
         |             RP&C             |        |   |           SUN DIRECT         |         |  |           SVM SALES          |
         |         INTERNATIONAL        |        |   |        VERSICHERUNGS -       |         |  |             GmbH             |
         |                              |        |   |       AKTIENGESCLISCHAFT     |         |  |                              |
         |Common Stock:    1,000        |        |   |Common Stock:    1 Share      |         |  |Common Stock:    50 Shares    |
         |------------     Shares       |---------   |------------                  |------------|------------                  |
         |                              |            |                              |            |                              |
         |                 Cost         |            |                 Cost         |            |                 Cost         |
         |                 ----         |            |                 ----         |            |                 ----         |
         |Casualty-20.3%  $2,400,740    |            |Neckura-100%     $9,600,000   |            |Neckura-100%     DM 50,000    |
         |                              |            |                 EURO         |            |                              |
         --------------------------------            --------------------------------            --------------------------------
</TABLE>
<PAGE>   98
<TABLE>
<CAPTION>
                                                                                                                        (right side)
<S>     <C>                                       <C>                                              <C>
                                                                                                            ------------------------
                                                                                                            |      NATIONWIDE      |
                                                                                                            |      FOUNDATION      |
                                                                                                            |                      |
                                                                                                            |      MEMBERSHIP      |
                                                                                                            |      NONPROFIT       |
                                                                                                            |     CORPORATION      |
                                                                                                            ------------------------
---------------------------------------------------------------------------------------------------------------------|
                                                                                                                     |
---------------------------------------------------------------------------------------------------------------      |
  |                                          |                                           |                    |      |
  |                                          |                                           |                    |      |
  |     --------------------------------     |    --------------------------------       |     -------------------------------------
  |     |         SCOTTSDALE           |     |    |       NATIONWIDE CASH        |       |     |          NATIONWIDE               |
  |     |      INDEMNITY COMPANY       |     |    |      MANAGEMENT COMPANY      |       |     |          CORPORATION              |
  |     |                              |     |    |                              |       |     |                                   |
  |     |                              |     |    |                              |       |     |Common Stock:    Control:          |
  |     |Common Stock:    50,000       |     |    |Common Stock:    100 Shares   |       |     |------------     -------           |
  |-----|------------     Shares       |     |----|------------                  |       |     |$13,642,432      100%              |
  |     |                              |     |    |                 Cost         |       |     |         Shares     Cost           |
  |     |                 Cost         |     |    |                 ----         |       |     |         ------     ----           |
  |     |                 ----         |     |    |Casualty-100%    $11,226      |       |     |Casualty 12,992,922 $1,182,959,447 |
  |     |Casualty-100%    $8,800,000   |     |    |                              |       |     |Fire        649,510    111,835,185 |
  |     |                              |     |    |                              |       |     |          (See Page 2)             |
  |     --------------------------------     |    --------------------------------       |     -------------------------------------
  |                                          |                                           |
  |     --------------------------------     |    --------------------------------       |     -------------------------------------
  |     |         NATIONWIDE           |     |    |          NATIONWIDE          |       |     |         ALLNATIONS, INC.          |
  |     |      INDEMNITY COMPANY       |     |    |           ARENA LLC          |       |     |Common Stock:    12,167 Shares     |
  |     |                              |     |    |                              |       |     |-------------    Cost              |
  |-----|Common Stock:    28,000       |     |....|                              |       |-----|                 ----              |
  |     |------------     Shares       |     |    |                              |       |     |Casualty-16%     $91,600           |
  |     |                              |     |    |                              |       |     |Fire-16%         $91,742           |
  |     |                 Cost         |     |    |                              |       |     |Preferred Stock  1,466 Shares      |
  |     |                 ----         |     |    |Casualty-90%                  |       |     |---------------  Cost              |
  |     |Casualty-100%    $594,529,000 |     |    |                              |       |     |                 ----              |
  |     |                              |     |    |                              |       |     |Casualty-6.8%    $100,000          |
  |     |                              |     |    |                              |       |     |Fire-6.8%        $100,000          |
  |     --------------------------------     |    --------------------------------       |     -------------------------------------
  |                                          |                                           |
  |     --------------------------------     |    --------------------------------       |     -------------------------------------
  |     |          LONE STAR           |     |    |          NATIONWIDE          |       |     |     NATIONWIDE INTERNATIONAL      |
  |     |     GENERAL AGENCY, INC.     |     |    |    EXCLUSIVE DISTRIBUTION    |       |     |           UNDERWRITERS            |
  |     |                              |     |    |     COMPANY, LLC (NEDCO)     |       |     |                                   |
  ------|Common Stock:    1,000        |     |....|                              |       |-----|Common Stock:    1,000             |
  |     |------------     Shares       |     |    |    Single Member Limited     |       |     |-------------    Shares            |
  |     |                              |     |    |       Liability Company      |       |     |                                   |
  |     |                 Cost         |     |    |                              |       |     |                 Cost              |
  |     |                 ----         |     |    |Casualty-100%                 |       |     |                 ----              |
  |     |Casualty-100%    $5,000,000   |     |    |                              |       |     |Casualty-100%    $10,000           |
  |     --------------------------------     |    --------------------------------       |     -------------------------------------
  |                   ||                     |                   |                       |
  |     --------------------------------     |    --------------------------------       |     -------------------------------------
  |     |        COLONIAL COUNTY       |     |    |          INSURANCE           |       |     |         CALFARM INSURANCE         |
  |     |        MUTUAL INSURANCE      |     |    |     INTERMEDIARIES, INC.     |       |     |              COMPANY              |
  |     |             COMPANY          |     |    |                              |       |     |                                   |
  |     |                              |     |    |Common Stock:   1,615 Shares  |       |     |Common Stock:   52,000             |
  |     |                              |     |    |-------------                 |       |-----|--------------   Shares            |
  |     |                              |     |    |                 Cost         |             |                                   |
  |     |Surplus Debentures:           |     |    |                 ----         |             |                 Cost              |
  |     |-------------------           |     |    |NEDCO-100%       $1,615,000   |             |                 ----              |
  |     |                 Cost         |     |    --------------------------------             |Casualty-100%    $106,164,995      |
  |     |                 ----         |     |                                                 |                                   |
  |     |Colonial         $500,000     |     |    --------------------------------             -------------------------------------
  |     |Lone Star         150,000     |     |    |       eNATIONWIDE, LLC       |                               |
  |     --------------------------------     |    |            (eNat)            |             -------------------------------------
  |                                          |    |                              |             |       CALFARM INSURANCE           |
  |     --------------------------------     |    |                              |             |             AGENCY                |
  |     |      NATIONWIDE SERVICES     |     |....|     Single Member Limited    |             |                                   |
  |     |         COMPANY, LLC         |          |        Liability Company     |             |                                   |
  |     |                              |          |                              |             |                                   |
  |     |Single Member Limited         |     |----|                              |             |Common Stock:    1,000 shares      |
  |.....|Liability Company             |     |    |                              |             |-------------                      |
  |     |                              |     |    |                              |             |                                   |
  |     |                              |     |    |Casualty-100%                 |             |                                   |
  |     |Casualty-100%                 |     |    |                              |             |                                   |
  |     |                              |     |    --------------------------------             |CalFarm Insurance                  |
  |     --------------------------------     |                                                 |Company - 100%                     |
  |                                          |    --------------------------------             -------------------------------------
  |                                          |    |      DISCOVER INSURANCE      |                               |
  |     --------------------------------     |    |         COMPANY, LLC         |             -------------------------------------
  |     |       AMERICAN MARINE        |     |    |                              |             |        CAL-AG INSURANCE           |
  |     |      UNDERWRITERS, INC.      |     |    |                              |             |            SERVICES               |
  |     |                              |     |    |   Single Member Limited      |             |                                   |
  |     |Common Stock:   20 Shares     |     |....|     Liability Company        |             |Common Stock:      100 Shares      |
  |-----|------------                  |     |    |                              |             |------------                       |
  |     |                 Cost         |     |    |                              |             |                                   |
  |     |                 ----         |     |    |eNat-100%                     |             |CalFarm Insurance                  |
  |     |Casualty-100%    $5,020       |     |    |                              |             |Agency-100%                        |
  |     |                              |     |    --------------------------------             -------------------------------------
  |     --------------------------------     |
  |                                          |    --------------------------------
  |     ---------------------------------    |    |       DISCOVER COMPANY       |
  |     |     NATIONWIDE INSURANCE      |    |    |         OF TEXAS, LLC        |
  |     |      COMPANY OF FLORIDA       |    |    |                              |
  |     |                               |    |    |      Single Member Limited   |
  |     |      Liability Company        |    |....|        Liability Company     |
  |     |Common Stock:    10,000 Shares |         |                              |
  |-----|-------------                  |         |                              |
        |                 Cost          |         |eNat-100%                     |
        |                 ----          |         |                              |
        |Casualty-100%    $300,000,000  |         --------------------------------
        |                               |
        ---------------------------------
                                                                                            Subsidiary Companies      -- Solid Line
                                                                                            Contractual Association   -- Double Line
                                                                                            Limited Liability Company -- Dotted Line

                                                                                            June 30, 2000
</TABLE>
                                                                         Page 1
<PAGE>   99






















<TABLE>
<CAPTION>
                                                                                                                       (Left Side)

<S>            <C>                <C>             <C>               <C>              <C>               <C>
                             |----------------------------------|-----------------------------------|-----------------------------
                             |                                  |                                   |
               -----------------------------      -----------------------------      -----------------------------
               | NATIONWIDE LIFE INSURANCE |      |        NATIONWIDE         |      |     NATIONWIDE TRUST      |
               |     COMPANY (NW LIFE)     |      |    FINANCIAL SERVICES     |      |      COMPANY, FSB         |
               |                           |      |      CAPITAL TRUST        |      | Common Stock: 2,800,000   |
               | Common Stock: 3,814,779   |      | Preferred Stock:          |      | ------------  Shares      |
               | ------------  Shares      |      | ---------------           |      |               Cost        |
               |                           |      |                           |      |               ----        |
               | NFS--100%                 |      | NFS--100%                 |      | NFS--100%     $3,000,000  |
               ----------------|------------      -----------------------------      -----------------------------
                               |
                               |                                                                       |--------------------------
-----------------------------  |  -----------------------------                      -----------------------------
|    NATIONWIDE LIFE AND    |  |  |         NATIONWIDE        |                      |    NATIONWIDE FINANCIAL   |
| ANNUITY INSURANCE COMPANY |  |  |  ADVISORY SERVICES, INC   |                      |  INSTITUTION DISTRIBUTORS |
|                           |  |  |      (NW ADV. SERV.)      |                      |    AGENCY, INC. (NFIDAI)  |
| Common Stock: 66,000      |  |  | Common Stock: 7,676       |                      |                           |
| ------------  Shares      |--|--| ------------  Shares      |====                  |                           |
|                           |  |  |                           |  ||                  |                           |
|               Cost        |  |  |               Cost        |  ||                  | Common Stock: 1,000 Shares|
|               ----        |  |  |               ----        |  ||                  | ------------              |
| NW Life-100% $58,070,003  |  |  | NW Life-100% $5,996,261   |  ||                  | NFSDI-100%                |
-----------------------------  |  -----------------------------  ||                  --------------|--||----------
                               |                                 ||                                |  ||
-----------------------------  |  -----------------------------  ||  ----------------------------- |  ||  -----------------------
|   NATIONWIDE INVESTMENT   |  |  |     NATIONWIDE MUTUAL     |  ||  |     FINANCIAL HORIZONS    | |  ||  |                     |
|   SERVICES CORPORATION    |  |  |           FUNDS           |  ||  |    DISTRIBUTORS AGENCY    | |  ||  |                     |
|                           |  |  |                           |  ||  |      OF ALABAMA, INC.     | |  ||  |                     |
| Common Stock: 5,000       |  |  |    OHIO BUSINESS TRUST    |  ||  |                           | |  ||  |      FLORIDA        |
| ------------  Shares      |  |  |                           |  ||  | Common Stock: 10,000      | |  ||  |      RECORDS        |===
|                           |--|  |                           |==||  | ------------  Shares      |--  ||  |   ADMINISTRATOR,    |
|                           |  |  |                           |  ||  |                           | |  ||  |        INC          |
|               Cost        |  |  |                           |  ||  |               Cost        | |  ||  |                     |
|               ----        |  |  |                           |  ||  |               ----        | |  ||  |                     |
| NW Life-100% $529,728     |  |  |                           |  ||  | NFIDAI-100%   $100        | |  ||  |                     |
-----------------------------  |  -----------------------------  ||  ----------------------------- |  ||  -----------------------
                               |                                 ||                                |  ||
-----------------------------  |  -----------------------------  ||  ----------------------------- |  ||  -----------------------
|   NATIONWIDE FINANCIAL    |  |  |        NATIONWIDE         |  ||  |    LANDMARK FINANCIAL     | |  ||  |                     |
|       ASSIGNMENT          |  |  |     SEPARATE ACCOUNT      |  ||  |        SERVICES OF        | |  ||  |                     |
|        COMPANY            |  |  |           TRUST           |  ||  |       NEW YORK, INC.      | |  ||  |                     |
|                           |  |  |                           |  ||  |                           | |  ||  |                     |
|                           |  |  |                           |  ||  | Common Stock: 10,000      | |  ||  | FINANCIAL HORIZONS  |
|                           |--|  |       MASSACHUSETTS       |==||  | ------------  Shares      |--  ||==| DISTRIBUTORS AGENCY |
|                           |  |  |      BUSINESS TRUST       |  ||  |                           | |  ||  |      OF OHIO, INC   |
|                           |  |  |                           |  ||  |               Cost        | |  ||  |                     |
|                           |  |  |                           |  ||  |               ----        | |  ||  |                     |
| NW Life-100%              |  |  |                           |  ||  | NFIDAI-100% $10,100       | |  ||  |                     |
-----------------------------  |  -----------------------------  ||  ----------------------------- |  ||  -----------------------
                               |                                 ||                                |  ||
-----------------------------  |  -----------------------------  ||  ----------------------------- |  ||  -----------------------
|     NATIONWIDE REALTY     |  |  |         NATIONWIDE        |  ||  |     FINANCIAL HORIZONS    | |  ||  |                     |
|      INVESTORS, LTD.      |  |  |  ASSET ALLOCATION TRUST   |  ||  |      SECURITIES CORP.     | |  ||  |                     |
|                           |  |  |                           |  ||  |                           | |  ||  |                     |
| Units:                    |  |  |                           |  ||  | Common Stock: 10,000      | |  ||  | FINANCIAL HORIZONS  |
| ------                    |..|  |    OHIO BUSINESS TRUST    |==||  | ------------  Shares      |--  ||==| DISTRIBUTORS AGENCY |
|                           |  |  |                           |      |                           | |  ||  |   OF OKLAHOMA, INC  |
|                           |  |  |                           |      |               Cost        | |  ||  |                     |
| NW Life-70%               |  |  |                           |      |               ----        | |  ||  |                     |
| NW Mutual-30%             |  |  |                           |      | NFIDAI-100% $153,000      | |  ||  |                     |
-----------------------------  |  -----------------------------      ----------------------------- |  ||  -----------------------
                               |                                                                   |  ||
-----------------------------  |                                     ----------------------------- |  ||  -----------------------
|        NATIONWIDE         |  |                                     |   AFFILIATE AGENCY, INC.  | |  ||  |                     |
|       PROPERTIES, LTD.    |  |                                     |                           | |  ||  |                     |
|                           |  |                                     |                           | |  ||  |                     |
| Units:                    |..|                                     | Common Stock: 100         | |  ||  | FINANCIAL HORIZONS  |
| ------                    |                                        | ------------  Shares      |--  ||==| DISTRIBUTORS AGENCY |
|                           |                                        |                           | |  ||  |    OF TEXAS, INC    |
|                           |                                        |               Cost        | |  ||  |                     |
| NW Life-97.6%             |                                        |               ----        | |  ||  |                     |
| NW Mutual-2.4%            |                                        | NFIDAI-100%   $100        | |  ||  |                     |
-----------------------------                                        ----------------------------- |  ||  -----------------------
                                                                                                   |  ||
                                                                     ----------------------------- |  ||  -----------------------
                                                                     |   NATIONWIDE FINANCIAL    | |  ||  |                     |
                                                                     | INSTITUTION DISTRIBUTORS  | |  ||  |                     |
                                                                     |     INSURANCE AGENCY,     | |  ||  |                     |
                                                                     |       INC. OF MASS.       | |  ||  |      AFFILIATE      |
                                                                     |                           |--  ====|      AGENCY OF      |
                                                                     |Common Stock: 100 Shares   | |      |      OHIO, INC      |
                                                                     |------------               | |      |                     |
                                                                     |                           | |      |                     |
                                                                     |NFIDAI-100%                | |      |                     |
                                                                     ----------------------------- |      -----------------------
                                                                     ----------------------------- |
                                                                     |   NATIONWIDE FINANCIAL    | |
                                                                     | INSTITUTION DISTRIBUTORS  | |
                                                                     |  INSURANCE AGENCY, INC.   | |
                                                                     |       OF NEW MEXICO       |--
                                                                     |                           |
                                                                     |Common Stock: 100 Shares   |
                                                                     |------------               |
                                                                     |                           |
                                                                     |NFIDAI-100%                |
                                                                     -----------------------------
</TABLE>
<PAGE>   100
<TABLE>
<CAPTION>
                                                                                                                           (Center)
                                                           NATIONWIDE(R)
<S>            <C>                <C>             <C>               <C>              <C>               <C>
--------------------------------------------------                                --------------------------------------------------
|               NATIONWIDE MUTUAL                |                                |                NATIONWIDE MUTUAL               |
|               INSURANCE COMPANY                |================================|            FIRE INSURANCE COMPANY              |
|                  (CASUALTY)                    |                   |            |                    (FIRE)                      |
--------------------------------------------------                   |            --------------------------------------------------
                                                                     |
                                                  -----------------------------------------
                                                  |    NATIONWIDE CORPORATION (NW CORP)   |
                                                  |   COMMON STOCK:           CONTROL:    |
                                                  |   ------------            -------     |
                                                  |    13,642,432               100%      |
                                                  |             SHARES     COST           |
                                                  |             ------     ----           |
                                                  |CASUALTY     12,992,922 $1,182,959,447 |
                                                  |FIRE            649,510    111,385,185 |
                                                  -------------------|---------------------
                                                                     |--------------------------------------------------------------
                                                      ---------------|-------------
                                                      |    NATIONWIDE FINANCIAL   |
                                                      |    SERVICES, INC. (NFS)   |
                                                      |                           |
                                                      |Common Stock:  Control:    |
                                                      |------------   -------     |
                                                      |                           |
                                                      |                           |
                                                      |Class A      Public-100%   |
                                                      |CLASS B      NW CORP-100%  |
                                                      ---------------|-------------
                                                                     |
-----------|-------------------------|-------------------------|--------------------------|-------------------------|
           |                         |                         |                          |                         |
-----------|------------ ------------|------------ ------------|------------ -------------|------------ ------------|-------------
|NFS DISTRIBUTORS, INC.| |  NATIONWIDE FINANCIAL | | NATIONWIDE FINANCIAL  | |PENSION ASSOCIATES, INC.| |VILLANOVA CAPITAL, INC. |
|       (NFSDI)        | |    SERVICES CAPITAL   | |SERVICES (BERMUDA) INC.| |Common Stock: 1,000     | |Common Stock:  958,750  |
|                      | |        TRUST II       | |Common Stock: 250,000  | |------------  Shares    | |-------------    Shares |
|                      | |                       | |------------- Shares   | |                        | |NFS-96%                 |
|                      | |                       | |              Cost     | |              Cost      | |Preferred Stock: 500,000|
|NFS-100%              | |                       | |              ----     | |              ----      | |---------------  Shares |
|                      | | NFS-100%              | |NFS-100%   $3,500,000  | | NFS-100%     $2,839,392| |NFS-100%                |
-----------|------------ ------------------------- ------------------------- -------------------------- ------------|-------------
           |
-----------|---------|----------------|--------------------------|                        |-------------------------|---------------
-----------|-------- | ---------------|------------ -------------|------------ -----------|------------- -----------|-------------
|NATIONAL DEFERRED | | |THE 401(k) COMPANIES, INC.| |  NATIONWIDE RETIREMENT | | VILLANOVA S.A. CAPITAL| |    MORLEY FINANCIAL   |
|COMPENSATION, INC.| | |         (401(k))         | |   SOLUTIONS, INC. (NRS)| |     TRUST (VSA)       | |SERVICES, INC. (MORLEY)|
|                  | | |                          | |Common Stock:  236,494  | |                       | |Common Stock:  82,343  |
|                  | | |Common Stock:   Control   | |-------------  Shares   | |                       | |------------   Shares  |
|                  | | |-------------   -------   | |                        | |                       | |                       |
|NFSDI-100%        | | |Class A        Other-100% | |                        | |                       | |VILLANOVA CAPITAL, INC.|
|                  | | |Class B        NFS-100%   | |NFSDI-100%              | |DELAWARE BUSINESS TRUST| |-100%                  |
---||--------------- | ---------------------------- -------------|------------ -----------------|------- -----------|-------------
   ||                |            |                              |                              |                   |
   ||                |            |                              |                              |                   |------------|
   ||                |            |                              |                              |                                |
   ||  --------------|------------|----------------------------  |  --------------------------  |  ----------------------------  |
   ||  |    IRVIN L. SCHWARTZ    |||   NATIONWIDE RETIREMENT  |  |  |NATIONWIDE RETIREMENT   |  |  |         NATIONWIDE       |  |
   ||  |   AND ASSOCIATES, INC.  |||SOLUTIONS, INC. OF ALABAMA|  |  |  SOLUTIONS, INC. OF    |  |  | INVESTORS SERVICES, INC. |  |
   ||  |                         |||                          |  |  |      NEW MEXICO        |  |  |                          |  |
   ||  |Common Stock:  Control:  |||Common Stock: 10,000      |  |  | Common Stock: 1,000    |  |  |Common Stock: 5           |  |
=====  |-------------  --------  |||------------- Shares      |--|--| ------------- Shares   |  |--|------------- Shares      |  |
       |Class A        Other-100%|||              Cost        |  |  |               Cost     |  |  |              Cost        |  |
       |Class B        NFSDI-100%|||              ----        |  |  |               ----     |  |  |              ----        |  |
       |                         |||NRS-100%      $1,000      |  |  |NRS-100%       $1,000   |  |  |VSA-100%      $5,000      |  |
       ---------------------------|----------------------------  |  --------------------------  |  ----------------------------  |
                                  |                              |                              |                                |
       ---------------------------|----------------------------  |  --------------------------  |  ----------------------------  |
       |    401(k) INVESTMENT    |||  NATIONWIDE RETIREMENT   |  |  | NATIONWIDE RETIREMENT  |  |  |  NATIONWIDE GLOBAL FUNDS |  |
       |      SERVICES, INC.     |||SOLUTIONS, INC. OF ARIZONA|  |  |  SOLUTIONS, INC. OF    |  |  |                          |  |
       |                         |||                          |  |  |      SO. DAKOTA        |  |  |                          |  |
       |Common Stock: 1,000,000  |||Common Stock: 1,000       |  |  |Common Stock: 1,000     |  |  |                          |  |
       |------------  Shares     |-|------------- Shares      |--|--|------------- Shares    |  |==|     LUXEMBOURG SICAV     |  |--
       |                         |||              Cost        |  |  |               Cost     |  |  |                          |  |
       |               Cost      |||              ----        |  |  |               ----     |  |  |                          |  |
       |               ----      |||NRS-100%      $1,000      |  |  |NRS-100%      $1,000    |  |  |                          |  |
       |401(k)-100%    $7,800    ||----------------------------  |  --------------------------  |  ----------------------------  |
       ---------------------------|                              |                              |                                |
                                  |----------------------------  |  --------------------------  |  ----------------------------  |
       ---------------------------||   NATIONWIDE RETIREMENT  |  |  | NATIONWIDE RETIREMENT  |  |  |   ALLIED GROUP MERCHANT  |  |
       |    401(k) INVESTMENT    |||    SOLUTIONS, INC. OF    |  |  |    SOLUTIONS, INC.     |  |  |    BANKING CORPORATION   |  |
       |      ADVISORS, INC.     |||         ARKANSAS         |  |  |       OF WYOMING       |  |  |                          |  |
       |                         |||Common Stock: 50,000      |-----|Common Stock: 500 Shares|  |--|Common Stock: 10,000      |  |--
       |Common Stock:  1,000     |||------------- Shares      |  |  |-------------           |     |------------- Shares      |  |
       |------------   Shares    |-|              Cost        |  |  |              Cost      |     |              Cost        |  |
       |                         |||              ----        |  |  |              ----      |     |              ----        |  |
       |               Cost      |||NRS-100%      $500        |  |  |NRS-100%      $500      |     |VSA-100%      $146,653    |  |
       |               ----      ||----------------------------  |  --------------------------     ----------------------------  |
       |401(k)-100%    $1,000    ||                              |                                                               |
       ---------------------------|----------------------------  |  --------------------------     ----------------------------  |
                                  ||   NATIONWIDE RETIREMENT  |  |  |  NATIONWIDE RETIREMENT |     |       UNION BOND         |  |
       ---------------------------||      SOLUTIONS, INS.     |  |  |   SOLUTIONS, INC.      |     |     & TRUST COMPANY      |  |
       |      401(k) COMPANY     |||       AGENCY, INC.       |  |  |     OF OHIO            |     |                          |  |
       |                         |||Common Stock: 1,000       |  |  |                        |     |Common Stock: 2,000       |  |
       |Common Stock: 855,000    |||------------- Shares      |--|==|                        |     |------------- Shares      |--|--
       |------------  Shares     |||                          |  |  |                        |     |                          |  |
       |                         |||              Cost        |  |  |                        |     |              Cost        |  |
       |              Cost       |||              ----        |  |  |                        |     |              ----        |  |
       |              ----       |-|NRS-100%      $1,000      |  |  |                        |     |Morley-100%   $50,000     |  |
       |401(k)-100%   $1,000     ||----------------------------  |  --------------------------     ----------------------------  |
       ---------------------------|                              |                                                               |
                                  |----------------------------  |  --------------------------     ----------------------------  |
       ---------------------------||  NATIONWIDE RETIREMENT   |  |  | NATIONWIDE RETIREMENT  |     |    PORTLAND INVESTMENT   |  |
       |                         |||SOLUTIONS, INC. OF MONTANA|  |  |  SOLUTIONS, INC. OF    |     |       SERVICES, INC.     |  |
       |                         |||                          |  |  |      OKLAHOMA          |     |                          |  |
       |  RIVERVIEW AGENCY, INC. |||Common Stock: 500         |  |  |                        |     |Common Stock: 1,000       |  |
       |                         |||------------- Shares      |--|==|                        |     |------------- Shares      |--|--
       |                         |||              Cost        |  |  |                        |     |              Cost        |  |
       |                         |=|              ----        |  |  |                        |     |              ----        |  |
       |                         | |NRS-100%      $500        |  |  |                        |     |Morley-100%   $25,000     |  |
       --------------------------- ----------------------------  |  --------------------------     ----------------------------  |
                                                                 |                                                               |
                                   ----------------------------  |  --------------------------     ----------------------------  |
                                   |   NATIONWIDE RETIREMENT  |  |  |   NATIONWIDE RETIREMENT|     |         MORLEY &         |  |
                                   | SOLUTIONS, INC. OF NEVADA|  |  |    SOLUTIONS, INC.     |     |     ASSOCIATES, INC.     |  |
                                   |                          |  |  |      OF TEXAS          |     |                          |  |
                                   |Common Stock: 1,000       |-- ==|                        |     |Common Stock: 3,500       |--|
                                   |------------- Shares      |     |                        |     |------------- Shares      |
                                   |              Cost        |     |                        |     |              Cost        |
                                   |              ----        |     |                        |     |              ----        |
                                   |NRS-100%      $1,000      |     |                        |     |Morley-100%   $1,000      |
                                   ----------------------------     --------------------------     ----------------------------
</TABLE>
<PAGE>   101

<TABLE>
<CAPTION>
                                                                                                                            (Right)
<S>            <C>        <C>             <C>             <C>              <C>             <C>                 <C>        <C>
















-----------------------------------------------------------------------------------------------
                        |                              |                  |                   |
                        |                              |                  |                   |
                        |                              |                  |                   |
                        |                              |                  |                   |
                        |                              |                  |                   |
                        |                              |                  |                   |
                        |                              |                  |                   |
                        |                              |                  |                   |
         ---------------|--------------   ------------------------------- |      ----------------------------
         |     NATIONWIDE GLOBAL      |   |       GATES MCDONALD        | |      |        NATIONWIDE        |
         |    HOLDINGS, INC. (NGH)    |   |      & COMPANY (GATES)      | |      |HEALTH PLANS, INC. (NHP)  |
         |                            |   |                             | |      |                          |
         |Common Stock:   1 Share     | --|Common Stock:  254 Shares    | |  |---|Common Stock:  100 Shares |
         |------------                | | |------------                 | |  |   |------------              |
         |               Cost         | | |               Cost          | |  |   |               Cost       |
         |               ----         | | |               ----          | |  |   |               ----       |
         |NW Corp.-100%  $257,000,000 | | |NW Corp.-100%  $25,683,532   | |  |   |                          |
         |                            | | |------------------------------ |  |   |NW Corp.-100%  $14,603,732|
         ------------------------------ |                                 |  |   ----------------------------
                                        | |------------------------------ |  |   ----------------------------
                                        | |  MEDPROSOLUTIONS, INC.      | |  |   |    NATIONWIDE MANAGEMENT |
         ------------------------------ --|                             | |  |   |        SYSTEMS, INC.     |
         |    VILLANOVA MUTUAL FUND   | | |               Cost          | |  |   |                          |
         |     CAPITAL TRUST (VMF)    | | |               ----          | |  |---|Common Stock:  100 Shares |
----|----|                            | | |Gates-100%     $6,700,000    | |  |   |-------------             |
    |    |                            | | |                             | |  |   |               Cost       |
    |    |                            | | |                             | |  |   |               ----       |
    |    |                            | | ------------------------------- |  |   |NHP Inc.-100%  $25,149    |
    |    |                            | |                                 |  |   ----------------------------
    |    |                            | | |------------------------------ |  |   ----------------------------
    |    |   DELAWARE BUSINESS TRUST  | | |     GATES MCDONALD &        | |  |   |         NATIONWIDE       |
    |    ------------------------------ | | COMPANY OF NEW YORK, INC.   | |  |   |        AGENCY, INC.      |
    |                                   --|                             | |  |   |                          |
    |    ------------------------------ | |Common Stock:  3 Shares      | |  |---|Common Stock:  100 Shares |
    |    |        NORTHPOINTE         | | |------------                 | |      |------------              |
    |    |        CAPITAL LLC         | | |               Cost          | |      |               Cost       |
    |    |                            | | |               ----          | |      |               ----       |
    |----|                            | | |Gates-100%     $106,947      | |      |NHP Inc.-99%   $116,077   |
         |                            | | ------------------------------- |      ----------------------------
         |                            | |                                 |
         |                            | | ------------------------------- |      ----------------------------
         |VILLANOVA CAPITAL, INC.-100%| | |      GATES MCDONALD &       | |      |   MRM INVESTMENTS, INC.  |
         ------------------------------ | |     COMPANY OF NEVADA       | |      |                          |
                                        --|                             | -------|Common Stock:  1 Shares   |
         ------------------------------ | |Common Stock:  40 Shares     |        |------------              |
         |     EXCALIBER FUNDING      | | |------------                 |        |               Cost       |
         |        CORPORATION         | | |               Cost          |        |               ----       |
---------|Common Stock: 1,000 Shares  | | |               ----          |        |NW Corp.-100%  $7,000,000 |
         |-------------               | | |Gates-100%     $93,750       |        ----------------------------
         |              Cost          | | -------------------------------
         |              ----          | |
         |Morley-100%   $1,000        | | -------------------------------
         ------------------------------ | |       GATES MCDONALD        |
                                        | |      HEALTH PLUS, INC.      |
         ------------------------------ --|                             |
         |      CALIBER FUNDING       | | |Common Stock:  200 Shares    |
         |        CORPORATION         | | |------------                 |
         |                            | | |               Cost          |
---------|                            | | |               ----          |
         |                            | | |Gates-100%     $2,000,000    |
         | Morley-100%                | | -------------------------------
         |                            | |
         ------------------------------ | -------------------------------
                                        | |NEVADA INDEPENDENT COMPANIES-|
                                        | |MANUFACTURING TRANSPORTATION |
                                        | |       AND DISTRIBUTION      |
                                        --|                             |
                                        | |Common Stock:  1,000 Shares  |
                                        | |------------                 |
                                        | |Gates-100%                   |
                                        | -------------------------------
                                        |
         ------------------------------ | -------------------------------
         |      MORLEY RESEARCH       | | |      NEVADA INDEPENDENT     |
         |      ASSOCIATES, LTD.      | | |     COMPANIES-HEALTH AND    |
---------|                            | --|           NONPROFIT         |
         |Common Stock:  1,000 Shares | | |Common Stock:  1,000 Shares  |
         |-------------               | | |------------                 |
         |               Cost         | | |                             |
         |               ----         | | |Gates-100%                   |
         |Morley-100%    $1,000       | | -------------------------------
         ------------------------------ |
                                        | -------------------------------
         ------------------------------ | |     NEVADA INDEPENDENT      |
         |       MORLEY CAPITAL       | | |   COMPANIES-CONSTRUCTION    |
         |         MANAGEMENT         | --|                             |
         |                            | | |Common Stock:  1,000 Shares  |
---------|Common Stock:  500 Shares   | | |------------                 |
         |-------------               | | |                             |
         |                Cost        | | |Gates-100%                   |
         |                ----        | | -------------------------------
         |Morley-100%     $5,000      | |
         ------------------------------ | -------------------------------
                                        | |     NEVADA INDEPENDENT      |
                                        | | COMPANIES-HOSPITALITY AND   |       Subsidiary Companies      - Solid Line
                                        --|         ENTERTAINMENT       |       Contractual Association   - Double Line
                                          |                             |       Limited Liability Company - Dotted Line
                                          |Common Stock:  1,000 Shares  |
                                          |------------                 |
                                          |                             |
                                          |Gates-100%                   |       June 30, 2000
                                          -------------------------------
                                                                                                                    Page 2
</TABLE>
<PAGE>   102
Item 27.      NUMBER OF CONTRACT OWNERS

              The number of contract owners of Qualified and Non-Qualified
              Contracts as of February 1, 2000 was 178 and 383, respectively.

Item 28.      INDEMNIFICATION

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

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

Item 29.      PRINCIPAL UNDERWRITER

               (a)  Nationwide Investment Services Corporation ("NISC") acts as
                    principal underwriter and general distributor for the
                    Nationwide Multi-Flex Variable Account, Nationwide Variable
                    Account, Nationwide Variable Account-II, Nationwide Variable
                    Account-5, Nationwide Variable Account-6, Nationwide
                    Variable Account-8, Nationwide Variable Account-9,
                    Nationwide Variable Account-10, Nationwide Variable
                    Account-11, Nationwide VA Separate Account-A, Nationwide VA
                    Separate Account-B, Nationwide VA Separate Account-C,
                    Nationwide VL Separate Account-A, Nationwide VL Separate
                    Account-B, Nationwide VL Separate Account-C, Nationwide VL
                    Separate Account-D, Nationwide VLI Separate Account-2,
                    Nationwide VLI Separate Account-3, Nationwide VLI Separate
                    Account-4, Nationwide VLI Separate Account-5, Nationwide DC
                    Variable Account, Nationwide DCVA-II and the NACo Variable
                    Account, all of which are separate investment accounts of
                    Nationwide or its affiliates.
<PAGE>   103
                 (b) NATIONWIDE INVESTMENT SERVICES CORPORATION
                             DIRECTORS AND OFFICERS
<TABLE>
<CAPTION>
                                                                     POSITIONS AND OFFICES
       NAME AND BUSINESS ADDRESS                                        WITH UNDERWRITER
       -------------------------                                -----------------------------
<S>                                                        <C>
 Joseph J. Gasper                                                  Chairman of the Board and
 One Nationwide Plaza                                                       Director
 Columbus, OH 43215

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

 Richard A. Karas                                                  Vice Chairman and Director
 One Nationwide Plaza
 Columbus, OH 43215

 Duane C. Meek                                                             President
 One Nationwide Plaza
 Columbus, OH 43215

 Philip C. Gath                                                             Director
 One Nationwide Plaza
 Columbus, OH 43215

 Susan A. Wolken                                                            Director
 One Nationwide Plaza
 Columbus, OH 43215

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

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

 Mark R. Thresher                                             Senior Vice President and Treasurer
 One Nationwide Plaza
 Columbus, OH 43215

 Barbara J. Shane                                             Vice President - Compliance Officer
 Two Nationwide Plaza
 Columbus, OH 43215

 Alan A. Todryk                                                    Vice President - Taxation
 One Nationwide Plaza
 Columbus, OH 43215

 John F. Delaloye                                                     Assistant Secretary
 One Nationwide Plaza
 Columbus, OH 43215

 Glenn W. Soden                                                       Assistant Secretary
 One Nationwide Plaza
 Columbus, OH 43215

 E. Gary Berndt                                                       Assistant Treasurer
 One Nationwide Plaza
 Columbus, OH 43215
</TABLE>
<PAGE>   104
                   NATIONWIDE INVESTMENT SERVICES CORPORATION
                             DIRECTORS AND OFFICERS
<TABLE>
<CAPTION>
                                                                     POSITIONS AND OFFICES
       NAME AND BUSINESS ADDRESS                                        WITH UNDERWRITER
       -------------------------                                -----------------------------
<S>                                                        <C>
 Duane M. Campbell                                                    Assistant Treasurer
 One Nationwide Plaza
 Columbus, OH 43215

 Terry C. Smetzer                                                     Assistant Treasurer
 One Nationwide Plaza
 Columbus, OH 43215
</TABLE>
<PAGE>   105
<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>                  <C>
                 Nationwide              N/A                      N/A             N/A                   N/A
                 Investment
                  Services
                 Corporation
</TABLE>

Item 30.      LOCATION OF ACCOUNTS AND RECORDS

              John Davis
              Nationwide Life Insurance Company
              One Nationwide Plaza
              Columbus, OH  43215

Item 31.      MANAGEMENT SERVICES

              Not Applicable

Item 32.      UNDERTAKINGS

              The Registrant hereby undertakes to:

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

              (b)   include either (1) as part of any application to purchase a
                    contract offered by the prospectus, a space that an
                    applicant can check to request a Statement of Additional
                    Information, or (2) a postcard 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 contracts which are issued
              pursuant to Section 403(b) of the Internal Revenue Code are issued
              by Nationwide through the Registrant in reliance upon, and in
              compliance with, a no-action letter issued by the Staff of the
              Securities and Exchange Commission to the American Council of Life
              Insurance (publicly available November 28, 1988) permitting
              withdrawal restrictions to the extent necessary to comply with
              Section 403(b)(11) of the Internal Revenue Code.

              Nationwide represents that the fees and charges deducted under the
              contract in the aggregate are reasonable in relation to the
              services rendered, the expenses expected to be incurred and risks
              assumed by Nationwide.
<PAGE>   106
                          Independent Auditors' Consent


The Board of Directors of Nationwide Life Insurance Company and Contract Owners
of Nationwide Variable Account-8:

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

                                                                KPMG LLP


Columbus, Ohio

April 26, 2000
<PAGE>   107
                                   SIGNATURES


As required by the Securities Act of 1933, and the Investment Company Act of
1940, the Registrant, NATIONWIDE VARIABLE ACCOUNT-8, certifies that it meets the
requirements of Securities Act Rule 485(b) for effectiveness of this
Post-Effective Amendment and has caused this Post-Effective Amendment to be
signed on its behalf in the City of Columbus, and State of Ohio, on this 20th
day of September, 2000.

                                                NATIONWIDE VARIABLE ACCOUNT-8
                                            -----------------------------------
                                                       (Registrant)
                                              NATIONWIDE LIFE INSURANCE COMPANY
                                            -----------------------------------
                                                       (Depositor)

                                             By   /s/STEVEN SAVINI
                                            -----------------------------------
                                                   Steven Savini, Esq.


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 20th day
of September, 2000.



<TABLE>
<CAPTION>

    SIGNATURE                                          TITLE
    ---------                                          -----

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

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

NANCY C. BREIT                                         Director
----------------------------------------
Nancy C. Breit

KENNETH D. DAVIS                                       Director
----------------------------------------
Kenneth D. Davis

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

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

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

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

W.G. JURGENSEN                               Chief Executive Officer Elect
----------------------------------------             and Director
W.G. Jurgensen

DIMON R. MCFERSON                            Chairman and Chief Executive
----------------------------------------         Officer and Director
Dimon R. McFerson

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

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

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

RALPH M. PAIGE                                         Director
----------------------------------------
Ralph M. Paige

JAMES F. PATTERSON                                     Director
----------------------------------------
James F. Patterson

ARDEN L. SHISLER                                       Director                         By /s/ STEVEN SAVINI
----------------------------------------                                              ----------------------
Arden L. Shisler                                                                            Steven Savini
                                                                                          Attorney-in-Fact
ROBERT L. STEWART                                      Director
----------------------------------------
Robert L. Stewart
</TABLE>



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