1

              As filed with the Securities and Exchange Commission.


                                                      '33 Act File No. 33-58997

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

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

                                    FORM S-1

                   REGISTRATION STATEMENT UNDER THE SECURITIES
                                   ACT OF 1933


                         POST-EFFECTIVE AMENDMENT NO. 7


                        NATIONWIDE LIFE INSURANCE COMPANY
             (Exact name of registrant as specified in its charter)

                                      OHIO
         (State or other jurisdiction of incorporation or organization)

                                       63
            (Primary Standard Industrial Classification Code Number)

                                   31-4156830
                      (IRS Employer Identification Number)

                   ONE NATIONWIDE PLAZA, COLUMBUS, OHIO 43215
             (Principal Executive Offices of Registrant) (Zip Code)


    PATRICIA R. HATLER, SECRETARY, ONE NATIONWIDE PLAZA, COLUMBUS, OHIO 43215

                            TELEPHONE: (614) 249-7111
        (Name, address, zip code, telephone number of agent for service)


          Approximate date of proposed sale to the public: May 1, 2001


If any securities registered on this form are to be offered on a delayed or
continuous basis pursuant to Rule 415 under the Securities Act of 1933, check
the following box [ X ]

The Registrant hereby amends this Registration Statement on such date or dates
as may be necessary to delay its effective date until the Registrant shall file
a further amendment which specifically states that this Registration Statement
shall thereafter become effective in accordance with Section 8(a) of the
Securities Act of 1933 or until the Registration Statement shall become
effective on such date as the Commission, acting pursuant to said Section 8(a),
may determine.



   2




                        NATIONWIDE LIFE INSURANCE COMPANY

                              Cross Reference Sheet

                     Pursuant to Regulation S-K, Item 501(b)



                                                                                                                       Caption in
         Form S-1 Item No. and Caption                                                                                 Prospectus

                                                                                  
1.       Forepart of the Registration Statement and
         Outside Front Cover of Prospectus.....................................................................Outside Front Cover

2.       Inside Front and Outside Back Cover
         Table of Contents .....................................................................................Inside Front Cover

3.       Summary Information, Risk Factors and
         Ratio of Earnings to Fixed Charges....................................................................Summary Information
                                                                                                   (Not applicable with respect to
                                                                                               ratio of earnings to fixed charges)

4.       Use of Proceeds    ...........................................................................................Investments

5.       Determination of Offering Price............................................................................Not Applicable

6.       Dilution...................................................................................................Not Applicable

7.       Selling Security Holders...................................................................................Not Applicable

8.       Plan of Distribution...........................................................................Variable Annuity Contracts
                                                                                                      and the Distribution of GTOs

9.       Description of Securities to be Registered.....................................Description of the Guaranteed Term Options

10.      Interests of Named Experts and Counsel.....................................................................Not Applicable

11.      Information with Respect to Registrant.........................................................................Nationwide

12.      Disclosure of Commission Position on
         Indemnification for Securities Act Liabilities.............................................................Not Applicable




   3



                             GUARANTEED TERM OPTIONS
                   Under Variable Annuity Contracts Issued by
                        NATIONWIDE LIFE INSURANCE COMPANY
                              One Nationwide Plaza
                              Columbus, Ohio 43215
                            Telephone: 1-800-238-3035
                   The date of this Prospectus is May 1, 2001.


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

THIS PROSPECTUS MUST BE READ ALONG WITH THE APPROPRIATE VARIABLE ANNUITY
PROSPECTUS AND THE PROSPECTUSES DESCRIBING THE UNDERLYING MUTUAL FUND INVESTMENT
OPTIONS. ALL OF THESE PROSPECTUSES SHOULD BE READ CAREFULLY AND MAINTAINED FOR
FUTURE REFERENCE.


This prospectus describes investment options referred to as Guaranteed Term
Options ("GTOs"), offered by Nationwide Life Insurance Company ("Nationwide").
The GTOs are available under certain variable annuity contracts or variable life
insurance policies (collectively, "variable contracts") issued by Nationwide.
Generally, the variable annuity contracts offered by Nationwide provide an array
of underlying mutual fund investment options, to which the contract owner
allocates his or her purchase payments. The GTOs are separate, guaranteed
interest investment options available under variable contracts.


GTOs provide for guaranteed interest rates to be credited over specified
durations (referred to as "Guaranteed Terms"). Three (3), five (5), seven (7)
and ten (10) year GTOs are available. The Specified Interest Rate is guaranteed
to be credited for the duration of the Guaranteed Term on a daily basis,
resulting in a guaranteed annual effective yield unless a withdrawal from the
GTO occurs for any reason prior to the expiration of the Guaranteed Term.
Different interest rates apply to each GTO and are determined and guaranteed by
Nationwide in its sole discretion.

GTOs will produce a guaranteed annual effective yield at the Specified Interest
Rate SO LONG AS AMOUNTS INVESTED ARE NEITHER WITHDRAWN NOR TRANSFERRED PRIOR TO
THE END OF THE GUARANTEED TERM. IN THE EVENT OF A TRANSFER FOR ANY REASON PRIOR
TO THE EXPIRATION OF THE GUARANTEED TERM, THE AMOUNT TRANSFERRED WILL BE SUBJECT
TO A MARKET VALUE ADJUSTMENT.


Variable product prospectuses in which the GTOs are offered describe certain
charges and deductions that may apply to the GTOs. A more detailed discussion of
these charges and deductions, as they relate to particular variable contracts,
is contained in the variable product prospectuses.

The minimum amount that may be allocated to a GTO is $1,000 per allocation.


Nationwide established the Nationwide Multiple Maturity Separate Account,
pursuant to Ohio law, to aid in reserving and accounting for GTO obligations.
However, all of the general assets of Nationwide are available for the purpose
of meeting the guarantees of the GTOs. Amounts allocated to the GTOs are
generally invested in fixed income investments purchased by Nationwide. Variable
annuity contract owners allocating amounts to a GTO have no claim against any
assets of Nationwide, including assets held in the Nationwide Multiple Maturity
Separate Account.

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

THE GTOS DESCRIBED IN THIS PROSPECTUS MAY NOT BE AVAILABLE IN ALL STATE
JURISDICTIONS AND, ACCORDINGLY, REPRESENTATIONS MADE IN THIS PROSPECTUS DO NOT
CONSTITUTE AN OFFERING IN SUCH JURISDICTIONS.


                                       1
   4






TABLE OF CONTENTS

                                                                 
GLOSSARY............................................................

INFORMATION ABOUT THE GTOS..........................................
   1. General.......................................................
   2. The Specified Interest Rate...................................
   3. The Investment Period.........................................
   4. Guaranteed Terms..............................................
   5. GTOs at Maturity..............................................
   6. The Market Value Adjustment...................................
      A. General Information Regarding the
         Market Value Adjustment....................................
      B. Constant Maturity Treasury Rates...........................
      C. The Market Value Adjustment Formula........................
   7. Contract Charges..............................................
   8. GTOs at Annuitization.........................................

INVESTMENTS.........................................................

CONTRACTS AND THE DISTRIBUTION
(MARKETING) OF THE GTOs.............................................

NATIONWIDE LIFE INSURANCE COMPANY...................................
   1. Business......................................................
      A. Organization...............................................
      B. Business Segments..........................................
      C. Ratings....................................................
      D. Competition................................................
      E. Regulation.................................................
      F. Employees..................................................
   2. Properties....................................................
   3. Legal Proceedings.............................................
   4. Submissions of Matters to a Vote of Security Holders..........
   5. Market for Nationwide's Common Stock and
        Related Shareholder Matters.................................
   6. Selected Consolidated Financial Data..........................
   7. Management's Narrative Analysis of the Results
        of Operations...............................................
      A. Results of Operations......................................
         (i)   Revenues.............................................
         (ii)  Benefits and Expenses................................
         (iii) Sales Information....................................
      B. Business Segments..........................................
         (i)   Individual Annuity...................................
         (ii)  Institutional Products...............................
         (iii) Life Insurance.......................................
         (iv)  Corporate............................................
   8. Quantitative and Qualitative Disclosures About
        Market Risk.................................................
      A. Market Risk Sensitive Financial Instruments................
         (i)   Interest Rate Risk...................................
         (ii)  Asset/Liability Management Strategies to
               Manage Interest Rate Risk............................
         (iii) Characteristics of Interest Rate Sensitive
               Financial Instruments................................
         (iv)  Equity Market Risk...................................
      B. Inflation..................................................
   9. Directors and Executive Officers..............................
  10. Executive Compensation........................................
      A. Compensation...............................................
      B. Performance Incentive Plan.................................
      C. Office of Investments Incentive Plan.......................
      D. Executive Incentive Plan...................................
      E. Deferred Compensation Program..............................
      F. Savings Plan...............................................
      G. Supplemental Defined Contribution Plan.....................
      H. Nationwide Financial Services, Inc. 1996
         Long-Term Equity Compensation Plan.........................
      I. Option/SAR Grants in Last Fiscal Year......................
      J. Aggregated Option/SAR Exercises in Last
         Fiscal Year and Fiscal Year-End Option/SAR Values..........
      K. Aggregated Option/SAR Exercises in Last
         Fiscal Year and Fiscal Year-End Option/SAR
         Values for Villanova Capital, Inc. (a
         subsidiary of Nationwide Financial
         Services, Inc.)............................................
      L. Pension Plans..............................................
         (i)   Retirement Plan......................................
         (ii)  Excess and Supplemental Plans........................
  11. Compensation Committee Joint Report on
        Executive Compensation......................................
      A. Introduction...............................................
      B. Compensation Philosophy and Objectives.....................
      C. Elements of 2000 Executive Compensation....................
      D. Base Salaries..............................................
      E. Annual Incentive Compensation..............................
      F. Long-Term Incentive Compensation...........................
      G. Nationwide Financial Services, Inc. 1996
         Long-Term Equity Compensation Plan.........................
      H. Compensation of the Chief Executive
         Officers...................................................
      I. Policy on Deductibility of Compensation....................
         (i)   Nationwide Financial Services, Inc.'s
               Compensation Committee...............................
         (ii)  Nationwide Life Insurance Company
               Compensation Committee...............................
      J. Security Ownership of Certain Beneficial
         Owners and Management......................................
      K. Certain Relationships and Other
         Transactions...............................................
         (i)   Intercompany Agreement...............................
         (ii)  Federal Income Taxes.................................
         (iii) Lease................................................
         (iv)  Modified Coinsurance Agreements......................




                                       2
   5



                                                                 
        (v)    Cost Sharing Agreement...............................
        (vi)   Cash Management Agreements...........................
        (vii)  Repurchase Agreement.................................
        (viii) Transactions With Management And Others..............
12.      Exhibits, Financial Statement Schedules and Reports........
Appendix............................................................
- --------------------------------------------------------------------------------






                                       3
   6



GLOSSARY

CONSTANT MATURITY TREASURY RATE- The rate of interest used in the Market Value
Formula. Constant Maturity Treasury Rates for maturity durations of 1, 2, 3, 5,
7 and 10 years are declared regularly by the Federal Reserve Board.


GUARANTEED TERM OPTION ("GTO")- An investment option offered under variable
contracts which provides a Specified Interest Rate over Guaranteed Terms, so
long as certain conditions are met.


GUARANTEED TERM- The period corresponding to a 3, 5, 7 or 10 year GTO. Amounts
allocated to a GTO will be credited with a Specified Interest Rate over the
corresponding Guaranteed Term, so long as such amounts are not distributed from
the GTO prior to the Maturity Date. Because every Guaranteed Term will end on
the final day of a calendar quarter, the Guaranteed Term may last for up to 3
months beyond the 3, 5, 7 or 10 year anniversary of the allocation to the GTO.


MARKET VALUE ADJUSTMENT- The upward or downward adjustment in value of amounts
allocated to a GTO which are withdrawn from the GTO for any reason prior to the
Maturity Date.


MATURITY DATE- The date on which a GTO matures. The date will be the last day of
the calendar quarter during the third, fifth, seventh or tenth anniversary on
which amounts are allocated to a 3, 5, 7 or 10 year GTO, respectively.

MATURITY PERIOD- The period during which the value of amounts allocated under a
GTO may be distributed without any Market Value Adjustment. The Maturity Period
will begin on the day following the Maturity Date and will end on the thirtieth
day after the Maturity Date.


SPECIFIED INTEREST RATE- The interest rate guaranteed to be credited to amounts
allocated to a GTO so long as the allocations are not distributed for any reason
prior to the Maturity Date.


SPECIFIED VALUE- The amount of a GTO allocation, plus interest accrued at the
Specified Interest Rate, minus surrenders, transfers and any other amounts
distributed. The Specified Value is subject to a Market Value Adjustment at all
times other than during the Maturity Period.



                                       4
   7


INFORMATION ABOUT THE GTOs

1.   GENERAL


     GTOs are guaranteed interest rate investment options available under
     certain variable contracts issued by Nationwide. There are four different
     GTOs available: a 3 year GTO; a 5 year GTO; a 7 year GTO; and a 10 year
     GTO. A GTO may be purchased using purchase payments made to the contracts,
     or by using funds transferred from other investment options available in
     the variable contracts. Not all of the variable contracts issued by
     Nationwide offer GTOs, nor are GTOs available in every state. If GTOs are
     available under a variable annuity contract or variable life insurance
     policy, the prospectus for the variable product and this prospectus must be
     read together.

     The guarantees associated with the GTOs are borne exclusively by, and are
     legal obligations of, Nationwide. The Nationwide Multiple Maturity Separate
     Account ("MMSA"), authorized and created in accordance with Ohio law, was
     established for the sole purpose of reserving and accounting for assets
     associated with the GTOs. The assets of the MMSA are owned by Nationwide.
     Contract owners with GTOs have no claim against the assets of the MMSA,
     maintain no interest in the MMSA and do not participate in the investment
     experience of the MMSA.


     GTOs provide for a guaranteed interest rate (the "Specified Interest
     Rate"), to be credited as long as any amount allocated to the GTO is not
     distributed for any reason prior to the Maturity Date of the GTO. Each GTO
     has a Guaranteed Term. Generally, a 3 year GTO offers guaranteed interest
     at a Specified Interest Rate over 3 years, a 5 year GTO offers guaranteed
     interest at a Specified Interest Rate over 5 years, and so on. Because
     every GTO will mature on the last day of a calendar quarter, the Guaranteed
     Term of a GTO may extend for up to 3 months beyond the 3, 5, 7 or 10 year
     anniversary of allocations made to 3, 5, 7 or 10 year GTOs, respectively.


     Amounts allocated to a GTO will be credited interest at the Specified
     Interest Rate for the duration of the Guaranteed Term associated with the
     GTO. Specified Interest Rates for each GTO are declared periodically at
     Nationwide's sole discretion. The Investment Period is the period of time
     during which declared Specified Interest Rates will be effective for new
     allocations. Investment Periods will typically last for one month, but may
     be longer or shorter depending on interest rate fluctuations in financial
     markets. During any particular Investment Period, any transfer allocation
     or new purchase payment allocation to a GTO will earn the Specified
     Interest Rate effective for that Investment Period for the duration of the
     Guaranteed Term of the GTO (see "Specified Interest Rates and Guaranteed
     Terms").

     Interest at the Specified Interest Rate will be credited daily to amounts
     allocated to a GTO, providing an annual effective yield. Interest at the
     Specified Interest Rate will continue to be credited as long as allocations
     remain in the GTO until the Maturity Date. However, any surrenders,
     transfers or withdrawals for any reason prior to the Maturity Date will be
     subject to a Market Value Adjustment.

     Nationwide applies the Market Value Adjustment by using the Market Value
     Adjustment Factor, which is derived from the Market Value Adjustment
     Formula. The Market Value Adjustment Factor is multiplied by the part of
     the Specified Value being withdrawn or transferred, resulting in either an
     increase or decrease in the amount of the withdrawal or transfer. The
     Market Value Adjustment Formula reflects the relationship between three
     factors:


         (1)      the Constant Maturity Treasury Rate for the period coinciding
                  with the Guaranteed Term of the GTO at investment;

         (2)      the Constant Maturity Treasury Rate for the number of years
                  remaining in a Guaranteed Term when the surrender, transfer or
                  other withdrawal from the GTO occurs; and

         (3)      the number of days remaining in the Guaranteed Term of the
                  GTO.

     Generally, the Market Value Adjustment Formula approximates the
     relationship between prevailing interest rates at the time of the GTO
     allocation, prevailing interest rates at time of transfer or surrender and
     the amount of time remaining in a Guaranteed Term (see "The Market Value
     Adjustment").

     Contract owners having GTOs with Maturity Dates coinciding with the end of
     the calendar quarter will be notified of the impending expiration of the
     GTO at least 15 days and at most 30 days prior to the end of each calendar
     quarter. Contract owners will then have the option of directing the
     withdrawal or transfer of the GTO, during the Maturity Period,



                                       5
   8


     without application of any Market Value Adjustment. However, any transfers
     from the GTO during this period may be subject to a surrender charge,
     assessed by the variable contract.

     If no direction is received by the thirtieth day following the Maturity
     Date, amounts in the GTO will be automatically transferred (with no Market
     Value Adjustment) to the available money market sub-account available in
     the variable contract. For the period commencing with the first day after
     the Maturity Date and ending on the thirtieth day following the Maturity
     Date, the GTO will be credited with the same Specified Interest Rate in
     effect before the Maturity Date (see "GTOs at Maturity").


     The minimum amount of any allocation to a GTO is $1,000.


     Under certain rare circumstances, when volatility in financial markets
     compromises the ability of Nationwide to process allocations to or from the
     GTOs in an orderly manner, Nationwide may temporarily suspend the right to
     make additional allocations to the GTOs and/or to effect transfers or
     withdrawals from the GTOs. Nationwide anticipates invoking this suspension
     only when acceptance of additional allocations or the processing of
     withdrawals or transfers from GTOs cannot be executed by Nationwide in a
     manner consistent with its obligations to contract owners with existing or
     prospective interests in one or more GTOs. Under no circumstances, however,
     will Nationwide limit a contract owner's right to make at least one
     allocation to a GTO, and one transfer or withdrawal from a GTO, in any
     calendar year. All contract owners will be promptly notified of
     Nationwide's determination to invoke any suspension in the right to make
     allocations to, or to effect withdrawals or transfers from, the GTOs.

     In addition, the variable contracts that offer GTOs may impose certain
     restrictions on the transferability of invested assets within the variable
     contract. The variable product prospectus should be consulted with regard
     to specific transfer limitation provisions.


2.   THE SPECIFIED INTEREST RATE

     The Specified Interest Rate is the rate of interest guaranteed by
     Nationwide to be credited to allocations made to the GTOs for the
     corresponding Guaranteed Term, so long as no portion of the allocation is
     distributed for any reason prior to the Maturity Date. Different Specified
     Interest Rates may be established for the 4 different GTOs.


     Generally, Nationwide will declare new Specified Interest Rates monthly;
     however, depending on interest rate fluctuations, Nationwide may declare
     new Specified Interest Rates more or less frequently.

     Nationwide observes no specific method in establishing the Specified
     Interest Rates. However, Nationwide will attempt to declare Specified
     Interest Rates that are related to interest rates associated with
     fixed-income investments available at the time and having durations and
     cash flow attributes compatible with the Guaranteed Terms of the GTOs. In
     addition, the establishment of Specified Interest Rates may be influenced
     by other factors, including competitive considerations, administrative
     costs and general economic trends. Nationwide has no way of predicting what
     Specified Interest Rates may be declared in the future and there is no
     minimum Specified Interest Rate for any of the GTOs.

     Some Nationwide variable annuity contracts offer an Extra Value Option.
     Under these contracts, where the contract owner has elected the Extra Value
     Option, allocations made to the GTOs for the first 7 contract years will be
     credited a guaranteed interest rate of 0.45% less than the guaranteed
     interest rate that applies to the GTOs if the Extra Value Option is not
     elected.

     Some Nationwide variable annuity contracts offer a Beneficiary Protector
     option. Under these contracts, where the contract owner has elected the
     Beneficiary Protector option, allocations made to the GTOs will be credited
     a guaranteed interest rate of 0.40% less than the guaranteed interest rate
     that applies to the GTOs if the Beneficiary Protector option is not
     elected.


3.       THE INVESTMENT PERIOD

     The Investment Period is the period of time during which a particular
     Specified Interest Rate is in effect for new allocations to the various
     GTOs. All allocations made to a GTO during an Investment Period are
     credited with the Specified Interest Rate in effect at the time of
     allocation. An Investment Period ends when a new Specified Interest Rate
     relative to the applicable GTO is declared. Subsequent declarations of new
     Specified Interest Rates have no effect on allocations made to GTOs during
     prior Investment Periods. Prior allocations to



                                       6
   9
     the GTO will be credited with the Specified Interest Rate in effect when
     the allocation was made.


     Interest at the Specified Interest Rate is credited to allocations made to
     GTOs on a daily basis, resulting in an annual effective yield guaranteed by
     Nationwide, unless amounts are withdrawn or transferred from the GTO for
     any reason prior to the Maturity Date. Interest at the Specified Interest
     Rate will be credited for the entire Guaranteed Term associated with the
     GTO. If amounts are withdrawn or transferred from the GTO for any reason
     prior to the Maturity Date, a Market Value Adjustment will be applied to
     the amount withdrawn or transferred.


     Information concerning the Specified Interest Rates in effect for the
     various GTOs can be obtained by calling the following toll free phone
     number: 1-800-238-3035.

4.       GUARANTEED TERMS


     The Guaranteed Term is the period of time corresponding with the selected
     GTO for which the Specified Interest Rate is guaranteed to be in effect, so
     long as the amounts allocated remain in the GTO until the Maturity Date. A
     Guaranteed Term always expires on a Maturity Date which will be the last
     day of a calendar quarter. Consequently, a Guaranteed Term may last up to 3
     months longer than the anniversary date of the allocation to the GTO.


     For example, if an allocation is made to a 10 year GTO on August 1, 1999,
     the Specified Interest Rate for that GTO will be credited until September
     30, 2009; the Guaranteed Term will begin on August 1, 1999 and end on
     September 30, 2009.

     Guaranteed Terms will be exactly 3, 5, 7 or 10 years only when an
     allocation to a GTO occurs on the first day of a calendar quarter.

5.       GTOs AT MATURITY

     Nationwide will send notice to contract owners of impending Maturity Dates
     (always the last day of a calendar quarter) at least 15 days and at most 30
     days prior to the end of a Guaranteed Term. The notice will include the
     projected value of the GTO on the Maturity Date and will also specify
     options that contract owners have with respect to the maturing GTO.

     Once the GTO matures, contract owners may:


         (1)      surrender the GTO, in part or in whole, without a Market Value
                  Adjustment during the Maturity Period; however, any surrender
                  charges that may be applicable under the variable contract
                  will be assessed;

         (2)      transfer (all or part) of the GTO, without a Market Value
                  Adjustment, to any other investment option under the variable
                  contract, including any of the underlying mutual fund
                  sub-accounts, or another GTO of the same or different duration
                  during the Maturity Period. A confirmation of any such
                  transfer will be sent immediately after the transfer is
                  processed; or

         (3)      elect not to transfer or surrender all or a portion of the
                  GTO, in which case the GTO will be automatically transferred
                  to the available money market sub-account of the contract at
                  the end of the Maturity Period. A confirmation will be sent
                  immediately after the automatic transfer is executed.

                  The GTO will continue to be credited with the Specified
                  Interest Rate in effect before the Maturity Date during the
                  Maturity Period, and prior to any of the transactions set
                  forth in (1), (2), or (3) above.


6.   THE MARKET VALUE ADJUSTMENT

     A.  GENERAL INFORMATION REGARDING THE MARKET VALUE ADJUSTMENT


         GTOs that are surrendered, transferred or distributed for any reason
         prior to the Maturity Date for the GTO will be subject to a Market
         Value Adjustment. The Market Value Adjustment is determined by
         multiplying a Market Value Adjustment Factor (arrived at by using the
         Market Value Adjustment Formula) by the Specified Value, or the portion
         of the Specified Value being withdrawn. The Specified Value is the
         amount allocated to the GTO, plus interest accrued at the Specified
         Interest Rate, minus prior distributions. The Market Value Adjustment
         may either increase or decrease the amount of the distribution.


         The Market Value Adjustment is intended to approximate, without
         duplicating, Nationwide's experience when it liquidates assets in order
         to satisfy contractual obligations. Such obligations arise when
         contract owners make withdrawals or transfers, or when the operation of
         the variable annuity contract requires a distribution, such as a death
         benefit. When liquidating assets, Nationwide may realize either a gain
         or a loss.

                                       7
   10

         If prevailing interest rates are higher than the Specified Interest
         Rate in effect at the time of the GTO allocation, Nationwide will
         realize a loss when it liquidates assets in order to process a
         surrender, death benefit or transfer; and therefore, application of the
         Market Value Adjustment under such circumstances will decrease the
         amount of the distribution.

         Conversely, if prevailing interest rates are lower than the Specified
         Interest Rate in effect at the time of the GTO allocation, Nationwide
         will realize a gain when it liquidates assets in order to process a
         surrender, death benefit or transfer; therefore, application of the
         Market Value Adjustment under such circumstances will increase the
         amount of the distribution.

         Nationwide measures the relationship between prevailing interest rates
         and the Specified Interest Rates through the Market Value Adjustment
         Formula, and relies upon Constant Maturity Treasury Rates to represent
         both prevailing interest rates and Specified Interest Rates. The Market
         Value Adjustment Formula and the Constant Maturity Treasury Rates are
         described more fully below.

     B.  CONSTANT MATURITY TREASURY RATES


         The Market Value Adjustment Formula used to determine the Market Value
         Adjustment Factor is based on Constant Maturity Treasury Rates which
         are declared by the Federal Reserve Board on a regular basis.
         Nationwide uses Constant Maturity Treasury Rates in its Market Value
         Adjustment Formula because they represent a readily available and
         consistently reliable interest rate benchmark in financial markets,
         which can be relied upon to reflect the relationship between Specified
         Interest Rates declared by Nationwide and the prospective interest rate
         fluctuations.


         Constant Maturity Treasury Rates for 1, 2, 3, 5, 7 and 10 years are
         published by the Federal Reserve Board on a regular basis. To the
         extent that the Market Value Adjustment Formula shown below requires a
         rate associated with a maturity not published (such as a 4, 6, 8 or 9
         year maturity), Nationwide will calculate such rates based on the
         relationship of the published rates. For example, if the published 3
         year rate is 6% and the published 5 year rate is 6.50%, the 4 year rate
         will be calculated as 6.25%.

     C.  THE MARKET VALUE ADJUSTMENT FORMULA


         The Market Value Adjustment Formula is used when a distribution is made
         from a GTO during the Guaranteed Term. The Market Value Adjustment is a
         calculation expressing the relationship between three factors:


         (1)      the Constant Maturity Treasury Rate for the period of time
                  coinciding with the Guaranteed Term of the GTO;

         (2)      the Constant Maturity Treasury Rate for a period coinciding
                  with the time remaining in the Guaranteed Term of a GTO when a
                  distribution giving rise to a Market Value Adjustment occurs;
                  and

         (3)      the number of days remaining in the Guaranteed Term of the
                  GTO.

         The formula for determining the Market Value Adjustment Factor is:

                                                   t
                                      1 + a
                                  -------------
                                  1 + b + .0025

         Where:


         a = the Constant Maturity Treasury Rate for a period equal to
             the Guaranteed Term at the time of deposit in the GTO;

         b = the Constant Maturity Treasury Rate at the time of distribution
             for a period of time equal to the time remaining in the Guaranteed
             Term. In determining the number of years to maturity, any partial
             year will be counted as a full year, unless it would cause the
             number of years to exceed the Guaranteed Term; and


         t = the number of days until the Maturity Date, divided by 365.25.


         In the case of "a" above, the Constant Maturity Treasury Rate used will
         be the Constant Maturity Treasury Rate declared on Fridays by the
         Federal Reserve Board, and placed in effect by Nationwide on the
         Wednesday immediately preceding the Investment Period during which the
         allocation to the GTO was made.

         In the case of "b" above, the Constant Maturity Treasury Rate used will
         be the Constant Maturity Treasury Rate, declared on Fridays by the
         Federal Reserve Board, and placed in effect


                                       8
   11

         by Nationwide on the Wednesday immediately preceding the withdrawal,
         transfer or other distribution giving rise to the Market Value
         Adjustment.

         The Market Value Adjustment Factor will be equal to 1 during the
         Investment Period.

         The Market Value Adjustment Formula shown above also accounts for some
         of the administrative and processing expenses incurred when
         fixed-interest investments are liquidated. This is represented in the
         addition of .0025 in the Market Value Adjustment Formula.


         The result of the Market Value Adjustment Formula shown above is the
         Market Value Adjustment Factor. The Market Value Adjustment Factor is
         the market value that is multiplied by the Specified Value, or that
         portion of the Specified Value being distributed from a GTO, in order
         to effect a Market Value Adjustment. The Market Value Adjustment Factor
         will either be greater than, less than, or equal to 1 and will be
         multiplied by the Specified Value (or a portion of the Specified Value)
         being withdrawn from the GTO for any reason. If the Market Value
         Adjustment Factor is greater than 1, a gain will be realized by the
         contract owner; if the Market Value Adjustment Factor is less than 1, a
         loss will be realized. If the Market Value Adjustment Factor is exactly
         1, no gain or loss will be realized.


         If the Federal Reserve Board halts publication of Constant Maturity
         Treasury Rates, or if, for any other reason, Constant Maturity Treasury
         Rates are not available, Nationwide will use appropriate rates based on
         U.S. Treasury Bond yields.

         Examples of how to calculate Market Value Adjustments are provided in
         the Appendix.

7.   CONTRACT CHARGES

     The variable contracts under which GTOs are made available have various
     fees and charges, some of which may be assessed against allocations made to
     GTOs.


     Surrender charges, if applicable, will be assessed against full or partial
     surrenders from the GTOs. If a surrender occurs prior to the Maturity Date
     for a particular GTO, the amount surrendered is subject to a Market Value
     Adjustment in addition to any surrender charge assessed pursuant to the
     terms of the variable contract. The variable product prospectus fully
     describes the surrender charges. Please refer to the variable product
     prospectus for complete details regarding the surrender charges under the
     variable contracts.

     Mortality and expense risk charges, administrative charges and contract
     maintenance charges that may be assessed under variable contracts are not
     assessed against any allocation to a GTO. Such charges apply only to the
     underlying mutual fund options available in the variable contracts.


8.   GTOS AT ANNUITIZATION


     GTOs are not available as investment options for variable annuity contracts
     that are annuitized. If a variable annuity contract is annuitized while a
     GTO is in effect, and prior to the Maturity Date of the GTO, a Market Value
     Adjustment will apply to amounts transferred to other investment options
     under the variable annuity contract that may be used during annuitization.


INVESTMENTS


Nationwide intends to invest amounts allocated to GTOs in high quality, fixed
interest investments (investment grade bonds, mortgages, and collateralized
mortgage obligations) in the same manner as Nationwide invests its general
account assets. Nationwide takes into account the various maturity durations of
the GTOs (3, 5, 7 and 10 years) and anticipated cash-flow requirements when
making investments. Nationwide is not obligated to invest GTO allocations in
accordance with any particular investment objective, but will generally adhere
to Nationwide's overall investment philosophy. The Specified Interest Rates
declared by Nationwide for the various GTOs will not necessarily correspond to
the performance of the nonunitized separate account.


CONTRACTS AND THE DISTRIBUTION (MARKETING) OF THE GTOS


The GTOs are available only as investment options under certain variable
contracts issued by Nationwide. The appropriate variable product prospectus and,
if applicable, the Statement of Additional Information should be consulted for
information regarding the distribution of the variable contracts.




                                       9
   12



NATIONWIDE LIFE INSURANCE COMPANY

1.   BUSINESS

     A.  ORGANIZATION


         Nationwide Life Insurance Company ("Nationwide) was incorporated in
         1929 and is an Ohio stock legal reserve life insurance company.
         Naitonwide offers a variety of forms of individual annuities, private
         and public sector pension plans and life insurance on a participating
         and a non-participating basis.

         Prior to January 27, 1997, Nationwide was wholly owned by Nationwide
         Corporation ("Nationwide Corp."). On that date, Nationwide Corp.
         contributed the outstanding shares of Nationwide's common stock to
         Nationwide Financial Services, Inc. ("NFS"), a holding company formed
         by Nationwide Corp. in November 1996 for Nationwide and other companies
         within the Nationwide group of companies that offer or distribute
         long-term savings and retirement products. On March 6, 1997, NFS
         completed an initial public offering of its Class A common stock.

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

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

         Wholly owned subsidiaries of Nationwide as of December 31, 2000 include
         Nationwide Life and Annuity Insurance Company, Nationwide Advisory
         Services, Inc. and Nationwide Investment Services Corporation.

         Nationwide is a member of the Nationwide group of companies, which
         consists of Nationwide Mutual Insurance Company and all of its
         subsidiaries and affiliates.

         Nationwide Life and Annuity Insurance Company offers universal life
         insurance, variable universal life insurance, corporate-owned life
         insurance and individual annuity contracts on a non-participating
         basis. Nationwide Advisory Services, Inc. and Nationwide Investment
         Services Corporation are registered broker/dealers.

         Nationwide, along with its affiliates (collectively, the "Company"), is
         a leading provider of long-term savings and retirement products in the
         United States (U.S.). Nationwide develops and sells a diverse range of
         products including individual annuities, private and public sector
         pension plans, and life insurance. By developing and offering a wide
         variety of products, the Company believes that it has positioned itself
         to compete effectively in various stock market and interest rate
         environments. The Company markets its products through a broad spectrum
         of distribution channels, including independent broker/dealers,
         brokerage firms, pension plan administrators, life insurance
         specialists, financial institutions, Nationwide agents and Nationwide
         Retirement Solutions.

         The Company is one of the leaders in the development and sale of
         variable annuities. As of December 31, 2000, the Company was the third
         largest writer of individual variable annuity contracts in the U.S.,
         according to The Variable Annuity Research & Data Service.

         The Company has grown substantially in recent years as a result of its
         long-term investment in developing the distribution channels necessary
         to reach its target customers and the products required to meet the
         demands of these customers. The Company believes its growth has been
         further enhanced by favorable demographic trends, the growing tendency
         of Americans to supplement traditional sources of retirement income
         with self-directed investments, such as products offered by the
         Company, and the performance of the financial




                                       10
   13

         markets, particularly the U.S. stock markets, in recent years.

     B.  BUSINESS SEGMENTS


         The Company has redefined its business segments in order to align this
         disclosure with the way management currently views its core operations.
         This updated view better reflects the different economics of the
         Company's various businesses and also aligns well with the Company's
         current market focus. As a result, the Company now reports three
         product segments: Individual Annuity, Institutional Products and Life
         Insurance. In addition, the Company reports corporate revenues and
         expenses, investments and related investment income supporting capital
         not specifically allocated to its product segments and revenues and
         expenses of its broker/dealer subsidiaries in a Corporate segment.

         The Individual Annuity segment, which accounted for $281.7 million
         (40%) of the Company's operating income before federal income tax
         expense for 2000, consists of both variable and fixed annuity
         contracts. Individual annuity contracts provide the customer with
         tax-deferred accumulation of savings and flexible payout options
         including lump sum, systematic withdrawal or a stream of payments for
         life. In addition, variable annuity contracts provide the customer with
         access to a wide range of investment options and asset protection in
         the event of an untimely death, while fixed annuity contracts generate
         a return for the customer at a specified interest rate fixed for a
         prescribed period. The Company's individual annuity products consist of
         single premium deferred annuities, flexible premium deferred annuities
         and single premium immediate annuities.

         The Institutional Products segment, which accounted for $230.7 million
         (33%) of the Company's operating income before federal income tax
         expense for 2000, is comprised of the Company's group and payroll
         deduction business, both public and private sectors, and medium-term
         note program. The public sector includes the 457 business in the form
         of fixed and variable annuities. The private sector includes the 401(k)
         business generated through fixed and variable annuities.

         The Life Insurance segment, which accounted for $152.9 million (22%) of
         the Company's operating income before federal income tax expense for
         2000, is composed of a wide range of insurance products including
         universal life insurance, corporate-owned life insurance ("COLI") and
         bank-owned life insurance ("BOLI"), which provide a death benefit and
         also allow the customer to build cash value on a tax-advantaged basis.

         The Corporate segment accounted for $37.1 million (5%) of the Company's
         operating income (which excludes net realized gains and losses on
         investments) before federal income tax expense for 2000.


     C.  RATINGS


         Ratings with respect to claims-paying ability and financial strength
         have become an increasingly important factor in establishing the
         competitive position of insurance companies. Ratings are important to
         maintaining public confidence in the Company and its ability to market
         its annuity and life insurance products. Rating organizations
         continually review the financial performance and condition of insurers,
         including the Company. Any lowering of the Company's ratings could have
         a material adverse effect on the Company's ability to market its
         products and could increase the surrender of the Company's annuity
         products. Both of these consequences could, depending upon the extent
         thereof, have a material adverse effect on the Company's liquidity and,
         under certain circumstances, net income. The Company is rated "A+"
         (Superior) by A.M. Best Company, Inc. and its claims-paying
         ability/financial strength is rated "Aa3" (Excellent) by Moody's
         Investor Services, Inc. ("Moody's"), "AA" (Very Strong) by Standard &
         Poor's, a Division of The McGraw-Hill Companies, Inc. ("S&P") and "AA+"
         (Very Strong) by Fitch.


         The foregoing ratings reflect each rating agency's opinion of
         Nationwide's financial strength, operating performance and ability to
         meet its obligations to policyholders and are not evaluations directed
         toward the protection of investors. Such factors are of concern to
         policyholders, agents and intermediaries.


         The Company's financial strength is also reflected in the ratings of
         commercial paper.




                                       11
   14


         The commercial paper is rated "A-1+" by S&P and "P-1" by Moody's.


     D.  COMPETITION


         The Company competes with a large number of other insurers as well as
         non-insurance financial services companies, such as banks,
         broker/dealers and mutual funds, some of whom have greater financial
         resources, offer alternative products and, with respect to other
         insurers, have higher ratings than the Company. The Company believes
         that competition in the Company's lines of business is based on price,
         product features, commission structure, perceived financial strength,
         claims-paying ratings, service and name recognition.

         On November 12, 1999, the Gramm-Leach-Bliley Act (the "Act"), was
         signed into law. The Act modernizes the regulatory framework for
         financial services in the U. S. and allows banks, securities firms and
         insurance companies to affiliate more directly than they have been
         permitted to do in the past. While the Act facilitates these
         affiliations, to date no significant competitors of the Company have
         acquired, or have been acquired by, a banking entity under authority of
         the Act. Nevertheless, it is not possible to anticipate whether such
         affiliations might occur in the future.


     E.  REGULATION


         Nationwide and Nationwide Life and Annuity Insurance Company, as with
         other insurance companies, are subject to extensive regulation and
         supervision in the jurisdictions in which they do business. Such
         regulations limit the amount of dividends and other payments that can
         be paid by insurance companies without prior approval and impose
         restrictions on the amount and type of investments insurance companies
         may hold. These regulations also affect many other aspects of insurance
         companies' businesses, including licensing of insurers and their
         products and agents, risk-based capital requirements and the type and
         amount of required asset valuation reserve accounts. These regulations
         are primarily intended to protect policyholders rather than
         shareholders. The Company cannot predict the effect that any proposed
         or future legislation may have on the financial condition or results of
         operations of the Company.


         Insurance companies are required to file detailed annual and quarterly
         financial statements with state insurance regulators in each of the
         states in which they do business, and their business and accounts are
         subject to examination by such agencies at any time. In addition,
         insurance regulators periodically examine an insurer's financial
         condition, adherence to statutory accounting practices and compliance
         with insurance department rules and regulations. Applicable state
         insurance laws, rather than federal bankruptcy laws, apply to the
         liquidation or the restructuring of insurance companies.


         As part of their routine regulatory oversight process, state insurance
         departments conduct detailed examinations periodically (generally once
         every three to four years) of the books, records and accounts of
         insurance companies domiciled in their states. Such examinations are
         generally conducted in cooperation with the departments of two or three
         other states under guidelines promulgated by the National Association
         of Insurance Commissioners. The most recently completed examination of
         the Company's insurance subsidiaries was conducted by the Ohio and
         Delaware insurance departments for the four-year period ended December
         31, 1996. The final reports of these examinations did not result in any
         significant issues or adjustments.


         The payment of dividends by Nationwide is subject to restrictions set
         forth in the insurance laws and regulations of Ohio, its domiciliary
         state. The Ohio insurance laws require Ohio-domiciled life insurance
         companies to seek prior regulatory approval to pay a dividend or
         distribution of cash or other property if the fair market value
         thereof, together with that of other dividends or distributions made in
         the preceding 12 months, exceeds the greater of:

         (i)      10% of statutory-basis policyholders' surplus as of the prior
                  December 31; or

         (ii)     the statutory-basis net income of the insurer for the 12-month
                  period ending as of the prior December 31.


         The Ohio insurance laws also require insurers to seek prior regulatory
         approval for any dividend paid from other than earned surplus. Earned
         surplus is defined under the Ohio insurance laws as the amount equal to
         the Company's



                                       12
   15

         unassigned funds as set forth in its most recent statutory financial
         statements, including net unrealized capital gains and losses or
         revaluation of assets. Additionally, following any dividend, an
         insurer's policyholder surplus must be reasonable in relation to the
         insurer's outstanding liabilities and adequate for its financial needs.
         The payment of dividends by Nationwide may also be subject to
         restrictions set forth in the insurance laws of New York that limit the
         amount of statutory profits on Nationwide's participating policies
         (measured before dividends to policyholders) that can inure to the
         benefit of the Company and its stockholders. The Company currently does
         not expect such regulatory requirements to impair its ability to pay
         operating expenses and dividends in the future.


     F.  EMPLOYEES


         As of December 31, 2000, the Company had approximately 4,100 employees.
         None of the employees of the Company are covered by a collective
         bargaining agreement and the Company believes that its employee
         relations are satisfactory.


2.   PROPERTIES


     Pursuant to an arrangement between Nationwide Mutual Insurance Company and
     certain of its subsidiaries, during 2000 the Company leased on average
     approximately 734,000 square feet of office space primarily in the four
     building home office complex in Columbus, Ohio. the Company believes that
     its present facilities are adequate for the anticipated needs of the
     Company.


3.   LEGAL PROCEEDINGS


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


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

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


4.   SUBMISSIONS OF MATTERS TO A VOTE OF SECURITY HOLDERS


     During the fourth quarter of 2000, no matters were submitted to a vote of
     security holders, through the solicitation of proxies or otherwise.


5.   MARKET FOR NATIONWIDE'S COMMON STOCK AND RELATED SHAREHOLDER MATTERS


     There is no established public trading market for Nationwide's shares of
     common stock. All of the 3,814,779 shares of Nationwide's common stock
     issued and outstanding are owned by NFS.

     Nationwide declared $50.0 million and $61.0 million in dividends to NFS
     during 2000 and 1999, respectively. In addition, Nationwide sought and
     obtained prior regulatory approval from the Ohio Department of Insurance to
     return $120.0 million and $175.0 million of capital to NFS during 2000 and
     1999, respectively.


     Nationwide currently does not have a formal dividend policy.

                                       13
   16







6.   SELECTED CONSOLIDATED FINANCIAL DATA

FIVE-YEAR SUMMARY
RESULTS OF OPERATIONS(1)






                                                                                  Years ended December 31,
(in millions, except per share amounts)                    2000           1999          1998           1997           1996

                                                                                                     
Policy charges                                          $1,092.2       $  895.6       $  698.9       $  545.2       $  400.9
Life insurance premiums                                    240.0          220.8          200.0          205.4          198.6
Net investment income                                    1,668.4        1,530.5        1,486.8        1,413.9        1,357.8
Realized gains (losses) on investments                     (24.9)         (11.0)          17.9           11.1           (0.2)
Other                                                      194.6          167.4          108.1           62.8           59.5
   Total revenues                                        3,170.3        2,803.3        2,511.7        2,238.4        2,016.6
Interest credited and other benefits                     1,470.0        1,349.2        1,284.4        1,235.4        1,201.6
Interest expense on debt and trust securities               48.5           47.2           35.1           26.1             --
Other expenses                                           1,027.9          834.1          686.7          569.9          486.9
   Total benefits and expenses                           2,546.4        2,230.5        2,006.2        1,831.4        1,688.5
Income from continuing operations before federal           623.9          572.8          505.5          407.0          328.1
   income tax expense
Federal income tax expense                                 189.0          191.5          173.1          141.8          115.8
   Income from continuing operations                    $  434.9       $  381.3       $  332.4       $  265.2       $  212.3
   Net income                                           $  434.9       $  381.3       $  332.4       $  265.2       $  223.6
Basic and diluted net income per common share(2)        $    3.38      $    2.96      $    2.58      $    2.14            --
Cash dividends declared                                 $    0.46      $    0.38      $    0.30      $    0.18            --
Diluted average shares outstanding                         128.9          128.6          128.6          124.1             --
RECONCILIATION OF NET INCOME TO NET OPERATING
   INCOME(1)
Net income                                              $  434.9       $  381.3       $  332.4       $  265.2       $  223.6
Less: Realized (gains) losses on investments, net           16.1            7.0          (11.7)          (7.9)          (1.0)
   of tax
Less: Income from discontinued operations, net of             --             --             --             --          (11.3)
   tax
   Net operating income                                    451.0          388.3          320.7          257.3          211.3
Pro forma adjustments                                         --             --             --           (2.9)         (26.2)
   Pro forma net operating income                       $  451.0       $  388.3       $  320.7       $  254.4       $  185.1
Pro forma net operating income per common share         $    3.50      $    3.02      $    2.49      $    1.98      $    1.44
Net operating return on average realized equity(3)          16.7%          16.6%          15.8%          14.5%            --





(1)      Comparisons between 2000, 1999 and 1998 results of operations and those
         of prior years are affected by the Company's initial public offering in
         March 1997 and companion offerings of senior notes and capital
         securities as well as the payment of certain special dividends. Pro
         forma amounts adjust for these transactions.

(2)      Actual earnings and book value per common share amounts have not been
         presented for 1996, because such amounts are not meaningful due to the
         effects of initial public offering and the $900.0 million of dividends
         paid prior to the initial public offering.

(3)      Based on net operating income and excluding accumulated other
         comprehensive income.

(4)      During 2000, Nationwide Financial Services, Inc. began reporting new
         product segments.




                                       14
   17


SUMMARY OF FINANCIAL POSITION(1)




                                                                                     As of December 31,
(in millions, except per share amounts)                    2000            1999           1998           1997           1996

                                                                                                      
Total invested assets                                  $ 25,359.2      $ 22,587.9      $20,940.5      $19,673.2      $18,317.3
Deferred policy acquisition costs                         2,872.7         2,555.8        2,022.3        1,665.4        1,366.5
Separate account assets                                  65,968.8        67,155.3       50,935.8       37,724.4       26,926.7
Other assets                                                977.9           755.0          772.6          829.9        1,159.7
   Total assets                                        $ 93,178.6      $ 93,054.0      $74,671.2      $59,892.9      $47,770.2
Policy reserves                                        $ 22,243.3      $ 21,868.3      $19,772.2      $18,702.8      $17,600.6
Separate account liabilities                             65,968.8        67,155.3       50,935.8       37,724.4       26,926.7
Other liabilities                                         1,370.6           944.9          917.3          943.1        1,111.2
Long-term debt                                              298.4           298.4          298.4          298.4             --
   Total liabilities                                     89,881.1        90,266.9       71,923.7       57,668.7       45,638.5
NFS-obligated mandatorily redeemable capital and            300.0           300.0          300.0          100.0             --
   preferred securities of subsidiary trusts
Shareholders' equity                                      2,997.5         2,487.1        2,447.5        2,124.2        2,131.7
   Total liabilities and shareholders' equity          $ 93,178.6      $ 93,054.0      $74,671.2      $59,892.9      $47,770.2
Book value per common share(2)                         $     23.29     $     19.35     $    19.04     $    16.53            --
CUSTOMER FUNDS MANAGED AND ADMINISTERED
Individual annuity                                     $ 43,694.9      $ 44,023.7      $35,315.2      $28,156.4      $21,153.4
Institutional products                                   47,154.0        48,321.7       38,582.0       25,812.4       19,939.0
Life insurance                                            7,225.5         5,913.8        4,613.4        3,487.0        2,938.9
   Asset management, gross                               22,953.4        22,866.7       19,825.5        7,840.0        5,969.0
   Less intercompany eliminations                       (10,031.7)       (9,978.5)      (8,154.4)      (5,285.0)      (3,832.8)
   Asset management, net                                 12,921.7        12,888.2       11,670.8        2,555.0        2,136.2
                                                       $110,996.1      $111,147.4      $90,181.4      $60,010.8      $46,167.5







                                                                                Years ended December 31,
(in millions)                                              2000             1999          1998           1997           1996
                                                                                                       
OPERATING INCOME BEFORE FEDERAL INCOME TAX EXPENSES
   BY BUSINESS SEGMENT(1,4)
Individual annuity                                       $  276.3        $  254.4       $  230.2       $  186.9       $  100.9
Institutional products                                      224.6           201.5          164.8          126.2          117.3
Life insurance                                              161.1           122.7           88.8           66.7           67.2
Asset management                                              4.5            22.9           14.0           11.7            8.4
Corporate                                                   (17.7)          (17.7)         (10.2)           4.4           34.5
                                                         $  648.8        $  583.8       $  487.6       $  395.9       $  328.3
SALES BY BUSINESS SEGMENT(4)
Individual annuity                                       $7,338.7        $6,392.3       $6,140.2       $5,636.1       $4,815.9
Institutional products                                    7,392.2         6,645.6        5,461.8        3,981.9        3,085.7
Life insurance                                            1,530.2         1,095.9          653.2          468.7          419.3





(1)      Comparisons between 2000, 1999 and 1998 results of operations and those
         of prior years are affected by the Company's initial public offering in
         March 1997 and companion offerings of senior notes and capital
         securities as well as the payment of certain special dividends. Pro
         forma amounts adjust for these transactions.

(2)      Actual earnings and book value per common share amounts have not been
         presented for 1996, because such amounts are not meaningful due to the
         effects of initial public offering and the $900.0 million of dividends
         paid prior to the initial public offering.

(3)      Based on net operating income and excluding accumulated other
         comprehensive income.

(4)      During 2000, Nationwide Financial Services, Inc. began reporting new
         product segments.




                                       15
   18


7.   MANAGEMENT'S NARRATIVE ANALYSIS OF THE RESULTS OF OPERATIONS


     Management's narrative analysis and results of operations of Nationwide and
     subsidiaries for the three years ended December 31, 2000 follows. This
     discussion should be read in conjunction with the consolidated financial
     statements and related notes included elsewhere in this report.

     Management's discussion and analysis contains certain forward-looking
     statements within the meaning of the Private Securities Litigation Reform
     Act of 1995 with respect to the results of operations and businesses of the
     Company. These forward-looking statements involve certain risks and
     uncertainties. Factors that may cause actual results to differ materially
     from those contemplated or projected, forecast, estimated or budgeted in
     such forward-looking statements include, among others, the following
     possibilities:

     (i)      the potential impact on the Company's reported net income that
              could result from the adoption of certain accounting standards
              issued by the Financial Accounting Standards Board;


     (ii)     tax law changes impacting the tax treatment of life insurance and
              investment products;

     (iii)    heightened competition, including specifically the intensification
              of price competition, the entry of new competitors and the
              development of new products by new and existing competitors;

     (iv)     adverse state and federal legislation and regulation, including
              limitations on premium levels, increases in minimum capital and
              reserves and other financial viability requirements;

     (v)      failure to expand distribution channels in order to obtain new
              customers or failure to retain existing customers;


     (vi)     inability to carry out marketing and sales plans, including, among
              others, development of new products and/or changes to certain
              existing products and acceptance of the new and/or revised
              products in the market;

     (vii)    changes in interest rates and the capital markets causing a
              reduction of investment income and/or asset fees, reduction in the
              value of Nationwide's investment portfolio or a reduction in the
              demand for the Company's products;


     (viii)   general economic and business conditions which are less favorable
              than expected;


     (ix)     unanticipated changes in industry trends and ratings assigned by
              nationally recognized rating organizations; and


     (x)      inaccuracies in assumptions regarding future persistency,
              mortality, morbidity and interest rates used in calculating
              reserve amounts.

     A.  RESULTS OF OPERATIONS


         In addition to net income, the Company reports net operating income,
         which excludes realized investment gains and losses. Net operating
         income is commonly used in the insurance industry as a measure of
         on-going earnings performance.

         The following table reconciles the Company's reported net income to net
         operating income for each of the last three years.






     (in millions)              2000      1999       1998

                                             
    Net income                  $475.3     $405.1     $366.7
    Net realized losses           12.6        7.6      (18.5)
    (gains) on investments,
    net of tax
      Net operating income      $487.9     $412.7     $348.2



         (i)  Revenues


              Total operating revenues, which exclude net realized gains and
              losses on investments, increased to $3.00 billion in 2000 compared
              to $2.70 billion for 1999 and $2.45 billion for 1998. The growth
              in operating revenues over the past two years has primarily been
              driven by increases in policy charges and net investment income.

              Policy charges include asset fees, which are primarily earned from
              separate account assets generated from sales of individual and
              group variable annuities and investment life insurance products;
              cost of insurance charges earned on universal life insurance
              products; administration fees, which include fees charged per
              contract on a variety of the Company 's products and premium loads
              on universal life insurance products; and surrender fees, which
              are charged as a percentage of premiums withdrawn during a




                                       16
   19

              specified period of annuity and certain life insurance contracts.

              Policy charges for each of the last three years were as follows:





       (in millions)                2000        1999      1998

                                                
       Asset fees                   $714.6     $616.5    $494.7
       Cost of insurance             156.5      117.0      88.8
       charges
       Administrative fees           134.2      102.4      73.8
       Surrender fees                 86.1       59.6      41.6
         Total policy charges     $1,091.4     $895.5    $698.9





              The growth in asset fees reflects increases in total average
              separate account assets of $11.99 billion (21%) in 2000 and $13.26
              billion (30%) in 1999. Net flows into variable annuity and
              investment life insurance products as well as market appreciation,
              as measured on a daily average basis, in each of the last three
              years have resulted in the increase in average separate account
              balances.

              Cost of insurance charges are assessed on the net amount at risk
              on universal life insurance policies. The net amount at risk is
              equal to a policy's death benefit minus the related policyholder
              account value. The amount charged is based on the insured's age
              and other underwriting factors. The increase in cost of insurance
              charges is due primarily to growth in the net amount at risk
              related to individual investment life insurance reflecting
              expanded distribution and increased acceptance by producers and
              consumers. The net amount at risk related to individual investment
              life insurance grew to $24.69 billion at the end of 2000 compared
              to $19.76 billion and $14.95 billion at the end of 1999 and 1998,
              respectively.

              The growth in administrative fees is attributable to a significant
              increase in premiums on investment life policies and certain
              corporate-owned life policies where the company collects a premium
              load. The substantial majority of the increase in surrender
              charges over the past two years is attributable to policyholder
              withdrawals in the Individual Annuity segment, and is driven by an
              overall increase in individual variable annuity policy reserves
              and a heightened competitive environment in the individual annuity
              marketplace.

              Net investment income includes the investment income earned on
              investments supporting fixed annuities and certain life insurance
              products as well as the yield on the Company's general account
              invested assets which are not allocated to product segments, net
              of related investment expenses. General account assets supporting
              insurance products are closely correlated to the underlying
              reserves on these products. Net investment income grew from $1.48
              billion and $1.52 billion in 1998 and 1999, respectively, to $1.65
              billion in 2000 primarily due to increased invested assets to
              support growth in individual fixed annuity, institutional products
              and life insurance policy reserves. General account reserves
              supporting these products grew by $322.0 million and $2.09 billion
              in 2000 and 1999, respectively and were $22.18 billion at December
              31, 2000. The change in net investment income was also impacted by
              average yields on investments, which increased by 24 basis points
              in 2000 and declined by 24 basis points in 1999 following market
              interest rate trends.

              Realized gains and losses on investments are not considered by the
              Company to be recurring components of earnings. Nationwide makes
              decisions concerning the sale of invested assets based on a
              variety of market, business, tax and other factors.

              Other income includes fees earned by the Company's broker/dealers
              in 1999 and 1998, fees for investment management services, as well
              as commissions and other income for marketing, distribution and
              administration services.


         (ii) Benefits and Expenses


              Interest credited to policyholder account balances totaled $1.18
              billion in 2000 compared to $1.10 billion in 1999 and $1.07
              billion in 1998 and principally relates to fixed annuities, both
              individual and institutional, and investment life insurance
              products. The growth in interest credited reflects the increase in
              policy reserves



                                       17
   20

              previously discussed and an overall increase in average crediting
              rates during 2000. The average crediting rate on fixed annuity
              policy reserves in the Individual Annuity and Institutional
              Products segments was 5.64% and 5.98% in 2000 compared to 5.72%
              and 5.72% in 1999 and 5.89% and 6.16% in 1998, respectively.

              Amortization of deferred policy acquisition costs (DAC) increased
              $79.5 million in 2000 and $58.1 million in 1999 principally due to
              the Individual Annuity segment as a result of growth in the number
              of policies in-force in each of the last two years coupled with
              increased surrender activity during 2000. Amortization of DAC
              increased in the Life Insurance segment as a result of growth in
              policies in-force.

              Operating expenses were $478.9 million in 2000, a 3% increase from
              1999 operating expenses of $463.4 million. Operating expenses were
              $419.7 million in 1998. The increase reflects the growth in the
              number of annuity and life insurance contracts in-force and the
              related increase in administrative processing costs. 1999 and 1998
              also include costs associated with investment management
              activities which were assigned to an affiliate in mid-1999.

              Federal income tax expense was $207.7 million representing an
              effective tax rate of 30.4% for 2000. Federal income tax expense
              in 1999 and 1998 was $201.4 million and $190.4 million,
              respectively, representing effective rates of 33.2% and 34.2%. An
              increase in tax exempt income and investment tax credits resulted
              in the decrease in effective rates.


        (iii) Sales Information


              Sales are comprised of annuities, pension plans and life insurance
              products sold to a wide variety of customer bases. The 1999 and
              1998 sales information has been restated to conform to the 2000
              presentation, which better reflects multi-product sales across all
              distribution channels.

              Sales are stated net of internal replacements, which in the
              Company's opinion provides a more meaningful disclosure of sales.
              In addition, sales exclude: funding agreements issued to secure
              notes issued to foreign investors through an unrelated third party
              trust under the Company's $2 billion medium-term note program;
              bank-owned life insurance (BOLI); large case pension plan
              acquisitions; and deposits into Nationwide employee and agent
              benefit plans. Although these products contribute to asset and
              earnings growth, they do not produce steady production flow that
              lends itself to meaningful comparisons and are therefore excluded
              from sales.

              The Company sells its products through a broad distribution
              network. Unaffiliated entities that sell the Company's products to
              their own customer base include independent broker/dealers,
              brokerage firms, financial institutions, pension plan
              administrators, life insurance specialists and Nationwide agents.
              Representatives of the Company who market products directly to a
              customer base identified by the Company include Nationwide
              Retirement Solutions.


              Sales by distribution channel for each of the last three years are
              summarized as follows:





(in millions)              2000          1999           1998

                                             
Independent              $5,933.4      $5,097.8      $4,841.8
broker/dealers
Brokerage firms           1,183.8         900.2         601.3
Financial institutions    2,868.0       2,431.2       2,005.5
Pension plan              1,044.2       1,165.7       1,015.8
administrators
Nationwide  Retirement    2,328.6       2,470.3       2,445.9
Solutions
Nationwide agents           815.8         787.9         731.8
Life insurance              711.4         420.0          91.1
specialists




              The competitive environment for individual annuity sales through
              the independent broker/dealer channel has become very challenging;
              however, total sales through this channel (including retirement
              plans and life insurance) were up 16% in 2000 reflecting the
              strength of the Company's multiple product strategy, appointment
              of new distributors, introduction of new products and features and
              a broad distribution network. Sales through


                                       18
   21


              financial institutions grew 18% during 2000 and 21% during 1999
              driven mainly by the appointment of new distributors in the bank
              channel and increased fixed annuity sales.

              The increase in sales through life insurance specialists reflects
              $711.4 million of COLI sales in 2000 compared to $409.2 million in
              1999. Nationwide entered the COLI market in 1998 and has quickly
              become a market leader through a focus on mid-sized cases. The
              Company's flagship products are marketed under The BEST of
              AMERICA(R) brand, and include individual and group variable
              annuities and variable life insurance.

              The BEST of AMERICA products allow customers to choose from
              investment options managed by premier mutual fund managers. The
              Company has also developed private label variable and fixed
              annuity products in conjunction with other financial services
              providers which allow those providers to sell products to their
              own customer bases under their own brand name.

              The Company also markets group deferred compensation retirement
              plans to employees of state and local governments for use under
              Internal Revenue Code ("IRC") Section 457. The Company utilizes
              its sponsorship by the National Association of Counties and The
              United States Conference of Mayors when marketing IRC Section 457
              products.

Sales by product and segment for each of the last three years are as follows:






(in millions of dollars)                                                           2000                1999                 1998

                                                                                                                 
The BEST of AMERICA products                                                     $5,475.4            $4,639.2             $4,656.1
Private label annuities                                                             998.7               947.8                778.1
Other                                                                                90.9               382.5                332.9
     Total individual variable annuity sales                                      6,565.0             5,969.5              5,767.1
Deferred fixed annuities                                                            534.8               332.5                315.2
Immediate fixed annuities                                                           127.7                64.2                 52.9
     Total individual fixed annuity sales                                           662.5               396.7                368.1
         Total individual annuity sales                                          $7,227.5            $6,366.2             $3,135.2

The BEST of AMERICA products                                                     $3,931.4            $3,537.7             $2,760.0
Other                                                                                47.3                83.1                 41.8
     Total private sector pension plan sales                                      3,978.7             3,620.8              2,801.8
IRC Section 457 annuities                                                         2,148.8             2,190.3              2,143.0
     Total public sector pension plan sales                                       2,148.8             2,190.3              2,143.0
         Total institutional products sales                                      $6,127.5            $5,811.1             $4,944.8

The BEST of AMERICA variable life series                                           $573.4              $425.9               $316.0
Corporate-owned life insurance                                                      711.4               409.2                 91.1
Traditional/Universal life insurance                                                245.4               260.8                246.1
         Total life insurance sales                                              $1,530.2            $1,095.9               $653.2




B.       BUSINESS SEGMENTS


         The Company has redefined its business segments in order to align this
         disclosure with the way management currently views its core operations.
         This updated view better reflects the different economics of the
         Company's various businesses and also aligns well with the current
         market focus. The Company has three product segments: Individual
         Annuity, Institutional Products and Life Insurance. In addition, the
         Company reports certain other revenues and expenses in a Corporate
         segment. All 1999 and 1998 amounts have been restated to reflect the
         new business segments.





                                       19
   22




         The following table summarizes operating income before federal income
         tax expense for the Company's business segments for each of the last
         three years.





(in millions)                 2000       1999        1998

                                           
Individual Annuity           $281.7     $259.2      $231.5
Institutional Products        230.7      217.8       180.4
Life Insurance                152.9      120.8        88.8
Corporate                      37.1       20.3        28.0

  Operating income           $702.4     $618.1      $528.7
  before federal income
  tax expense





        (i)   Individual Annuity

              The Individual Annuity segment consists of both variable and fixed
              annuity contracts. Individual annuity contracts provide the
              customer with tax-deferred accumulation of savings and flexible
              payout options including lump sum, systematic withdrawal or a
              stream of payments for life. In addition, variable annuity
              contracts provide the customer with access to a wide range of
              investment options and asset protection in the event of an
              untimely death, while fixed annuity contracts generate a return
              for the customer at a specified interest rate fixed for a
              prescribed period. The Company's individual annuity products
              consist of single premium deferred annuities, flexible premium
              deferred annuities and single premium immediate annuities.

The following table summarizes certain selected financial data for Nationwide's
Individual Annuity segment for the years indicated.






(in millions)                                                        2000            1999              1998

                                                                                           
INCOME STATEMENT DATA
Revenues:
   Policy charges                                                 $   573.2        $   484.6        $   389.5
   Net investment income                                              483.2            458.9            431.7
   Premiums on immediate annuities                                     52.7             26.8             23.1
                                                                    1,109.1            970.3            844.3
Benefits and expenses:
   Interest credited to policyholder account balances                 396.4            384.9            357.9
   Amortization of DAC                                                238.7            170.9            129.2
   Other benefits                                                      54.0             23.8             22.5
   Other operating expenses                                           138.3            131.5            103.2
                                                                      827.4            711.1            612.8
       Operating income before federal income tax expense         $   281.7        $   259.2        $   231.5

OTHER DATA
Sales:
   Individual variable annuities                                  $ 6,565.0        $ 5,969.5        $ 5,767.1
   Individual fixed annuities                                         662.5            396.7            368.1
       Total individual annuity sales                             $ 7,227.5        $ 6,366.2        $ 6,135.2

Average account balances:
   Separate account                                               $37,934.0        $31,929.2        $25,563.9
   General account                                                  6,942.9          6,712.5          6,072.8
       Total average account balances                             $44,876.9        $38,641.7        $31,636.7

Account balances as of year end:
   Individual variable annuities                                  $39,621.9        $40,274.7        $32,029.2
   Individual fixed annuities                                       3,941.8          3,722.2          3,280.9
       Total account balances                                     $43,563.7        $43,996.9        $35,310.1

Return on average equity                                               20.4%            19.7%            20.2%
Pre-tax operating income to average account balances                    0.63%            0.67%            0.73%



                                       20
   23

              Pre-tax operating earnings reached $281.7 million in 2000, up 9%
              compared to 1999 earnings of $259.2 million, which were up 12%
              from 1998. Improved segment results are primarily due to growth in
              asset fees partially offset by increased DAC amortization.

              Asset fees were $478.5 million in 2000 up 15% from $415.0 million
              in 1999 and totaled $337.8 million in 1998. Asset fees are
              calculated daily and charged as a percentage of separate account
              reserves. Average separate account assets have increased
              substantially in the past three years as a result of net market
              appreciation and net flows of $675.2 million, $1.28 billion and
              $3.08 billion in 2000, 1999 and 1998, respectively. While separate
              account assets reflect market depreciation in 2000, there was
              substantial market appreciation in the first half of the year,
              which contributed to the growth in average separate account
              assets.

              Amortization of DAC increased 40% to $238.7 million in 2000
              compared to $170.9 million and $129.2 million in 1999 and 1998,
              respectively. The growth in DAC amortization is consistent with
              the overall growth in the individual annuity business and the
              increase in surrender activity.

              The following table depicts the interest spread on average general
              account reserves in the Individual Annuity segment for each of the
              last three years.



                            2000        1999        1998

Net investment income        7.88%      7.58%       7.77%
Interest credited            5.64       5.72        5.89
   Interest spread           2.24%      1.86%       1.88%



              During 1998 and 1999 the Company experienced an increase in
              mortgage loan and bond prepayment fees and such income accounted
              for approximately 4 basis points of the interest spread in 2000
              compared to 7 basis points and 11 basis points in 1999 and 1998,
              respectively. Increases in interest rates in early 2000 generated
              higher net investment income and slowed prepayment activity.

              The Company is able to mitigate the effects of changes in
              investment yields by periodically resetting the rates credited on
              fixed features of individual annuity contracts. As of December 31,
              2000, individual fixed annuity policy reserves and fixed option of
              variable annuity reserves of $2.42 billion and $2.50 billion,
              respectively, are in contracts that adjust the crediting rate
              periodically with portions resetting in each calendar quarter. The
              Company also has $398.7 million of fixed option of variable
              annuity policy reserves related to private label annuities that
              call for the crediting rate to be reset annually on each January 1
              and $1.52 billion of individual fixed annuity policy reserves that
              are in payout status where the Company has guaranteed periodic,
              typically monthly, payments.

              Led by variable product deposits of $8.20 billion and withdrawals
              and surrenders of $5.98 billion, Individual Annuity segment
              deposits in 2000 of $8.87 billion offset by withdrawals and
              surrenders totaling $6.47 billion generated net flows of $2.40
              billion compared to the $2.83 billion and $3.63 billion achieved
              in 1999 and 1998, respectively. Despite the competitive nature of
              the individual annuity market, the Company has demonstrated the
              ability to generate positive net flows by leveraging its broad
              distribution network and innovative product development resources.
              The Company successfully introduced new products, features and
              retention strategies during 2000.

              Changes in the Company's products, including the introduction of
              new products with reduced policy charges have slightly decreased
              the ratio of asset fees to average separate account assets within
              the segment. This ratio was 1.26% in 2000 compared to 1.29% and
              1.30% in 1999 and 1998, respectively.

              The decrease in pre-tax operating income to average assets in 2000
              and 1999 is primarily driven by the mix of products, which is
              demonstrated by average separate account assets accounting for
              84.4%, 82.6% and 80.8% of total average account balances in



                                       21
   24



              2000, 1999 and 1998, respectively. Higher sales of trail
              commission individual variable annuities and increased
              amortization of policy acquisition costs are also impacting
              margins.

              Individual Annuity sales, which exclude internal replacements,
              during 2000 were $7.23 billion compared to sales of $6.37 billion
              in 1999 and $6.14 billion in 1998. Sales growth in 2000 was driven
              by The BEST of AMERICA variable annuities and reflects the
              successful introduction of the Extra Value rider, which accounted
              for $2.65 billion of sales. In addition, sales of deferred fixed
              annuities increased 61% to $534.8 million driven by additional
              bank distribution.

        (ii)  Institutional Products

              The Institutional Products segment is comprised of the Company's
              group pension and payroll deduction business, both public and
              private sectors, and medium-term note program. The public sector
              includes the 457 business in the form of fixed and variable
              annuities. The private sector includes the 401(k) business
              generated through fixed and variable annuities. The sales figures
              do not include business generated through the Company's
              medium-term note program, large case pension plan acquisitions and
              Nationwide employee and agent benefit plans, however the income
              statement data does reflect this business.

              The following table summarizes certain selected financial data for
              the Company's Institutional Products segment for the years
              indicated.






(in millions)                                                                   2000                1999                1998
                                                                                                             
INCOME STATEMENT DATA
Revenues:
     Asset fees                                                                 $220.2               $190.3              $149.0
     Net investment income                                                       827.4                771.2               784.7
     Other                                                                        31.4                 21.6                18.8
                                                                               1,079.0                983.1               952.5
Benefits and expenses:
     Interest credited to policyholder account balances                          628.8                580.9               595.7
     Other benefits and expenses                                                 219.5                184.4               176.4
                                                                                 848.3                765.3               772.1
         Operating income before federal income tax expense                     $230.7               $217.8              $180.4

OTHER DATA
Sales:
     Private sector pension plans                                             $3,978.7             $3,620.8            $2,801.8
     Public sector pension plans                                               2,148.8              2,190.3             2,143.0
         Total individual institutional products sales                        $6,127.5             $5,811.1            $4,944.8

Average account balances:
     Separate account                                                        $27,806.7            $22,350.3           $16,995.4
     General account                                                          10,521.2             10,147.7             9,667.4
         Total average account balances                                      $38,327.9            $32,498.0           $26,662.8

Account balances as of year end:
     Private sector pension plans                                            $18,001.4            $19,246.2           $14,568.8
     Public sector pension plans                                              17,294.5             18,949.2            15,801.4
     Medium-term notes                                                         1,627.7                574.5               ---
         Total account balances                                              $36,923.6            $38,769.9           $30,370.2

Return on average equity                                                       24.2%               24.5%               22.0%
Pre-tax operating income to average account balances                           0.59%               0.65%               0.66%



                                       22
   25


              Institutional Products segment earnings growth in 2000 and 1999
              was driven by higher asset fees from 24% and 32% increases in
              average separate account assets in 2000 and 1999, respectively.
              Net investment income increased $56.2 million in 2000 to $827.4
              million, following a decline in 1999 of $13.5 million to $771.2
              million. The change in net investment income was driven by higher
              average general account assets in each year and an increase in
              average investment yields in 2000 and a decrease in average
              investment yields in 1999. The increase in interest credited in
              2000 is primarily the result of a 4% increase in average general
              account reserves and an increase in the average crediting rate of
              26 basis points. The decrease in interest credited in 1999 is
              primarily the result of a 44 basis point decrease in the average
              interest-crediting rate reflecting lower market rates, offset by a
              5% increase in average general account reserves. Higher operating
              expenses in 2000 reflect the significant technology investments
              made as part of the new business model in the public sector
              business.

              The following table depicts the interest spread on average general
              account reserves in the Institutional Products segment for each of
              the last three years.

                         2000          1999         1998

Net investment           7.86%          7.60%       8.12%
income
Interest credited        5.98           5.72        6.16
   Interest spread       1.88%          1.88%       1.96%

              During 1998 and 1999 the Company experienced an increase in
              mortgage loan and bond prepayment fees and such income accounted
              for approximately 4 basis points of the interest spread in 2000
              compared to 8 basis points and 22 basis points in 1999 and 1998,
              respectively. Increases in interest rates in early 2000 generated
              higher net investment income and slowed prepayment activity.

              The Company is able to mitigate the effects of changes in
              investment yields by periodically resetting the rates credited on
              fixed features sold through group annuity contracts. Fixed annuity
              policy reserves in the Institutional Products segment as of
              December 31, 2000, included $7.03 billion in contracts where the
              guaranteed interest rate is reestablished each quarter and $545.9
              million in contracts that adjust the crediting rate periodically
              with portions resetting in each calendar quarter. In this segment,
              the Company also has $809.4 million of fixed option of variable
              annuity policy reserves that call for the crediting rate to be
              reset annually on January 1. The remaining $1.63 billion of fixed
              annuity policy reserves relate to funding agreements issued in
              conjunction with the Company's medium-term note program where the
              crediting rate is either fixed for the term of the contract or
              variable, based on an underlying index.

              Institutional Products segment deposits in 2000 of $6.33 billion
              offset by participant withdrawals and surrenders totaling $5.59
              billion generated net flows from participant activity of $738.9
              million. Net flows in 2000 are down from the $1.55 billion and
              $2.00 billion achieved in 1999 and 1998, respectively. Net case
              (terminations) acquisitions were ($1.32) billion in 2000, $810.8
              million in 1999 and none in 1998. The increase in net terminations
              in 2000 reflects the increasingly competitive environment
              particularly in the public sector market.

              Changes in the Company's products, including the introduction of
              new institutional products with reduced policy charges, and the
              mix of business have slightly decreased the ratio of asset fees to
              average separate account assets within the segment. This ratio was
              0.79% in 2000 compared to 0.83% and 0.86% in 1999 and 1998,
              respectively.

              The Company has recently experienced decreases in pre-tax
              operating income to average account balances, which reached 0.59%
              in 2000, compared to 0.65% in 1999 and to 0.66% in 1998. The
              decreases were primarily driven by a change in the mix of
              products, including new products with reduced policy charges and
              the growth in separate account products.


                                       23
   26

              Institutional Products sales during 2000 reached $6.13 billion
              compared to sales of $5.81 billion in 1999 and $4.94 billion in
              1998. The growth in each year is primarily attributable to private
              sector plans. The independent broker/dealer, brokerage firms and
              financial institutions channels all reported sales growth in
              excess of 10 percent each year.


        (iii) Life Insurance


              The Life Insurance segment consists of insurance products,
              including universal life insurance, COLI and BOLI products, which
              provide a death benefit and also allow the customer to build cash
              value on a tax-advantaged basis.

The following table summarizes certain selected financial data for the Company's
Life Insurance segment for the years indicated.





(in millions)                                                                   2000             1999            1998
                                                                                                      
INCOME STATEMENT DATA
Revenues:
     Total policy charges                                                       $266.6           $199.0          $141.6
     Other                                                                       476.5            447.1           402.5
                                                                                 743.1            646.1           544.1
Benefits                                                                         389.3            359.5           308.3
Operating expenses                                                               200.9            165.8           147.0
                                                                                 590.2            525.3           455.3
         Operating income before federal income tax expense                     $152.9           $120.8           $88.8

OTHER DATA
Sales:
     The BEST of AMERICA variable life series                                   $573.4           $425.9          $316.0
     Corporate-owned life insurance                                              711.4            409.2            91.1
     Traditional/Universal life insurance                                        245.4            260.8           246.1
         Total life insurance sales                                           $1,530.2         $1,095.9          $653.2

Policy reserves as of year end:
     Individual investment life insurance                                     $2,092.0         $1,832.3        $1,270.1
     Corporate investment life insurance                                       2,552.3          1,498.6           903.6
     Traditional life insurance                                                1,813.0          1,787.0         1,689.4
     Universal life insurance                                                    768.2            795.9           750.3
         Total policy reserves                                                $7,225.5         $5,913.8        $4,613.4

Return on average equity                                                       1  1.5%            11.0%            8.9%




              Life Insurance segment earnings in 2000 increased 27% to $152.9
              million, up from $120.8 million a year ago and $88.8 million in
              1998. Continued strong sales and reserve growth from both
              individual and corporate investment life insurance products
              contributed to the sharp earnings increases.

              Driven primarily by increased policy charges, revenues from
              investment life products increased to $322.4 million in 2000
              compared to $226.5 million in 1999 and $145.4 million in 1998. The
              revenue growth reflects significantly increased policy reserve
              levels as individual investment life reserves increased 14% in
              2000 to $2.09 billion compared to $1.83 billion a year ago and
              $1.27 billion at the end of 1998. Corporate investment life
              reserves, which include both COLI and BOLI products, reached $2.55
              billion, up from $1.50 billion and $903.6 million at the end of
              1999 and 1998, respectively.

              Pre-tax earnings from investment life products reached $85.3
              million in 2000 compared to $53.4 million a year ago and $29.6
              million in 1998. The strong revenue growth discussed previously
              more than


                                       24
   27


              offset increased operating expenses associated with the growth
              in business.

              Traditional/Universal life pre-tax earnings slightly increased to
              $67.6 million in 2000 compared to $67.4 million in 1999 and were
              $59.2 million in 1998. The 1998 results reflect additional
              expenses related to the installation of a new policy
              administration system.

              Total life insurance sales, excluding all BOLI and Nationwide
              employee and agent benefit plan sales increased 40% to $1.53
              billion in 2000 compared to $1.10 billion during 1999 and $653.2
              million in 1998. Sales in 2000 include record levels of production
              for individual investment life insurance and COLI, reflecting the
              Company's efforts to sell through multiple channels and growing
              producer and consumer acceptance of these product offerings.

       (iv)  Corporate

              The Corporate segment includes net investment income not allocated
              to the three product segments, unallocated expenses and interest
              expense on short-term borrowings. 1999 and 1998 results also
              include investment management activities associated with
              Nationwide mutual funds. During 1999, these investment management
              activities were assigned to an affiliate. In addition to these
              operating revenues and expenses, the Company also reports net
              realized gains and losses on investments in the Corporate segment.

              The following table summarizes certain selected financial data for
              the Company's Corporate segment for the years indicated.



(in millions)                2000         1999        1998
INCOME STATEMENT DATA
Operating revenues           $72.1        $103.7      $106.4
Operating expenses            35.0          83.4        78.4
  Operating income           $37.1         $20.3       $28.0
  before federal income
  tax expense(1)



(1)Excludes net realized gains (losses) on investments.

              In addition to the operating revenues presented in the table
              above, the Company also reports net realized gains and losses on
              investments in the Corporate segment. The Company realized net
              investment (losses) gains of ($19.4) million, ($11.6) million and
              $28.4 million during 2000, 1999 and 1998, respectively. During
              2000 the Company recognized a total of $19.4 million of realized
              losses on three fixed maturity security holdings.


8.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     A.  MARKET RISK SENSITIVE FINANCIAL INSTRUMENTS


         The Company is subject to potential fluctuations in earnings and the
         fair value of certain of its assets and liabilities, as well as
         variations in expected cash flows due to changes in market interest
         rates and equity prices. The following discussion focuses on specific
         exposures the Company has to interest rate and equity price risk and
         describes strategies used to manage these risks. The discussion is
         limited to financial instruments subject to market risks and is not
         intended to be a complete discussion of all the risks Nationwide is
         exposed to.

         (i)   Interest Rate Risk


               Fluctuations in interest rates can potentially impact the
               Company's earnings, cash flows, and the fair value of its assets
               and liabilities. Generally, in a declining interest rate
               environment, the Company may be required to reinvest the proceeds
               from matured and prepaid investments at rates lower than the
               overall yield of the portfolio, which could reduce interest
               spread income. In addition, minimum guaranteed crediting rates
               (typically 3.0% or 3.5%) on certain annuity contracts could
               result in a reduction of the Company's interest spread income in
               the event of a significant and prolonged decline in interest
               rates from market rates at the end of 2000. The average crediting
               rate of fixed annuity products during 2000 was 5.64% and 5.98%
               for the Individual Annuity and Institutional Products segments,
               respectively, well in excess of the guaranteed rates. The Company
               mitigates this risk by investing in assets with maturities and
               durations that match the expected characteristics of the
               liabilities and by investing in mortgage- and asset-backed
               securities with limited prepayment exposure.


                                       25
   28


               Conversely, a rising interest rate environment could result in a
               reduction of interest spread income or an increase in
               policyholder surrenders. Existing general account investments
               supporting annuity liabilities generally have a weighted average
               maturity of approximately 4.5 years as of December 31, 2000 and
               therefore, the change in yield of the portfolio will lag changes
               in market interest rates. This lag is increased if the rate of
               prepayments of securities slows. To the extent the Company sets
               renewal rates based on current market rates, this will result in
               reduced interest spreads. Alternatively, if the Company sets
               renewal crediting rates while attempting to maintain a desired
               spread from the portfolio yield, the rates offered by the Company
               may be less than new money rates offered by competitors. This
               difference could result in an increase in surrender activity by
               policyholders. If the Company could not fund the surrenders with
               its cash flow from operations, the Company may be required to
               sell investments, which likely would have declined in value due
               to the increase in interest rates. The Company mitigates this
               risk by offering products that assess surrender charges or market
               value adjustments at the time of surrender, by investing in
               assets with maturities and durations that match the expected
               characteristics of the liabilities, and by investing in mortgage-
               and asset-backed securities with limited prepayment exposure.

         (ii)  Asset/Liability Management Strategies to Manage Interest
               Rate Risk


               The Company employs an asset/liability management approach
               tailored to the specific requirements of each of its products.
               Each product line has an investment strategy based on its
               specific characteristics. The strategy establishes asset maturity
               and duration, quality and other guidelines. For fixed maturity
               securities and mortgages, the weighted average maturity is based
               on repayments, which are scheduled to occur under the terms of
               the asset. For mortgage- and asset-backed securities, repayments
               are determined using the current rate of repayment of the
               underlying mortgages or assets and the terms of the securities.

               For individual immediate annuities having future benefits which
               cannot be changed at the option of the policyholder, the
               underlying assets are managed in a separate pool. The duration of
               assets and liabilities in this pool are kept as close together as
               possible. For assets, the repayment cash flows, plus anticipated
               coupon payments, are used in calculating asset duration. Future
               benefits and expenses are used for liabilities. As of December
               31, 2000, the average duration of assets in this pool was 7.40
               years and the average duration of the liabilities was 7.51 years.
               Individual immediate annuity policy reserves on this business
               were $1.52 billion as of December 31, 2000.

               Because the timing of the payment of future benefits on the
               majority of the Company's business can be changed by the
               policyholder, the Company employs cash flow testing techniques in
               its asset/liability management process. In addition, each year
               the Company's annuity and insurance business is analyzed to
               determine the adequacy of the reserves supporting such business.
               This analysis is accomplished by projecting the anticipated cash
               flows from such business and the assets required to support such
               business under a number of possible future interest rate
               scenarios. The first 7 of these scenarios are required by state
               insurance regulation. Projections are also made using 11
               additional scenarios, which involve more extreme fluctuations in
               future interest rates and equity markets. Finally, to get a
               statistical analysis of possible results and to minimize any bias
               in the 18 predetermined scenarios, additional projections are
               made using 50 randomly generated interest rate scenarios. For the
               Company's 2000 cash flow testing process, interest rates for
               90-day treasury bills ranged from 1.02% to 12.99% under the 18
               predetermined scenarios and 0.39% to 28.48% under the 50 random
               scenarios. Interest rates for longer maturity treasury securities
               had comparable ranges. The values produced by each projection are
               used to



                                       26
   29


               determine future gains or losses from the Company's annuity and
               insurance business, which, in turn, are used to quantify the
               adequacy of the Company's reserves over the entire projection
               period. The results of the Company's cash flow testing indicated
               that the Company's reserves were adequate as of December 31,
               2000.


         (iii) Characteristics of Interest Rate Sensitive Financial
               Instruments

               The following table provides information about the Company's
               financial instruments as of December 31, 2000 that are sensitive
               to changes in interest rates. Insurance contracts that subject
               the Company to significant mortality risk, including life
               insurance contracts and life-contingent immediate annuities, do
               not meet the definition of a financial instrument and are not
               included in the table.


                                       27
   30



                                                                                                                            1999
(in millions of dollars)        2001       2002        2003      2004       2005     Thereafter     Total   Fair Value  Fair Value
                                                                                             
ASSETS
Fixed maturity securities:
  Corporate bonds:
   Principal                   $1,578.1   $1,565.5   $1,169.1   $1,018.9   $1,313.1   $3,388.1   $10,032.8   $ 9,858.2    $ 9,536.5
   Average interest rate            7.4%       7.4%       7.2%       7.4%       7.6%       8.2%        7.7%
  Mortgage and other
   asset-backed securities:
   Principal                   $1,193.7   $  991.3   $  725.7   $  555.5   $  431.1   $1,295.5   $ 5,192.8   $ 5,169.7    $ 5,196.9
   Average interest rate            7.3%       7.4%       7.5%       7.6%       7.8%       7.8%        7.8%
  Other fixed maturity
   securities:
   Principal                   $   56.0   $    8.8   $   26.1   $   49.0   $   12.3   $  346.4   $   498.6   $   415.1    $   560.6
   Average interest rate            7.0%      10.9%       8.3%       7.9%       7.6%       8.0%        7.9%
  Mortgage loans on
  real estate:
   Principal                   $  253.6   $  393.8   $  487.5   $  488.2   $  776.9   $3,812.4   $ 6,212.4   $ 6,327.8    $ 5,745.5
   Average interest rate            8.7%       8.6%       8.1%       7.9%       8.2%       7.9%        8.0%
LIABILITIES
Deferred fixed annuities:
   Principal                   $2,239.0   $1,495.0   $1,282.0   $1,105.0   $  964.0   $9,404.9   $16,430.3   $15,697.8    $16,197.4
   Average credited rate            5.8%       5.8%       5.9%       6.0%       6.1%       6.2%        6.1%
Immediate annuities:
   Principal                   $   45.0   $   41.0   $   35.0   $   32.0   $   28.0   $  204.0   $   385.0   $   282.0    $   237.8
   Average credited rate            7.2%       7.2%       7.2%       7.2%       7.3%       7.3%        7.3%
Short-term borrowings:
   Principal                   $  120.0       --         --         --         --         --     $   120.0   $   118.7         --
   Average interest rate            6.5%      --         --         --          --        --           6.5%
DERIVATIVE FINANCIAL
INSTRUMENTS
Interest rate swaps:
  Pay fixed/receive variable
   Notional value                  --     $   30.0   $   62.5   $  133.9   $  290.6   $  417.8   $   934.8   $   (21.3)   $     4.8
   Weighted average pay rate       --          4.1%       6.7%       6.8%       6.4%       6.9%        6.6%
   Weighted average receive        --          7.8%       6.6%       6.7%       7.0%       6.8%        6.9%
   rate
  Pay variable/receive fixed
   Notional value                  --     $    5.0   $   28.1   $  343.4   $  394.2   $  293.5   $ 1,064.2   $   (32.1)   $   (25.3)
   Weighted average pay rate       --          6.8%       6.9%       7.0%       7.1%       7.0%        7.1%
   Weighted average receive        --          7.0%       4.0%       3.1%       2.6%       5.4%        3.6%
   rate
  Pay variable/receive
  variable
   Notional value                  --         --      $ 375.9   $    9.0   $  316.0   $   30.0   $   730.9   $     5.2         --
   Weighted average pay rate       --         --          6.9%       6.9%       6.8%       7.2%        6.9%
   Weighted average receive        --         --          4.0%       6.8%       5.0%       7.4%        4.6%
   rate
Interest rate futures:
  Long positions
   Contract amount/notional    $   36.0   $   34.0    $   6.0   $    4.0   $    1.0       --     $    81.0   $     0.3         --
   Weighted average            $   92.8   $   92.8    $  92.5   $   92.3   $   92.3       --     $    92.8
   settlement price
  Short positions
   Contract amount/notional    $1,685.8   $1,349.0    $ 922.0   $  696.0   $  403.0   $  523.0   $ 5,578.8   $   (16.3)   $     1.3
   Weighted average            $   93.5   $   93.0    $  93.0   $   92.9   $   92.8   $   92.6   $    93.0
   settlement price



                                       28
   31


              Additional information about the characteristics of the financial
              instruments and assumptions underlying the data presented in the
              table above are as follows:

              Mortgage- and asset-backed securities (MBSs and ABSs): The
              maturity year is determined based on the terms of the securities
              and the current rate of prepayment of the underlying pools of
              mortgages or assets. The Company limits its exposure to
              prepayments by purchasing less volatile types of MBSs and ABSs.

              Other fixed maturity securities and mortgage loans on real estate:
              The maturity year is determined based on the maturity date of the
              security or loan.

              Deferred fixed annuities: The maturity year is based on the
              expected date of policyholder withdrawal, taking into account
              actual experience, current interest rates, and contract terms.
              Included are group annuity contracts representing $8.39 billion of
              general account liabilities as of December 31, 2000, which are
              generally subject to market value adjustment upon surrender and
              which may also be subject to surrender charges. Of the total group
              annuity liabilities, $7.03 billion were in contracts where the
              crediting rate is reset quarterly, $545.9 million were in
              contracts that adjust the crediting rate on an annual basis with
              portions resetting in each calendar quarter and $809.4 million
              were in contracts where the crediting rate is reset annually on
              January 1. Fixed annuity policy reserves of $1.63 billion relate
              to funding agreements issued in conjunction with the Company's
              medium-term note program where the crediting rate is either fixed
              for the term of the contract or variable, based on an underlying
              index. Also included in deferred fixed annuities are certain
              individual annuity contracts, which are also subject to surrender
              charges calculated as a percentage of the lesser of deposits made
              or the amount surrendered and assessed at declining rates during
              the first seven years after a deposit is made. At December 31,
              2000, individual annuity general account liabilities totaling
              $4.92 billion were in contracts where the crediting rate is reset
              periodically, with portions resetting in each calendar quarter and
              $398.7 million that reset annually on January 1. The average
              crediting rate is calculated as the difference between the
              projected yield of the assets backing the liabilities and a
              targeted interest spread. However, for certain individual
              annuities the credited rate is also adjusted to partially reflect
              current new money rates.

              Immediate annuities: Included are non-life contingent contracts in
              payout status where the Company has guaranteed periodic, typically
              monthly, payments. The maturity year is based on the terms of the
              contract.

              Short-term borrowings: The maturity year is the stated maturity
              date of the obligation.

              Derivative financial instruments: The maturity year is based on
              the terms of the related contracts. Interest rate swaps include
              cross-currency swaps that eliminate all foreign currency exposure
              the Company has with existing assets and liabilities. Underlying
              details by currency have therefore been omitted. Variable swap
              rates and settlement prices reflect those in effect at December
              31, 2000.


         (iv) Equity Market Risk


              Asset fees calculated as a percentage of the separate account
              assets are a significant source of revenue to the Company. At
              December 31, 2000, 88% of separate account assets were invested in
              equity mutual funds. Gains and losses in the equity markets will
              result in corresponding increases and decreases in the Company's
              separate account assets and the reported asset fee revenue. In
              addition, a decrease in separate account assets may decrease the
              Company's expectations of future profit margins, which may require
              the Company to accelerate the amortization of deferred policy
              acquisition costs.

B.       INFLATION
         The rate of inflation did not have a material effect on revenues or
         operating results of the Company during 2000, 1999 or 1998.



                                       29
   32


9.       DIRECTORS AND EXECUTIVE OFFICERS


     The Company's Board of Directors currently consists of the following
fourteen Directors:




                          NAME                         AGE          DIRECTOR SINCE          YEAR TERM WILL EXPIRE
                                                                                            
    Lewis J. Alphin                                     52               1993                        2015
    A. I. Bell                                          55               1998                        2013
    Yvonne M. Curl                                      46               1998                        2022
    Kenneth D. Davis                                    47               1999                        2002
    Keith W. Eckel                                      54               1996                        2014
    Willard J. Engel                                    61               1994                        2006
    Fred C. Finney                                      54               1992                        2013
    Joseph J. Gasper                                    57               1996                        2008
    W. G. Jurgensen                                     49               2000                        2003
    David O. Miller                                     62               1996                        2006
    Ralph M. Paige                                      58               1999                        2002
    James F. Patterson                                  59               1989                        2007
    Arden L. Shisler                                    64               1992                        2004
    Robert L. Stewart                                   64               1986                        2001




     Nationwide Life's Executive Officers currently consist of the following
twenty-two Officers:





                  NAME                         AGE                                POSITION WITH NATIONWIDE
                                                       
    John R. Cook, Jr.                           57           Senior Vice President - Chief Communications Officer
    Thomas L. Crumrine                          59           Senior Vice President
    David A. Diamond                            46           Senior Vice President - Corporate Controller
    Joseph J. Gasper                            57           President and Chief Operating Officer
    Philip C. Gath                              53           Senior Vice President - Chief Actuary - Nationwide Financial
    Patricia R. Hatler                          46           Senior Vice President, General Counsel and Secretary
    Richard D. Headley                          52           Executive Vice President
    Michael S. Helfer                           55           Executive Vice President - Corporate Strategy
    David K. Hollingsworth                      48           Senior Vice President - Business Development and Sponsor Relations
    David R. Jahn                               52           Senior Vice President - Product Management
    Donna A. James                              43           Executive Vice President - Chief Administrative Officer
    William J. Jurgensen                        49           Chairman of the Board and Chief Executive Officer
    Richard A. Karas                            58           Senior Vice President - Sales - Financial Services
    Gregory S. Lashutka                         57           Senior Vice President - Corporate Relations
    Edwin P. McCausland, Jr.                    56           Senior Vice President - Fixed Income Securities
    Dimon Richard McFerson                      64           Chairman (retired December 30, 2000)
    Robert A. Oakley                            54           Executive Vice President - Chief Financial Officer
    Mark D. Phelan                              46           Senior Vice President - Technology and Operations
    Douglas C. Robinette                        46           Senior Vice President - Claims
    Mark R. Thresher                            44           Senior Vice President - Finance (Chief Accounting Officer)
    Susan A. Wolken                             50           Senior Vice President - Product Management and Nationwide
                                                             Financial Marketing
    Robert J. Woodward, Jr.                     59           Executive Vice President - Chief Investment Officer




                                       30
   33


Biographical information for each of the individuals listed in the above table
is set forth below.


DIMON R. MCFERSON, until his retirement in December 2000, was Chief Executive
Officer since April 1996. He was elected Chief Executive Officer in December
1992, and President and Chief Executive Officer in December 1993. He was
President and General Manager of Nationwide Mutual Insurance Company from April
1988 to April 1991; President and Chief Operating Officer of Nationwide Mutual
Insurance Company from April 1991 to December 1992; and President and Chief
Executive Officer of Nationwide Mutual Insurance Company from December 1992 to
April 1996. Mr. McFerson was with Nationwide for 21 years.

W.G. JURGENSEN has been a Director and Chief Executive Officer since 2000.
Previously, he was Executive Vice President of Bank One Corporation from 1998 to
May 2000. Prior to Bank One's merger with First Chicago NBD, Mr. Jurgensen
served from 1990 to 1998 as Executive Vice President with First Chicago, leading
various business units. For 17 years, Mr. Jurgensen was with Norwest
Corporation, beginning as a corporate banking officer and serving in
increasingly responsible roles including president and CEO of Norwest Investment
Services and management of the treasury function. Mr. Jurgensen's final post was
Executive Vice President - Corporate Banking.

JOSEPH J. GASPER has been President and Chief Operating Officer and Director of
Nationwide since April 1996. Previously, he was Executive Vice President -
Property/Casualty Operations of Nationwide Mutual Insurance Company from April
1995 to April 1996. He was Senior Vice President - Property/Casualty Operations
of Nationwide Mutual Insurance Company from September 1993 to April 1995. Prior
to that time, Mr. Gasper held numerous positions within Nationwide. Mr. Gasper
has been with Nationwide for 34 years.


LEWIS J. ALPHIN has been a Director of Nationwide since 1993. Mr. Alphin owns
and operates an 800-acre farm in Mt. Olive, NC. He taught agriculture business
at James Sprunt Community Collegy in Kenansville, NC for more than 22 years
before retiring in 1994. He is the former board chairman of the Cape Fear Farm
Credit Association, a member and former vice president, secretary/treasurer, and
director of the Duplin County Agribusiness Council, and a former board member of
the Southern States Cooperative (1986 to 1993). Mr. Alphin is a member of the
Duplin County Farm Bureau, the North Carolina Farm Bureau, ad the Farm Credit
Council. He is a member and former director of the Oak Wolfe Fire Department.

A. I. BELL has been a Director of Nationwide since April, 1998. Mr. Bell has
served as a state trustee of the Ohio Farm Bureau Federation from 1991 to 1998
and as president that last four years. He oversees the Bell family farm in
Zanesville, Ohio. The farm is the hub of a multi-family swine network, in
addition to grain and beef operations. Mr. Bell has represented the Ohio Farm
Bureau at state and national level activities, and has traveled internationally
representing Ohio agriculture. In 1995, he was introduced into The Ohio State
University Department of Animal Sciences Hall of Fame.


YVONNE M. CURL has been a Director of Nationwide since April 1998. Ms. Curl is
Vice President - Chief Marketing Officer for Avaya Inc. located in Basking
Ridge, NJ. Prior to joining Avaya Inc. in November 2000, she was employed by the
Xerox Corporation. She joined Xerox in 1976 as a sales representative and
progressed through management positions, including vice president - field
operations; executive assistant to te chairman and CEO; and as corporate vice
president serving as senior vice president and general manager, public sector
worldwide/global solutions group.

JOHN R. COOK, JR. has been Senior Vice President - Chief Communications Officer
since May 1997. Previously, Mr. Cook was Senior Vice President - Chief
Communications Officer of USAA from July 1989 to May 1997. Mr. Cook has been
with Nationwide for 3 years.

THOMAS L. CRUMRINE has been Senior Vice President of Nationwide since September
1997. Previously he was Senior Vice President - Property/Casualty from March
1996 to September 1997. Prior to that time he was Senior Vice President - Claims
from April 1995 to March 1996, Vice President - Claims from 1993 to March 1996,
Vice President - Agency Sales from 1991 to 1993 and Vice President - Agency
Services from 1989 to 1991. Prior to 1989 Mr. Crumrine held several positions
with Nationwide.


KENNETH D. DAVIS has been a Director of Nationwide since April 1999. Mr. Davis
is the immediate past president of the Ohio Farm Bureau Federation. He served as
a member of the Ohio Farm Bureau Federation's board of trustees from 1989 until
1999. He served as first vice president of the board from 1994 until 1998. Mr.
Davis serves on the board of directors of his local rural electric cooperatives
and is a member of many agriculture organizations including the Ohio Corn
Growers, Ohio Cattlemen's and Ohio Soybean associations.


                                       31
   34


DAVID A. DIAMOND has been Senior Vice President - Corporate Controller since
December 11, 2000. Previously, Mr. Diamond was Senior Vice President - Corporate
Controller from August 1999 to December 2000. He was Vice President - Controller
from October 1993 to August 1999. Prior to that time, Mr. Diamond held several
positions within Nationwide. Mr. Diamond has been with Nationwide for 12 years.


KEITH W. ECKEL has been a Director of Nationwide since April 1996. Mr. Eckel is
a partner of Fred W. Eckel Sons and president of Eckel Farms, Inc. in northeast
Pennsylvania. He received the Master Farmer award from Penn State University in
1982. Mr. Eckel is a member of the Pennsylvania Agricultural Land Preservation
Board. He is a former president of the Pennsylvania Farm Bureau, a position he
held for 15 years, and the Lackawanna County Cooperative Extension Association.
He has served as a board member and executive committee member of the American
Farm Bureau Federation. He is a former vice president of the Pennsylvania
Council of Cooperative Extension Associations and former board member of the
Pennsylvania Vegetable Growers Association.

WILLARD J. ENGEL has been a Director of Nationwide since 1994. Mr. Engel served
as general manager of Lyon County Co-Operative Oil Co. in Marshall, MN from 1975
to 1997, and occasionally serves on a consulting basis. He previously was a
division manager of the Truman Farmers Elevator. He is a former director of the
Western Co-op Transport in Montevideo, MN, a former director and legislative
committee chairman of the Northwest Petroleum Association in St. Paul, and a
former director of Farmland Industries in Kansas City.

FRED C. FINNEY has been a Director of Nationwide since 1992. Mr. Finney is the
owner and operator of the Moreland Fruit Farm and operator of Melrose Orchard in
Wooster, OH. He is past president of the Ohio Farm Bureau Federation, the Ohio
Fruit Growers Society, Wayne County Farm Bureau, and the Westwood Ruritan Club.
He is a member of the American Berry Cooperative.


PHILIP C. GATH has been Senior Vice President - Chief Actuary - Nationwide
Financial since May 1998. Previously, Mr. Gath was Vice President - Product
Manager - Individual Variable Annuity from July 1997 to May 1998. Mr. Gath was
Vice President - Individual Life Actuary from August 1989 to July 1997. Prior to
that time, Mr. Gath held several positions within Nationwide. Mr. Gath has been
with Nationwide for 32 years.


PATRICIA R. HATLER has been Senior Vice President, General Counsel and Secretary
since April 2000. Previously, she was Senior Vice President and General Counsel
from July 1999 to April 2000. Prior to that time, she was General Counsel and
Corporate Secretary of Independence Blue Cross from 1983 to July 1999.


RICHARD D. HEADLEY has been Executive Vice President for Nationwide since July
2000. Previously, he was Executive Vice President - Chief Information Technology
Officer from May 1999 to July 2000. He was Senior Vice President - Chief
Information Technology Officer from October 1997 to May 1999. Previously, Mr.
Headly was Chairman and Chief Executive Officer of Banc One Services Corporation
from 1992 to Octover 1997. From January 1975 until 1992, Mr. Headley held
several positions with Banc One Corporation. Mr. Headley has been with
Nationwide for 3 years.

MICHAEL S. HELFER has been Executive Vice President - Corporate Strategy since
August 2000. He is a former partner and head of the financial institutions group
at Wilmer, Cutler and Pickering, a 350-lawyer international law firm
headquartered in Washington, D.C. He served as that firm's Chairman and Chief
Executive Officer from 1995 to 1998.

DAVID K. HOLLINGSWORTH has been Senior Vice President - Business Development and
Sponsor Relations since April 2000. Previouly, he was Senior Vice President -
Multi Channel and Sponsor relations from August 1999 until April 2000.
Previously, he was Senior Vice President - Marketing from June 1999 to August
1999. Prior to that time, Mr. Hollingsworth held numerous positions within
Nationwide. Mr. Hollingsworth has been with Nationwide for 26 years.

DAVID R. JAHN has been Senior Vice President - Product Management since November
2000. Previously, he was Senior Vice President - Commercial Insurance from March
1998 to November 2000. Previously, he was Vice President - Property/Casualty
Operations and Vice President - Resource Management from March 1996 to January
1998. Prior to that time, Mr. Jahn has held numerous positions within
Nationwide. Mr. Jahn has been with Nationwide for 29 years.

DONNA A. JAMES has been Executive Vice President - Chief Administrative Officer
since July 2000. Previously, she was Senior Vice President - Chief Human
Resources Officer from May 1999 to July 2000. She was Senior Vice President -
Human Resources from December 1997 to May 1999. Previously, she was Vice
President - Human Resources from July 1996 to December 1997. Prior to that time,
Ms. James was Vice President -


                                       32
   35


Assistant to the CEO of Nationwide from March 1996 to July 1996. From May 1994
to March 1996, she was Associate Vice President - Assistant to the CEO of
Nationwide. Previously, Ms. James held several positions within Nationwide. Js.
James has been with Nationwide for 19 years.

RICHARD A. KARAS has been Senior Vice President - Sales - Financial Services
since March 1993. Previously, he was Vice President - Sales - Financial Services
from February 1989 to March 1993. Prior to that time, Mr. Karas held several
positions within Nationwide. Mr. Karas has been with Nationwide for 36 years.


GREGORY S. LASHUTKA has been Senior Vice President - Corporate Relations since
January 2000. Previously, he was the Mayor of the City of Columbus (Ohio) from
January 1992 to December 1999. From January 1986 to December 1991, Mr. Lashutka
was a Partner with Squire, Sanders & Dempsey. From January 1978 to December
1985, he was City Attorney for the City of Columbus (Ohio).

EDWIN P. MCCAUSLAND, JR. has been Senior Vice President - Fixed Income
Securities since 1999. Mr. McCausland has 29 years of experience in insurance
investments beginning his career in 1970 with Connecticut Mutual Life Insurance
Company. He joined Phoenix Mutual Life Insurance Company in 1981 as second Vice
President of Bond Investments and rising to Vice President of Pension
Operations. He was Vice President and Managing Director of Mass Mutual Life
Insurance Company prior to joining Nationwide.

DAVID O. MILLER has been a Director of Nationwide since November 1996. Mr.
Miller has been Chairman of the Board since 1998. Mr. Miller is president of
Owen Potato Farm, Inc. and a partner of M&M Enterprises in Licking County, OH.
He is a director and board chairman of the National Cooperative Business
Association, director of Cooperative Business International and the
International Cooperative Alliance, and serves on the educational executive
committee of the National Council of Farmer Cooperatives. He was president of
the Ohio Farm Bureau Federation from 1981 to 1985 and was vice president for six
years. Mr. Miller served a two year term on the board of the American Farm
Bureau Association. He is past president of the Ohio Vegetable and Potato
Growers Association, and was a director of Landmark, Inc., a farm supply
cooperative which is now part of Indianapolis-based Countrymark.


ROBERT A. OAKLEY has been Executive Vice President - Chief Financial Officer and
Treasurer since December 2000. Previously, Mr. Oakley was Executive Vice
President - Chief Financial Officer from April 1995 to December 2000. Prior to
that, Mr. Oakley was Senior Vice President - Chief Financial Officer from
October 1993 to April 1995. Prior to that time, Mr. Oakley held several
positions within Nationwide. Mr. Oakley has been with Nationwide for 25 years.


RALPH M. PAIGE has been a Director of Nationwide since April 1999. Mr. Paige has
been the Executive Director of the Federation of Southern Cooperatives/Land
Assistance Fund since 1969. Mr. Paige also served as the National Field
Director/Georgia State Director from 1981 to 1984.

JAMES F. PATTERSON has been a Director of Nationwide since April 1989. Mr.
Patterson is president of Patterson Farms, Inc. and has operated Patterson Fruit
Farm in Chesterland, OH since 1964. Mr. Patterson is on the boards of The Ohio
State University Hospitals Health System in Cleveland, Geauga Hospital, Inc. and
the National Cooperative Business Association. He is past president of the Ohio
Farm Bureau Federation and former member of Cleveland Foundation's Lake and
Geauga Advisory Committees.


MARK D. PHELAN has been Senior Vice President - Technology and Operations since
December 2000. Previously, he was Senior Vice President - Technology Services
from 1998 to December 2000. His previous management experience includes five
years (1977 - 1982) with the data processing division's sales group at IBM
Corporation. From 1982 through 1990, Mr. Phelan served as Director of AT&T's
Consumer Communications Services Group and he was subsequently promoted to Sales
Vice President for the Eastern Region of the Business Communications Services
Division. In 1992, he became Executive Vice President - Sales and Marketing for
the Electronic Commerce Division of Checkfree Corporation, a position he held
for five years. From 1997 until 1998, he was in private consulting.

DOUGLAS C. ROBINETTE has been Senior Vice President - Claims since November
2000. Previously he was Senior Vice President - Claimes and Financial Services
from 1999 to November 2000. Prior to that time, Mr. Robinette was Senior Vice
President - Marketing and Product Management from May 1998 to 1999. Mr.
Robinette was Executive Vice President, Customer Services of Employers Insurance
of Wausau, a member of the Nationwide group until 1998, from September 1996 to
May 1998. Prior to that time, he was Executive Vice President, Finance and
Insurance Services of Wausau from May 1995 to September 1996. From November 1994
to May 1995, Mr. Robinette was Senior Vice President, Finance and Insurance
Services of Wausau.


                                       33
   36



From May 1993 to November 1994, he was Senior Vice President, Finance of Wausau.
Prior to that time, Mr. Robinette held several positions within the Nationwide
group. Mr. Robinette has been with Nationwide for 14 years.


ARDEN L. SHISLER has been a Director of Nationwide since 1984. Mr. Shisler is
president and chief executive officer of K&B Transport, Inc., a trucking firm in
Dalton, OH. He is a director of the National Cooperative Business Association in
Washington, DC. He is a former board member and vice president of the Ohio Farm
Bureau Federation and past president of the Ohio Agricultural Marketing
Association, an Ohio Farm Bureau Federation subsidiary. He is a member of the
Ohio Trucking Association, the Ohio Trucking Safety Council, the Wayne County
Farm Bureau, Cornerstone Community Church, the Advisory Committee of The Ohio
State University Agriculture Technical Institute and a board member of the
Wilderness Center.

ROBERT L. STEWART has been a Director of Nationwide since 1989. Mr. Stewart is
the owner and operator of Sunnydale Farms and Mining in Jewett, OH. He served on
the board of the Ohio Farm Bureau Federation and as president of the Ohio
Holstein Association board. Mr. Stewart was a director of the Ohio Agricultural
Stabilization and Conservation Service board and Landmark, Inc. a farm supply
cooperative which is now part of Indianapolis-based Countrymark.

MARK R. THRESHER has been Senior Vice President - Finance - Nationwide Financial
since May 1999. He was Vice President - Controller from August 1996 to May 1999.
He was Vice President and Treasurer from November 1996 to February 1997.
Previously, he was Vice President and Treasurer from June 1996 to November 1996.
Prior to joining Nationwide, Mr. Thresher served as a partner with KPMG LLP from
July 1988 to June 1996.


RICHARD M. WAGGONER has been Senior Vice President - Operations since May 1999.
Previously, he was President of Nationwide Services from May 1997 to May 1999.
Prior to that time, Mr. Waggoner has held numerous positions within the
Nationwide group of companies. Mr. Waggoner has been with Nationwide for 24
years.

SUSAN A. WOLKEN has been Senior Vice President - Product Management and
Nationwide Financial Marketing since May 1999. Previously, Ms. Wolken was Senior
Vice President - Life Company Operations from June 1997 to May 1999. She was
Senior Vice President - Enterprise Administration from July 1996 to June 1997.
Prior to that time, she was Senior Vice President - Human Resources from April
1995 to July 1996. From September 1993 to April 1995, Ms. Wolken was Vice
President - Human Resources. From October 1989 to September 1993 she was Vice
President - Individual Life and Health Operations. Ms. Wolken has been with
Nationwide for 26 years.

ROBERT J. WOODWARD, JR. has been Executive Vice President - Chief Investment
Officer since August 1995. Previously, he was Senior Vice President - Fixed
Income Investments from March 1991 to August 1995. Prior to that time, Mr.
Woodward held several positions within Nationwide. Mr. Woodward has been with
Nationwide for 36 years.



                                       34
   37

10.   EXECUTIVE COMPENSATION

      A. COMPENSATION


         Pursuant to a Cost Sharing Agreement, the salaries and benefits of
         certain officers and employees of the Company and its subsidiaries,
         including the Named Executive Officers, will be paid by Nationwide
         Mutual Insurance Company and reimbursed in accordance with the terms of
         the Cost Sharing Agreement.

         The following table provides certain information concerning
         compensation received by Nationwide's former Chief Executive Officer,
         Nationwide's current Chairman of the Board and Chief Executive Officer,
         and the four other most highly paid executive officers (the "Named
         Executive Officers") for the fiscal years ended December 31, 2000, 1999
         and 1998 for services rendered to Nationwide and its subsidiaries.




                                                 SUMMARY COMPENSATION TABLE
                                                                                    Long Term Compensation
                                                                          -------------------------------------------
                                           Annual Compensation                        Awards               Payouts
                                  --------------------------------------- ------------------------------- -----------
                                                                           Restricted                     Long Term
                                                           Other Annual      Stock         Securities     Incentive
       Name and                      Salary      Bonus     Compensation      Award(s)      Underlying       Plan        All Other
   Principal Position       Year       $           $             $             $         Options/SARs #    Payouts     Compensation
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                
Dimon R. McFerson:          2000     475,471   1,259,550(3)     (6)            75,469         65,000            --       44,662(10)
  Chairman and Chief        1999     446,900   1,008,504(4)     (6)                --        109,700            --       22,785
  Executive Officer(1,2)    1998     430,970     392,982(5)     (6)                --         60,000       204,351(9)    23,278

W. G. Jurgensen:            2000     230,290     951,660(3)     (6)           700,000(7)     210,000            --        7,235(10)
  Chairman of the Board       --          --          --        --                 --             --            --           --
  and Chief Executive
  Officer(2)

Joseph J. Gasper:           2000     634,499   1,132,145(3)     (6)         1,077,500(7)      76,100            --       45,876(10)
  President and Chief       1999     512,308     952,282(4)     (6)                --         78,000(8)         --       21,492
  Operating Officer         1998     461,308     330,647(5)     (6)                --         40,000       143,520(9)    21,491

Robert J. Woodward:         2000     246,577     580,944(3)     (6)           164,319(7)      12,200            --       14,961(10)
  Executive Vice            1999     280,293     503,928(4)     (6)                --         21,800            --       11,406
  President - Chief         1998     236,599     209,607(5)     (6)                --         12,000        80,694(9)    10,883
  Investment Officer(2)

Richard A. Karas:           2000     339,231     317,791(3)     (6)           202,031(7)      15,000            --       23,108(10)
  Senior Vice President -   1999     307,308     330,021(4)     (6)                --         34,400(8)         --       13,177
  Sales - Financial         1998     283,847     212,503(5)     (6)                --         20,000        90,000(9)    13,174
  Services

Mark R. Thresher:           2000     262,622     274,142(3)     (6)           140,075(7)      11,400            --       15,806(10)
  Senior Vice President     1999     219,846     244,609(4)     (6)            61,688(7)      19,250(8)         --       12,099
  - Finance(2)              1998     185,704     122,644(5)     (6)                --         10,000        60,600(9)     8,231





 (1) Mr. McFerson retired as Chairman and Chief Executive Officer of the Company
     on July 31, 2000. His title changed to Chairman of the Company on August 1,
     2000. He retired as Chairman and Director of the Company on December 30,
     2000.

 (2) Figures in the table, other than Restricted Stock Awards, Securities
     Underlying Options/SARs and All Other Compensation, represent compensation
     received by Messrs. McFerson, Jurgensen, Gasper, Woodward and Thresher for
     their service rendered to the Company as allocated pursuant to the Cost
     Sharing Agreement.

 (3) Represents the amount received by the Named Executive Officers under the
     Performance Incentive Plan in 2001 for the 2000 award year. Mr. Woodward's
     bonus payout includes amounts received under the Office of Investments
     Incentive Plan.

 (4) Represents the amount received by the Named Executive Officers under the
     Performance Incentive Plan in 2000 for the 1999 award year. Mr. Woodward's
     bonus payout includes amounts received under the Office of Investments
     Incentive Plan.


                                       35
   38



 (5) Represents the amount received by the Named Executive Officers under the
     Performance Incentive Plan in 1999 for the 1998 award year.

 (6) Aggregate perquisites and other personal benefits are less than the lower
     of $50,000 or 10% of combined salary and bonus.

 (7) The following is the number of shares and value of restricted stock at
     the end of the 2000 fiscal year for: Mr. Jurgensen - 25,000 shares at a
     value of $1,187,500; Mr. Gasper - 40,000 shares at a value of $1,900,000;
     Mr. Woodward - 6,100 shares at a value of $289,750; Mr. Karas - 7,500
     shares at a value of $356,250; and Mr. Thresher - 6,700 shares at a value
     of $318,250.

 (8) Mr. Gasper's options include 2,500 Villanova Capital, Inc. ("VCI") (a
     subsidiary of Nationwide Financial Services, Inc.) options; Mr. Karas's
     options include 2,000 VCI options; and Mr. Thresher's options include
     2,000 VCI options.

 (9) Represents the amount received by the Named Executive Officers under the
     Executive Incentive Plan in 1999 for the award period 1996 to 1998.

(10) Represents contributions made or credited by the Company for 2000 under
     the Savings Plan and the DC Supplemental Plan. The following are the
     amounts for the Savings Plan and the DC Supplemental Plan: Mr. McFerson -
     $2,379 for the Savings Plan, and $42,283 for the DC Supplemental Plan;
     Mr. Jurgensen - $2,379 for the Savings Plan and $4,856 for the DC
     Supplemental Plan; Mr. Gasper - $4,713 for the Savings Plan and $41,163
     for the DC Supplemental Plan; Mr. Woodward - $3,060 for the Savings Plan
     and $11,901 for the DC Supplemental Plan; Mr. Karas - $5,100 for the
     Savings Plan and $18,008 for the DC Supplemental Plan; and Mr. Thresher -
     $5,095 for the Savings Plan and $10,711 for the DC Supplemental Plan.

B.       PERFORMANCE INCENTIVE PLAN

         Nationwide maintains the Performance Incentive Plan ("PIP"), first
         implemented in 1998. Under the PIP, annual payments are made to the
         Named Executive Officers and certain other management employees of the
         participating companies based on the achievement of measures tied to
         the performance of the relevant operating company, the relevant
         business unit and the individual participant over the preceding year.
         Performance measures are based on a broad series of key financial
         results, financial and operational comparison to external peer
         comparators, the extent of accomplishment of strategic initiatives, and
         other factors and results impacting organization performance, and
         further based upon individual employee performance. Under the PIP, the
         participant will be granted a target incentive amount that represents a
         percentage (from 4.5% to 150% depending on the participant's position
         within the participating company) of the participant's base salary. The
         actual amount received by the participant under the PIP will range from
         zero to no maximum factor of the participant's base salary, depending
         solely on the achievement of the performance measures.

C.       OFFICE OF INVESTMENTS INCENTIVE PLAN



         Nationwide maintains the Office of Investments Incentive Plan (the
         "OIP"), first implemented in 1999. Under the OIP, annual payments are
         made to Mr. Woodward and certain other investment professionals within
         the investment department based on the achievement of measures tied to
         performance of the investment organization and the individual
         participant. Performance measures are based on investment objectives
         and operating company short and long-term investment performance versus
         market indices. Under the OIP, the participant will be granted a target
         incentive amount that represents a percentage (from 15% to 85%
         depending on the participant" position within the participating
         company) of the midpoint of the salary range for the participant's
         position within the Company. The actual amount received by the
         participant under the OIP will typically range from zero to a maximum
         of two times the participant's target percentage opportunity, depending
         on the performance of the investment organization and the individual
         participant.


D.       EXECUTIVE INCENTIVE PLAN

         Prior to May 1, 1999, Nationwide Mutual Insurance Company and certain
         of its subsidiaries and affiliates, including Nationwide, maintained
         the Executive Incentive Plan ("EIP"). Under the EIP, annual payments
         were made to the Named Executive Officers and certain other officers of
         the participating companies based on the achievement of measures tied
         to the performance of Nationwide and the relevant operating company
         over the preceding three years. Performance measures were based on
         profitability and growth objectives that were established in advance by
         the Board of Directors of the participating company. Under the EIP, the


                                       36
   39

         participant was granted a target incentive amount that represented a
         percentage (from 10% to 30% depending on the participant's position
         within the participating company) of the participant's base salary. The
         actual amount received by the participant ranged from zero to twice the
         target incentive amount, depending solely on the achievement of the
         performance measures.

         Nationwide and the participating subsidiaries and affiliates terminated
         the EIP in May 1999. As of May 1999, the Named Executive Officers no
         longer participated in the EIP, but rather participated in the PIP.

E.       DEFERRED COMPENSATION PROGRAM


         Nationwide maintains a deferred compensation program (the "Nationwide
         Individual Deferred Compensation Plan") pursuant to which elected
         officers of participating companies may elect to defer payment of
         amounts otherwise payable to them. An eligible officer is permitted to
         enter into a deferral agreement pursuant to which such officer may
         annually elect to defer a portion of his or her salary or incentive
         compensation earned during the following year or performance cycle. Any
         such election is effective prospectively. Amounts deferred under the
         Nationwide Individual Deferred Compensation Plan will generally be
         payable in annual installments beginning in January of the calendar
         year following the calendar year in which the officer terminates
         employment or after the expiration of the deferral period elected by
         the participant. Accounts under the Nationwide Individual Deferred
         Compensation Plan are credited with deferrals and earnings based on the
         net investment return on the participants' choice of investment
         measures from those offered under the Nationwide Individual Deferred
         Compensation Plan.

         Nationwide also maintains a deferred compensation plan (the "Employees'
         Deferred Compensation Plan") pursuant to which certain employees of
         participating companies, who earn in excess of $85,000 per year and who
         are not eligible for the Nationwide Individual Deferred Compensation
         Plan, may elect to defer payment of amounts otherwise payable to them.
         An eligible employee is permitted to enter into a deferral agreement
         pursuant to which such employee may annually elect to defer a portion
         of his or her salary or incentive compensation earned during the
         following year or performance cycle. Any such election is effective
         prospectively. Amounts deferred under the Employees' Deferred
         Compensation Plan will generally be payable in annual installments
         beginning in January of the calendar year after the expiration of the
         deferral period elected by the participant. Each participant's account
         under the Employees' Deferred Compensation Plan is credited with
         deferrals and earnings, based on the net investment return on the
         participants' choice of investment measures from those offered under
         the Employees' Deferred Compensation Plan.


F.       SAVINGS PLAN

         Nationwide maintains the Nationwide Savings Plan (the "Savings Plan"),
         a qualified profit-sharing plan including a qualified cash or deferred
         arrangement covering eligible employees of participating companies.
         Under the Savings Plan, participants who are not residents of Puerto
         Rico may elect to contribute between 1% and 22% of their compensation
         to accounts established on their behalf under the Savings Plan in the
         form of voluntary salary reductions on a pretax basis; participants who
         are residents of Puerto Rico may make contributions on an after-tax
         basis. The participating companies are obligated to make matching
         employer contributions, for the benefit of their participating
         employees, at the rate of 70% of the first 2% of compensation deferred
         or contributed to the Savings Plan by each employee, and 40% of the
         next 4% of compensation deferred or contributed by each employee to the
         Savings Plan. All amounts contributed to the Savings Plan are held in a
         separate account for each participant and are invested in one or more
         funds made available under the Savings Plan and selected by the
         participant. Normally, a participant receives the value of his or her
         account upon termination of employment, although a participant may
         withdraw all or a part of the amounts credited to his or her account
         during employment under certain circumstances including attainment of
         age 59 1/2, or receive a loan of a portion of his or her account
         balance. Under the Savings Plan, a participant is immediately vested in
         all amounts credited to his or her account as a result of salary
         deferrals (and


                                       37
   40


         earnings on those deferrals) or after-tax contributions (and earnings
         on those contributions), as applicable. A participant is vested in
         amounts attributable to employer matching contributions (and earnings
         on those contributions) over a period of five years.

     G.  SUPPLEMENTAL DEFINED CONTRIBUTION PLAN


         Nationwide maintains an unfunded, nonqualified defined contribution
         supplemental benefit plan, the Nationwide Supplemental Defined
         Contribution Plan (the "DC Supplemental Plan"), which provides benefits
         equal to employer matching contributions that would have been made
         under the Savings Plan for the participants in the absence of the
         limitation on compensation that can be considered, found in Section
         401(a)(17) of the Internal Revenue Code of 1986, as amended ("IRC"),
         and the IRC Section 402(g) limitation on amounts that can be deferred
         under the Savings Plan, reduced by actual employer matching
         contributions made to the Savings Plan. Participants are limited to
         those elected officers earning in excess of $170,000 annually. Benefits
         under the DC Supplemental Plan vest at the same time as employer
         matching contributions vest under the Savings Plan.


H.       NATIONWIDE FINANCIAL SERVICES, INC. 1996 LONG-TERM EQUITY COMPENSATION
         PLAN


         The purpose of the Nationwide Financial Services, Inc. 1996 Long-Term
         Equity Compensation Plan (the "LTEP") is to benefit the stockholders of
         Nationwide Financial Services, Inc. by encouraging high levels of
         performance by selected officers, directors and employees of Nationwide
         Financial Services, Inc. and certain of its affiliates, attracting and
         retaining the services of such individuals and aligning the interests
         of such individuals with those of the stockholders.


         The LTEP provides for the grant of any or all of the following, types
of awards:

         (i)   stock options, including incentive stock options and nonqualified
               stock options, for shares of Class A Common Stock;


         (ii)  stock appreciation rights ("SARs"), either in tandem with stock
               options or freestanding;


         (iii) restricted stock; and

         (iv)  performance awards.


         Any stock option granted in the form of an incentive stock option must
         satisfy the applicable requirements of IRC Section 422. Awards may be
         made to the same person on more than one occasion and may be granted
         singularly, in combination or in tandem as determined by Nationwide
         Financial Services, Inc. Compensation Committee.

         The LTEP grants the Compensation Committee, which administers the LTEP,
         flexibility in creating the terms and restrictions deemed appropriate
         for particular awards as facts and circumstances warrant. The LTEP is
         intended to constitute a nonqualified, unfunded, unsecured plan for
         incentive and deferred compensation and is not intended to be subject
         to any requirements of the Employee Retirement Income Security Act of
         1974, as amended ("ERISA"). Awards under the LTEP which are
         performance-based are intended to qualify as "performance-based
         compensation" for purposes of Section 162(m) of the IRC.

         No awards may be granted under the LTEP after December 11, 2006, and
         the LTEP may be terminated by the Board of Directors of Nationwide
         Financial Services, Inc. prior to such date. In the event of expiration
         or earlier termination of the LTEP, the LTEP will remain in effect
         until such time as all awards previously granted thereunder have been
         satisfied or have expired.


                                       38
   41

I.       OPTION/SAR GRANTS IN LAST FISCAL YEAR


                                                                       INDIVIDUAL GRANTS

                               NUMBER OF SECURITIES        % OF TOTAL       EXERCISE PRICE
                                    UNDERLYING          OPTIONS GRANTED     OR BASE PRICE                          GRANT DATE
            NAME               OPTIONS/SARS GRANTED(1)  TO EMPLOYEES IN      PER SHARE                          PRESENT VALUE(2)
                                         #                FISCAL YEAR             $          EXPIRATION DATE           $
                                                                                                 
Dimon R. McFerson                      65,000                  5.6%             26.9375      February 9, 2010        730,600
W. G. Jurgensen                       210,000                 18.0%             28.0000          May 26, 2010      2,509,500
Joseph J. Gasper                       76,100                  6.5%             26.9375      February 9, 2010        855,364
Robert J. Woodward, Jr.                12,200                  1.0%             26.9375      February 9, 2010        137,128
Richard A. Karas                       15,000                  1.3%             26.9375      February 9, 2010        168,600
Mark R. Thresher                       11,400                  1.0%             26.9375      February 9, 2010        128,136




(1) One-third of the options granted become exercisable on each of the first
    three anniversary dates of the grant, except for 60,000 of Mr. Jurgensen's
    option grant, which becomes one-fifth exercisable on each of the first five
    anniversary dates of the grant. Options may be accelerated upon a change of
    control or certain other events of termination of employment.

(2) The estimated grant date present value dollar amounts in this column are the
    result of calculations made using the Black-Scholes model, a theoretical
    method for estimating the present value of stock options based on a complex
    set of assumptions. The material assumptions and adjustments incorporated in
    the Black-Scholes model used to estimate the value of these options include
    the following:

    -  An exercise price on the options equal to the fair market value of the
       underlying stock on the date of the grant, as listed in the table.


    -  The rate available at the time the grant was made on zero-coupon U.S.
       Government issues with a remaining term equal to the expected life.
       The risk-free rate was 6.85% for the February 9, 2000 grant and 6.60%
       for the May 26, 2000 grant.

    -  Dividends at a rate of $0.40 per share for the February 9, 2000 grant
       and $0.48 per share for the May 26, 2000 grant, representing the
       annualized dividends paid on shares of common stock at the date of
       grant.

    -  An option term before exercise of five years, which represents the
       typical period that options are held prior to exercise.

    -  Volatility of the stock price of 41.47% for the February 9, 2000 grant
       and 42.25% for the May 26, 2000 grant, reflecting the average daily
       stock price volatility since Nationwide Financial Services, Inc.'s
       initial public offering on March 6, 1997.


    -  No adjustments were made for vesting requirements, non-transferability,
       or risk of forfeiture.


J.       AGGREGATED OPTION/SAR EXERCISES IN LAST FISCAL YEAR AND FISCAL YEAR-END
         OPTION/SAR VALUES





                                                                NUMBER OF SECURITIES UNDERLYING
                               SHARES                             UNEXERCISED OPTIONS/SARS AT     VALUE OF UNEXERCISED IN-THE-MONEY
                            ACQUIRED ON                                 FISCAL YEAR-END              OPTIONS AT FISCAL YEAR-END
                              EXERCISE       VALUE REALIZED        EXERCISABLE/UNEXERCISABLE          EXERCISABLE/UNEXERCISABLE
NAME                             #                 $                           #                                  $
                                                                                       
Dimon R. McFerson               ---               ---                     272,200/---                       3,045,038/---
W. G. Jurgensen                 ---               ---                     ---/210,000                       ---/4,095,000
Joseph J. Gasper                ---               ---                   81,834/139,766                   3,887,115/6,638,885
Robert J. Woodward, Jr          ---               ---                    25,267/30,733                     325,970/325,293
Richard A Karas                 ---               ---                    34,133/43,267                     371,150/408,237
Mark R. Thresher                ---               ---                    15,418/26,232                     144,678/298,485



                                       39
   42



     K.  AGGREGATED OPTION/SAR EXERCISES IN LAST FISCAL YEAR AND FISCAL YEAR-END
         OPTION/SAR VALUES FOR VILLANOVA CAPITAL, INC. (A SUBSIDIARY OF
         NATIONWIDE FINANCIAL SERVICES, INC.)






                                                                NUMBER OF SECURITIES UNDERLYING
                               SHARES                             UNEXERCISED OPTIONS/SARS AT     VALUE OF UNEXERCISED IN-THE-MONEY
                            ACQUIRED ON                                 FISCAL YEAR-END              OPTIONS AT FISCAL YEAR -END
                              EXERCISE       VALUE REALIZED        EXERCISABLE/UNEXERCISABLE          EXERCISABLE/UNEXERCISABLE
NAME                             #                 $                           #                                  $

                                                                                      
Dimon R. McFerson               ---               ---                       ---/---                            ---/---
W. G. Jurgensen                 ---               ---                       ---/---                            ---/---
Joseph J. Gasper                ---               ---                      500/2,000                           ---/---
Robert J. Woodward, Jr          ---               ---                       ---/---                            ---/---
Richard A Karas                 ---               ---                      400/1,600                           ---/---
Mark R. Thresher                ---               ---                      400/1,600                           ---/---




     L.  PENSION PLANS

         (i)  Retirement Plan

              Nationwide maintains a qualified defined-benefit plan, the
              Nationwide Retirement Plan (the "Retirement Plan"). In general, a
              participant's annual retirement benefit under the Retirement Plan
              will be equal to the sum of:

              -     1.25% of the participant's Final Average Compensation times
                    years of service (to a maximum of 35 years); and

              -     0.50% of the participant's Final Average Compensation in
                    excess of Social Security Covered Compensation times years
                    of service (to a maximum of 35 years).


              Final Average Compensation, for the portion of the participant's
              benefit that is attributable to service on or after January 1,
              1996, is the average of the highest five consecutive covered
              compensation amounts of the participant in the participant's last
              10 years of service. For the portion of a participant's benefit
              attributable to service prior to January 1, 1996, Final Average
              Compensation is the average of the highest three consecutive
              covered compensation amounts of the participant in the
              participant's last 10 years of service. Covered compensation, for
              purposes of determining Final Average Compensation under either
              method, is calculated on a calendar-year basis and includes
              compensation from any member company of Nationwide. With respect
              to Mr. Karas, because his compensation is allocated solely to
              Nationwide Financial Services, Inc. and its subsidiaries, covered
              compensation includes the compensation listed under the headings
              Salary, Bonus and LTIP Payouts shown in the Summary Compensation
              Table. Covered compensation for Messrs. McFerson, Jurgensen,
              Gasper, Woodward and Thresher includes the amount set forth under
              the headings Salary, Bonus and LTIP Payouts shown in the Summary
              Compensation Table and additional compensation amounts received
              for services rendered to other Nationwide companies. Social
              Security Covered Compensation means the average of the Social
              Security wage bases in effect during the 35-year period ending
              with the last day of the year the participant attains Social
              Security retirement age. The portion of a participant's benefit
              attributable to years of service credited prior to 1996 is also
              subject to post-retirement increases following the commencement of
              benefits or the participant's attainment of age 65, whichever is
              later.


              A participant becomes fully vested after the completion of five
              years of vesting service. The Retirement Plan generally provides
              for payments to or on behalf of each vested participant upon such
              participant's retirement on his or her normal retirement date or
              later, although provision is made for payment of early retirement
              benefits on a reduced basis commencing at age 55 for those
              participants with 15 or more years of vesting service or at age 62
              for those with 5 or more years of vesting service. The normal
              retirement date under the Retirement Plan is the later of the date
              the participant



                                       40
   43

              attains age 65 or completes five years of vesting service. Death
              benefits are payable to a participant's spouse or, under certain
              circumstances, the named beneficiary of a participant who dies
              with a vested benefit under the Retirement Plan or while an
              employee. The Retirement Plan also provides for the funding of
              retiree medical benefits under Section 401(h) of the IRC.

         (ii) Excess and Supplemental Plans


              Nationwide maintains an unfunded, nonqualified defined-benefit
              excess benefit plan, the Nationwide Excess Benefit Plan (the
              "Nationwide Excess Plan") and an unfunded, nonqualified
              defined-benefit supplemental benefit plan pursuant to which
              certain participants may receive a supplemental retirement
              benefit, the Nationwide Supplemental Retirement Plan (the
              "Supplemental Plan"). Any participant whose benefits are limited
              under the Retirement Plan by reason of limitations under IRC
              Section 415 on the maximum benefit that may be paid under the
              Retirement Plan will receive, under the Excess Plan, that portion
              of the benefit that he or she would have been entitled to receive
              under the Retirement Plan in the absence of such limitations.
              Officers who earn in excess of $170,000 annually, have at least 5
              years of vesting service and whose benefits under the Retirement
              Plan are limited by reason of certain other limitations under the
              IRC, may receive benefits under the Supplemental Plan. Benefits
              under the Supplemental Plan will be the sum of:


              -     1.25% of the participant's Final Average Compensation times
                    years of service (up to a maximum of 40 years); and

              -     0.75% of the participant's Final Average Compensation in
                    excess of Social Security Covered Compensation times years
                    of service (up to a maximum of 40 years) reduced by benefits
                    accrued under the Retirement Plan and the Excess Plan.


              The benefits under the Supplemental Plan, for individuals
              participating in that plan on January 1, 1999, and the Excess Plan
              vest at the same time as benefits vest under the Retirement Plan.
              Benefits for all other participants in the Supplemental Plan vest
              over a period of 5 years of participation in that plan.

              The following chart indicates the estimated maximum annual
              retirement benefits that a hypothetical participant would be
              entitled to receive under the Retirement Plan, including payments
              made under the Excess and Supplemental Plans, computed on a
              straight-life annuity basis, if retirement occurred at age 65 and
              the number of credited years of service and Final Average
              Compensation equaled the amounts indicated. For purposes of the
              chart, it is assumed that the Final Average Compensation is the
              same whether measured over the three-year averaging period that
              applies to service accumulated prior to 1996 or the five-year
              period that applies to service accumulated after 1995. In actual
              operation, the total benefit received under the Retirement Plan
              (including payments made under the Excess and Supplemental Plans)
              would be the total of the benefit determined based on years of
              service earned under each method.




                                       41
   44





                                                                 YEARS OF SERVICE
    FINAL AVERAGE
    COMPENSATION               15                   20                  25                   30                   35

                                                                                                
      $125,000               $30,180            $40,240               $50,300             $60,360              $70,420
      $150,000                36,743             48,990                61,238              73,482               85,733
      $175,000                48,551             64,735                80,919              97,103              113,286
      $200,000                56,051             74,735                93,419             112,103              130,786
      $225,000                63,551             84,735               105,919             127,103              148,286
      $250,000                71,051             94,735               118,419             142,103              165,786
      $300,000                86,051            114,735               143,419             172,103              200,786
      $350,000               101,051            134,735               168,419             202,103              235,786
      $400,000               116,051            154,735               193,419             232,103              270,786
      $450,000               131,051            174,735               218,419             262,103              305,786
      $500,000               146,051            194,735               243,419             292,103              340,786
      $700,000               206,051            274,735               343,419             412,103              480,786
      $900,000               266,051            354,735               443,419             532,103              620,786
     1,100,000               326,051            434,735               543,419             652,103              760,786
     1,700,000               506,051            674,735               843,419           1,012,103            1,180,786
     1,900,000               566,051            754,735               943,419           1,132,103            1,320,786
     2,000,000               596,051            794,735               993,419           1,192,103            1,390,786





              All Named Executive Officers have a portion or all of their
              benefit calculated based on the post-1995 definition of Final
              Average Compensation. As of December 31, 1995, the number of
              credited years of service under the Retirement Plan for Messrs.
              McFerson, Gasper, Woodward and Karas was 23 years, 29.5 years,
              31.67 years and 31.5 years, respectively. Mr. Jurgensen and Mr.
              Thresher had no credited service under the Retirement Plan at that
              time. Mr. McFerson's credited years of service include 8.17 years
              in excess of those actually earned through employment by the
              Nationwide pursuant to an agreement with Nationwide Mutual
              Insurance Company. The benefit attributable to those additional
              years will be paid by Nationwide Mutual Insurance Company (not the
              Retirement Plan) and is reduced by the benefit payable under the
              retirement plan of Mr. McFerson's previous employer. Each of the
              Named Executive Officers, other than Mr. Jurgensen and Mr.
              Thresher, earned additional years of service in the years 1996
              through 2000. Mr. Thresher began participation in the Retirement
              Plan in 1997. Mr. Jurgensen will become eligible to participate in
              the Retirement Plan in 2001, but is entitled, pursuant to an
              agreement with Nationwide Mutual Insurance Company, to a
              retirement benefit of 4% of his highest 5-year average
              compensation for each full or partial year of service with
              Nationwide, to a maximum of 16.25 years, if he completes at least
              five years of service or becomes entitled to severance benefits
              under the agreement. For purposes of such agreement, Mr.
              Jurgensen's highest 5-year average compensation is the average of
              his salary and incentive compensation over the five-year period,
              or the period of his employment by Nationwide, if shorter, that
              produces the highest average. This benefit is reduced by the
              benefits received under the Retirement Plan, Supplemental Plan and
              Excess Plan, as well as any benefit received under any defined
              benefit pension plans maintained by Mr. Jurgensen's prior
              employers, and will be paid by Nationwide Mutual Insurance Company
              (not the Retirement Plan). The benefit of each Named Executive
              Officer for the years since 1995 and all future years will be
              calculated under the 5-year definition of Final Average
              Compensation. Covered compensation paid by Nationwide Financial
              Services, Inc. for the fiscal year ended December 31, 2000, for
              Messrs. McFerson, Jurgensen, Gasper, Woodward, Karas and Thresher
              was $1,488,747, $241,185,





                                       42
   45


         $1,529,207, $498,691, $770,162; and $527,231, respectively.


11.  COMPENSATION COMMITTEE JOINT REPORT ON EXECUTIVE COMPENSATION

     A.  INTRODUCTION


         Nationwide Financial Services, Inc. is 18.6% publicly owned. Nationwide
         Mutual Insurance Company through a subsidiary, owns 81.4% of the
         outstanding shares of the Nationwide Financial Services, Inc. Because
         Nationwide is the principal operating subsidiary of Nationwide
         Financial Services, Inc., the Nationwide Life Insurance Company
         Compensation Committee (the "Nationwide Life Compensation Committee")
         established all components of 2000 compensation for Nationwide
         Financial Services, Inc.'s executive officers, with the exception of
         stock-based incentive grants made by Nationwide Financial Services,
         Inc.'s Compensation Committee under the LTEP.

         Dimon R. McFerson, Nationwide Financial Services, Inc.'s Chairman and
         Chief Executive Officer through July 31, 2000, served also in the same
         capacity for Nationwide. Effective August 1, 2000, Mr. McFerson's title
         was changed to Chairman for Nationwide Financial Services, Inc., as
         well as for Nationwide. Mr. McFerson remained as Chairman of Nationwide
         Financial Services, Inc.and Nationwide until his retirement on December
         30, 2000. Effective May 26, 2000, W. G. Jurgensen was named Chief
         Executive Officer-Elect for Nationwide Financial Services, Inc. and for
         Nationwide, and effective August 1, 2000, was named Chief Executive
         Officer for both companies. In January 2001, Mr. Jurgensen was named
         Chairman of the Board and Chief Executive Officer of Nationwide
         Financial Services, Inc. Robert J. Woodward, Jr., Nationwide Financial
         Services, Inc.'s Executive Vice President - Chief Investment Officer,
         serves also in the same capacity for Nationwide. Pursuant to the Cost
         Sharing Agreement, compensation for Messrs. McFerson, Jurgensen,
         Gasper, Woodward and Thresher is allocated among the companies in
         Nationwide Mutual Insurance Company for whom services are performed.
         The amounts are paid by Nationwide Mutual Insurance Company or
         Nationwide and reimbursed by the other companies in accordance with the
         terms of the Cost Sharing Agreement. The 2000 compensation for Messrs.
         McFerson, Jurgensen, Gasper, Woodward, and Thresher reported in the
         compensation tables and discussed in this report is the amount
         allocated to Nationwide Financial Services, Inc. and its subsidiaries
         under the Cost Sharing Agreement and is solely for services rendered to
         Nationwide Financial Services, Inc. and its subsidiaries. Compensation
         for Mr. Karas in the compensation tables was not allocated and is his
         aggregate 2000 compensation for services rendered to Nationwide
         Financial Services, Inc. and its subsidiaries.

         The Nationwide Life Compensation Committee and Nationwide Financial
         Services, Inc.'s Compensation Committee are both comprised solely of
         non-employee directors.


B.       COMPENSATION PHILOSOPHY AND OBJECTIVES


         The Nationwide Life Compensation Committee and the Nationwide Financial
         Services, Inc.'s Compensation Committee (collectively referred to
         herein as the "Compensation Committees") believe that the compensation
         program for Nationwide Financial Services, Inc.'s executive officers
         should support Nationwide Financial Services, Inc.'s and Nationwide's
         vision and business strategies. In addition, compensation should be
         determined within a competitive framework based on overall financial
         results, business unit results, teamwork, and individual contributions
         that help build value for Nationwide Financial Services, Inc.'s
         stockholders. The primary objectives of the compensation program are
         to:


              -     Provide a direct link between pay and performance;

              -     Allocate a larger percentage of executive compensation to
                    pay that is at-risk in order to positively influence
                    behavior and support accountability;

              -     Attract, retain and motivate top-caliber employees required
                    for new business directions;

              -     Offer total compensation opportunities that are fully
                    competitive with the appropriate external markets in design
                    and pay level; and


                                       43
   46

              -     Emphasize the need to focus on stockholder value, in
                    addition to providing-competitive value to customers.

         As part of the overall compensation philosophy, the Compensation
         Committees have determined that total compensation and each of the
         elements that comprise total compensation (base salary, annual
         incentives, long term incentives) should be targeted at the 50th
         percentile of the market. The Compensation Committees believe that
         differences in individual performance should result in significantly
         different levels of compensation. Therefore, individual pay delivered
         may be higher or lower than the 50th percentile of the market,
         depending on individual performance.


         Competitive market data is provided to the Compensation Committees by
         independent compensation consultants. This data compares Nationwide
         Financial Services, Inc.'s and Nationwide's compensation practices to
         various groups of comparator companies. These comparator companies
         compete with Nationwide Financial Services, Inc. for customers, capital
         and employees, and are comparable to Nationwide Financial Services,
         Inc. in size, scope and business focus. This group includes both
         multi-line insurers and diversified financial organizations.

         The companies chosen for the compensation comparator group are not
         necessarily the same companies that comprise the peer group of
         Nationwide Financial Services, Inc. The compensation comparator group
         includes more companies than those in the peer group because it gives
         the Compensation Committees a broader database for comparison purposes.

C.       ELEMENTS OF 2000 EXECUTIVE COMPENSATION

         The key elements of Nationwide Financial Services, Inc.'s executive
         compensation program are base salary, annual and long-term incentives.
         The following discussion relates to Nationwide Financial Services,
         Inc.'s executive officers other than Mr. McFerson and Mr. Jurgensen,
         whose compensation is discussed separately in the Compensation of the
         Chief Executive Officers.


D.       BASE SALARIES


         Base salaries offer security to executives and allow Nationwide
         Financial Services, Inc. to attract competent executive talent and
         maintain a stable management team. They also allow executives to be
         rewarded for individual performance and encourage the development of
         executives. Pay for individual performance rewards executives for
         achieving goals that may not be immediately evident in common financial
         measurements.


         Base salaries for executive officers are initially determined by
         evaluating executives' levels of responsibility, prior experience,
         breadth of knowledge, internal equity and external pay practices.


         In determining increases to base salaries for 2000, the Nationwide Life
         Compensation Committee considered relevant external market data, as
         described above in Compensation Philosophy and Objectives. However,
         increases to base salaries were driven primarily by individual
         performance that was evaluated based on levels of individual
         contribution to Nationwide Financial Services, Inc. and Nationwide.
         When evaluating individual performance, the Nationwide Life
         Compensation Committee considered, among other things, the executive's
         efforts towards financial results and strategic initiatives, as well as
         their efforts in promoting the values of Nationwide Financial Services,
         Inc. and Nationwide; continuing educational and management training;
         product innovation; developing relationships with customers,
         distributors and employees; and demonstrating leadership abilities
         among coworkers. No specific formula was used in evaluating individual
         performance, and the weighting given to each factor with respect to
         each executive officer was within the individual discretion and
         judgment of each member of the Nationwide Life Compensation Committee.
         Base salaries for the executive officers, including promotion and
         market competitive-driven increases, were increased in 2000 by an
         average of 9.4%, a rate comparable to the base salary increases
         provided at comparator companies. Executive officer salaries were
         established at a level that is consistent with the




                                       44
   47

         goals stated in Compensation Philosophy and Objectives.

E.       ANNUAL INCENTIVE COMPENSATION


         The Performance Incentive Plan and Office of Investments Incentive Plan
         promote the pay-for-performance philosophy of the Compensation
         Committees by providing executives with direct financial rewards in the
         form of annual cash incentives. Awards for 2000 were based on return on
         equity, earnings and revenue growth and other key financial measures,
         financial and operational comparison to external peer competitors, the
         extent of accomplishment of strategic initiatives, and other factors
         and results impacting performance for Nationwide Financial Services,
         Inc. and Nationwide and further based upon individual employee
         performance.

         Each year, the Nationwide Life Compensation Committee establishes many
         specific performance measures used for the Performance Incentive Plan.
         Participants are provided a target incentive opportunity that
         represents a percentage of their base salary. In 2000, individual
         targets for the Named Executive Officers other than the chief executive
         officers ranged from 55% to 125% of base salary. Individual payouts
         under the Performance Incentive Plan may range from zero to no maximum
         factor of the individual's target incentive amount, depending on the
         achievement of the performance measures. For 2000, the excellent
         results achieved for the return on equity, the earnings and revenue
         growth, and other financial and strategic performance measures of
         Nationwide Financial Services, Inc. resulted in a payout of 140% of
         target for Mr. Gasper and an average of 169% of target for Messrs.
         Woodward, Karas and Thresher. These amounts are reflected in the Bonus
         column in the Summary Compensation Table.


F.       LONG-TERM INCENTIVE COMPENSATION


         In keeping with the philosophy of the Compensation Committees to
         provide a total compensation package that favors at-risk components of
         pay, long-term incentives comprise a significant portion of an
         executive's total compensation package. When determining long-term
         incentive award sizes, the Compensation Committees consider the
         executives' levels of responsibility, position within Nationwide
         Financial Services, Inc., prior experience, historical award data,
         various performance criteria, and compensation practices at comparator
         companies.

         The Compensation Committees utilize the long-term incentive plan
         described below. This plan is designed to achieve a balance between
         market pay orientation and alignment of executive interests with that
         of stockholders.


     G.  NATIONWIDE FINANCIAL SERVICES, INC. 1996 LONG-TERM EQUITY COMPENSATION
         PLAN


         The LTEP authorizes grants of stock options, stock appreciation rights,
         restricted stock and performance awards. The objectives of the LTEP are
         to encourage high levels of performance by selected officers, directors
         and employees of Nationwide Financial Services, Inc. and certain of its
         affiliates, to attract and retain the services of such individuals, and
         to align the interests of such individuals with those of the
         stockholders.

         During February 2000, the Nationwide Financial Services, Inc.
         Compensation Committee made grants to executive officers and others
         under the LTEP. Award sizes were determined based on competitive equity
         grant practices using the median practices at comparator companies and
         the individual's impact on Nationwide Financial Services, Inc.'s
         performance and were determined consistent with the goals stated in
         Compensation Philosophy and Objectives. The grants were awarded in
         nonqualified stock options that have an exercise price equal to the
         fair market value of Nationwide Financial Services, Inc.'s Class A
         Common Stock on the date of the option grant, as well as restricted
         stock grants. The options become exercisable in equal installments over
         a three-year term, and expire ten years after the date of grant, and
         the restricted stock vests at the end of a three-year period.


     H.  COMPENSATION OF THE CHIEF EXECUTIVE OFFICERS


         Dimon R. McFerson served as Nationwide Financial Services, Inc.'s
         Chairman and Chief Executive Officer, as well as in the same capacity
         for Nationwide, through July 31, 2000.




                                       45
   48


         He retained the title of Chairman until his retirement on December 30,
         2000. W. G. Jurgensen assumed the role of Nationwide Financial
         Services, Inc.'s Chief Executive Officer - Elect, and the same capacity
         for Nationwide, beginning May 26, 2000, and was named Chief Executive
         Officer for both companies beginning August 1, 2000. In January 2001,
         Mr. Jurgensen was named Chairman of the Board and Chief Executive
         Officer of Nationwide Financial Services, Inc. Except for grants made
         under the LTEP in February 2000 by Nationwide Financial Services,
         Inc.'s Compensation Committee, and an LTEP grant made to Mr. Jurgensen
         upon hire, all components of both Messrs. McFerson and Jurgensen's
         compensation for 2000 were established by the Nationwide Life
         Compensation Committee.

         As discussed in the Introduction, a portion of Messrs. McFerson and
         Jurgensen's annual compensation is allocated to Nationwide Financial
         Services, Inc. for services rendered to Nationwide Financial Services,
         Inc., based on the time Messrs. McFerson and Jurgensen devote to their
         responsibilities with Nationwide Financial Services, Inc. The
         compensation reported for Messrs. McFerson and Jurgensen in the
         compensation tables and discussed in this report represents amounts
         paid for Mr. McFerson's services as Chairman and Chief Executive
         Officer of Nationwide Financial Services, Inc. and its subsidiaries
         prior to August 1, 2000 and Chairman until his retirement on December
         30, 2000, and for Mr. Jurgensen's services as Chief Executive Officer -
         Elect of Nationwide Financial Services, Inc. and its subsidiaries
         beginning May 26, 2000, and then as Chief Executive Officer from August
         1, 2000.

         Mr. McFerson's 2000 compensation was determined pursuant to the same
         philosophy and objectives described earlier in this report and used for
         all executive officers. In determining the compensation of Mr. McFerson
         for 2000, the Nationwide Life Compensation Committee reviewed the
         strong financial results of Nationwide Financial Services, Inc. for
         1999, Mr. McFerson's superior leadership of the Nationwide companies
         since 1992, his extensive experience in the industry, and his
         successful efforts in Nationwide Financial Services, Inc. The portion
         of Mr. McFerson's base salary compensation allocated to Nationwide
         Financial Services, Inc. totaled $475,471 in 2000, an increase of 1.8%
         over 1999. This increase reflects an increase in the cost allocation.
         In 2000, Mr. McFerson's annual base salary rate was unchanged. This
         salary positioned Mr. McFerson's base salary compensation at
         approximately the 50th percentile of the comparator companies. All
         elements of Mr. Jurgensen's 2000 compensation were determined pursuant
         to his employment agreement with Nationwide Mutual Insurance Company
         when he assumed the role of Chief Executive Officer for Nationwide
         Financial Services, Inc. effective August 1, 2000. The portion of Mr.
         Jurgensen's annual base salary compensation allocated to Nationwide
         Financial Services, Inc. for 2000 was $230,290, which was prorated. The
         basis for determination of Mr. Jurgensen's base salary is competitive
         market data from peer companies, in addition to his financial industry
         experience, and is consistent with the goals stated in Compensation
         Philosophy and Objectives.

         The portion of Mr. McFerson's annual incentive award allocated to
         Nationwide Financial Services, Inc. earned in 2000 under the
         Performance Incentive Plan was $1,259,550. This award was 265% of his
         allocated base salary compensation and reflected 180% of his target
         incentive. This payment was determined by the level of achievement of
         specified financial, operational and strategic goals as assessed by the
         Nationwide Board of Directors in their annual performance evaluation of
         Mr. McFerson. The portion of Mr. Jurgensen's annual incentive award
         allocated to Nationwide Financial Services, Inc. earned in 2000 under
         the Performance Incentive Plan was $951,660. This award was 240% of his
         allocated base salary compensation, without consideration of proration,
         and reflected 160% of his target incentive. This payment was determined
         by the level of achievement of specified financial, operational and
         strategic goals as assessed by the Nationwide Board of Directors in
         their annual performance evaluation of Mr. Jurgensen.

         Under the LTEP, Nationwide Financial Services, Inc.'s Compensation
         Committee




                                       46
   49


         granted Mr. McFerson 65,000 stock options and 32,500 restricted stock
         shares. For these grants the Nationwide Financial Services, Inc.'s
         Compensation Committee took into account Mr. McFerson's role in the
         continued strategic positioning of Nationwide Financial Services, Inc.
         In addition, under his employment agreement with Nationwide Mutual
         Insurance Company, Mr. Jurgensen received 210,000 stock options and
         25,000 restricted stock shares. These grants reflect the competitive
         levels of long-term compensation for Chief Executive Officers of major
         diversified insurance and financial services organizations with similar
         size and scope. Nationwide Financial Services, Inc.'s Compensation
         Committee reflected Nationwide Financial Services, Inc.'s desire to
         have top officers build a significant personal level of stock ownership
         in Nationwide Financial Services, Inc., so as to better align their
         interests with those of other stockholders.


     I.  POLICY ON DEDUCTIBILITY OF COMPENSATION


         Section 162(m) of the IRC provides that executive compensation in
         excess of $1 million paid to a "covered employee," as that term is
         defined in this section, in any calendar year is not deductible for
         purposes of corporate income taxes unless it is performance-based
         compensation and is paid pursuant to a plan meeting certain
         requirements of the IRC. The Compensation Committees intend to continue
         increased reliance on performance-based compensation programs. Such
         programs will be designed to fulfill, in the best possible manner,
         future corporate business objectives. To the extent consistent with
         this goal, the Compensation Committees currently anticipate that such
         programs will also be designed to satisfy the requirements of Section
         162(m) of the IRC with respect to the deductibility of compensation
         paid. However, the Compensation Committees may award compensation that
         is not fully deductible if the Compensation Committees determine that
         such award is consistent with their philosophy and in the best
         interests of Nationwide Financial Services, Inc. and its stockholders.


         (i)  Nationwide Financial Services, Inc.'s Compensation Committee

              David O. Miller, Chairman
              James G. Brocksmith, Jr.
              Charles L. Fuellgraf, Jr.
              Donald L. McWhorter

         (ii) Nationwide Life Insurance Company Compensation Committee


              Willard J. Engel, Chairman
              Nancy C. Breit
              Fred C. Finney
              Robert L. Stewart

     J.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         The following tables set forth certain information regarding beneficial
         ownership of:

         (i)      each person who is known by the Company to be the beneficial
                  owner of more than five percent of either class of Common
                  Stock,

         (ii)     each director and nominee for director,

         (iii)    each of the Named Executive Officers, and

         (iv)     all of the directors and executive officers of the Company as
                  a group.

         The Class B Common Stock is convertible into Class A Common Stock at
         any time by the holder on the basis of one share of Class A Common
         Stock for each share of Class B Common Stock converted.



                                       47
   50




                                                 CLASS A COMMON STOCK
  NAME AND ADDRESS OF BENEFICIAL OWNER                    AMOUNT AND NATURE OF BENEFICIAL OWNERSHIP         PERCENT OF CLASS

                                                                                                      
  Neuberger Berman Inc.(1)                                                1,566,700                              6.54%
  605 Third Ave.
  New York, NY 10158-3698

  Massachusetts Financial Services Company(2)                             1,451,475                              6.1 %
  500 Boylston Street
  Boston, MA 0216




     (1)  Based on a Schedule 13G dated February 2, 2001, Neuberger Berman Inc.
          reported shared voting power with respect to 1,565,700 and shared
          dispositive power with respect to 1,566,700 shares.

     (2)  Based on a Schedule 13G dated February 12, 2001, Massachusetts
          Financial Services Company reported sole voting power and sole
          dispositive power with respect to 1,451,475 shares.






                                                    CLASS B COMMON STOCK
  NAME AND ADDRESS OF BENEFICIAL OWNER                    AMOUNT AND NATURE OF BENEFICIAL OWNERSHIP         PERCENT OF CLASS

                                                                                                      
  Nationwide Corporation                                                 104,745,000                              100%
  One Nationwide Plaza
  Columbus, Ohio 43215




     The table below sets forth the number of shares of stock of the Company
     owned beneficially at March 12, 2001, by the directors, each nominee for
     director, each Named Executive Officer and all directors and executive
     officers of the Company as a group.




                                                            SECURITY OWNERSHIP
                                                              AMOUNT AND NATURE OF BENEFICIAL         OPTIONS EXERCISABLE WITHIN
NAME OF BENEFICIAL OWNER                                            OWNERSHIP(1,2 AND 4)                       60 DAYS

                                                                                                
James G. Brocksmith, Jr.                                                     4,880                               1,666
Charles L. Fuellgraf, Jr.                                                  19,0043                               3,166
Joseph J. Gasper                                                           195,173                             137,200
Henry S. Holloway                                                            8,959                               3,166
W. G. Jurgensen                                                             25,000                                 ---
Richard A. Karas                                                            71,737                              54,133
Lydia M. Marshall                                                            6,634                               1,166
Dimon R. McFerson                                                          324,379                             272,200
Donald L. McWhorter                                                          5,959                               1,166
David O. Miller                                                              7,943                               3,166
James F. Patterson                                                           7,752                               3,166
Gerald D. Prothro                                                            4,959                               1,166
Arden L. Shisler                                                             8,959                               3,166
Mark R. Thresher                                                            39,009                              26,300
Robert J. Woodward, Jr.                                                     54,782                              38,333
Directors and Executive Officers as a Group (Total of 31)                1,297,057                             840,783




     (1)  The shares of the Company's Class A Common Stock beneficially owned by
          each person named above do not exceed one percent of the outstanding
          shares of Class A Common Stock as of March 12, 2001, except Mr.
          McFerson and the shares beneficially owned by the group of directors
          and executive officers as a whole which represents 1.3% and 5.2%,
          respectively.

     (2)  Total includes options exercisable within 60 days.

     (3)  Includes 2,000 shares held by spouse and 2,000 shares held in a
          limited liability partnership.

     (4)  Total includes shares jointly owned with spouse for the following
          persons: Mr. Gasper - 17,972 shares; Mr. Holloway - 2,000 shares, Mr.
          McFerson - 52,179 shares; Mr. Patterson - 1,000 shares; Mr. Thresher -
          6,009.





                                       48
   51



     K.  CERTAIN RELATIONSHIPS AND OTHER TRANSACTIONS

         (i)  Intercompany Agreement

              The Company, Nationwide Mutual and Nationwide Corporation entered
              into an Intercompany Agreement, certain provisions of which are
              summarized below (the "Intercompany Agreement"). As used herein,
              "Nationwide Mutual" means Nationwide Mutual collectively with its
              subsidiaries and affiliates (other than the Company and its
              subsidiaries).

              Nationwide Mutual Consent to Certain Events. The Intercompany
              Agreement provides that until Nationwide Mutual ceases to control
              at least 50% of the combined voting power of the outstanding
              voting stock of the Company, the prior written consent of
              Nationwide Mutual will be required for:

              (i)    any consolidation or merger of the Company or any of its
                     subsidiaries with any person (other than with a
                     wholly-owned subsidiary);

              (ii)   any sale, lease, exchange or other disposition or
                     acquisition of assets by the Company or any of its
                     subsidiaries (other than transactions to which the Company
                     and its subsidiaries are the only parties), or any series
                     of related dispositions or acquisitions involving
                     consideration in excess of $250 million;

              (iii)  any change in the authorized capital stock of the Company
                     or the creation of any additional class or series of
                     capital stock of the Company;

              (iv)   any issuance by the Company or any subsidiary of the
                     Company of any equity securities or rights, warrants or
                     options to purchase such equity securities, except

                     (a)    shares of Class A Common Stock pursuant to employee
                            and director stock option, profit-sharing and other
                            benefit plans of the Company and its subsidiaries
                            and any options exercisable therefore,

                     (b)    shares of Class A Common Stock issued upon the
                            conversion of any Class B Common Stock,

                     (c)    the issuance of shares of capital stock of a
                            wholly-owned subsidiary of the Company to the
                            Company or another wholly-owned subsidiary of the
                            Company and

                     (d)    in the public offering of Class A Common Stock in
                            March 1997;

              (v)     the dissolution, liquidation or winding up of the Company;

              (vi)    the amendment of the Certificate of Incorporation and
                      certain provisions of the Bylaws affecting corporate
                      governance; (vii) the election, removal or filling of a
                      vacancy in the office of the Chairman, Chief Executive
                      Officer or President of the Company;

              (viii)  the declaration of dividends on any class or series of
                      capital stock of the Company, except dividends not in
                      excess of the most recent regular cash dividend or any
                      dividend per share not in excess of 15% of the then
                      current per share market price of the Class A Common
                      Stock;

              (ix)    capital expenditures or series of related capital
                      expenditures of the Company or any of its subsidiaries in
                      excess of $250 million during any period of 12 consecutive
                      months;

              (x)     the creation, incurrence or guaranty by the Company or any
                      of its subsidiaries of indebtedness for borrowed money in
                      excess of $100 million, except in connection with the
                      Capital Securities and the Senior Notes; and

              (xi)    any change in the number of directors on the Board of
                      Directors of the Company, the determination of members of
                      the Board of Directors or any committee thereof and the
                      filling of newly created memberships and vacancies on the
                      Board of Directors or any committee thereof.

              License to Use Nationwide Name and Service Marks. Pursuant to the
              Intercompany Agreement, Nationwide Mutual granted to the Company
              and certain of its subsidiaries a non-exclusive, nonassignable,
              revocable




                                       49
   52


              license to use the "Nationwide" trade name and certain other
              service marks specifically identified in the Intercompany
              Agreement (collectively, the "Service Marks") solely for the
              purpose of identifying and advertising the Company's long-term
              savings and retirement business and activities related to such
              business.

              Equity Purchase Rights. The Company has agreed that, to the extent
              permitted by the New York Stock Exchange (the "NYSE") and so long
              as Nationwide Mutual controls at least 50% of the combined voting
              power of the outstanding voting stock of the Company, Nationwide
              Corporation may purchase its pro rata share (based on its then
              current percentage voting interest in the Company) of any voting
              equity securities to be issued by the Company (excluding any such
              securities offered pursuant to employee stock options or other
              benefit plans, dividend reinvestment plans and other offerings
              other than for cash).

              Registration Rights. The Company has granted to Nationwide
              Corporation certain demand and "piggyback" registration rights
              with respect to shares of Common Stock owned by it. Nationwide
              Corporation has the right to request up to two demand
              registrations in each calendar year, but not more than four in any
              five-year period. Nationwide Corporation will also have the right,
              which it may exercise at any time and from time to time, to
              include the shares of Common Stock held by it in any registration
              of common equity securities of the Company, initiated by the
              Company on its own behalf or on behalf of any other stockholders
              of the Company. These rights are subject to certain "blackout"
              provisions. Such registration rights are transferable by
              Nationwide Corporation.

              Nationwide Mutual Agents. In the Intercompany Agreement,
              Nationwide Mutual has agreed to allow the Company to distribute
              its variable annuity, fixed annuity and individual universal,
              variable and traditional life insurance products through
              Nationwide Mutual agents. Such right is exclusive to the Company,
              subject to the limited right of certain companies of Nationwide to
              sell such products through the agency force, for at least five
              years following the equity offerings.

         (ii) Federal Income Taxes

              The Company is included in the consolidated United States federal
              income tax return for which Nationwide Mutual is the common parent
              and the Company's tax liability will be included in the
              consolidated federal income tax liability of Nationwide Mutual.
              The Company also may be included in certain state and local tax
              returns of Nationwide Mutual or its subsidiaries.

              The Company is a party to an agreement, with Nationwide Mutual and
              the other companies in the consolidated returns of Nationwide
              Mutual, to determine the manner in which their respective tax
              liabilities will be determined (the "Tax Sharing Agreement") for
              1996 and subsequent years, as long as the Company is included in
              the consolidated federal income tax return for Nationwide Mutual.
              It will also be effective for any year in which the Company is
              included in a consolidated or combined state or local tax return.
              Under the Tax Sharing Agreement, the Company will pay to
              Nationwide Mutual amounts equal to the taxes that the Company
              would otherwise have to pay if the Company were to file a separate
              federal income, or a separate state or local income or franchise,
              tax return (including any amounts determined to be due as a result
              of a redetermination of the tax liability of the consolidated or
              combined group of which Nationwide Mutual is the common parent
              arising from any audit or otherwise). The Company will be
              responsible for all taxes, including assessments, if any, for
              prior years with respect to all other taxes payable by the Company
              or any of its subsidiaries, and for all other federal, state and
              local taxes that may be imposed upon the Company and that are not
              addressed in the Tax Sharing Agreement.

              By virtue of its control of the Company and the terms of the Tax
              Sharing Agreement, Nationwide Mutual effectively controls all of
              the Company's tax decisions. Under the Tax Sharing Agreement,
              Nationwide Mutual will have sole authority to respond to and
              conduct




                                       50
   53


              all tax proceedings (including tax audits) relating to the
              Company, to file all returns on behalf of the Company, and to
              determine the amount of the Company's liability to (or entitlement
              to payment from) Nationwide Mutual under the Tax Sharing
              Agreement. This arrangement may result in conflicts of interest
              between the Company and Nationwide Mutual. For example, under the
              Tax Sharing Agreement, Nationwide Mutual may choose to consent,
              compromise or settle any adjustment or deficiency proposed by the
              relevant tax authority in a manner that may be beneficial to
              Nationwide Mutual and detrimental to the Company. Under the Tax
              Sharing Agreement, however, Nationwide Mutual is obligated to act
              in good faith with regard to all persons included in the
              applicable returns.

              The Tax Sharing Agreement may not be amended without the prior
              written consent of the Company.

       (iii)  Lease

              Pursuant to an arrangement between Nationwide Mutual and certain
              of its subsidiaries, during 2000 the Company leased on average
              approximately 757,570 square feet of office space primarily in the
              four building home office complex in Columbus, Ohio. This office
              space was leased at current market rates ranging from $18.98 -
              $20.50 per square foot plus an occupancy charge of $1.84 per
              square foot per year. Under the arrangement, the Company
              determines the amount of office space necessary to conduct its
              operations and leases such space from Nationwide Mutual, subject
              to availability. For the years ended December 31, 2000, 1999 and
              1998, the Company made payments to Nationwide Mutual and its
              subsidiaries totaling $14.3 million, $11.4 million and $9.2
              million, respectively, under such arrangement.

        (iv)  Modified Coinsurance Agreements

              Effective as of January 1, 1996, Nationwide Life entered into a
              100% modified coinsurance agreement with Employers Life Insurance
              Company of Wausau ("ELOW"). Under the agreement, Nationwide Life
              ceded to ELOW and ELOW assumed Nationwide Life's non-variable
              group and wholesale life insurance business and group and
              franchise health insurance business and any ceded or assumed
              reinsurance applicable to such group business. Effective July 1,
              1999, the modified coinsurance agreement was terminated. Revenues
              ceded to ELOW for years ended December 31, 1999 and 1998 were
              $35.8 million and $101.2 million, respectively, while benefits,
              claims and expenses ceded were $46.2 million and $160.5 million,
              respectively.

              Effective as of January 1, 1996, Nationwide Life also entered into
              a 100% modified coinsurance agreement with Nationwide Mutual.
              Under the agreement, Nationwide Life cedes to Nationwide Mutual
              and Nationwide Mutual assumes Nationwide Life's individual
              accident and health insurance business and any ceded or assumed
              reinsurance applicable to such individual business. Effective July
              1, 1999, the modified coinsurance agreement was amended to include
              Nationwide Life's group and franchise health insurance business
              and any ceded or assumed reinsurance applicable to such group
              business. Revenues ceded to Nationwide Mutual for the years ended
              December 31, 2000, 1999 and 1998 were $170.1 million, $157.2
              million and $115.7 million, respectively, while benefits, claims
              and expenses ceded were $168.0 million, $151.0 million and $98.8
              million, respectively.

         (v)  Cost Sharing Agreement

              Pursuant to a cost sharing agreement among Nationwide Mutual and
              certain of its direct and indirect subsidiaries, including the
              Company, Nationwide Mutual 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
              Nationwide Mutual 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




                                       51
   54


              are within industry guidelines and practices. In addition,
              beginning in 1999 Nationwide Services Company, a subsidiary of
              Nationwide Mutual provides computer, telephone, mail, employee
              benefits administration, and other services to Nationwide Mutual
              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, 2000, 1999 and 1998, the Company
              made payments to Nationwide Mutual and Nationwide Services Company
              totaling $156.6 million, $132.3 million and $95.0 million,
              respectively. 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.

        (vi)  Cash Management Agreements

              Nationwide Mutual has entered into an Investment Agency Agreement
              with Nationwide Cash Management Company ("NCMC"), an affiliate of
              the Company. NCMC makes, holds and administers short-term
              investments (those maturing in one year or less) for Nationwide
              Mutual and certain of its affiliates, including Nationwide Life
              and certain of the Company's other subsidiaries. Under the
              agreements, expenses of NCMC are allocated pro rata among the
              participants based upon the participant's ownership percentage of
              total assets held by NCMC. For the year ending December 31, 2000
              and 1999, the Company paid NCMC fees and expenses totaling
              $412,981 and $322,927, respectively, under such agreements.

        (vii) Repurchase Agreement

              Nationwide Life and certain of the Company's other subsidiaries
              are parties to Master Repurchase Agreements with various
              affiliates pursuant to which securities or other financial
              instruments are transferred between parties against the transfer
              of funds by the transferee upon the demand of either party.

       (viii) Transactions With Management And Others

              Joseph J. Gasper, President and Chief Operating Officer and
              Director of the Company and Richard A. Karas, Senior Vice
              President - Sales - Financial Services of the Company are limited
              partners in Country Club Properties LP, which holds a 50% interest
              in NRI-CCP I, LLC, a Delaware limited liability company, 50% of
              which is owned by Nationwide Realty Investors, LTD. Nationwide
              Realty Investors, LTD is owned 70% by Nationwide Life and 30% by
              Nationwide Mutual. Nationwide Life is a wholly owned subsidiary of
              the Company.

              The general partner of Country Club Properties LP is La Quinta
              Land Partners LLC. NRI-CCP I, LLC was formed for the purpose of
              acquiring 960 acres of land in La Quinta, California for the
              development of residential lots and three golf courses. The land
              was acquired by NRI-CCP I, LLC on June 15, 2000. Mr. Gasper and
              Mr. Karas each purchased their Limited Partnership Interests in
              Country Club Properties LP (the "Limited Partnership Interest") on
              March 11, 1999, at a cost of $125,000. Each of Mr. Gasper's and
              Mr. Karas' Limited Partnership Interest represents less than one
              percent of the partnership. Mr. Gasper and Mr. Karas are entitled
              to a share of partnership distributions and a lifetime membership
              in several golf courses to be developed. The golf membership is
              transferable upon death.





                                       52
   55



12.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS


     (1)   Consolidated Financial Statements:

            Independent Auditors' Report


            Consolidated Balance Sheets as of December 31, 2000 and 1999

            Consolidated Statements of Income for the years ended December 31,
            2000, 1999 and 1998

            Consolidated Statements of Shareholder's Equity for the years ended
            December 31, 2000, 1999 and 1998

            Consolidated Statements of Cash Flows for the years ended December
            31, 2000, 1999 and 1998


            Notes to Consolidated Financial Statements

     (2)   Financial Statement Schedules:


            Schedule I    Consolidated Summary of Investments - Other Than
                          Investments in Related Parties as of December 31, 2000

            Schedule III  Supplementary Insurance Information as of December 31,
                          2000, 1999 and 1998 and for each of the years then
                          ended

            Schedule IV   Reinsurance as of December 31, 2000, 1999 and 1998 and
                          for each of the years then ended

            Schedule V    Valuation and Qualifying Accounts for the years ended
                          December 31, 2000, 1999 and 1998


            All other schedules are omitted because they are not applicable or
            required or because the required information has been included in
            the audited consolidated financial statements or notes thereto.


                                       53
   56



                          INDEPENDENT AUDITORS' REPORT


The Board of Directors
    Nationwide Life Insurance Company:



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

We conducted our audits in accordance with auditing standards generally accepted
in the United States of America. 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, 2000 and 1999 and the
results of their operations and their cash flows for each of the years in the
three-year period ended December 31, 2000, in conformity with accounting
principles generally accepted in the United States of America. Also in our
opinion, the related financial statement schedules, when considered in relation
to the basic consolidated financial statements taken as a whole, present fairly,
in all material respects, the information set forth therein.



KPMG LLP


Columbus, Ohio

January 26, 2001

   57


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

                           Consolidated Balance Sheets

                     (in millions, except per share amounts)




                                                                                                   December 31,
                                                                                        ------------------------------------
                                                                                              2000               1999
============================================================================================================================
                                                                                                         
                                        ASSETS
Investments:
  Securities available-for-sale, at fair value:
    Fixed maturity securities                                                              $ 15,443.0          $ 15,294.0
    Equity securities                                                                           109.0                92.9
  Mortgage loans on real estate, net                                                          6,168.3             5,786.3
  Real estate, net                                                                              310.7               254.8
  Policy loans                                                                                  562.6               519.6
  Other long-term investments                                                                   101.8                73.8
  Short-term investments                                                                        442.6               416.0
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                             23,138.0            22,437.4
- ----------------------------------------------------------------------------------------------------------------------------

Cash                                                                                             18.4                 4.8
Accrued investment income                                                                       251.4               238.6
Deferred policy acquisition costs                                                             2,865.6             2,554.1
Other assets                                                                                    396.7               305.9
Assets held in separate accounts                                                             65,897.2            67,135.1
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                           $ 92,567.3          $ 92,675.9
============================================================================================================================

                         LIABILITIES AND SHAREHOLDER'S EQUITY
Future policy benefits and claims                                                          $ 22,183.6          $ 21,861.6
Short-term borrowings                                                                           118.7                 -
Other liabilities                                                                             1,164.9               914.2
Liabilities related to separate accounts                                                     65,897.2            67,135.1
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                             89,364.4            89,910.9
- ----------------------------------------------------------------------------------------------------------------------------

Commitments and contingencies (notes 9 and 14)

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                                                                    646.1               766.1
  Retained earnings                                                                           2,436.3             2,011.0
  Accumulated other comprehensive income (loss)                                                 116.7               (15.9)
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                              3,202.9             2,765.0
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                           $ 92,567.3          $ 92,675.9
============================================================================================================================



See accompanying notes to consolidated financial statements.



   58


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

                        Consolidated Statements of Income

                                  (in millions)




                                                                                        Years ended December 31,
                                                                              ---------------------------------------------
                                                                                  2000            1999           1998
===========================================================================================================================
                                                                                                     
Revenues:
  Policy charges                                                               $ 1,091.4       $   895.5      $   698.9
  Life insurance premiums                                                          240.0           220.8          200.0
  Net investment income                                                          1,654.9         1,520.8        1,481.6
  Realized (losses) gains on investments                                           (19.4)          (11.6)          28.4
  Other                                                                             17.0            66.1           66.8
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                 2,983.9         2,691.6        2,475.7
- ---------------------------------------------------------------------------------------------------------------------------

Benefits and expenses:
  Interest credited to policyholder account balances                             1,182.4         1,096.3        1,069.0
  Other benefits and claims                                                        241.6           210.4          175.8
  Policyholder dividends on participating policies                                  44.5            42.4           39.6
  Amortization of deferred policy acquisition costs                                352.1           272.6          214.5
  Interest expense on short-term borrowings                                          1.3             -              -
  Other operating expenses                                                         479.0           463.4          419.7
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                 2,300.9         2,085.1        1,918.6
- ---------------------------------------------------------------------------------------------------------------------------

    Income before federal income tax expense                                       683.0           606.5          557.1
Federal income tax expense                                                         207.7           201.4          190.4
- ---------------------------------------------------------------------------------------------------------------------------

    Net income                                                                 $   475.3       $   405.1      $   366.7
===========================================================================================================================


See accompanying notes to consolidated financial statements.



   59


               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, 2000, 1999 and 1998
                                  (in millions)




                                                                                          Accumulated
                                                           Additional                        other            Total
                                                Common       paid-in       Retained      comprehensive    shareholder's
                                                 stock       capital       earnings      income (loss)        equity
=========================================================================================================================
                                                                                             
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
Return of capital to shareholder                   -          (175.0)           -               -              (175.0)
Dividends to shareholder                           -             -            (61.0)            -               (61.0)
- -------------------------------------------------------------------------------------------------------------------------
December 31, 1999                                  3.8         766.1        2,011.0           (15.9)          2,765.0
=========================================================================================================================

Comprehensive income:
    Net income                                     -             -            475.3             -               475.3
    Net unrealized gains on securities
      available-for-sale arising during
      the year                                     -             -              -             132.6             132.6
                                                                                                          ---------------
  Total comprehensive income                                                                                    607.9
                                                                                                          ---------------
Return of capital to shareholder                   -          (120.0)           -               -              (120.0)
Dividends to shareholder                           -             -           (50.0)             -               (50.0)
- -------------------------------------------------------------------------------------------------------------------------
December 31, 2000                                $ 3.8       $ 646.1      $ 2,436.3         $ 116.7         $ 3,202.9
=========================================================================================================================



See accompanying notes to consolidated financial statements.


   60


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

                      Consolidated Statements of Cash Flows

                                  (in millions)




                                                                                           Years ended December 31,
                                                                                ----------------------------------------------
                                                                                     2000           1999            1998
==============================================================================================================================
                                                                                                       
Cash flows from operating activities:
  Net income                                                                     $    475.3     $    405.1      $    366.7
  Adjustments to reconcile net income to net cash provided by operating
    activities:
      Interest credited to policyholder account balances                            1,182.4        1,096.3         1,069.0
      Capitalization of deferred policy acquisition costs                            (778.9)        (637.0)         (584.2)
      Amortization of deferred policy acquisition costs                               352.1          272.6           214.5
      Amortization and depreciation                                                   (12.7)           2.4            (8.5)
      Realized losses (gains) on invested assets, net                                  19.4           11.6           (28.4)
      Increase in accrued investment income                                           (12.8)          (7.9)           (8.2)
     (Increase) decrease in other assets                                              (92.0)         122.9            16.4
      Decrease in policy liabilities                                                   (0.3)         (20.9)           (8.3)
      Increase (decrease) in other liabilities                                        229.3          149.7           (34.8)
      Other, net                                                                       22.3           (8.6)          (11.3)
- ------------------------------------------------------------------------------------------------------------------------------
        Net cash provided by operating activities                                   1,384.1        1,386.2           982.9
- ------------------------------------------------------------------------------------------------------------------------------

Cash flows from investing activities:
  Proceeds from maturity of securities available-for-sale                           2,988.7        2,307.9         1,557.0
  Proceeds from sale of securities available-for-sale                                 602.0          513.1           610.5
  Proceeds from repayments of mortgage loans on real estate                           911.7          696.7           678.2
  Proceeds from sale of real estate                                                    18.7            5.7           103.8
  Proceeds from repayments of policy loans and sale of other invested assets           79.3           40.9            23.6
  Cost of securities available-for-sale acquired                                   (3,475.5)      (3,724.9)       (3,182.8)
  Cost of mortgage loans on real estate acquired                                   (1,318.0)        (971.4)         (829.1)
  Cost of real estate acquired                                                         (7.1)         (14.2)           (0.8)
  Short-term investments, net                                                         (26.6)         (27.5)           69.3
  Other, net                                                                         (182.3)        (110.9)          (88.4)
- ------------------------------------------------------------------------------------------------------------------------------
        Net cash used in investing activities                                        (409.1)      (1,284.6)       (1,058.7)
- ------------------------------------------------------------------------------------------------------------------------------

Cash flows from financing activities:
  Capital returned to shareholder                                                    (120.0)        (175.0)            -
  Net proceeds from issuance of short-term borrowings (commercial paper)              118.7            -               -
  Cash dividends paid                                                                (100.0)         (13.5)         (100.0)
  Increase in investment product and universal life insurance
    product account balances                                                        4,517.0        3,799.4         2,682.1
  Decrease in investment product and universal life insurance
    product account balances                                                       (5,377.1)      (3,711.1)       (2,678.5)
- ------------------------------------------------------------------------------------------------------------------------------
        Net cash used in financing activities                                        (961.4)        (100.2)          (96.4)
- ------------------------------------------------------------------------------------------------------------------------------
Net increase (decrease) in cash                                                        13.6            1.4          (172.2)

Cash, beginning of year                                                                 4.8            3.4           175.6
- ------------------------------------------------------------------------------------------------------------------------------
Cash, end of year                                                                $     18.4     $      4.8      $      3.4
==============================================================================================================================



See accompanying notes to consolidated financial statements.


   61



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

                   Notes to Consolidated Financial Statements

                        December 31, 2000, 1999 and 1998


(1)      ORGANIZATION AND DESCRIPTION OF BUSINESS

         Nationwide Life Insurance Company (NLIC, or collectively with its
         subsidiaries, the Company) 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 individual
         annuities, private and public sector pension plans and other investment
         products sold to institutions and life insurance. 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 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.


(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 accounting principles generally accepted in the United
         States of America 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, the liability for
         future policy benefits and claims and federal income taxes. 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.



   62


               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. The Company classifies fixed
              maturity and equity securities as available-for-sale.
              Available-for-sale securities 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.

              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.



   63

               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 $1.12 billion and $915.4
              million of separate account assets at December 31, 2000 and 1999,
              respectively, the investment income and gains or losses of these
              accounts accrue directly to the contractholders. The activity of
              the separate accounts is not reflected in the consolidated
              statements of income and cash flows except for the fees the
              Company receives.

         (f)  FUTURE POLICY BENEFITS

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

              Future policy benefits for traditional life insurance policies
              have been calculated 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.

         (g)  PARTICIPATING BUSINESS

              Participating business represents approximately 21% in 2000 (29%
              in 1999 and 40% in 1998) of the Company's life insurance in force,
              66% in 2000 (69% in 1999 and 74% in 1998) of the number of life
              insurance policies in force, and 8% in 2000 (13% in 1999 and 14%
              in 1998) 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 NFS. 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.




   64

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

              Notes to Consolidated Financial Statements, Continued


              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 June 1998, the Financial Accounting Standards Board (FASB)
              issued Statement of Financial Accounting Standards (SFAS) No. 133,
              Accounting for Derivative Instruments and Hedging Activities (SFAS
              133). SFAS 133, as amended by SFAS 137, Accounting for Derivative
              Instruments and Hedging Activities - Deferral of the Effective
              Date of FASB Statement No. 133 and SFAS 138, Accounting for
              Certain Derivative Instruments and Certain Hedging Activities, is
              effective for the Company as of January 1, 2001.

              SFAS 133 establishes accounting and reporting standards for
              derivative instruments and hedging activities. It requires an
              entity to recognize all derivatives as either assets or
              liabilities on the balance sheet and measure those instruments at
              fair value.

              As of January 1, 2001, the Company had $755.4 million notional
              amount of freestanding derivatives with a market value of ($7.0)
              million. All other derivatives qualified for hedge accounting
              under SFAS 133. Adoption of SFAS 133 will result in the Company
              recording a net transition adjustment loss of $4.8 million (net of
              related income tax of $2.6 million) in net income. In addition, a
              net transition adjustment loss of $3.6 million (net of related
              income tax of $2.0 million) will be recorded in accumulated other
              comprehensive income at January 1, 2001. The adoption of SFAS 133
              will result in the Company derecognizing $17.0 million of deferred
              assets related to hedges, recognizing $10.9 million of additional
              derivative instrument liabilities and $1.3 million of additional
              firm commitment assets, while also decreasing hedged future policy
              benefits by $3.0 million and increasing the carrying amount of
              hedged investments by $10.6 million. Further, the adoption of SFAS
              133 will result in the Company reporting total derivative
              instrument assets and liabilities of $44.8 million and $107.1
              million, respectively.

              Also, the Company expects that the adoption of SFAS 133 will
              increase the volatility of reported earnings and other
              comprehensive income. The amount of volatility will vary with the
              level of derivative and hedging activities and fluctuations in
              market interest rates and foreign currency exchange rates during
              any period.

         (k)  RECLASSIFICATION
              Certain items in the 1999 and 1998 consolidated financial
              statements have been reclassified to conform to the 2000
              presentation.



   65
               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, 2000 and
         1999 were:



                                                                                          Gross         Gross
                                                                         Amortized      unrealized    unrealized     Estimated
         (in millions)                                                      cost          gains         losses       fair value
         =========================================================================================================================
                                                                                                          
         December 31, 2000
         Fixed maturity securities:
             U.S. Treasury securities and obligations of U.S.
               Government corporations and agencies                       $    277.5      $  33.4       $   0.1       $    310.8
             Obligations of states and political subdivisions                    8.6          0.2           -                8.8
             Debt securities issued by foreign governments                      94.1          1.5           0.1             95.5
             Corporate securities                                            9,758.3        235.0         135.1          9,858.2
             Mortgage-backed securities - U.S. Government backed             2,719.1         46.1           3.8          2,761.4
             Asset-backed securities                                         2,388.2         36.3          16.2          2,408.3
         -------------------------------------------------------------------------------------------------------------------------
                 Total fixed maturity securities                            15,245.8        352.5         155.3         15,443.0
           Equity securities                                                   103.5          9.5           4.0            109.0
         -------------------------------------------------------------------------------------------------------------------------
                                                                          $ 15,349.3      $ 362.0       $ 159.3       $ 15,552.0
         =========================================================================================================================

         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                                            9,390.4        110.3         179.9          9,320.8
             Mortgage-backed securities - U.S. Government backed             3,423.1         25.8          30.3          3,418.6
             Asset-backed securities                                         2,024.0          8.6          38.6          1,994.0
         -------------------------------------------------------------------------------------------------------------------------
                 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
         =========================================================================================================================


         The amortized cost and estimated fair value of fixed maturity
         securities available-for-sale as of December 31, 2000, 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.




   66
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued





                                                                                Amortized            Estimated
         (in millions)                                                             cost             fair value
         ===========================================================================================================
                                                                                             
         Fixed maturity securities available for sale:
          Due in one year or less                                               $  1,288.7         $  1,287.0
          Due after one year through five years                                    4,577.9            4,572.4
          Due after five years through ten years                                   3,071.3            3,136.6
          Due after ten years                                                      1,200.6            1,277.3
         -----------------------------------------------------------------------------------------------------------
                                                                                  10,138.5           10,273.3
           Mortgage-backed securities                                              2,719.1            2,761.4
           Asset-backed securities                                                 2,388.2            2,408.3
         -----------------------------------------------------------------------------------------------------------
                                                                                $ 15,245.8         $ 15,443.0
         ===========================================================================================================

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


         (in millions)
                                                                                      2000           1999
         ===========================================================================================================

                                                                                          
          Gross unrealized gains (losses)                                       $    202.7      $    (75.3)
          Adjustment to deferred policy acquisition costs                            (23.2)           50.9
          Deferred federal income tax                                                (62.8)            8.5
         -----------------------------------------------------------------------------------------------------------
                                                                                $    116.7      $    (15.9)
         ===========================================================================================================

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


         (in millions)                                                      2000            1999             1998
         ===========================================================================================================
                                                                                                   
         Securities available-for-sale:
           Fixed maturity securities                                       $ 280.5        $ (607.1)         $ 52.6
           Equity securities                                                  (2.5)           (8.8)            4.2
         -----------------------------------------------------------------------------------------------------------
                                                                           $ 278.0        $ (615.9)         $ 56.8
         ===========================================================================================================


         Proceeds from the sale of securities available-for-sale during 2000,
         1999 and 1998 were $602.0 million, $513.1 million and $610.5 million,
         respectively. During 2000, gross gains of $12.1 million ($10.4 million
         and $9.0 million in 1999 and 1998, respectively) and gross losses of
         $25.6 million ($28.0 million and $7.6 million in 1999 and 1998,
         respectively) were realized on those sales.

         The Company had $13.0 million and $15.6 million of real estate
         investments at December 31, 2000 and 1999, respectively, that were
         non-income producing the preceding twelve months.

         Real estate is presented at cost less accumulated depreciation of $25.7
         million as of December 31, 2000 ($24.8 million as of December 31, 1999)
         and valuation allowances of $5.2 million as of December 31, 2000 ($5.5
         million as of December 31, 1999).





   67
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         The recorded investment of mortgage loans on real estate considered to
         be impaired was $9.8 million as of December 31, 2000 ($3.7 million as
         of December 31, 1999), which includes $5.3 million (none as of December
         31, 1999) of impaired mortgage loans on real estate for which the
         related valuation allowance was $1.6 million (none as of December 31,
         1999) and $4.5 million ($3.7 million as of December 31, 1999) of
         impaired mortgage loans on real estate for which there was no valuation
         allowance. During 2000, the average recorded investment in impaired
         mortgage loans on real estate was $7.7 million ($3.7 million in 1999)
         and interest income recognized on those loans totaled $0.4 million in
         2000 (none in 1999) which is equal to interest income recognized using
         a cash-basis method of income recognition.

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



         (in millions)                                                    2000            1999            1998
         ===========================================================================================================
                                                                                                
         Allowance, beginning of year                                   $  44.4          $ 42.4          $ 42.5
           Additions (reductions) charged to operations                     4.1             0.7            (0.1)
           Direct write-downs charged against the allowance                (3.2)            --              --
           Allowance on acquired mortgage loans                              --             1.3             --
         -----------------------------------------------------------------------------------------------------------
              Allowance, end of year                                    $  45.3          $ 44.4          $ 42.4
         ===========================================================================================================

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


         (in millions)                                                    2000            1999            1998
         ===========================================================================================================
                                                                                             
         Gross investment income:
           Securities available-for-sale:
             Fixed maturity securities                                 $ 1,095.5       $ 1,031.3      $    982.5
             Equity securities                                               2.6             2.5             0.8
           Mortgage loans on real estate                                   494.5           460.4           458.9
           Real estate                                                      32.2            28.8            40.4
           Short-term investments                                           27.0            18.6            17.8
           Other                                                            53.2            26.5            30.7
         -----------------------------------------------------------------------------------------------------------
               Total investment income                                   1,705.0         1,568.1         1,531.1
         Less investment expenses                                           50.1            47.3            49.5
         -----------------------------------------------------------------------------------------------------------
               Net investment income                                   $ 1,654.9       $ 1,520.8       $ 1,481.6
         ===========================================================================================================

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


         (in millions)                                                    2000            1999            1998
         ===========================================================================================================

         Securities available-for-sale:
           Fixed maturity securities                                     $ (18.2)        $ (25.0)        $  (0.7)
           Equity securities                                                 4.7             7.4             2.1
         Mortgage loans on real estate                                      (4.2)           (0.6)            3.9
         Real estate and other                                              (1.7)            6.6            23.1
         -----------------------------------------------------------------------------------------------------------
                                                                         $ (19.4)        $ (11.6)         $ 28.4
         ===========================================================================================================


         Fixed maturity securities with an amortized cost of $12.8 million and
         $9.1 million were on deposit with various regulatory agencies as
         required by law as of December 31, 2000 and 1999, respectively.



   68
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


(4)      SHORT-TERM BORROWINGS

         NLIC established a $300 million commercial paper program in October
         2000. Borrowings under the commercial paper program are unsecured and
         are issued for terms of 364 days or less. As of December 31, 2000 the
         Company had $118.7 million of commercial paper outstanding at an
         average effective rate of 6.48%. See also note 13.

(5)      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 and foreign currency 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. See note 2 (j)
         regarding accounting for derivatives under SFAS 133 effective January
         1, 2001.

         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. Currently, 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 and cross currency swaps hedging foreign
         denominated debt instruments, 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. 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. 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.


















   69
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         The notional amount of derivative financial instruments outstanding as
         of December 31, 2000 and 1999 were as follows:




         (in millions )                                                                   2000            1999
         ===========================================================================================================
                                                                                                  
          Interest rate swaps
            Pay fixed/receive variable rate swaps hedging investments                  $    934.8       $  362.7
            Pay variable/receive fixed rate swaps hedging investments                        98.8           28.5
            Pay variable/receive variable rate swaps hedging investments                    184.0            9.0
            Other contracts hedging investments                                              20.4           10.1
            Pay variable/receive fixed rate swaps hedging liabilities                       965.3          577.2
            Pay variable/receive variable rate swaps hedging liabilities                    546.9           --

         Foreign currency swaps
             Hedging foreign currency denominated investments                          $     30.5       $   14.8
             Hedging foreign currency denominated liabilities                             1,542.2          577.2

         Interest rate futures contracts                                               $  5,659.8       $  781.6
         -----------------------------------------------------------------------------------------------------------




(6)      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, 2000 and 1999 were as follows:

         (in millions)                                                                    2000            1999
         ===========================================================================================================

                                                                                                  
         Deferred tax assets:
           Fixed maturity securities                                                   $   --           $    5.3
           Future policy benefits                                                          34.7            149.5
           Liabilities in separate accounts                                               462.7            373.6
           Mortgage loans on real estate and real estate                                   18.8             18.5
           Other assets and other liabilities                                              40.3             51.1
         -----------------------------------------------------------------------------------------------------------
             Total gross deferred tax assets                                              556.5            598.0
           Valuation allowance                                                             (7.0)            (7.0)
         -----------------------------------------------------------------------------------------------------------
             Net deferred tax assets                                                      549.5            591.0
         -----------------------------------------------------------------------------------------------------------

         Deferred tax liabilities:
           Fixed maturity securities                                                       98.8             --
           Equity securities and other long-term investments                                6.4             10.8
           Deferred policy acquisition costs                                              783.7            724.4
           Deferred tax on realized investment gains                                       29.0             34.7
           Other                                                                           38.1             26.5
         -----------------------------------------------------------------------------------------------------------
             Total gross deferred tax liabilities                                         956.0            796.4
         -----------------------------------------------------------------------------------------------------------
             Net deferred tax liability                                                $  406.5         $  205.4
         ===========================================================================================================


         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. Future taxable
         amounts or recovery of federal income tax paid within the statutory
         carryback period can offset nearly all future deductible amounts. The
         valuation allowance was unchanged for the years ended December 31,
         2000, 1999 and 1998.



   70
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         The Company's current federal income tax liability was $108.9 million
         and $104.7 million as of December 31, 2000 and 1999, respectively.

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



         (in millions)                                                    2000            1999            1998
         ===========================================================================================================
                                                                                                
         Currently payable                                              $   78.0        $   53.6         $ 186.1
         Deferred tax expense                                              129.7           147.8             4.3
         -----------------------------------------------------------------------------------------------------------
                                                                         $ 207.7         $ 201.4         $ 190.4
         ===========================================================================================================


         Total federal income tax expense for the years ended December 31, 2000,
         1999 and 1998 differs from the amount computed by applying the U.S.
         federal income tax rate to income before tax as follows:



                                                           2000                     1999                     1998
                                                   ----------------------   ----------------------   ----------------------
         (in millions)                                Amount        %          Amount        %          Amount        %
         ==================================================================================================================
                                                                                                   
         Computed (expected) tax expense               $239.1      35.0         $212.3      35.0         $195.0      35.0
         Tax exempt interest and dividends
           received deduction                           (24.7)     (3.6)          (7.3)     (1.2)          (4.9)     (0.9)
         Income tax credits                              (8.0)     (1.2)          (4.3)     (0.7)           -         -
         Other, net                                       1.3       0.2            0.7       0.1            0.3       0.1
         ------------------------------------------------------------------------------------------------------------------
             Total (effective rate of each year)       $207.7      30.4         $201.4      33.2         $190.4      34.2
         ==================================================================================================================


         Total federal income tax paid was $74.6 million, $29.8 million and
         $173.4 million during the years ended December 31, 2000, 1999 and 1998,
         respectively.

(7)      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 for the years ended December 31, 2000, 1999 and 1998 were as
         follows:



         (in millions)                                                    2000            1999            1998
         ===========================================================================================================
                                                                                                 
         Unrealized gains (losses) on securities available-for-sale arising
            during the period:
            Gross                                                        $ 264.5        $ (665.3)         $ 58.2
            Adjustment to deferred policy acquisition costs                (74.0)          167.5           (12.9)
            Related federal income tax (expense) benefit                   (66.7)          171.4           (15.9)
         -----------------------------------------------------------------------------------------------------------
               Net                                                         123.8          (326.4)           29.4
         -----------------------------------------------------------------------------------------------------------

         Reclassification adjustment for net (gains) losses on securities
            available-for-sale realized during the period:
            Gross                                                           13.5            17.6            (1.4)
            Related federal income tax expense (benefit)                    (4.7)           (6.2)            0.5
         -----------------------------------------------------------------------------------------------------------
               Net                                                           8.8            11.4            (0.9)
         -----------------------------------------------------------------------------------------------------------
         Total Other Comprehensive Income (Loss)                         $ 132.6        $ (315.0)         $ 28.5
         ===========================================================================================================




   71
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


(8)      FAIR VALUE OF FINANCIAL INSTRUMENTS

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

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

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

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

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

              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 impaired mortgage loans 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 based on one of 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.





   72
               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.

              SHORT-TERM BORROWINGS: The carrying amount reported in the
              consolidated balance sheets for these instruments approximates
              their 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 9.

              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:



                                                                    2000                             1999
                                                       -------------------------------  -------------------------------
                                                          Carrying       Estimated         Carrying       Estimated
         (in millions)                                     amount        fair value         amount        fair value
         ==============================================================================================================
                                                                                              
         Assets:
           Investments:
             Securities available-for-sale:
               Fixed maturity securities                 $ 15,451.3      $ 15,451.3       $ 15,289.7      $ 15,289.7
               Equity securities                              109.0           109.0             92.9            92.9
             Mortgage loans on real estate, net             6,168.3         6,327.8          5,786.3         5,745.5
             Policy loans                                     562.6           562.6            519.6           519.6
             Short-term investments                           442.6           442.6            416.0           416.0
           Cash                                                18.4            18.4              4.8             4.8
           Assets held in separate accounts                65,897.2        65,897.2         67,135.1        67,135.1

         Liabilities:
           Investment contracts                           (16,815.3)      (15,979.8)       (16,977.7)      (16,428.6)
           Policy reserves on life insurance contracts     (5,368.4)       (5,128.5)        (4,883.9)       (4,607.9)
           Short-term borrowings                             (118.7)         (118.7)             --              --
           Liabilities related to separate accounts       (65,897.2)      (64,237.6)       (67,135.1)      (66,318.7)

         Derivative financial instruments:
           Interest rate swaps hedging assets                  (8.3)           (8.3)             4.3             4.3
           Interest rate swaps hedging liabilities            (26.2)          (32.2)           (11.5)          (24.2)
           Foreign currency swaps                             (24.3)          (30.9)           (11.8)          (11.8)
           Futures contracts                                  (16.0)          (16.0)             1.3             1.3
         --------------------------------------------------------------------------------------------------------------


(9)      RISK DISCLOSURES

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






   73
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         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.

         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 could
         potentially 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 $360.6 million
         extending into 2001 were outstanding as of December 31, 2000. The
         Company also had $55.6 million of commitments to purchase fixed
         maturity securities outstanding as of December 31, 2000.

         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. As of December 31,
         2000, NLIC's credit risk from these derivative financial instruments
         was $44.8 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 22% (23% in 1999) in any geographic area and no more than 1% (2%
         in 1999) with any one borrower as of December 31, 2000. As of December
         31, 2000, 36% (39% in 1999) of the remaining principal balance of the
         Company's commercial mortgage loan portfolio financed retail
         properties.





   74
               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 reinsurance contracts to cede
         a portion of its individual annuity business to The Franklin Life
         Insurance Company (Franklin) and beginning in 2000 with Security
         Benefit Life Insurance Company (SBL). Total recoveries due from
         Franklin were $97.7 million and $143.6 million as of December 31, 2000
         and 1999, respectively, while amounts due from SBL totaled $45.4
         million at December 31, 2000. The contracts are 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 and SBL have each 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% and 100% of the reinsured
         reserves for Franklin and SBL, respectively.

(10)     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 and who have met certain age requirements. Plan
         contributions are invested in a group annuity contract of NLIC.
         Benefits are based upon the highest average annual salary of a
         specified number of consecutive years of the last ten years of service.
         The Company funds pension costs accrued for direct employees plus an
         allocation of pension costs accrued for employees of affiliates whose
         work efforts benefit the Company.

         Pension cost (benefit) charged to operations by the Company during the
         years ended December 31, 2000, 1999 and 1998 were $1.9 million, $(8.3)
         million and $2.0 million, respectively. The Company has recorded a
         prepaid pension asset of $13.6 million and $13.3 million as of December
         31, 2000 and 1999, 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,
         2000 and 1999 was $51.0 million and $49.6 million, respectively and the
         net periodic postretirement benefit cost (NPPBC) for 2000, 1999 and
         1998 was $3.8 million, $4.9 million and $4.1 million, respectively.













   75
               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, 2000 and 1999 follows:



                                                                        Pension Benefits          Postretirement Benefits
                                                                   ----------------------------  ---------------------------
         (in millions)                                                   2000         1999            2000          1999
         ===================================================================================================================
                                                                                                    
         Change in benefit obligation:
         Benefit obligation at beginning of year                     $ 1,811.4     $ 2,185.0      $    239.8    $    270.1
         Service cost                                                     81.4          80.0            12.2          14.2
         Interest cost                                                   125.3         109.9            18.7          17.6
         Actuarial loss (gain)                                            34.8         (95.0)           16.1         (64.4)
         Plan settlement                                                   --         (396.1)            --           --
         Benefits paid                                                   (71.2)        (72.4)          (10.4)        (11.0)
         Acquired companies                                                --            --              --           13.3
         -------------------------------------------------------------------------------------------------------------------
         Benefit obligation at end of year                             1,981.7       1,811.4           276.4         239.8
         -------------------------------------------------------------------------------------------------------------------

         Change in plan assets:
         Fair value of plan assets at beginning of year                2,247.6       2,541.9            91.3          77.9
         Actual return on plan assets                                    140.9         161.8            12.2           3.5
         Employer contribution                                             --           12.4            26.3          20.9
         Plan curtailment in 2000/settlement in 1999                      19.8        (396.1)            --            --
         Benefits paid                                                   (71.2)        (72.4)          (10.4)        (11.0)
         -------------------------------------------------------------------------------------------------------------------
         Fair value of plan assets at end of year                      2,337.1       2,247.6           119.4          91.3
         -------------------------------------------------------------------------------------------------------------------

         Funded status                                                   355.4         436.2          (157.0)       (148.5)
         Unrecognized prior service cost                                  25.0          28.2             --            --
         Unrecognized net gains                                         (311.7)       (402.0)          (34.1)        (46.7)
         Unrecognized net (asset) obligation at transition                (6.4)         (7.7)            1.0           1.1
         -------------------------------------------------------------------------------------------------------------------
         Prepaid (accrued) benefit cost                              $    62.3     $    54.7      $   (190.1)   $   (194.1)
         ===================================================================================================================


         Assumptions used in calculating the funded status of the pension plan
         and postretirement life and health care benefit plan were as follows:



                                                                       Pension Benefits          Postretirement Benefits
                                                                  ---------------------------   ---------------------------
                                                                      2000          1999            2000          1999
        ===================================================================================================================

                                                                                                      
        Weighted average discount rate                               6.75%         7.00%             7.50%         7.80%
        Rate of increase in future compensation levels               5.00%         5.25%              --            --
        Assumed health care cost trend rate:
              Initial rate                                             --            --             15.00%        15.00%
              Ultimate rate                                            --            --              5.50%        5.50%
              Uniform declining period                                 --            --             5 Years       5 Years
        -------------------------------------------------------------------------------------------------------------------






   76
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         The components of net periodic pension cost for the pension plan as a
         whole for the years ended December 31, 2000, 1999 and 1998 were as
         follows:



         (in millions)                                                  2000            1999            1998
         =========================================================================================================

                                                                                               
         Service cost (benefits earned during the period)              $    81.4        $   80.0        $   87.6
         Interest cost on projected benefit obligation                     125.3           109.9           123.4
         Expected return on plan assets                                   (184.5)         (160.3)         (159.0)
         Recognized gains                                                  (11.8)           (9.1)           (3.8)
         Amortization of prior service cost                                  3.2             3.2             3.2
         Amortization of unrecognized transition obligation (asset)         (1.3)           (1.4)            4.2
         ---------------------------------------------------------------------------------------------------------
                                                                       $    12.3        $   22.3        $   55.6
         =========================================================================================================


         Effective December 31, 1998, Wausau Service Corporation (WSC) ended its
         affiliation with Nationwide and employees of WSC ended participation in
         the plan resulting in a curtailment gain of $67.1 million. During 1999,
         the Plan transferred assets to settle its obligation related to WSC
         employees, resulting in a gain of $32.9 million. The spin-off of
         liabilities and assets was completed in the year 2000, resulting in an
         adjustment to the curtailment gain of $19.8 million.

         Assumptions used in calculating the net periodic pension cost for the
         pension plan were as follows:



                                                                                    2000          1999          1998
         ================================================================================================================

                                                                                                       
         Weighted average discount rate                                             7.00%         6.08%         6.00%
         Rate of increase in future compensation levels                             5.25%         4.33%         4.25%
         Expected long-term rate of return on plan assets                           8.25%         7.33%         7.25%
         ----------------------------------------------------------------------------------------------------------------

         The components of NPPBC for the postretirement benefit plan as a whole for the years ended December 31, 2000,
         1999 and 1998 were as follows:



         (in millions)                                                              2000          1999          1998
         ================================================================================================================
                                                                                                      
         Service cost (benefits attributed to employee service during the year)     $ 12.2        $ 14.2       $   9.8
         Interest cost on accumulated postretirement benefit obligation               18.7          17.6          15.4
         Expected return on plan assets                                               (7.9)         (4.8)         (4.4)
         Amortization of unrecognized transition obligation of affiliates              0.6           0.6           0.2
         Net amortization and deferral                                                (1.3)         (0.5)          0.6
         ----------------------------------------------------------------------------------------------------------------
                                                                                    $ 22.3        $ 27.1        $ 21.6
         ================================================================================================================



         Actuarial assumptions used for the measurement of the NPPBC for the
         postretirement benefit plan for 2000, 1999 and 1998 were as follows:



                                                                                    2000          1999          1998
         ================================================================================================================

                                                                                                       
         Discount rate                                                              7.80%         6.65%         6.70%
         Long-term rate of return on plan assets, net of tax in 1999 and 1998       8.30%         7.15%         5.83%
         Assumed health care cost trend rate:
            Initial rate                                                           15.00%        15.00%        12.00%
            Ultimate rate                                                           5.50%         5.50%         6.00%
            Uniform declining period                                               5 Years       5 Years      12 Years
         ----------------------------------------------------------------------------------------------------------------







   77
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued



         Because current plan costs are very close to the employer dollar caps,
         the health care cost trend has an immaterial effect on plan obligations
         for the postretirement benefit plan as a whole. For this reason, the
         effect of a one percentage point increase or decrease in the assumed
         health care cost trend rate on the APBO as of December 31, 2000 and on
         the NPPBC for the year ended December 31, 2000 was not calculated.

(11)     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, 2000, 1999
         and 1998 was $1.28 billion, $1.35 billion and $1.32 billion,
         respectively. The statutory net income of NLIC for the years ended
         December 31, 2000, 1999 and 1998 was $158.7 million, $276.2 million and
         $171.0 million, respectively.

         The NAIC completed a project to codify statutory accounting principles
         (Codification), which is effective January 1, 2001 for NLIC and its
         insurance company subsidiary. The resulting change to NLIC's January 1,
         2001 surplus was an increase of approximately $80.0 million. The
         significant change for NLIC, as a result of Codification, was the
         recording of deferred taxes, which were not recorded prior to the
         adoption of Codification.

         The Company is limited in the amount of shareholder dividends it may
         pay without prior approval by the Department. As of December 31, 2000
         no dividends could be paid by NLIC without prior approval.

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

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

(12)     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 net income in 1999.





   78
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         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, 2000, 1999 and 1998 were $170.1 million, $193.0
         million, and $216.9 million, respectively, while benefits, claims and
         expenses ceded were $168.0 million, $197.3 million and $259.3 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, 2000, 1999 and 1998, the Company made
         payments to NMIC and Nationwide Services Company totaling $150.3
         million, $124.1 million, and $95.0 million, respectively. 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, 2000, 1999 and 1998, the
         Company made lease payments to NMIC and its subsidiaries of $14.1
         million, $9.9 million and $8.0 million, respectively.

         The Company also participates in intercompany repurchase agreements
         with affiliates whereby the seller will transfer securities to the
         buyer at a stated value. Upon demand or after a stated period, the
         seller will repurchase the securities at the original sales price plus
         a price differential. Transactions under the agreements during 2000,
         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 $321.1 million and $411.7 million as
         of December 31, 2000 and 1999, respectively, and are included in
         short-term investments on the accompanying consolidated balance sheets.

         Certain annuity products are sold through affiliated companies, which
         are also subsidiaries of NFS. Total commissions and fees paid to these
         affiliates for the three years ended December 31, 2000 were $65.0
         million, $79.7 million and $74.9 million, respectively.




   79
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


(13)     BANK LINES OF CREDIT

         Also available as a source of funds to the Company is a $1 billion
         revolving credit facility entered into by NFS, NLIC and NMIC. The
         facility is comprised of a five year $700 million agreement and a 364
         day $300 million agreement with a group of national financial
         institutions. The facility provides for several and not joint liability
         with respect to any amount drawn by any party. The facility provides
         covenants, including, but not limited to, requirements that NLIC
         maintain statutory surplus in excess of $935 million. The Company had
         no amounts outstanding under this agreement as of December 31, 2000. Of
         the total facility, $300 million is designated to back NLIC's $300
         million commercial paper program. Therefore, borrowing capacity under
         this facility would be reduced by the amount of any commercial paper
         outstanding.

(14)     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.

(15)     SEGMENT INFORMATION

         The Company has redefined its business segments in order to align this
         disclosure with the way management currently views its core operations.
         This updated view better reflects the different economics of the
         Company's various businesses and also aligns well with the current
         market focus. As a result, the Company now reports three product
         segments: Individual Annuity, Institutional Products and Life
         Insurance. In addition, the Company reports certain other revenues and
         expenses in a Corporate segment. All 1999 and 1998 amounts have been
         restated to reflect the new business segments.

         The Individual Annuity segment consists of both variable and fixed
         annuity contracts. Individual annuity contracts provide the customer
         with tax-deferred accumulation of savings and flexible payout options
         including lump sum, systematic withdrawal or a stream of payments for
         life. In addition, variable annuity contracts provide the customer with
         access to a wide range of investment options and asset protection in
         the event of an untimely death, while fixed annuity contracts generate
         a return for the customer at a specified interest rate fixed for a
         prescribed period. The Company's individual annuity products consist of
         single premium deferred annuities, flexible premium deferred annuities
         and single premium immediate annuities.

         The Institutional Products segment is comprised of the Company's group
         pension and payroll deduction business, both public and private
         sectors, and medium-term note program. The public sector includes the
         457 business in the form of fixed and variable annuities. The private
         sector includes the 401(k) business generated through fixed and
         variable annuities.

         The Life Insurance segment consists of insurance products, including
         universal life insurance, corporate-owned life insurance and bank-owned
         life insurance products, which provide a death benefit and also allow
         the customer to build cash value on a tax-advantaged basis.





   80
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued


         In addition to the product segments, the Company reports a Corporate
         segment. The Corporate segment includes net investment income not
         allocated to the three product segments, certain revenues and expenses
         of the Company's investment advisory and broker/dealer subsidiary,
         unallocated expenses and interest expense on short-term borrowings. In
         addition to these operating revenues and expenses, the Company also
         reports net realized gains and losses on investments in the Corporate
         segment.

         The following table summarizes the financial results of the Company's
         business segments for the years ended December 31, 2000, 1999 and 1998.



                                                          Individual    Institutional      Life
         (in millions)                                      Annuity       Products       Insurance   Corporate     Total
         ===================================================================================================================
                                                                                                  
         2000:
         Net investment income                            $   483.2     $   827.4     $   289.2    $    55.1     $ 1,654.9
         Other operating revenue                              625.9         251.6         453.9         17.0       1,348.4
         -------------------------------------------------------------------------------------------------------------------
            Total operating revenue(1)                      1,109.1       1,079.0         743.1         72.1       3,003.3
         -------------------------------------------------------------------------------------------------------------------
         Interest credited to policyholder
            account balances                                  396.4         628.8         157.2         --         1,182.4
         Amortization of deferred policy
            acquisition costs                                 238.7          49.2          64.2         --           352.1
         Interest expense on short-term
            borrowings                                         --            --            --            1.3           1.3
         Other benefits and expenses                          192.3         170.3         368.8         33.7         765.1
         -------------------------------------------------------------------------------------------------------------------
            Total expenses                                    827.4         848.3         590.2         35.0       2,300.9
         -------------------------------------------------------------------------------------------------------------------
         Operating income before
            federal income tax                                281.7         230.7         152.9         37.1         702.4
         Realized losses on investments                        --            --            --          (19.4)        (19.4)
         -------------------------------------------------------------------------------------------------------------------
         Income before
            federal income tax                            $   281.7     $   230.7     $   152.9    $    17.7     $   683.0
         ===================================================================================================================

         Assets as of year end                            $45,422.5     $37,217.3     $ 8,103.3    $ 1,824.2     $92,567.3
         -------------------------------------------------------------------------------------------------------------------

         1999:
         Net investment income                            $   458.9     $   771.2     $   253.1    $    37.6     $ 1,520.8
         Other operating revenue                              511.4         211.9         393.0         66.1       1,182.4
         -------------------------------------------------------------------------------------------------------------------
            Total operating revenue(1)                        970.3         983.1         646.1        103.7       2,703.2
         -------------------------------------------------------------------------------------------------------------------
         Interest credited to policyholder
            account balances                                  384.9         580.9         130.5         --         1,096.3
         Amortization of deferred policy
            acquisition costs                                 170.9          41.6          60.1         --           272.6
         Other benefits and expenses                          155.3         142.8         334.7         83.4         716.2
         -------------------------------------------------------------------------------------------------------------------
            Total expenses                                    711.1         765.3         525.3         83.4       2,085.1
         -------------------------------------------------------------------------------------------------------------------
         Operating income before
            federal income tax                                259.2         217.8         120.8         20.3         618.1
         Realized losses on investments                        --            --            --          (11.6)        (11.6)
         -------------------------------------------------------------------------------------------------------------------
         Income before
            federal income tax                            $   259.2     $   217.8     $   120.8    $     8.7     $   606.5
         ===================================================================================================================

         Assets as of year end                            $45,667.8     $39,045.1     $ 6,616.7    $ 1,346.3     $92,675.9
         -------------------------------------------------------------------------------------------------------------------








   81
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Consolidated Financial Statements, Continued




                                                            Individual    Institutional     Life
         (in millions)                                        Annuity        Products     Insurance   Corporate     Total
         ===================================================================================================================
                                                                                                   
         1998:
         Net investment income                              $   431.7     $   784.7     $   225.6    $    39.6    $ 1,481.6
         Other operating revenue                                412.6         167.8         318.5         66.8        965.7
         -------------------------------------------------------------------------------------------------------------------
            Total operating revenue(1)                          844.3         952.5         544.1        106.4      2,447.3
         -------------------------------------------------------------------------------------------------------------------
         Interest credited to policyholder
            account balances                                    357.9         595.7         115.4         --        1,069.0
         Amortization of deferred policy
            acquisition costs                                   129.2          38.9          46.4         --          214.5
         Other benefits and expenses                            125.7         137.5         293.5         78.4        635.1
         -------------------------------------------------------------------------------------------------------------------
            Total expenses                                      612.8         772.1         455.3         78.4      1,918.6
         -------------------------------------------------------------------------------------------------------------------
         Operating income before federal
             income tax                                         231.5         180.4          88.8         28.0        528.7
         Realized gains on investments                           --            --            --           28.4         28.4
         -------------------------------------------------------------------------------------------------------------------
         Income before
            federal income tax                              $   231.5     $   180.4     $    88.8    $    56.4    $   557.1
         ===================================================================================================================

         Assets as of year end                              $36,641.8     $30,618.4     $ 5,187.6    $ 1,894.3    $74,342.1
         -------------------------------------------------------------------------------------------------------------------

         ----------
         1     Excludes net 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.





   82

   1





                                                                     SCHEDULE I

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

                             As of December 31, 2000




- ------------------------------------------------------------------------   -------------  --------------  ---------------
                             Column A                                        Column B       Column C         Column D
- ------------------------------------------------------------------------   -------------  --------------  ---------------
                                                                                                            Amount at
                                                                                                           which shown
                                                                                                              in the
                                                                                             Market        consolidated
                        Type of Investment                                     Cost           value       balance sheet
- ------------------------------------------------------------------------   -------------  --------------  ---------------
                                                                                                   
Fixed maturity securities available-for-sale:
   Bonds:
          U.S. Government and government agencies and authorities             $  2,996.6     $  3,072.2     $  3,072.2
          States, municipalities and political subdivisions                          8.6            8.8            8.8
          Foreign governments                                                       94.1           95.5           95.5
          Public utilities                                                       1,186.6        1,195.9        1,195.9
          All other corporate                                                   10,959.9       11,070.6       11,070.6
                                                                              ----------     ----------     ----------
              Total fixed maturity securities available-for-sale                15,245.8       15,443.0       15,443.0
                                                                              ----------     ----------     ----------

    Equity securities available-for-sale:
       Common stocks:
          Industrial, miscellaneous and all other                                  103.5          109.0          109.0
       Non-redeemable preferred stock                                               --             --             --
                                                                              ----------     ----------     ----------
              Total equity securities available-for-sale                           103.5          109.0          109.0
                                                                              ----------     ----------     ----------

    Mortgage loans on real estate, net                                           6,214.4                       6,168.3(1)
    Real estate, net:
       Investment properties                                                       255.0                         270.1(2)
       Acquired in satisfaction of debt                                             42.1                          40.6(2)
    Policy loans                                                                   562.6                         562.6
    Other long-term investments                                                     95.1                         101.8(3)
    Short-term investments                                                         442.6                         442.6
                                                                              ----------                    ----------
              Total investments                                               $ 22,961.1                    $ 23,138.0
                                                                              ==========                    ==========

- ----------
(1)  Difference from Column B is primarily due to valuation allowances due to
     impairments on mortgage loans on real estate and due to accumulated
     depreciation and valuation allowances due to impairments on real estate.
     See note 3 to the consolidated financial statements.

(2)  Difference from Column B primarily results from undistributed earnings
     from an unconsolidated real estate subsidiary that is carried on the
     equity method, offset in part by valuation allowances for accumulated
     depreciation and valuation allowances due to impairments on real estate.
     See note 3 to the consolidated financial statements.

(3)  Difference from Column B is primarily due to operating gains and/or losses
     of investments in limited partnerships.



See accompanying independent auditors' report.


   2





                                                                   SCHEDULE III

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

                       SUPPLEMENTARY INSURANCE INFORMATION
                                  (in millions)

   As of December 31, 2000, 1999 and 1998 and for each of the years then ended



- ---------------------------------- ----------------- -------------------- ------------------- ------------------ ---------------
              Column A                  Column B          Column C             Column D           Column E          Column F
- ---------------------------------- ----------------- -------------------- ------------------- ------------------ ---------------

                                        Deferred        Future policy
                                         policy       benefits, losses,                         Other policy
                                      acquisition        claims and            Unearned          claims and           Premium
              Segment                    costs          loss expenses         premiums(1)     benefits payable(1)     revenue
- ---------------------------------- ----------------- -------------------- ------------------- ------------------ ---------------

                                                                                                         
2000: Individual Annuities             $ 1,711.6         $   7,008.8                                              $     52.7
          Institutional Products           293.7            10,944.0                                                     --
          Life Insurance                   877.8             3,995.6                                                   187.3
          Corporate                        (17.5)              235.2                                                     --
                                     --------------- --------------------                                        ---------------
             Total                     $ 2,865.6         $  22,183.6                                              $    240.0
                                     =============== ====================                                        ===============

1999: Individual Annuities             $ 1,525.1         $   7,337.8                                              $     26.8
          Institutional Products           275.2            10,833.4                                                     --
          Life Insurance                   702.9             3,519.9                                                   194.0
          Corporate                         50.9               170.5                                                     --
                                     --------------- --------------------                                        ---------------
             Total                     $ 2,554.1         $  21,861.6                                              $    220.8
                                     =============== ====================                                        ===============

1998: Individual Annuities             $ 1,316.4         $   6,579.0                                              $     23.1
          Institutional Products           248.2             9,792.8                                                     --
          Life Insurance                   574.2             3,225.5                                                   176.9
          Corporate                       (116.6)              169.8                                                     --
                                     --------------- --------------------                                        ---------------
             Total                     $ 2,022.2         $  19,767.1                                              $    200.0
                                     =============== ====================                                        ===============


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

                                                                                    
2000: Individual Annuities             $   483.2         $     450.4        $    238.7          $    138.3
          Institutional Products           827.4               628.8              49.2               170.3
          Life Insurance                   289.2               344.8              64.2               136.7
          Corporate                         55.1                --                 --                 33.7
                                     --------------- -------------------- ------------------- ------------------
             Total                     $ 1,654.9         $   1,424.0           $ 352.1          $    479.0
                                     =============== ==================== =================== ==================

1999: Individual Annuities             $   458.9         $     408.7        $    170.9          $    131.5
          Institutional Products           771.2               580.9              41.6               142.8
          Life Insurance                   253.1               317.1              60.1               105.7
          Corporate                         37.6                --                 --                 83.4
                                     --------------- -------------------- ------------------- ------------------
             Total                     $ 1,520.8         $   1,306.7        $    272.6          $    463.4
                                     =============== ==================== =================== ==================

1998: Individual Annuities             $   431.7         $     380.4        $    129.2          $    103.2
          Institutional Products           784.7               595.7              38.9               137.5
          Life Insurance                   225.6               268.7              46.4               100.6
          Corporate                         39.6                --                 --                 78.4
                                     --------------- -------------------- ------------------- ------------------
             Total                     $ 1,481.6         $   1,244.8        $    214.5          $    419.7
                                     =============== ==================== =================== ==================


- ----------
1    Unearned premiums and other policy claims and benefits payable are included
     in Column C amounts.

2    Allocations of net investment income and certain operating expenses are
     based on a number of assumptions and estimates, and reported operating
     results would change by segment if different methods were applied.



See accompanying independent auditors' report.


   3


                                                                     SCHEDULE IV

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

                                   REINSURANCE
                                  (in millions)

   As of December 31, 2000, 1999 and 1998 and for each of the years then ended




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

                                                                                                       
2000:
  Life insurance in force                           $ 95,475.2      $ 31,101.6      $  16.4         $ 64,390.0          0.0%
                                                  ===============  ==============  =============   =============   ============

  Premiums:
    Life insurance                                  $    254.6      $     14.8      $   0.2         $    240.0          0.1%
    Accident and health insurance                        150.8           156.8          6.0              --           N/A
                                                  ---------------  --------------  -------------   -------------   ------------
        Total                                       $    405.4      $    171.6      $   6.2         $    240.0          2.6%
                                                  ===============  ==============  =============   =============   ============


1999:
  Life insurance in force                           $ 84,845.3      $ 26,296.5      $  14.9         $ 58,563.7          0.0%
                                                  ===============  ==============  =============   =============   ============

  Premiums:
    Life insurance                                  $    242.2      $     22.6      $   1.2         $    220.8          0.6%

    Accident and health insurance                        134.9           142.8          7.9               --           N/A
                                                  ---------------  --------------  -------------   -------------   ------------
        Total                                       $    377.1      $    165.4      $   9.1         $    220.8          4.2%
                                                  ===============  ==============  =============   =============   ============


1998:
  Life insurance in force                           $ 63,215.9      $ 17,413.4      $  28.0         $ 45,830.5           0.1%
                                                  ===============  ==============  =============   =============   ============

  Premiums:
    Life insurance                                  $    225.4      $     27.4      $   2.0        $     200.0          1.0%
    Accident and health insurance                        169.7           179.4          9.7               --           N/A
                                                  ---------------  --------------  -------------   -------------   ------------
        Total                                       $    395.1      $    206.8      $  11.7        $     200.0          5.8%
                                                  ===============  ==============  =============   =============   ============


- ----------
Note:  The life insurance caption represents principally premiums from
       traditional life insurance and life-contingent immediate annuities and
       excludes deposits on investment products and universal life insurance
       products.







See accompanying independent auditors' report.


   4


                                                                      SCHEDULE V

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

                        VALUATION AND QUALIFYING ACCOUNTS
                                  (in millions)

                  Years ended December 31, 2000, 1999 and 1998




- ----------------------------------------------------------------------------------------------------  ----------------------------
                        Column A                            Column B             Column C               Column D      Column E
- ----------------------------------------------------------------------------------------------------  ----------------------------
                                                           Balance at    Charged to     Charged to                   Balance at
                                                            beginning     costs and       other                        end of
Description                                                 of period     expenses       accounts      Deductions(1)   period
- -------------------------------------------------------------------------------------- -------------  ----------------------------
                                                                                                         
2000:
  Valuation allowances - fixed maturity securities           $   --         $  --          $  --           $  --         $   --
  Valuation allowances - mortgage loans on real estate          44.4           4.1            --              3.2           45.3
  Valuation allowances - real estate                             5.5           0.4            --              0.7            5.2
                                                          ---------------------------- -------------  ----------------------------
      Total                                                  $  49.9        $  4.5         $  --           $  3.9        $  50.5
                                                          ============================ =============  ============================


1999:
  Valuation allowances - fixed maturity securities           $   7.5        $  --          $  --           $  7.5        $   --
  Valuation allowances - mortgage loans on real estate          42.4           0.7             1.3(2)         --            44.4
  Valuation allowances - real estate                             5.4           0.9            --              0.8            5.5
                                                          ---------------------------- -------------  ----------------------------
      Total                                                  $  55.3        $  1.6         $   1.3         $  8.3        $  49.9
                                                          ============================ =============  ============================


1998:
  Valuation allowances - fixed maturity securities           $   --           $ 7.5        $  --           $  --         $   7.5
  Valuation allowances - mortgage loans on real estate          42.5          (0.1)           --              --            42.4
  Valuation allowances - real estate                            11.1          (5.7)           --              --             5.4
                                                          ---------------------------- -------------  ----------------------------
      Total                                                  $  53.6        $  1.7         $  --           $  --         $  55.3
                                                          ============================ =============  ============================


- ----------
1    Amounts represent direct write-downs charged against the valuation
     allowance.
2    Allowance on acquired mortgage loans.



See accompanying independent auditors' report.



   83



                                    APPENDIX

Example A

Assume that a variable annuity contract owner made a $10,000 allocation on the
first day of a calendar quarter into a 5-year Guaranteed Term Option. The
Specified Interest Rate at the time is 8% and the 5-year Constant Maturity
Treasury Rate in effect for the Specified Interest Rate is 8%. The variable
annuity contract owner decides to surrender the GTO 985 days from maturity. The
Specified Value of the GTO is $11,937.69. At this time, the 3-year Constant
Maturity Treasury Rate is 7%. (985/365.25 is 2.69 which rounds up to 3.)

                                     1 + a                       d
                            ------------------------       --------------
       MVA FACTOR =             1 + b + 0.0025                365.25

                                   1 + 0.08                     985
                            -----------------------        --------------
       MVA FACTOR =           1 + 0.07 + 0.0025               365.25


                        MVA FACTOR =           1.01897


     SURRENDER VALUE =      SPECIFIED VALUE        x      MVA FACTOR

     SURRENDER VALUE =      11,937.69              x       1.01897

                     *SURRENDER VALUE = $12,164.15

*Assumes no variable annuity contract contingent deferred sales charges are
applicable.

Specified Value (for purposes of the Example) = the amount of the GTO allocation
($10,000), plus interest accrued at the Specified Interest Rate (8%).

a =  The Constant Maturity Treasury Rate declared by the Federal Reserve
     Board on Friday, and placed in effect by Nationwide on the Wednesday
     immediately preceding the Investment Period during which the allocation
     to the GTO was made.

b =  The Constant Maturity Treasury Rate declared by the Federal Reserve
     Board on Friday, and placed in effect by Nationwide on the Wednesday
     immediately preceding the withdrawal, transfer or other distribution
     giving rise to the Market Value Adjustment.

d =  The number of days remaining in the Guaranteed Term.


                                       85
   84




Example B

Assume variable annuity contract owner made a $10,000 allocation on the first
day of a calendar quarter into a 5-year Guaranteed Term Option. The Specified
Interest Rate at the time is 8% and the 5-year Constant Maturity Treasury Rate
in effect for the Specified Interest Rate is 8%. The variable annuity contract
owner decides to surrender his money 985 days from maturity. The Specified Value
of the GTO is $11,937.69. At this time, the 3 year Constant Maturity Treasury
Rate is 9%. (985/365.25 is 2.69 which rounds up to 3.)


                                     1 + a                       d
                            ------------------------       --------------
       MVA FACTOR =             1 + b + 0.0025                365.25

                                   1 + 0.08                     985
                            -----------------------        --------------
       MVA FACTOR =           1 + 0.09 + 0.0025               365.25


                          MVA FACTOR =       0.96944


     SURRENDER VALUE =  SPECIFIED VALUE     x      MVA FACTOR

     SURRENDER VALUE =  11,937.69           x       0.96944

                    *SURRENDER VALUE = $11,572.87

*Assumes no variable annuity contract contingent deferred sales charges are
 applicable.

Specified Value (for purposes of the Example) = the amount of the GTO allocation
($10,000), plus interest accrued at the Specified Interest Rate (8%).

a = The Constant Maturity Treasury Rate declared by the Federal Reserve
    Board on Friday, and placed in effect by Nationwide on the Wednesday
    immediately preceding the Investment Period during which the allocation
    to the GTO was made.

b = The Constant Maturity Treasury Rate declared by the Federal Reserve
    Board on Friday, and placed in effect by Nationwide on the Wednesday
    immediately preceding the withdrawal, transfer or other distribution
    giving rise to the Market Value Adjustment.

d = The number of days remaining in the Guaranteed Term.


                                       86
   85




The table set forth below illustrates the impact of a Market Value Adjustment
applied upon a full surrender of a 10 year GTO allocation, at various stages of
the corresponding Guaranteed Term. These figures are based on CMT Rate of 8% (a
in the Market Value Adjustment Formula) and varying current yield CMT Rates
shown in the first column (b in the Market Value Adjustment Formula).



                     TIME REMAINING TO THE
                     END OF THE GUARANTEED     SPECIFIED VALUE    MARKET VALUE           MARKET
  CURRENT YIELD              TERM                                  ADJUSTMENT            VALUE

                                                                            
      12.00%                9 Years                $10,800          -29.35%              $7,630
                            7 Years                $12,597          -23.68%              $9,614
                            5 Years                $14,693          -17.55%             $12,114
                            2 Years                $18,509          - 7.43%             $17,134
                           180 Days                $20,785          - 1.88%             $20,394
      10.00%                9 Years                $10,800          -16.94%              $8,970
                            7 Years                $12,597          -13.44%             $10,904
                            5 Years                $14,693          - 9.80%             $13,253
                            2 Years                $18,509          - 4.04%             $17,761
                           180 Days                $20,785          - 1.01%             $20,575
      9.00%                 9 Years                $10,800          - 9.84%              $9,731
                            7 Years                $12,597          - 7.74%             $11,622
                            5 Years                $14,693          - 5.59%             $13,872
                            2 Years                $18,509          - 2.28%             $18,067
                           180 Days                $20,785          - 0.57%             $20,667
      8.00%                 9 Years                $10,800          - 2.06%             $10,578
                            7 Years                $12,597          - 1.61%             $12,394
                            5 Years                $14,693          - 1.15%             $14,524
                            2 Years                $18,509          - 0.46%             $18,424
                           180 Days                $20,785          - 0.11%             $20,762
      7.00%                 9 Years                $10,800            6.47%             $11,499
                            7 Years                $12,597            5.00%             $13,227
                            5 Years                $14,693            3.55%             $15,215
                            2 Years                $18,509            1.40%             $18,768
                           180 Days                $20,785            0.34%             $20,856
      6.00%                 9 Years                $10,800           15.84%             $12,511
                            7 Years                $12,597           12.11%             $14,122
                            5 Years                $14,693            8.51%             $15,943
                            2 Years                $18,509            3.32%             $19,123
                           180 Days                $20,785            0.81%             $20,953
      4.00%                 9 Years                $10,800           37.45%             $14,845
                            7 Years                $12,597           28.07%             $16,133
                            5 Years                $14,693           19.33%             $17,533
                            2 Years                $18,509            7.32%             $19,864
                           180 Days                $20,785            1.76%             $21,151



                                       87
   86


                                     PART II

                    INFORMATION NOT REQUIRED IN A PROSPECTUS

Item 13.      OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

              Not Applicable

Item 14.      INDEMNIFICATION OF DIRECTORS AND OFFICERS

              Article VII of the Amended Code of Regulations of Nationwide
              provides as follows:

              Section 1. Indemnification of Directors, Officers and Employees.
              Nationwide will indemnify 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 he is
              or was a director, officer or employee of Nationwide, or is or was
              serving at the request of Nationwide as a director, trustee,
              officer, member, or employee of another corporation, domestic or
              foreign, non-profit or for profit, partnership, joint venture,
              trust or other enterprise against expenses (including attorneys'
              fees), judgments, fines and amounts paid in settlement actually
              and reasonably incurred by him 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.

              Such indemnification (unless ordered by a court) will be made as
              authorized in a specific case upon a determination that
              indemnification of the director, trustee, officer or employee is
              proper in the circumstances because he has met the applicable
              standards of conduct set forth in the General Corporation Law of
              the State of Ohio. Such determination will be made (1) by the
              Board of Directors by a majority vote of a quorum consisting of
              directors who were not, and are not, parties to or threatened with
              any such action, suit or proceeding, or (2) if such a quorum is
              not obtainable, or if a majority vote of a quorum of disinterested
              directors so directs, in a written opinion by independent legal
              counsel meeting the requirements of independence prescribed by the
              General Corporation Law of Ohio, or (3) by the shareholders, or
              (4) by the Court of Common Pleas or the court in which such
              action, suit or proceeding was brought.

              Section 2. Other Rights. The foregoing right of indemnification
              will not be deemed exclusive of any other rights to which those
              seeking indemnification may be entitled under the Articles of
              Incorporation, these Regulations, any agreement, vote of
              shareholders or disinterested directors or otherwise, and will
              continue as to a person who has ceased to be a director, trustee,
              officer or employee and will inure to the benefit of the heirs,
              executors and administrators of such a person.

              Section 3. Advance Payment of Expenses. Nationwide may pay
              expenses, including attorneys' fees, incurred in defending any
              action, suit or proceeding referred to in Section 1 of this
              Article VII, in advance of the final disposition of such action,
              suit or proceeding as authorized by the directors in the specific
              case, upon receipt of an undertaking by or on behalf of the
              director, trustee, officer or employee to repay such amount,
              unless it will ultimately be determined that he is entitled to be
              indemnified by Nationwide as authorized in this Article VII.

              Section 4. Insurance. Nationwide may purchase and maintain
              insurance on behalf of any person who is or was a director,
              officer, member, or employee of Nationwide, or is or was serving
              at the request of Nationwide as a director, trustee, officer or
              employee of another corporation, domestic or foreign, non-profit
              or for profit, partnership, joint venture, trust, or other
              enterprise against any liability asserted against him and incurred
              by him in any such capacity, or arising out of his status as such,
              whether or not Nationwide would have the power to indemnify him
              against such liability under this Article VII.


                                       88
   87




Item 15.      RECENT SALES OF UNREGISTERED SECURITIES


              Nationwide, through various separate accounts -- the Nationwide
              Government Plans Variable Account ("GPVA"), Nationwide Government
              Plans Variable Account-II ("GPVA-II"), and Nationwide Ohio DC
              Variable Account ("Ohio DC Variable Account") -- offers contracts
              to qualified pension plans and certain government plans in
              reliance on Section 3(a)(2) of the Securities Act of 1933 and in
              certain cases, Rule 144A thereunder. Data relating to the amount
              of securities sold are:

                                 2000               1999               1998

GPVA                         $1,179,979,320     $2,385,872,047    $1,986,448,255
QPVA                            $620,098          $85,144,727      $51,229,143
Ohio DC Variable Account      $971,145,091      $1,161,465,441     $173,209,797


Item 16.      EXHIBITS AND FINANCIAL SCHEDULES


(a)
                       Exhibit Index                                     Page
(3)(i)   Certificate of Incorporation (Exhibit A)*
(3)(ii)  Code of Regulations (Exhibit B)*
(4)      Annuity Endorsement to Contracts (Exhibit C)*                     E
(5)      Opinion Regarding Legality (Exhibit D)                            E
(21)     Subsidiaries of the Registrant (Exhibit D)*
(23)     Consent of Experts and Counsel (Exhibit E)                        E
(24)     Power of Attorney (Exhibit F)* - Copy attached hereto

(b)(1)        Consolidated Financial Statements:

              Independent Auditors' Report


              Consolidated Balance Sheets as of December 31, 2000 and 1999

              Consolidated Statements of Income for the years ended December 31,
              2000, 1999 and 1998

              Consolidated Statements of Shareholder's Equity for the years
              ended December 31, 2000, 1999 and 1998

              Consolidated Statements of Cash Flows for the years ended December
              31, 2000, 1999 and 1998


              Notes to Consolidated Financial Statements

(b)(2)        Financial Statement Schedules:


              Schedule I   Consolidated Summary of Investments - Other than
                           Investments in Related Parties as of December 31,
                           2000

              Schedule III Supplementary Insurance Information as of December
                           31, 2000, 1999 and 1998 and for each of the years
                           then ended

              Schedule IV  Reinsurance as of December 31, 2000, 1999 and 1998
                           and for each of the years then ended

              Schedule V   Valuation and Qualifying Accounts for the years ended
                           December 31, 2000, 1999 and 1998


              All other schedules to the consolidated financial statements
              referenced by Article 7 of Regulation S-X are not required under
              the related instructions or are inapplicable and have therefore
              been omitted.

* Filed with the original submission of this registration statement (SEC File
  No. 33-58997) on May 2, 1995.



   88




Item 17.      UNDERTAKINGS

              (a)   The undersigned registrant hereby undertakes:

                    (1)    To file, during any period in which offers or sales
                           are being made, a post-effective amendment to this
                           registration statement:

                           (i)   To include any prospectus required by section
                                 10(a)(3) of the Securities Act of 1933;

                           (ii)  To reflect in the prospectus any facts or
                                 events arising after the effective date of the
                                 registration statement (or the most recent
                                 post-effective amendment thereof) which,
                                 individually or in the aggregate, represent a
                                 fundamental change in the information set forth
                                 in the registration statement;

                           (iii) To include any material information with
                                 respect to the plan of distribution not
                                 previously disclosed in the registration
                                 statement or any material change to such
                                 information in the registration statement.

                    (2)    That, for the determining of any liability under the
                           Securities Act of 1933, each such post-effective
                           amendment shall be deemed to be a new registration
                           statement relating to the securities offered therein,
                           and the offering of such securities at that time
                           shall be deemed to be the initial bona fide offering
                           thereof.

                    (3)    To remove from registration by means of a
                           post-effective amendment any of the securities being
                           registered which remain unsold at the termination of
                           the offering.


   89



                          INDEPENDENT AUDITORS' CONSENT


The Board of Directors of Nationwide Life Insurance Company:


We hereby consent to the use of our report dated January 26, 2001 on our audits
of the consolidated financial statements of Nationwide Life Insurance Company
and subsidiaries and the financial statement schedules.






Columbus, OH
April 26, 2001                                                       KPMG LLP



   90



                                   SIGNATURES


Pursuant to the requirements of the Securities Act of 1933, the Registrant has
duly caused this Post-Effective Amendment No. 7 to the Registration Statement to
be signed on its behalf by the undersigned, thereunto duly authorized, in the
City of Columbus, State of Ohio, on the 26th of April, 2001.


                                   NATIONWIDE LIFE INSURANCE COMPANY
                          -----------------------------------------------------
                                            (Registrant)



                          By: /s/ STEVEN SAVINI
                          -----------------------------------------------------
                                         Steven Savini, Esq.




Pursuant to the requirements of the Securities Act of 1933, this Post-Effective
Amendment No. 7 to the Registration Statement has been signed by the following
persons on the 26th of April, 2001 in the capacities indicated.


            SIGNATURE                         TITLE

LEWIS J. ALPHIN                              Director
- -------------------------------
Lewis J. Alphin

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

YVONNE M. CURL                               Director
- -------------------------------
Yvonne M. Curl

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
- -------------------------------            And Director
W.G. Jurgensen

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

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