1

              As filed with the Securities and Exchange Commission.

                                                      '33 Act File No. 333-49112

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

                UNITED STATES SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM S-1

                   REGISTRATION STATEMENT UNDER THE SECURITIES

                                   ACT OF 1933

                                 AMENDMENT NO. 2

                        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





         FLEXIBLE PURCHASE PAYMENT MODIFIED GUARANTEED ANNUITY CONTRACTS

                      Supporting Guaranteed Period Options

                                    Issued by

                        NATIONWIDE LIFE INSURANCE COMPANY

                              One Nationwide Plaza
                              Columbus, Ohio 43215
                            Telephone: 1-800-848-6331


                   The date of this prospectus is May 1, 2001.





THIS PROSPECTUS SHOULD BE READ CAREFULLY AND MAINTAINED FOR FUTURE REFERENCE.

SUMMARY INFORMATION

This prospectus describes Flexible Purchase Payment Modified Guaranteed Annuity
Contracts supporting investment options referred to as Guaranteed Period
Options, offered by Nationwide Life Insurance Company ("Nationwide").

Guaranteed Period Options provide for guaranteed interest rates to be credited
over specified durations (referred to as "Guaranteed Periods"). Three (3), four
(4), five (5), six (6), seven (7), eight (8), nine (9), and ten (10) year
Guaranteed Period Options are available. The minimum amount that may be
allocated to a Guaranteed Period Option is $1,000. An interest rate determined
by Nationwide ("Specified Interest Rate") is guaranteed to be credited for the
duration of the Guaranteed Period on a daily basis, resulting in a guaranteed
annual effective yield. Different interest rates apply to each Guaranteed Period
Option and are determined and guaranteed by Nationwide in its sole discretion.

- --------------------------------------------------------------------------------
GUARANTEED PERIOD OPTIONS 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 PERIOD. WITHDRAWALS FOR ANY
REASON PRIOR TO THE EXPIRATION OF THE GUARANTEED PERIOD, EXCEPT FOR PAYMENT OF
THE DEATH BENEFIT, ARE SUBJECT TO A MARKET VALUE ADJUSTMENT AND MAY BE SUBJECT
TO A CONTINGENT DEFERRED SALES CHARGE. TRANSFERS BETWEEN GUARANTEED PERIOD
OPTIONS PRIOR TO THE EXPIRATION OF A GUARANTEED PERIOD ARE SUBJECT TO A MARKET
VALUE ADJUSTMENT, BUT ARE NOT SUBJECT TO A CONTINGENT DEFERRED SALES CHARGE.
HOWEVER, ANY AMOUNT TRANSFERRED TO A NEW GUARANTEED PERIOD PRIOR TO MATURITY
WILL BE SUBJECT TO A NEW CONTINGENT DEFERRED SALES CHARGE SCHEDULE.

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

Nationwide established the Nationwide Multiple Maturity Separate Account-2,
pursuant to Ohio law, to aid in reserving and accounting for Guaranteed Period
Option obligations. However, all of the general assets of Nationwide are
available for the purpose of meeting the guarantees of the Guaranteed Period
Options. Amounts allocated to the Guaranteed Period Options are generally
invested in fixed income investments purchased by Nationwide. Contract owners
allocating amounts either to a Guaranteed Period Option or the Transition
Account have no claim against any assets of Nationwide, including assets held in
the Nationwide Multiple Maturity Separate Account-2.

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 GUARANTEED PERIOD OPTIONS 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
   3



TABLE OF CONTENTS


Glossary....................................................
Synopsis of the Contracts...................................
     Minimum Initial and Subsequent
         Purchase Payments..................................
     Charges and Expenses...................................
     Annuity Payments.......................................
     Taxation...............................................
     Ten Day Free Look......................................
Types of Contracts .........................................
     Non-Qualified Contracts................................
     Individual Retirement Annuities (IRAs).................
     Simplified Employee Pension IRAs (SEP IRAs)............
     Simple IRAs............................................
     Roth IRAs..............................................
     Tax Sheltered Annuities................................
     Qualified Plans........................................
Investing in the Contract...................................
     Guaranteed Period Options..............................
         The Specified Interest Rate........................
         The Investment Period..............................
         Guaranteed Periods.................................
         Guaranteed Period Options at Maturity..............
     Transition Account.....................................
     Contingent Deferred Sales Charges......................
     Market Value Adjustment................................
         General Information Regarding the
              Market Value Adjustment.......................
         Interest Rate Swap.................................
         The Market Value Adjustment
              Formula.......................................
     Contract Ownership.....................................
         Joint Ownership....................................
         Contingent Ownership...............................
         Annuitant..........................................
         Contingent Annuitant...............................
         Beneficiary and
              Contingent Beneficiary........................
     Premium Taxes..........................................
     Right to Revoke........................................
     Transfers..............................................
     Surrenders (Redemptions)...............................
         Surrenders Under a Tax Sheltered
              Annuity.......................................
         Surrenders Under a Texas Optional
              Retirement Program or a Louisiana
              Optional Retirement Plan......................
     Assignment.............................................
     Annuitizing the Contract
         Annuitization......................................
         Annutization Date..................................
         Annuity Commencement Date..........................
         Fixed Payment Annuity..............................
         Frequency and Amount of
              Annuity Payments..............................
         Fixed Payment Annuity Options......................
Death Benefits..............................................
     Death of Contract Owner -
         Non-Qualified Contracts............................
     Death of Annuitant -
         Non-Qualified Contracts............................
     Death of Contract Owner/Annuitant......................
     Death Benefit Payment..................................
Required Distributions
     Required Distributions for
         Non-Qualified Contracts............................
     Required Distributions for
         Tax Sheltered Annuities............................
     Required Distributions for
         Individual Retirement Annuities, SEP IRAs, and
         Simple IRAs........................................
     Required Distributions for
         Roth IRAs..........................................
     New Minimum Required
         Distribution Rules.................................
Federal Tax Considerations
     Federal Income Taxes...................................
     Withholding............................................
     Non-Resident Aliens....................................
     Federal Estate, Gift, and Generation
         Skipping Transfer Taxes............................
     Charge for Tax.........................................
     Tax Changes............................................
Statements..................................................
Investments.................................................
Contracts and the Distribution (Marketing) of the
     Guaranteed Period Options..............................
Nationwide Life Insurance Company...........................
     Business...............................................
         Organization.......................................
         Business Segments..................................
         Ratings............................................
         Competition........................................
         Regulation.........................................
         Employees..........................................
     Properties.............................................
     Legal Proceedings......................................
     Submissions of Matters to a Vote of Security Holders...
     Market for Nationwide's Common Stock and
          Related Shareholder Matters.......................
     Selected Consolidated Financial Data...................
     Management's Narrative Analysis of the Results
          of Operations.....................................



                                       2
   4




         Results of Operations..............................
              Revenues......................................
              Benefits and Expenses.........................
              Sales Information.............................
         Business Segments..................................
              Individual Annuity............................
              Institutional Products........................
              Life Insurance................................
              Corporate.....................................
     Quantitative and Qualitative Disclosures About
         Market Risk........................................
         Market Risk Sensitive Financial Instruments........
             Interest Rate Risk.............................
             Asset/Liability Management Strategies to
                    Manage Interest Rate Risk...............
             Characteristics of Interest Rate Sensitive
                    Financial Instruments...................
             Equity Market Risk.............................
         Inflation..........................................
     Directors and Executive Officers.......................
     Executive Compensation.................................
         Compensation.......................................
         Performance Incentive Plan.........................
         Office of Investments Incentive Plan...............
         Executive Incentive Plan...........................
         Deferred Compensation Program......................
         Savings Plan.......................................
         Supplemental Defined Contribution Plan.............
         Nationwide Financial Services, Inc. 1996
             Long-Term Equity Compensation Plan.............
         Option/SAR Grants in Last Fiscal Year..............
         Aggregated Option/SAR Exercises in Last
             Fiscal Year and Fiscal Year-End
             Option/SAR Values..............................
         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.)................................
         Pension Plans......................................
             Retirement Plan................................
             Excess and Supplemental Plans..................
     Compensation Committee Joint Report on
         Executive Compensation.............................
         Introduction.......................................
         Compensation Philosophy and Objectives.............
         Elements of 2000 Executive Compensation............
         Base Salaries......................................
         Annual Incentive Compensation......................
         Long-Term Incentive Compensation...................
         Nationwide Financial Services, Inc. 1996
              Long-Term Equity Compensation Plan ...........
              Compensation of the Chief Executive
                   Officers ................................
         Policy on Deductibility of Compensation............
              Nationwide Financial Services, Inc.'s
              Compensation Committee........................
              Nationwide Life Insurance Company
                   Compensation Committee...................
         Security Ownership of Certain Beneficial
              Owners and Management.........................
         Certain Relationships and Other Transactions.......
              Intercompany Agreement........................
              Federal Income Taxes..........................
              Lease.........................................
              Modified Coinsurance Agreements...............
              Cost Sharing Agreement........................
              Cash Management Agreements....................
              Repurchase Agreement..........................
              Transactions With Management And Others.......
      Exhibits, Financial Statement Schedules and Reports...
      Appendix..............................................




                                       3

   5


GLOSSARY

ANNUITIZATION DATE - The date the annuity payments begin.

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

CONTRACT VALUE - The sum of all amounts allocated to any of the Guaranteed
Period Options plus any amount allocated to the Transition Account.

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

GUARANTEED PERIOD - The period corresponding to a 3, 4, 5, 6, 7, 8, 9, or 10
year Guaranteed Period Option. Amounts allocated to a Guaranteed Period Option
will be credited with a Specified Interest Rate over the corresponding
guaranteed period, so long as such amounts are not withdrawn or transferred from
the Guaranteed Period Option prior to the Maturity Date. The Guaranteed Period
may last for up to 3 months beyond the 3, 4, 5, 6, 7, 8, 9, or 10 year
anniversary of the allocation to the Guaranteed Period Option due to every
Guaranteed Period ending on the final day of a calendar quarter.

GUARANTEED PERIOD OPTION YEAR - Each 12 month period beginning with the date a
new allocation is made to a Guaranteed Period Option. New allocations include
transfers from one Guaranteed Period Option to another, or new Purchase Payments
allocated to a Guaranteed Period Option.

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

INTEREST RATE SWAPS - Interest rate quotations for 1, 2, 3, 4, 5, 7 and 10 years
published by the Federal Reserve Board on a regular basis. Nationwide uses
interest rate swaps in its Market Value Adjustment (MVA) formula because they
represent a readily available and consistently reliable interest rate benchmark
in financial markets.

INVESTMENT PERIOD - The period of time beginning with a declaration by the
Company of new Guaranteed Period Option interest rates (the different Specified
Interest Rates for each of the Guaranteed Period Options) and ending with the
subsequent declaration of new Specified Interest Rates.

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

MARKET VALUE ADJUSTMENT - The upward or downward adjustment in value of amounts
allocated to a Guaranteed Period Option which are withdrawn from the Guaranteed
Period Option for any reason, other than payment of the death benefit, prior to
the Maturity Date.

MATURITY DATE - The date on which a particular Guaranteed Period Option matures.
Such date will be the last day of a calendar quarter in which the third, fourth,
fifth, sixth, seventh, eighth, ninth or tenth anniversary of the date on which
amounts are allocated to a 3, 4, 5, 6, 7, 8, 9 or 10 year Guaranteed Period
Option, respectively.

NATIONWIDE - Nationwide Life Insurance Company.

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


QUALIFIED PLAN - Retirement plans that receive favorable tax treatment under the
provision of Section 401(a) of the Internal Revenue Code, including
Investment-only Contracts. In this prospectus, all provisions applicable to
Qualified Plans also apply to Investment-only Contracts unless specifically
stated otherwise.


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

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

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

SPECIFIED INTEREST RATE - The interest rate guaranteed to be credited to amounts
allocated under a selected Guaranteed Period Option so long as such allocations
are not distributed for any reason from the Guaranteed Period Option prior to
the Guaranteed Period Option Maturity Date.

SPECIFIED VALUE - The amount allocated to a Guaranteed Period Option minus
withdrawals and transfers out of the Guaranteed Period Option, plus interest
accrued at the Specified Interest Rate. The Specified Value is subject to a
Market Value Adjustment, except for payment of the death benefit, at all times
prior to the Maturity Date.



                                       4
   6


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

TRANSITION ACCOUNT - An account with interest rates that are set monthly by
Nationwide.








                                       5
   7




 SYNOPSIS OF THE CONTRACTS


The contracts described in this prospectus are flexible purchase payment
contracts. The contracts may be issued as either individual or group contracts.
In those states where contracts are issued as group contracts, references
throughout this prospectus to "contract(s)" will also mean "certificate(s) and
"contract owner" will mean "participant."


The contracts can be categorized as:


     o        Investment-only;
     o        Non-Qualified;
     o        Individual Retirement Annuities ("IRAs");
     o        Roth IRAs;
     o        Tax Sheltered Annuities;
     o        SEP IRAs; and
     o        Simple IRAs.


For more detailed information with regard to the differences in contract types,
please see "Types of Contracts" later in this prospectus. MINIMUM INITIAL AND
SUBSEQUENT PURCHASE PAYMENTS:



                                                 MINIMUM
CONTRACT                   MINIMUM INITIAL      SUBSEQUENT
TYPE                      PURCHASE PAYMENT       PAYMENTS
- --------                  ----------------      ----------
                                           
Investment-only             $10,000              $ 1,000
Non-Qualified               $10,000              $ 1,000

IRA                         $ 2,000              $ 1,000

Roth IRA                    $ 2,000              $ 1,000

Tax Sheltered               $10,000              $ 1,000
Annuity

SEP IRA                     $ 2,000              $ 1,000

Simple IRA                  $ 2,000              $ 1,000



Each purchase payment may be allocated to any combination of Guarantee Period
Options or the Transition Account. However, a minimum of $1,000 must be
deposited into each Guarantee Period Option elected.

CHARGES AND EXPENSES

Nationwide does not deduct a sales charge from purchase payments upon deposit
into the contract. However, if any amount of a Guaranteed Period Option is
withdrawn prior to the Maturity Date for a particular Guarantee Period Option,
the amount withdrawn is subject to a Market Value Adjustment in addition to any
applicable contingent deferred sales charges ("CDSC").

This CDSC reimburses Nationwide for sales expenses. The amount of the CDSC will
not exceed 5% of the amount withdrawn.

The CDSC for the 10 year Guaranteed Period Option applies as follows:



 NUMBER OF COMPLETED YEARS IN
 GUARANTEED PERIOD OPTION FROM            CDSC
   DATE OF PURCHASE PAYMENT            PERCENTAGE
 -----------------------------         ----------
                                     
             0                             5%

             1                             5%

             2                             4%

             3                             4%

             4                             3%

             5                             3%

             6                             2%

             7                             2%

             8                             1%

             9                             1%

            10                             0%



For Guarantee Period Options less than 10 years, the CDSC is not assessed once
the Guarantee Period Option reaches the Maturity Date. For instance, if the 5
year Guarantee Period Option is elected, the CDSC schedule is as follows:



 NUMBER OF COMPLETED YEARS IN
 GUARANTEED PERIOD OPTION FROM            CDSC
   DATE OF PURCHASE PAYMENT            PERCENTAGE
 -----------------------------         ----------
                                     
            0                              5%

            1                              5%

            2                              4%

            3                              4%

            4                              3%

            5                              0%


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

(1)  10% of the Contract Value; or

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

A Market Value Adjustment will apply to any free amounts withdrawn prior to the
Maturity Date (see "Market Value Adjustment"). The free withdrawal privilege is
non-cumulative. Free amounts not taken during any given contract year cannot be
taken as free amounts in a subsequent contract year (see "Contingent Deferred
Sales Charge").



                                       6
   8


The Internal Revenue Code may impose restrictions on withdrawals for contracts
issued as Tax Sheltered Annuities or contracts issued to Qualified Plans.


ANNUITY PAYMENTS


Annuity payments begin on the annuitization date. Annuity payments will be based
on the annuity payment option chosen prior to annuitization (see "Fixed Payment
Annuity Payment Options").


TAXATION

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

TEN DAY FREE LOOK

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

TYPES OF CONTRACTS

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

NON-QUALIFIED CONTRACTS

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

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

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

INDIVIDUAL RETIREMENT ANNUITIES (IRAS)

Individual Retirement Annuities are contracts that satisfy the following
requirements:

     o    the contract is not transferable by the owner;

     o    the premiums are not fixed;

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

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

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

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

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

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


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


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

SIMPLIFIED EMPLOYEE PENSION IRAS (SEP IRAS)

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

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

A SEP IRA plan must satisfy:

     o    minimum participation rules;

     o    top-heavy contribution rules;

     o    nondiscriminatory allocation rules; and

     o    requirements regarding a written allocation formula.

In addition, the plan cannot restrict withdrawals of non-elective contributions,
and must restrict withdrawals of



                                       7
   9




elective contributions before March 15th of the following year.

SIMPLE IRAS


A Simple IRA is an individual retirement annuity that satisfies the following
requirements:


     o    vesting requirements;

     o    participation requirements; and

     o    administrative requirements.

The funds contributed to a Simple IRA cannot be commingled with funds in IRAs or
SEP IRAs.

A Simple IRA cannot receive rollover distributions except from another Simple
IRA.

ROTH IRAS

Roth IRA contracts are contracts that satisfy the following requirements:

     o    the contract is not transferable by the owner;

     o    the premiums are not fixed;

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

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

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

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

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

TAX SHELTERED ANNUITIES

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

Purchase payments made to Tax Sheltered Annuities are excludable from the income
of the employee, up to statutory maximum amounts. These amounts should be set
forth in the plan adopted by the employer. The owner's interest in the contract
is nonforfeitable (except for failure to pay premiums) and cannot be
transferred. Certain minimum distribution requirements must be satisfied after
the owner attains the age of 70 1/2, and after the death of the owner.
Additional distribution requirements may be imposed to ensure distribution of
the entire balance in the contract within the required period of time.

QUALIFIED PLANS

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


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


INVESTING IN THE CONTRACT

There are eight different Guaranteed Period Options available: a 3 year
Guaranteed Period Option; a 4 year Guaranteed Period Option; a 5 year Guaranteed
Period Option; a 6 year Guaranteed Period Option; a 7 year Guaranteed Period
Option; an 8 year Guaranteed Period Option; a 9 year Guaranteed Period Option;
and a 10 year Guaranteed Period Option. Contract owners may elect to have
Purchase Payments allocated among the Guaranteed Period Options and the
Transition Account. The minimum amount of any allocation to a Guaranteed Period
Option is $1,000. If a contract owner does not specify how the Purchase Payment
is to be allocated, the entire Purchase Payment will be allocated to the
Transition Account.

The guarantees associated with the Guaranteed Period Options are borne
exclusively by, and are legal obligations of, Nationwide. A separate account,
authorized and created in accordance with Ohio law, was established for the sole
purpose of reserving and accounting for assets associated with the Guaranteed
Period Options. The assets of the separate account are owned by Nationwide.
Contract owners have no claim against the assets of the separate account,
maintain no interest in the separate account and do not participate in the
investment experience of the separate account.



                                       8
   10


The cumulative total of all purchase payments under contracts issued by
Nationwide on the life of any one annuitant cannot exceed $1,500,000 without
Nationwide's prior consent.

GUARANTEED PERIOD OPTIONS

Guaranteed Period Options provide for a guaranteed interest rate (the "Specified
Interest Rate"), to be credited as long as any amount allocated to the
Guaranteed Period Option is not distributed for any reason, prior to the
Maturity Date of the Guaranteed Period Option. Each Guaranteed Period Option has
a Guarantee Period. Generally, a 3 year Guaranteed Period Option offers
guaranteed interest at a Specified Interest Rate over 3 years, a 4 year
Guaranteed Period Option offers guaranteed interest at a Specified Interest Rate
over 4 years, and so on. Because every Guaranteed Period Option will mature on
the last day of a calendar quarter, the Guaranteed Period of a Guaranteed Period
Option may extend for up to 3 months beyond the 3, 4, 5, 6, 7, 8, 9, or 10 year
anniversary of allocations made to 3, 4, 5 , 6, 7, 8, 9, or 10 year Guaranteed
Period Option, respectively.

Amounts allocated to a Guaranteed Period Option will be credited at the
Specified Interest Rate for the duration of the Guaranteed Period associated
with the Guaranteed Period Option. Specified Interest Rates for each Guaranteed
Period Option are declared periodically at the sole discretion of Nationwide.
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 two weeks, 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 Guaranteed
Period Option will earn the Specified Interest Rate effective for that
Investment Period for the duration of the Guaranteed Period of the Guaranteed
Period Option (see "Specified Interest Rates and Guaranteed Periods").

The Specified Interest Rate will be credited daily to amounts allocated to a
Guaranteed Period Option, providing an annual effective yield. The Specified
Interest Rate will continue to be credited as long as allocations receiving that
rate remain in the Guaranteed Period Option until the Maturity Date. However,
any surrenders, transfers or withdrawals for any reason, except to pay the death
benefit, prior to the Maturity Date will be subject to a Market Value Adjustment
(see "Market Value Adjustment").

THE SPECIFIED INTEREST RATE

The Specified Interest Rate is the rate of interest guaranteed by Nationwide to
be credited to allocations made to the Guaranteed Period Options for the
corresponding Guaranteed Period, 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 8 different Guaranteed Period Options.

Generally, Nationwide will declare new Specified Interest Rates bi-weekly;
however, depending on interest rate fluctuations, declarations of new Specified
Interest Rates may occur more or less frequently. Nationwide observes no
specific method in establishing the Specified Interest Rates. However,
Nationwide will attempt to declare Specified Interest Rates which 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
Periods of the Guaranteed Period Options. 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 Guaranteed Period Options.

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 Guaranteed Period
Options. All allocations made to a Guaranteed Period Option 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 Guaranteed Period Option is declared. Subsequent
declarations of new Specified Interest Rates have no effect on allocations made
to Guaranteed Period Options during prior Investment Periods. Prior allocations
to the Guaranteed Period Option will be credited with the Specified Interest
Rate in effect when the allocation was made.

The Specified Interest Rate is credited to allocations made to Guaranteed Period
Options on a daily basis, resulting in an annual effective yield, guaranteed by
Nationwide, unless amounts are withdrawn or transferred from the Guaranteed
Period Option for any reason prior to the Maturity Date. The Specified Interest
Rate will be credited for the entire Guaranteed Period associated with the
Guaranteed Period Option. If amounts are withdrawn or transferred from the
Guaranteed Period Option for any



                                       9
   11


reason, except payment of the death benefit, 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
Guaranteed Period Options can be obtained by calling the following toll free
phone number: 1-800-848-6331.

GUARANTEED PERIODS

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

For example, if an allocation is made to a 10 year Guaranteed Period Option on
February 1, 2001, the Specified Interest Rate for that Guaranteed Period Option
will be credited until March 31, 2011; the Guaranteed Period will begin on
February 1, 2001 and end on March 31, 2011.

Guaranteed Periods will be exactly 3, 4, 5, 6, 7, 8, 9, or 10 years only when an
allocation to a Guaranteed Period Option occurs on the last day of a calendar
quarter.

GUARANTEED PERIOD OPTIONS AT MATURITY

Nationwide will send notice to contract owners of impending Maturity Dates
(always the last day of a calendar quarter) at least 90 days prior to the end of
a Guaranteed Period. The notice will include the projected value of the
Guaranteed Period Option on the Maturity Date.

Once the Guaranteed Period Option matures, contract owners may:


     (1)   surrender the Guaranteed Period Option, in part or in whole, without
           a Market Value Adjustment and/or a contingent deferred sales charge;

     (2)   wholly transfer the Guaranteed Period Option to another Guaranteed
           Period Option of the same or different duration without a Market
           Value Adjustment and/or a contingent deferred sales charge. A
           confirmation of any such transfer will be sent immediately after the
           transfer is processed; or


     (3)   partially transfer amounts of the Guaranteed Period Option to various
           Guaranteed Period Options of different durations without a Market
           Value Adjustment or a contingent deferred sales charge. A
           confirmation of any such transfer will be sent immediately after the
           transfer is processed; or

     (4)   elect not to transfer or surrender all or a portion of the Guaranteed
           Period Option, in which case, the remaining portion of the Guaranteed
           Period Option will be automatically transferred to the Transition
           Account following the Maturity Date. A confirmation will be sent
           immediately after the automatic transfer is executed.

If no direction is received by Nationwide prior to the Maturity Date of a
Guaranteed Period Option all amounts in that Guaranteed Period Option will
automatically be transferred to the Transition Account.

TRANSITION ACCOUNT

Amounts not allocated to a Guaranteed Period Option are held in the Transition
Account. The Transition Account is a short-term liquid investment account. THE
TRANSITION ACCOUNT IS NOT DESIGNED FOR LONG TERM INVESTING.

Nationwide will declare a new interest rate each month which will apply to all
funds in the Transition Account.

Transfers or surrenders from the Transition Account may be made at any time
without application of a Market Value Adjustment or contingent deferred sales
charge.

CONTINGENT DEFERRED SALES CHARGES

No sales charge deduction is made from the purchase payments when amounts are
deposited into the contracts. However, if any amount is withdrawn from a
Guaranteed Period Option prior to its Maturity Date, Nationwide will deduct a
contingent deferred sales charge ("CDSC").

The CDSC will not exceed 5% of the amount withdrawn. The CDSC is calculated by
multiplying the applicable CDSC percentage (noted below) by the amount
surrendered.

For purposes of calculating the CDSC surrenders are considered to come first
from the Transition Account until it is exhausted and then from each Guaranteed
Period Option in proportion to the total remaining contract value, unless the
contract owner specifies otherwise. (For tax purposes, a surrender is usually
treated as a withdrawal of earnings first.)



                                       10
   12



The CDSC for the 10 year Guaranteed Period Option applies as follows:



 NUMBER OF COMPLETED YEARS IN
 GUARANTEED PERIOD OPTION FROM            CDSC
   DATE OF PURCHASE PAYMENT            PERCENTAGE
 -----------------------------         ----------

                                     
               0                           5%

               1                           5%

               2                           4%

               3                           4%

               4                           3%

               5                           3%

               6                           2%

               7                           2%

               8                           1%

               9                           1%

              10                           0%


For Guaranteed Period Options less than 10 years, the CDSC is not assessed once
the Guaranteed Period Option reaches the Maturity Date. For instance, if the 5
year Guaranteed Period Option is elected, the CDSC schedule is as follows:



 NUMBER OF COMPLETED YEARS IN
 GUARANTEED PERIOD OPTION FROM            CDSC
   DATE OF PURCHASE PAYMENT            PERCENTAGE
 -----------------------------         ----------

                                     
               0                           5%

               1                           5%

               2                           4%

               3                           4%

               4                           3%

               5                           0%


The CDSC is used to cover sales expenses, including commissions (maximum of 5%
of each allocation to a Guaranteed Period), production of sales material, and
other promotional expenses. If expenses are greater than the CDSC, the shortfall
will be made up from Nationwide's general assets.

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

Waiver of Contingent Deferred Sales Charge

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

     (a)   10% of the Contract Value; or

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

A Market Value Adjustment will apply to any free amounts withdrawn prior to the
Maturity Date. The CDSC-free privilege is non-cumulative. Free amounts not taken
during any given contract year cannot be taken as free amounts in a subsequent
contract year.

In addition, no CDSC will be deducted:

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

     (2)   for amounts withdrawn from the Transition Account or transferred from
           the Transition Account to any Guaranteed Period Option;

     (3)   for amounts transferred prior to maturity from a Guaranteed Period
           Option to a new Guaranteed Period Option within the contract;

     (4)   upon payment of the death benefit payment prior to the Annuitization
           Date;

     (5)   from any values which have been held under a Guarantee Period Option
           for the applicable Guaranteed Period.

Further, a CDSC will not apply if the contract owner is confined to a Long Term
Care Facility or Hospital for a continuous 180 day period commencing while the
Contract is in-force. In the case of joint ownership, the waiver will apply if
either joint owner is confined. Request for waiver must be received by
Nationwide during the period of confinement or no later than 90 days after the
confinement period ends. If the withdrawal request is received later than 90
days after the confinement period ends, the surrender charge, if applicable,
will be assessed. Written notice and proof of confinement must be received in a
form satisfactory to Nationwide and be recorded at Nationwide's home office
prior to the waiver of surrender charges.

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

MARKET VALUE ADJUSTMENT

GENERAL INFORMATION REGARDING THE MARKET VALUE ADJUSTMENT

Guaranteed Period Options which are surrendered, transferred or distributed for
any reason, except to pay the death benefit, prior to the Maturity Date for the
Guaranteed Period Option will be subject to a Market Value Adjustment. The
Market Value Adjustment is determined by the multiplication of a Market Value
Adjustment factor (arrived at by calculation of the Market Value Adjustment
formula) by the specified value, or the portion of the specified value being
withdrawn. The




                                       11
   13



specified value is the amount of the allocation to the Guaranteed Period Option,
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 Contract requires a
distribution, such as a death benefit. When liquidating assets, Nationwide may
realize either a gain or a loss.

If prevailing interest rates are higher than the specified interest rate in
effect at the time of the Guaranteed Period Option allocation, Nationwide is
likely to realize a loss when it liquidates assets in order to process a
surrender 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 Guaranteed Period Option allocation,
Nationwide is likely to realize a gain when it liquidates assets in order to
process a surrender or transfer; therefore, application of the Market Value
Adjustment under such circumstances will likely increase the amount of the
distribution.

Nationwide measures the relationship between prevailing interest rates and the
Specified Interest Rates it declares through the Market Value Adjustment
formula, and relies on the interest rate swap yields to represent both
prevailing interest rates and specified interest rates. The Market Value
Adjustment formula and the interest rate swap are described more fully below.

INTEREST RATE SWAP

The Market Value Adjustment formula for deriving the Market Value Adjustment
factor is based on interest rate swaps which are published by the Federal
Reserve Board on a regular basis. Nationwide utilizes interest rate swaps 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.

Interest rate swap quotations for 1, 2, 3, 4, 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 6, 8 or 9 year maturity), Nationwide will calculate
such rates based on the relationship of the published rates. For example, if the
published 5 year rate is 6% and the published 7 year rate is 6.50%, the 6 year
rate will be calculated as 6.25%.

THE MARKET VALUE ADJUSTMENT FORMULA

The Market Value Adjustment formula is utilized when a distribution is made from
a Guaranteed Period Option during the Guaranteed Period. The Market Value
Adjustment is a calculation expressing the relationship between three factors:

     (1)   the interest rate swap yield for the period of time coinciding with
           the Guaranteed Period of the Guaranteed Period Option;

     (2)   the interest rate swap yield for a period coinciding with the time
           remaining in the Guaranteed Period of a Guaranteed Period Option when
           a distribution giving rise to a Market Value Adjustment occurs; and

     (3)   the number of days remaining in the Guaranteed Period of the
           Guaranteed Period Option.





                                       12
   14










 The formula for determining the Market Value Adjustment factor is:

                                                    t
                                   [ (1 + a) ]
                            ------------------------
                               [ (1 + b + .0025) ]


Where:

a  = the Interest Rate Swap for a period equivalent to the Guaranteed Period at
     the time of deposit in the Guaranteed Period Option;

b  = the Interest Rate Swap at the time of distribution for a period of time
     equivalent to the time remaining in the Guaranteed Period. 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
     Period; and

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

   In the case of "a" above, the Interest Rate Swap utilized will be the rate
   published by the Federal Reserve Board on the day prior to the date of an
   allocation to the Guaranteed Period Option was made. If no rate is published
   one day prior to the date of an allocation to the Guaranteed Period Option,
   then the most recent published rate available will be utilized.

   In the case of "b" above, the Interest Rate Swap utilized will be the rate
   published by the Federal Reserve Board on the day prior to the date of
   withdrawal, transfer or distribution. If no rate is published one day prior
   to the date of withdrawal, transfer or distribution, then the most recent
   published rate available will be utilized.

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
multiplied by the specified value, or that portion of the specified value being
distributed from a Guaranteed Period Option in order to effect a Market Value
Adjustment. The Market Value Adjustment factor will either be greater, less than
or equal to 1 and will be multiplied by the specified value or that portion of
the specified value being withdrawn, from the Guaranteed Period Option for any
reason except payment of the death benefit. If the result is greater than 1, a
gain will be realized by the contract owner; if 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 interest rate swaps, or if,
for any other reason, interest rate swaps 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.






                                       13
   15



CONTRACT OWNERSHIP

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

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


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


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

     o    on a Nationwide form;

     o    signed by the contract owner; and

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

Nationwide must review and approve any change requests. For Non-Qualified
Contracts, if any contract owner is not a natural person, the change of the
annuitant will be treated as the death of the contract owner and will result in
a distribution, regardless of whether a contingent annuitant is also named. Such
distribution will be made as if the contract owner died at the date of such
change.

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

JOINT OWNERSHIP

Joint owners each own an undivided interest in the contract.

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

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

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

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

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

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

CONTINGENT OWNERSHIP

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


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


ANNUITANT

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

CONTINGENT ANNUITANT

If the annuitant dies before the annuitization date, the contingent annuitant
becomes the annuitant. The contingent annuitant must be age 85 or younger at the
time of contract issuance unless Nationwide has approved a request for a
contingent annuitant of greater age. All provisions of the contract which are
based on the death of the annuitant prior to the annuitization date will be
based on the death of the last survivor of the annuitant and contingent
annuitant.

A contingent annuitant may be selected only for a contract issued as a
Non-Qualified Contract.





                                       14
   16


BENEFICIARY AND CONTINGENT BENEFICIARY


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


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

PREMIUM TAXES

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

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

(1)   the time the contract is surrendered;

(2)   annuitization; or

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

Premium taxes may be deducted from death benefit proceeds.

RIGHT TO REVOKE

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

TRANSFERS

Transfers among the Guaranteed Period Options and the Transition Account must be
made prior to the annuitization date.

Transfers from a Guaranteed Period Option to another Guaranteed Period Option
prior to its Maturity Date are subject to a Market Value Adjustment. Transfers
from a Guaranteed Period Option to the Transition Account are not permitted
prior to its Maturity Date. Transfers from the Transition Account may be made at
anytime without the assessment of a contingent deferred sales charge or a Market
Value Adjustment.

The minimum amount that may be transferred either from or to any Guaranteed
Period Option is $1,000.

SURRENDERS (REDEMPTIONS)

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

Nationwide will surrender any amount from any Guaranteed Period Option(s) and
any amount from the Transition Account needed to equal: (a) the dollar amount
requested; less (b) any contingent deferred sales charges, premium taxes and
Market Value Adjustment that may apply.

If a partial surrender is requested, amounts will first be surrendered from the
Transition Account (if any), unless otherwise instructed by the contract owner.
Amounts surrendered in excess of amounts in the Transition Account will be
surrendered from each of the Guaranteed Period Options. The amounts surrendered
from each Guaranteed Period Option will be in the same proportion that the
contract owner's interest in each Guaranteed Period Option bears to the total
remaining contract value.

Payment from the Guaranteed Period Options will be made within seven days of
receipt of both proper written application and proof of interest satisfactory to
Nationwide. However, Nationwide may be required, pursuant to state law, to
reserve the right to postpone any payments up to 6 months.

A CDSC may apply.  The contract owner may take the CDSC from either:

     (a)  the amount requested; or





                                       15
   17


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

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

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

SURRENDERS UNDER A TAX SHELTERED ANNUITY

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

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

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

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

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

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

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

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

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

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

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

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

SURRENDERS UNDER A TEXAS OPTIONAL RETIREMENT PROGRAM OR A LOUISIANA OPTIONAL
RETIREMENT PLAN

Redemption restrictions apply to contracts issued under the Texas Optional
Retirement Program or the Louisiana Optional Retirement Plan.

The Texas Attorney General has ruled that participants in contracts issued under
the Texas Optional Retirement Program may only take withdrawals if:

o    the participant dies;

o    the participant retires;

o    the participant terminates employment due to total disability; or

o    the participant that works in a Texas public institution of higher
     education terminates employment.

A participant under a contract issued under the Louisiana Optional Retirement
Plan may only take distributions from the contract upon retirement or
termination of employment. All retirement benefits under this type of plan must
be paid as lifetime income; lump sum cash payments are not permitted, except for
death benefits.

Due to the restrictions described above, a participant under either of these
plans will not be able to withdraw cash values from the contract unless one of
the applicable conditions is met. However, contract value may be transferred to
other carriers, subject to any CDSC.

Nationwide issues this contract to participants in the Texas Optional Retirement
Program in reliance upon and in compliance with Rule 6c-7 of the Investment
Company Act of 1940. Nationwide issues this contract to participants in the
Louisiana Optional Retirement Plan in reliance upon and in compliance with an
exemptive order that Nationwide received from the SEC on August 22, 1990.





                                       16
   18


ASSIGNMENT

Contract rights are personal to the contract owner(s) and may not be assigned
without Nationwide's consent.

Investment-only Contracts, Individual Retirement Annuities, Roth IRAs, SEP IRAs,
Simple IRAs, and Tax Sheltered Annuities may not be assigned, pledged or
otherwise transferred except where allowed by law.

A Non-Qualified Contract owner may assign some or all rights under the contract.
An assignment must occur before annuitization while the annuitant is alive. The
assignment will become effective once it is recorded by Nationwide at its home
office. The assignment will not be recorded until Nationwide has received
sufficient direction from the contract owner and assignee as to the proper
allocation of contract rights under the assignment.

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

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

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

ANNUITIZING THE CONTRACT

ANNUITIZATION


Annuitization is the period during which annuity payments are received.
Annuitization is irrevocable once payments have begun. Amounts allocated to a
Guaranteed Period Option that are annuitized prior to the Maturity Date are
subject to a Market Value Adjustment. Upon arrival of the annuitization date,
the annuitant must choose one of the fixed payment annuity options available.


Nationwide guarantees that each payment under the fixed payment annuity will be
the same throughout annuitization.

ANNUITIZATION DATE


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


ANNUITY COMMENCEMENT DATE

The annuity commencement date is the date on which annuity payments are
scheduled to begin. If a contract owner does not choose an annuity commencement
date, a date will be established for the contract by Nationwide. For Qualified
Plans, Individual Retirement Annuities and Tax Sheltered Annuities, if the
contract owner does not choose the annuity commencement date then the annuity
commencement date established on the date of contract issuance will be the date
on which the contract owner reaches 70 1/2. For Non-Qualified contracts, if the
contract owner does not choose the annuity commencement date then the annuity
commencement date established on the date of contract issuance will be the date
on which the contract owner reaches 90. The contract owner may change the
annuity commencement date before annuitization. This change must be in writing
and approved by Nationwide.

FIXED PAYMENT ANNUITY

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


The first payment under a fixed payment annuity is determined on the
annuitization date based on the annuitant's age (in accordance with the
contract) by:


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

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

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

FREQUENCY AND AMOUNT OF ANNUITY PAYMENTS

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

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




                                       17
   19



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

FIXED PAYMENT ANNUITY OPTIONS

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

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

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

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

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

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

If an annuity payment option is not elected by the contract owner prior to the
annuity commencement date then a fixed payment life annuity with a guarantee
period of 240 months will be the automatic form of payment. Contracts issued
under Qualified Plans, Individual Retirement Annuities and Tax Sheltered
Annuities are subject to the "minimum distribution" requirements set forth in
the plan, contract, and the Internal Revenue Code.

DEATH BENEFITS

DEATH OF CONTRACT OWNER - NON-QUALIFIED CONTRACTS

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

If the contract owner and annuitant are the same, and the contract
owner/annuitant dies before the annuitization date, the contingent owner will
not have any rights in the contract unless the contingent owner is also the
beneficiary and there is no joint owner.

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

DEATH OF ANNUITANT - NON-QUALIFIED CONTRACTS

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

The beneficiary may elect to receive the death benefit:

     (1)  in a lump sum;

     (2)  as an annuity; or

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

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

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

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

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






                                       18
   20



DEATH OF CONTRACT OWNER/ANNUITANT

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

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

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

DEATH BENEFIT PAYMENT

The death benefit is equal to the contract value but is not subject to a Market
Value Adjustment or contingent deferred sales charge. The value of the death
benefit will be determined as of the date Nationwide receives in writing at its
home office the following three items:

     (1)  proper proof of the annuitant's death;

     (2)  an election specifying distribution method; and

     (3)  any applicable state required form(s).

Proof of death is either:

     (1)  a copy of a certified death certificate;

     (2)  a copy of a certified decree of a court of competent jurisdiction as
          to the finding of death;

     (3)  a written statement by a medical doctor who attended the deceased; or

     (4)  any other proof satisfactory to Nationwide.

The beneficiary must elect a method of distribution which complies with the
"Distribution Provisions" of this contract. The beneficiary may elect to receive
such death benefits in the form of:

     (1)  a lump sum distribution;

     (2)  an annuity payout; or

     (3)  any distribution that is permitted under state and federal regulations
          and is acceptable by Nationwide.

If such election is not received by the Nationwide within 60 days of the
annuitant's death, the beneficiary will be deemed to have elected a cash payment
as of the last day of the 60 day period.

Payment of the death benefit will be made or will commence within 30 days after
receipt of proof of death and notification of the election.

REQUIRED DISTRIBUTIONS


Any distribution paid that is NOT due to payment of the death benefit may be
subject to a CDSC and will be subject to an MVA if the distribution is taken
before the expiration of the Guarantee Period.


REQUIRED DISTRIBUTIONS FOR NON-QUALIFIED CONTRACTS


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


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

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

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

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

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

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

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


                                       19
   21



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

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

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

REQUIRED DISTRIBUTIONS FOR TAX SHELTERED ANNUITIES


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


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

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

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

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

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

     (b)  the annuitant's retirement date.

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


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


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

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

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

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

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

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

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

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

REQUIRED DISTRIBUTIONS FOR INDIVIDUAL RETIREMENT ANNUITIES, SEP IRAS AND
SIMPLE IRAS

Distributions from an Individual Retirement Annuity, SEP IRA or Simple IRA must
begin no later than April 1 of the calendar year following the calendar year in
which the contract owner reaches age 70 1/2. Distributions may be paid in a lump
sum or in substantially equal payments over:

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

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

If the contract owner dies before distributions begin, the interest in the
Individual Retirement Annuity, SEP IRA or Simple IRA must be distributed by
December 31 of the





                                       20
   22





calendar year in which the fifth anniversary of the contract owner's death
occurs, unless:

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

          (1)  treat the contract as an Individual Retirement Annuity, SEP IRA
               or Simple IRA established for his or her benefit; or

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

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

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

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

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

A portion of each distribution will be included in the recipient's gross income
and taxed at ordinary income tax rates. The portion of a distribution which is
taxable is based on the ratio between the amount by which non-deductible
purchase payments exceed prior non taxable distributions and total account
balances at the time of the distribution. The owner of an Individual Retirement
Annuity, SEP IRA or Simple IRA must annually report the amount of non-deductible
purchase payments, the amount of any distribution, the amount by which non
deductible purchase payments for all years exceed non taxable distributions for
all years, and the total balance of all Individual Retirement Annuities, SEP IRA
or Simple IRA.

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

REQUIRED DISTRIBUTIONS FOR ROTH IRAS

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

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

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

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

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

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

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


NEW MINIMUM REQUIRED DISTRIBUTION RULES

In January 2001, the Department of the Treasury promulgated new Minimum Required
Distribution rules, which are to be applicable to Qualified Plans, Tax Sheltered
Annuities, and IRAs. These rules are proposed to be effective for 2002 and
subsequent years.

The new Minimum Required Distribution rules have substantially simplified the
calculation of the required distributions. Under the proposed regulations:





                                       21
   23





     (a)  a uniform table is used to determine the contract owner/participant's
          life expectancy and uses the joint life expectancy of the contract
          owner/participant and a person 10 years younger recalculated annually;
          and

     (b)  if the contract owner/participant's spouse is the sole designated
          beneficiary and is more than 10 years younger than the contract
          owner/beneficiary, then their joint life expectancy, recalculated
          annually, may be used instead.

These life expectancies will generally be longer than the life expectancies that
are available under the previous proposed regulations, thereby permitting the
distribution to be spread out over a longer period of time.

In addition, the designated beneficiary's identity does not have to be
determined until December 31 of the year following the contract
owner/participant's death. Under the previous proposed regulations, the
designated beneficiary had to be determined not later than the required
beginning date (generally, when the contract owner/participant attained age 70
1/2).


FEDERAL TAX CONSIDERATIONS

FEDERAL INCOME TAXES

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

o    the type of contract purchased;

o    the purposes for which the contract is purchased; and

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

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

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


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

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


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

o    Individual Retirement Annuities;

o    SEP IRAs;

o    Simple IRAs;

o    Roth IRAs;

o    Tax Sheltered Annuities; and

o    "Non-Qualified Annuities."

Individual Retirement Annuities, SEP IRAs and Simple IRAs


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

If distributions of income from an Individual Retirement Annuity are made prior
to the date that the owner attains the age of 59 1/2 years, the income is
subject to both the regular income tax and an additional penalty tax of 10% is
generally applicable. (For Simple IRAs, the 10% penalty is increased to 25% if
the distribution is made during the 2 year period beginning on the date that the
individual first participated in the Simple IRA.) The 10% penalty tax can be
avoided if the distribution is:


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

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

o    part of a series of substantially equal periodic payments made not less
     frequently than annually made for the life (or life expectancy) of the
     owner, or





                                       22
   24



     the joint lives (or joint life expectancies) of the owner and his
     or her designated beneficiary;

o    used for qualified higher education expenses; or

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

Roth IRAs

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

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

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

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

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

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

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


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


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

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

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

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

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

o    for qualified higher education expenses; or

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


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


Tax Sheltered Annuities

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

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

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

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

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

o    for qualified higher education expenses;

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

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

Non-Qualified Contracts - Natural Persons as Contract Owners

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




                                       23
   25



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

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

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

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

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

o    the result of a contract owner's death;

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

o    one of a series of substantially equal periodic payments made over the life
     (or life expectancy) of the contract owner or the joint lives (or joint
     life expectancies) of the contract owner and the beneficiary selected by
     the contract owner to receive payment under the annuity payment option
     selected by the contract owner; or

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

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

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

Generally, contracts owned by corporations, partnerships, trusts, and similar
entities are not treated as annuity contracts under the Internal Revenue Code.
Therefore, income earned under a Non-Qualified Contract that is owned by a
non-natural person is taxed as ordinary income during the taxable year that it
is earned. Taxation is not deferred, even if the income is not distributed out
of the contract. The income is taxable as ordinary income, not capital gain.

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

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

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

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

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

WITHHOLDING

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

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




                                       24
   26



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


In addition, under some circumstances, the Internal Revenue Code will not permit
contract owners to waive withholding. Such circumstances include:

o    if the payee does not provide Nationwide with a taxpayer identification
     number; or

o    if Nationwide receives notice from the Internal Revenue Service that the
     taxpayer identification number furnished by the payee is incorrect.

If a contract owner is prohibited from waiving withholding, as described above,
the distribution will be subject to mandatory back-up withholding. Mandatory
back-up withholding rates are 31% of income that is distributed.


NON-RESIDENT ALIENS

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

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

     (2)  provide Nationwide with an individual taxpayer identification number.

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

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

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

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

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

FEDERAL ESTATE, GIFT, AND GENERATION SKIPPING TRANSFER TAXES

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

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

     o    a distribution to someone other than a contract owner.

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

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

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

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

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

o    who would be required to include the contract, death benefit,
     distribution, or other payment in his or her federal gross estate at
     his or her death; or

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

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

CHARGE FOR TAX

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

TAX CHANGES

The foregoing tax information is based on Nationwide's understanding of federal
tax laws.  It is NOT intended as tax advice.  All information is subject to
change without notice. You should consult with your tax and/or financial adviser
for more information.




                                       25
   27


STATEMENTS

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

These mailings will contain:

o    statements showing the contract's quarterly activity;

o    confirmation statements showing transactions that affect the contract's
     value. Confirmation statements will not be sent for recurring transactions.
     Instead, confirmation of recurring transactions will appear in the
     contract's quarterly statements;

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

INVESTMENTS

Nationwide intends to invest Guaranteed Period Option allocations received in
fixed interest investments (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
Guaranteed Period Options (3, 4, 5, 6, 7, 8, 9, and 10 years) and anticipated
cash-flow requirements when making investments. Nationwide is not obligated to
invest Guaranteed Period Option allocations in accordance with any particular
investment objective, but will generally adhere to the overall investing
philosophy of Nationwide. The Specified Interest Rates declared by Nationwide
for the various Guaranteed Period Options will not necessarily correspond to the
performance of the nonunitized separate account.

CONTRACTS AND THE DISTRIBUTION (MARKETING) OF THE GUARANTEED PERIOD OPTIONS

Nationwide Investment Services Corporation ("NISC"), acts as the national
distributor of the contracts sold through this prospectus. NISC is registered as
a broker-dealer under the Securities Exchange Act of 1934, and is a member of
the National Association of Securities Dealers, Inc. NISC's address is Two
Nationwide Plaza, Columbus, Ohio 43215. NISC is a wholly-owned subsidiary of
Nationwide.

Contracts sold through this prospectus can be purchased through registered
representatives, appointed by Nationwide, of NASD broker-dealer firms.
Nationwide pays broker-dealers compensation for promoting, marketing and selling
the variable life and variable annuity contracts it sponsors. In turn, the
broker-dealers pay a portion of the compensation to their registered
representatives, under their own arrangements. Nationwide does not expect the
compensation paid to such broker-dealers (including NISC) to exceed 5.0% of
premium payments (on a present value basis) for sales of the contracts described
in this prospectus. For limited periods of time, Nationwide may pay additional
compensation to broker-dealers as part of special sales promotions. Nationwide
offers these contracts on a continuous basis, however no broker dealer is
obligated to sell any particular amount of contracts.

NATIONWIDE LIFE INSURANCE COMPANY

BUSINESS

      ORGANIZATION


      Nationwide Life Insurance Company ("Nationwide") was incorporated in 1929
      and is an Ohio stock legal reserve life insurance company. Nationwide
      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,






                                       26
   28



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


      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




                                       27
   29





      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.


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


      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.


      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




                                       28
   30



      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 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.


     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.


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.


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




                                       29
   31



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.


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.


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.






                                       30
   32






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
   income tax expense                                       623.9           572.8           505.5           407.0           328.1
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
   of tax                                                    16.1             7.0           (11.7)           (7.9)           (1.0)
Less: Income from discontinued operations, net of
   tax                                                     --              --              --              --               (11.3)
                                                      -----------     -----------     -----------     -----------     -----------
   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.





                                       31
   33







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.








                                       32
   34






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.

      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





                                       33
   35

           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
           previously discussed and an overall increase in average crediting
           rates during 2000. The average


                                       34
   36




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


           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 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.





                                       35
   37




           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.






                                       36
   38




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





      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.

      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 before
  federal income tax expense   $   702.4    $   618.1    $   528.7






                                       37
   39





     (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%







                                       38
   40





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





                                       39
   41





           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%







                                       40
   42







           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.

           Institutional Products sales during 2000 reached $6.13 billion
           compared to sales of $5.81 billion in 1999 and $4.94 billion in






                                       41
   43




           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                                              11.5%          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 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







                                       42
   44






           $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 expense1


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.


QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

    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.

        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



                                       43
   45






        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 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.





                                       44
   46




 (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.








                                       45
   47






                                                                                                                           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
   settlement price             $   92.8   $   92.8   $   92.5   $   92.3   $   92.3     --       $    92.8
  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
   settlement price             $   93.5   $   93.0   $   93.0   $   92.9   $   92.8   $   92.6   $    93.0






                                       46
   48







           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.

      INFLATION

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








                                       47
   49



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








                                       48
   50








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 1991 to 1993, Vice President of Agency Services 1989
to 1991. Prior to that 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.





                                       49
   51




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.


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 - 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 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





                                       50
   52





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.

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





                                       51
   53




President, Finance and Insurance Services of Wausau. 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.






                                       52
   54






EXECUTIVE COMPENSATION

   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




                                               Annual Compensation                    Long Term Compensation
                                     ------------------------------------  -----------------------------------------
                                                                                      Awards              Payouts
                                                                           ---------------------------  ----------
                                                                           Restricted    Securities      Long Term
                                                             Other Annual     Stock      Underlying      Incentive
        Name and                      Salary       Bonus     Compensation    Award(s)   Options/SARs       Plan      All Other
   Principal Position       Year        $            $            $             $             #           Payouts   Compensation
- -------------------------   ----     -------    -----------  ------------  -----------  --------------  ----------  ------------
                                                                                             
Dimon R. McFerson:          2000     475,471    1,259,550 (3)        (6)      875,469       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               1999     307,308     330,021 (4)         (6)        --          34,400 (8)      --         13,177
  President - Sales -       1998     283,847     212,503 (5)         (6)        --          20,000        90,000 (9)   13,174
  Financial 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.




                                       53
   55





(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.


      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.

      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.


      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 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



                                       54
   56



      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.


      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.


      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 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.






                                       55
   57

      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.


      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.









                                       56
   58




OPTION/SAR GRANTS IN LAST FISCAL YEAR





                                                                       INDIVIDUAL GRANTS
                               ------------------------------------------------------------------------------------------------
                               NUMBER OF SECURITIES        % OF TOTAL       EXERCISE PRICE
                                    UNDERLYING          OPTIONS GRANTED     OR BASE PRICE                          GRANT DATE
                               OPTIONS/SARS GRANTED1    TO EMPLOYEES IN       PER SHARE                          PRESENT VALUE2
     NAME                                #                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:

      o     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.


      o     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.

      o     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.

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

      o     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.


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


    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







                                       57
   59







    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                            --/--




      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:

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

           o     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 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



                                       58
   60



           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:


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

           o    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.









                                       59
   61










                                                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




                                       60
   62





           $1,488,747, $241,185, $1,529,207, $498,691, $770,162; and $527,231,
           respectively.


COMPENSATION COMMITTEE JOINT REPORT ON EXECUTIVE COMPENSATION

      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.


      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:


      o    Provide a direct link between pay and performance;

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

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

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

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




                                       61
   63


      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 compator 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.

      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.


      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 goals
      stated in Compensation Philosophy and Objectives.


      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




                                       62
   64





      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.


      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.

      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.


      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. 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





                                       63
   65




      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 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.





                                       64
   66



      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

      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.







                                       65
   67






                              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.                                                   19,004(3)                       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.





                                       66
   68





      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:

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

           (b)   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;

           (c)   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;

           (d)   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:

                 (1)   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,

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

                 (3)   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

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

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

                 (6)   the amendment of the Certificate of Incorporation and
                       certain provisions of the Bylaws affecting corporate
                       governance;

                 (7)   the election, removal or filling of a vacancy in the
                       office of the Chairman, Chief Executive Officer or
                       President of the Company;

                 (8)   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;

                 (9)   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;

                 (10)  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

                 (11)  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-





                                       67
   69







           exclusive, nonassignable, revocable 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 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





                                       68
   70






           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 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




                                       69
   71





           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.






                                       70
   72



                          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

   73


               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.



   74


               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.



   75


               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.


   76


               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.


   77



               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.



   78


               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.



   79

               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.




   80

               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.



   81
               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.




   82
               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).





   83
               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.



   84
               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.


















   85
               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.



   86
               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
         ===========================================================================================================




   87
               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.





   88
               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:






   89
               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.





   90
               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.













   91
               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
        -------------------------------------------------------------------------------------------------------------------






   92
               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
         ----------------------------------------------------------------------------------------------------------------







   93
               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.





   94
               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.




   95
               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.





   96
               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
         -------------------------------------------------------------------------------------------------------------------








   97
               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.





   98

   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.



   99



                                    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 Period Option. The
Specified Interest Rate at the time is 8% and the 5-year interest rate swap in
effect for the specified interest rate is 8%. The contract owner decides to
surrender the Guaranteed Period Option 985 days from maturity. The specified
value of the Guaranteed Period Option is $11,937.69. At this time, the 3-year
interest rate swap 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 =     $12,164.16

*Assumes no contingent deferred sales charges are applicable.

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

a =    the Interest Rate Swap for a period equivalent to the Guaranteed Period
       at the time of deposit in the Guaranteed Period Option;

b =    the Interest Rate Swap at the time of distribution for a period of time
       equivalent to the time remaining in the Guaranteed Period. 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 Period; and

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






                                      101
   100





Example B

Assume contract owner made a $10,000 allocation on the first day of a calendar
quarter into a 5-year Guaranteed Period Option. The specified interest rate at
the time is 8% and the 5-year interest rate swap 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 Guaranteed Period
Option is $11,937.69. At this time, the 3 year interest rate swap 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 =            $11,572.91

*Assumes contingent deferred sales charges are applicable.

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

a =    the Interest Rate Swap for a period equivalent to the Guaranteed Period
       at the time of deposit in the Guaranteed Period Option;

b =    the Interest Rate Swap at the time of distribution for a period of time
       equivalent to the time remaining in the Guaranteed Period. 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 Period; and

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







                                      102
   101




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



                  TIME REMAINING TO
                    THE END OF THE                          MARKET VALUE        MARKET
CURRENT YIELD     GUARANTEED PERIOD    SPECIFIED VALUE       ADJUSTMENT         VALUE
- -------------     -----------------    ---------------      ------------       --------
                                                                  
    12%                  9              $ 10,800.00           -29.35%          $  7,631
                         7              $ 12,597.00           -23.68%          $  9,615
                         5              $ 14,693.00           -17.55%          $ 12,114
                         2              $ 18,509.00            -7.43%          $ 17,134
                       180              $ 20,785.00            -1.88%          $ 20,393
    10%                  9              $ 10,800.00           -16.94%          $  8,971
                         7              $ 12,597.00           -13.44%          $ 10,904
                         5              $ 14,693.00            -9.80%          $ 13,254
                         2              $ 18,509.00            -4.04%          $ 17,761
                       180              $ 20,785.00            -1.01%          $ 20,575
     9%                  9              $ 10,800.00            -9.84%          $  9,737
                         7              $ 12,597.00            -7.74%          $ 11,622
                         5              $ 14,693.00            -5.59%          $ 13,871
                         2              $ 18,509.00            -2.28%          $ 18,088
                       180              $ 20,785.00            -0.57%          $ 20,667
     8%                  9              $ 10,800.00            -2.06%          $ 10,578
                         7              $ 12,597.00            -1.61%          $ 12,395
                         5              $ 14,693.00            -1.15%          $ 14,524
                         2              $ 18,509.00            -0.46%          $ 18,424
                       180              $ 20,785.00            -0.11%          $ 20,761
     7%                  9              $ 10,800.00             6.47%          $ 11,499
                         7              $ 12,597.00             5.00%          $ 13,227
                         5              $ 14,693.00             3.55%          $ 15,214
                         2              $ 18,509.00             1.40%          $ 18,769
                       180              $ 20,785.00             0.34%          $ 20,857
     6%                  9              $ 10,800.00            15.84%          $ 12,511
                         7              $ 12,597.00            12.11%          $ 14,123
                         5              $ 14,693.00             8.51%          $ 15,944
                         2              $ 18,509.00             3.32%          $ 19,124
                       180              $ 20,785.00             0.81%          $ 20,953
     4%                  9              $ 10,800.00            37.45%          $ 14,844
                         7              $ 12,597.00            28.07%          $ 16,132
                         5              $ 14,693.00            19.33%          $ 17,533
                         2              $ 18,509.00             7.32%          $ 19,865
                       180              $ 20,785.00             1.76%          $ 21,150






                                      103
   102




                                     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.




   103




Item 15.      SALES OF UNREGISTERED SECURITIES


              Nationwide, through various separate accounts -- the Nationwide
              Government Plans Variable Account ("GPVA"), Nationwide Qualified
              Plans Variable Account ("QPVA"), Nationwide Ohio DC Variable
              Account ("Ohio DC Variable Account") and Nationwide Life Insurance
              Company Separate Account-1 ("Separate Account-1") -- 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                       $ 1,749,979,320     $ 2,385,872,047    $   610,638,932
               GPVA - II                  $       620,098                  --                 --
               QPVA                       $11,820,871,840     $12,534,026,686    $ 2,564,861,472
               Ohio DC Variable Account   $   971,145,091     $ 1,161,465,441    $   173,209,797



Item 16.      EXHIBITS AND FINANCIAL SCHEDULES

(a)


             Exhibit
             Number              Exhibit Index                           Exhibit
             -------             -------------                           -------
             3(a)      Certificate of Incorporation -                       *

             3(b)      Code of Regulations -                                *

             4(a)      Individual Annuity Contract -                        *

             4(b)      Group Annuity Contract -                             *

             4(c)      Group Annuity Certificates -                         *

             5         Opinion Regarding Legality -                         *

             23(a)     Consent of Counsel -                                 *

             23(b)     Consent of Experts - (Filed herewith)                E

             24        Power of Attorney - (Filed herewith)                 E

             * Filed with Amendment No. 1 to registration statement
               (SEC File No. 333-49112) on February 9, 2001.

(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





   104





              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.

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.





   105


                          INDEPENDENT AUDITORS' CONSENT

The Board of Directors of Nationwide Life Insurance Company:



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







Columbus, Ohio
April 26, 2001                                                          KPMG LLP







   106


                                   SIGNATURES


Pursuant to the requirements of the Securities Act of 1933, the Registrant has
duly caused this Amendment No. 2 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 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
- ---------------------
Joseph J. Gasper           Officer and Director


W. G. JURGENSEN         Chief Executive Officer and
- ---------------------
W. G. Jurgensen                  Director


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

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

ROBERT L. STEWART                Director                   Attorney-in-Fact
- ---------------------
Robert L. Stewart