1
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549
                      ------------------------------------


                                    FORM 10-Q


                   QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934


FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2001       COMMISSION FILE NO. 2-28596


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


            OHIO                                       31-4156830
(State or other jurisdiction )             (I.R.S. Employer Identification No.)
of incorporation or organization

                              ONE NATIONWIDE PLAZA
                              COLUMBUS, OHIO 43215
                                 (614) 249-7111
               (Address, including zip code and telephone number,
        including area code, of Registrant's principal executive offices)


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
  the preceding 12 months (or for such shorter period that the registrant was
     required to file such reports) and (2) has been subject to the filing
                  requirements for at least the past 90 days.

                                    YES X  NO
                                       ---   ---

   All voting stock was held by affiliates of the Registrant on May 4, 2001.

COMMON STOCK (par value $1 per share) - 3,814,779 shares issued and outstanding
                       as of May 4, 2001 (Title of Class)


THE REGISTRANT MEETS THE CONDITIONS SET FORTH IN GENERAL INSTRUCTION H(1)(a) AND
 (b) OF FORM 10-Q AND IS THEREFORE FILING THIS FORM WITH THE REDUCED DISCLOSURE
                                    FORMAT.



   2


               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

                                    FORM 10-Q


                                      INDEX





PART I       FINANCIAL INFORMATION

                                                                                                                  
             Item 1      Unaudited Consolidated Financial Statements                                                     3

             Item 2      Management's Narrative Analysis of the Results of Operations                                   13

             Item 3      Quantitative and Qualitative Disclosures About Market Risk                                     23

PART II      OTHER INFORMATION

             Item 1      Legal Proceedings                                                                              23

             Item 2      Changes in Securities                                                                          24

             Item 3      Defaults Upon Senior Securities                                                                24

             Item 4      Submission of Matters to a Vote of Security Holders                                            24

             Item 5      Other Information                                                                              24

             Item 6      Exhibits and Reports on Form 8-K                                                               24

SIGNATURE                                                                                                               25








                                       2
   3

                         PART I - FINANCIAL INFORMATION

ITEM 1         UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

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


                        Consolidated Statements of Income
                                   (Unaudited)
                                  (in millions)



                                                                                                    THREE MONTHS ENDED
                                                                                                        MARCH 31,
                                                                                               -----------------------------
                                                                                                   2001            2000
============================================================================================================================

                                                                                                           
REVENUES
  Policy charges                                                                                 $  267.7        $  272.6
  Life insurance premiums                                                                            63.9            66.9
  Net investment income                                                                             422.9           407.6
  Net realized losses on investments, hedging instruments and hedged items                           (3.9)           (3.1)
  Other                                                                                               5.9             5.2
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                    756.5           749.2
- ----------------------------------------------------------------------------------------------------------------------------

BENEFITS AND EXPENSES
  Interest credited to policyholder account balances                                                301.2           294.2
  Other benefits and claims                                                                          65.0            67.3
  Policyholder dividends on participating policies                                                   10.5            12.0
  Amortization of deferred policy acquisition costs                                                  92.9            85.9
  Interest expense on short-term borrowings                                                           2.3             -
  Other operating expenses                                                                          115.6           122.1
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                    587.5           581.5
- ----------------------------------------------------------------------------------------------------------------------------

    Income before federal income tax expense and cumulative effect of adoption
      of accounting principle                                                                       169.0           167.7
Federal income tax expense                                                                           44.6            54.4
- ----------------------------------------------------------------------------------------------------------------------------
    Income before cumulative effect of adoption of accounting principle                             124.4           113.3
Cumulative effect of adoption of accounting principle, net of tax                                    (4.8)            -
- ----------------------------------------------------------------------------------------------------------------------------
    Net income                                                                                   $  119.6        $  113.3
============================================================================================================================



See accompanying notes to unaudited consolidated financial statements.




                                       3
   4


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

                           Consolidated Balance Sheets
                     (in millions, except per share amounts)



                                                                                          (UNAUDITED)
                                                                                            MARCH 31,         DECEMBER 31,
                                                                                               2001               2000
==============================================================================================================================

                                                                                                         
ASSETS
Investments:
   Securities available-for-sale, at fair value:
      Fixed maturity securities (cost $15,620.3 in 2001; $15,245.8 in 2000)                  $ 16,051.3        $ 15,443.0
      Equity securities (cost $45.0 in 2001; $103.5 in 2000)                                       41.5             109.0
   Mortgage loans on real estate, net                                                           6,349.9           6,168.3
   Real estate, net                                                                               309.3             310.7
   Policy loans                                                                                   572.7             562.6
   Other long-term investments                                                                     91.3             101.8
   Short-term investments                                                                         660.1             442.6
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                               24,076.1          23,138.0
- ------------------------------------------------------------------------------------------------------------------------------

Cash                                                                                               24.0              18.4
Accrued investment income                                                                         273.0             251.4
Deferred policy acquisition costs                                                               2,906.2           2,865.6
Other assets                                                                                      520.3             396.7
Assets held in separate accounts                                                               58,645.8          65,897.2
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                             $ 86,445.4        $ 92,567.3
==============================================================================================================================

LIABILITIES AND SHAREHOLDER'S EQUITY
Future policy benefits and claims                                                            $ 22,596.2        $ 22,183.6
Short-term borrowings                                                                             179.0             118.7
Other liabilities                                                                               1,593.8           1,164.9
Liabilities related to separate accounts                                                       58,645.8          65,897.2
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                               83,014.8          89,364.4
- ------------------------------------------------------------------------------------------------------------------------------

Shareholder's equity:
  Capital shares, $1 par value.  Authorized 5.0 million shares, issued and
    outstanding 3.8 million shares                                                                  3.8               3.8
  Additional paid-in capital                                                                      646.1             646.1
  Retained earnings                                                                             2,555.9           2,436.3
  Accumulated other comprehensive income                                                          224.8             116.7
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                                3,430.6           3,202.9
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                             $ 86,445.4        $ 92,567.3
==============================================================================================================================



See accompanying notes to unaudited consolidated financial statements.



                                       4
   5

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

                 Consolidated Statements of Shareholder's Equity
                                   (Unaudited)
                   Three Months Ended March 31, 2001 and 2000
                                  (in millions)



                                                                                                       ACCUMULATED
                                                                           ADDITIONAL                     OTHER             TOTAL
                                                                COMMON      PAID-IN      RETAINED     COMPREHENSIVE   SHAREHOLDER'S
                                                                STOCK       CAPITAL      EARNINGS      INCOME (LOSS)     EQUITY
===================================================================================================================================

                                                                                                        
Balance as of  January 1, 2000                                 $    3.8     $  766.1     $  2,011.0      $  (15.9)     $  2,765.0

Comprehensive income:
  Net income                                                        -            -            113.3           -             113.3
  Net unrealized losses on securities available-
     for-sale arising during the period, net of tax                 -            -              -            (7.3)           (7.3)
                                                                                                                         --------
Total comprehensive income                                                                                                  106.0
                                                                                                                         --------
Dividends to shareholder                                            -            -            (50.0)          -             (50.0)
- -----------------------------------------------------------------------------------------------------------------------------------
Balance as of March 31, 2000                                   $    3.8     $  766.1     $  2,074.3      $  (23.2)     $  2,821.0
- -----------------------------------------------------------------------------------------------------------------------------------

BALANCE AS OF JANUARY 1, 2001                                  $    3.8     $  646.1     $  2,436.3      $  116.7      $  3,202.9

Comprehensive income:
  Net income                                                        -            -            119.6           -             119.6
  Net unrealized gains on securities available-
     for-sale arising during the period, net of tax                 -            -              -           103.8           103.8
  Cumulative effect of adoption of accounting
     principle, net of tax                                          -            -              -             3.6             3.6
  Accumulated net gains on cash flow hedges,
     net of tax                                                     -            -              -             0.7             0.7
                                                                                                                         --------
Total comprehensive income                                                                                                  227.7
- -----------------------------------------------------------------------------------------------------------------------------------
BALANCE AS OF MARCH 31, 2001                                   $    3.8     $  646.1     $  2,555.9      $  224.8      $  3,430.6
===================================================================================================================================



See accompanying notes to unaudited consolidated financial statements.



                                       5
   6

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


                      Consolidated Statements of Cash Flows
                                   (Unaudited)
                   Three Months Ended March 31, 2001 and 2000
                                  (in millions)



                                                                                                  2001              2000
  ============================================================================================================================
                                                                                                          
  CASH FLOWS FROM OPERATING ACTIVITIES
  Net income                                                                                   $    119.6       $    113.3
  Adjustments to reconcile net income to net cash provided by operating activities:
    Interest credited to policyholder account balances                                              301.2            294.2
    Capitalization of deferred policy acquisition costs                                            (198.6)          (189.2)
    Amortization of deferred policy acquisition costs                                                92.9             85.9
    Amortization and depreciation                                                                    (7.5)            (1.4)
    Realized losses on investments, hedging instruments and hedged items                              3.9              3.1
    Cumulative effect of adoption of accounting principle                                             7.4              -
    Increase in accrued investment income                                                           (21.6)            (5.9)
    Decrease (increase) in other assets                                                               0.5            (42.3)
    Increase in policy liabilities                                                                    5.3             61.6
    Increase in other liabilities                                                                   140.8             82.6
    Other, net                                                                                        0.3             (4.5)
  ----------------------------------------------------------------------------------------------------------------------------
      Net cash provided by operating activities                                                     444.2            397.4
  ----------------------------------------------------------------------------------------------------------------------------

  CASH FLOWS FROM INVESTING ACTIVITIES
  Proceeds from maturity of securities available-for-sale                                           907.2            715.5
  Proceeds from sale of securities available-for-sale                                                33.7            258.2
  Proceeds from repayments of mortgage loans on real estate                                         190.9            125.1
  Proceeds from sale of real estate                                                                   0.1              2.1
  Proceeds from repayments of policy loans and sale of other invested assets                         29.3             10.7
  Cost of securities available-for-sale acquired                                                 (1,255.4)          (816.2)
  Cost of mortgage loans on real estate acquired                                                   (354.0)          (216.2)
  Cost of real estate acquired                                                                       (0.1)            (1.5)
  Short-term investments, net                                                                      (217.5)           375.2
  Other, net                                                                                         60.8            (28.3)
  ----------------------------------------------------------------------------------------------------------------------------
      Net cash (used in) provided by investing activities                                          (605.0)           424.6
  ----------------------------------------------------------------------------------------------------------------------------

  CASH FLOWS FROM FINANCING ACTIVITIES
  Net proceeds from issuance of short-term borrowings                                                60.3              -
  Cash dividends paid                                                                                 -             (100.0)
  Increase in investment and universal life insurance product
    account balances                                                                              1,281.6            962.3
  Decrease in investment and universal life insurance product
    account balances                                                                             (1,175.5)        (1,688.1)
  ----------------------------------------------------------------------------------------------------------------------------
      Net cash provided by (used in) financing activities                                           166.4           (825.8)
  ----------------------------------------------------------------------------------------------------------------------------

  Net increase (decrease) in cash                                                                     5.6             (3.8)

  Cash, beginning of period                                                                          18.4              4.8
  ----------------------------------------------------------------------------------------------------------------------------
  Cash, end of period                                                                          $     24.0       $      1.0
  ============================================================================================================================



See accompanying notes to unaudited consolidated financial statements.



                                       6
   7

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


              Notes to Unaudited Consolidated Financial Statements
                        Three Months Ended March 31, 2001

(1)      Basis of Presentation
         ---------------------

         The accompanying unaudited consolidated financial statements of
         Nationwide Life Insurance Company and subsidiaries (NLIC or
         collectively, the Company) 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, for interim financial information
         and with the instructions to Form 10-Q and Article 10 of Regulation
         S-X. Accordingly, they do not include all information and footnotes
         required by accounting principles generally accepted in the United
         States of America for complete financial statements. The financial
         information included herein reflects all adjustments (all of which are
         normal and recurring in nature) which are, in the opinion of
         management, necessary for a fair presentation of financial position and
         results of operations. Operating results for all periods presented are
         not necessarily indicative of the results that may be expected for the
         full year. All significant intercompany balances and transactions have
         been eliminated. The accompanying unaudited consolidated financial
         statements should be read in conjunction with the audited consolidated
         financial statements and related notes for the year ended December 31,
         2000 included in the Company's annual report on Form 10-K.


(2)      New Accounting Principle
         ------------------------

         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, was adopted by the Company effective
         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. The
         adoption of SFAS 133 resulted 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) was
         recorded in accumulated other comprehensive income at January 1, 2001.
         The adoption of SFAS 133 resulted 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
         resulted in the Company reporting total derivative instrument assets
         and liabilities of $44.8 million and $107.1 million, respectively, as
         of January 1, 2001.

         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.

(3)      Derivatives
         -----------

         QUALITATIVE DISCLOSURE

         Interest Rate Risk Management

         The Company is exposed to changes in the fair value of fixed rate
         investments (commercial mortgage loans and corporate bonds) due to
         changes in interest rates. To manage this risk, the Company enters into
         various types of derivative instruments to minimize fluctuations in
         fair values resulting changes in from interest rates. The Company
         principally uses interest rate swaps and short Eurodollar futures to
         manage this risk.



                                       7
   8

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

         Notes to Unaudited Consolidated Financial Statements, Continued

         Under interest rate swaps, the Company receives variable interest rate
         payments and makes fixed rate payments, thereby creating floating rate
         investments.

         Short Eurodollar futures change the fixed rate cash flow exposure to
         variable rate cash flows. With short Eurodollar futures, if interest
         rates rise (fall), the gains (losses) on the futures adjust the fixed
         rate income on the investments, thereby creating floating rate
         investments.

         As a result of entering into commercial mortgage loan and private
         placement commitments, the Company is exposed to changes in the fair
         value of the commitment due to changes in interest rates during the
         commitment period. To manage this risk, the Company enters into short
         Treasury futures.

         With short Treasury futures, if interest rates rise (fall), the gains
         (losses) on the futures will offset the change in fair value of the
         commitment.

         Floating rate investments (commercial mortgage loans and corporate
         bonds) expose the Company to fluctuations in cash flow and investment
         income due to changes in interest rates. To manage this risk, the
         Company enters into receive fixed, pay variable over-the-counter
         interest rate swaps or long Eurodollar futures strips to convert the
         variable rate investments to a fixed rate.

         In using interest rate swaps, the Company receives fixed interest rate
         payments and makes variable rate payments, thereby creating fixed rate
         assets.

         The long Eurodollar futures change the variable rate cash flow exposure
         to fixed rate cash flows. With long Eurodollar futures, if interest
         rates rise (fall), the losses (gains) on the futures are used to reduce
         the variable rate income on the investments, thereby creating fixed
         rate investments.

         Foreign Currency Risk Management

         In conjunction with the Company's medium-term note programs, the
         Company issues both fixed and variable rate liabilities denominated in
         foreign currencies. The Company is exposed to changes in fair value of
         the liabilities due to changes in foreign currency exchange rates and
         interest rates. To manage this risk, the Company enters into
         cross-currency interest rate swaps to convert these liabilities to a
         variable US dollar rate.

         For a fixed rate liability, the cross-currency interest rate swap is
         structured to receive a fixed rate, in the foreign currency, and pay a
         variable US dollar rate, generally 3-month libor. For a variable rate
         liability, the cross-currency interest rate swap is structured to
         receive a variable rate, in the foreign currency, and pay a variable US
         dollar rate, generally 3-month libor.

         The Company is exposed to changes in fair value of fixed rate
         investments denominated in a foreign currency due to changes in foreign
         currency exchange rates and interest rates. To manage this risk, the
         Company uses cross-currency interest rate swaps to convert these assets
         to variable US dollar rate instruments.

         Cross-currency interest rate swaps are structured to pay a fixed rate,
         in the foreign currency, and receive a variable US dollar rate,
         generally 3-month libor.

         Non-Hedging Derivatives

         The Company may enter into over-the-counter basis swaps (receive one
         variable rate, pay another variable rate) to change the rate
         characteristics of a specific investment to better match the variable
         rate paid on a liability. While the pay-side terms of the basis swap
         will line up with the terms of the asset, the Company may not be able
         to match the receive-side terms of the derivative to a specific
         liability; therefore, basis swaps may not receive hedge accounting
         treatment.



                                       8
   9

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

         Notes to Unaudited Consolidated Financial Statements, Continued


         QUANTITATIVE DISCLOSURE

         Fair Value Hedges

         Changes in the fair value of derivative instruments designated as fair
         value hedges, and the corresponding changes in the fair value of the
         hedged asset or liability, attributable to the risk being hedged, are
         included in net realized losses on investments, hedging instruments and
         hedged items in the consolidated statements of income. Amounts
         receivable or payable under interest rate swaps are recognized as an
         adjustment to net investment income or interest credited to
         policyholder account balances consistent with the nature of the hedged
         item.

         During the quarter ended March 31, 2001, a loss of $1.7 million was
         recognized in net realized losses on investments, hedging instruments
         and hedged items. This represents the ineffective portion of the fair
         value hedging relationships. There were no gains or losses attributable
         to the portion of the derivative instrument's change in value excluded
         from the assessment of hedge effectiveness. There were also no gains or
         losses recognized in earnings as a result of hedged firm commitments no
         longer qualifying as fair value hedges.

         Cash Flow Hedges

         Changes in the fair value of derivative instruments designated as cash
         flow hedges are reported in accumulated other comprehensive income
         (AOCI). Amounts receivable or payable under interest rate swaps are
         recognized as an adjustment to net investment income or interest
         credited to policyholder account balances consistent with the nature of
         the hedged item. In the event that a derivative instrument was
         liquidated and the hedged item remained on the books, the gain or loss
         on the derivative would be reclassified out of AOCI over the life of
         the underlying asset. The Company is not anticipating any
         reclassification out of AOCI over the next 12-month period.

         Net realized losses on investments, hedging instruments and hedged
         items include less than $0.1 million of net gains for the quarter ended
         March 31, 2001 representing the ineffective portion of the cash flow
         hedging relationships. There were no gains or losses attributable to
         the portion of the derivative instruments' change in value excluded
         from the assessment of hedge effectiveness.

         Other Derivative Instruments, Including Embedded Derivatives

         Net realized losses on investments for the quarter ended March 31, 2001
         include a loss of $0.5 million, related to other derivative
         instruments, including embedded derivatives. A $38.0 million loss was
         recorded in the quarter ended March 31, 2001 on the change in value of
         cross-currency interest rate swaps hedging variable rate medium term
         notes denominated in foreign currencies. An offsetting gain of $37.2
         million was recorded to reflect the change in spot rates during the
         quarter on these variable rate liabilities. Additional gains of $0.3
         million were also recorded related to other derivative instruments not
         receiving hedge accounting treatment and embedded derivatives.



                                       9
   10

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

         Notes to Unaudited Consolidated Financial Statements, Continued


(4)      Comprehensive Income (Loss)
         ---------------------------

         Comprehensive income (loss) includes net income as well as certain
         items that are reported directly within a separate component of
         shareholders' equity that bypass net income. Other comprehensive income
         (loss) is comprised of unrealized gains (losses) on securities
         available-for-sale and accumulated net gains on cash flow hedges. The
         related before and after federal income tax amounts are as follows:



                                                                                            THREE MONTHS ENDED
                                                                                                MARCH 31,
                                                                                      -------------------------------
           (in millions)                                                                   2001            2000
           ==========================================================================================================

                                                                                                
           Unrealized gains (losses) on securities available-for- sale arising
              during the period:
                Gross                                                                 $     220.6     $     (32.8)
                Adjustment to deferred policy acquisition costs                             (65.1)           20.6
                Related federal income tax (expense) benefit                                (54.4)            4.3
           ----------------------------------------------------------------------------------------------------------
                     Net                                                                    101.1            (7.9)
           ----------------------------------------------------------------------------------------------------------
           Reclassification adjustment for net losses on securities
              available-for-sale realized during the period:
                Gross                                                                         4.2             0.9
                Related federal income tax benefit                                           (1.5)           (0.3)
           ----------------------------------------------------------------------------------------------------------
                     Net                                                                      2.7             0.6
           ----------------------------------------------------------------------------------------------------------

           Other comprehensive income (loss) on securities available-for-sale               103.8            (7.3)
           ----------------------------------------------------------------------------------------------------------

           Accumulated net gains on cash flow hedges:
                 Transition adjustment                                                        5.6             -
                 Gross                                                                        1.1             -
                 Related federal income tax expense                                          (2.4)            -
           ----------------------------------------------------------------------------------------------------------
                      Other comprehensive income on cash flow hedges                          4.3             -
           ----------------------------------------------------------------------------------------------------------

           Total other comprehensive income (loss)                                    $      108.1    $      (7.3)
           ==========================================================================================================



(5)      Segment Disclosures
         -------------------

         The Company uses differences in products as the basis for defining its
         reportable segments. The Company reports three product segments:
         Individual Annuity, Institutional Products and Life Insurance.

         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 programs. 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.



                                       10
   11


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

         Notes to Unaudited Consolidated Financial Statements, Continued


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

         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 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, hedging instruments and hedged items
         in the Corporate segment.

         The following table summarizes the financial results of the Company's
         business segments for the three months ended March 31, 2001 and 2000.



                                                Individual    Institutional        Life
         (in millions)                           Annuity         Products       Insurance       Corporate        Total
         ===================================================================================================================

                                                                                              
         2001
         Net investment income                $      124.4    $      211.7    $       79.9    $        6.9   $      422.9
         Other operating revenue                     144.0            57.0           130.6             5.9          337.5
         -------------------------------------------------------------------------------------------------------------------
            Total operating revenue(1)               268.4           268.7           210.5            12.8          760.4
         -------------------------------------------------------------------------------------------------------------------
         Interest credited to policyholder
             account balances                        100.3           158.1            42.8             -            301.2
         Amortization of deferred policy
             acquisition costs                        56.4            12.8            23.7             -             92.9
         Interest expense on short-term
             borrowings                                -               -               -               2.3            2.3
         Other benefits and expenses                  49.2            42.7            94.3             4.9          191.1
         -------------------------------------------------------------------------------------------------------------------
            Total expenses                           205.9           213.6           160.8             7.2          587.5
         -------------------------------------------------------------------------------------------------------------------
         Operating income before federal
            income tax expense(1)                     62.5            55.1            49.7             5.6          172.9
         Net realized losses on investments,
            hedging instruments and hedged
            items                                      -               -               -              (3.9)          (3.9)
         -------------------------------------------------------------------------------------------------------------------
         Income before federal income tax
            expense and cumulative effect of
            adoption of accounting principle  $       62.5    $       55.1    $       49.7    $        1.7   $      169.0
         ===================================================================================================================

         Assets as of period end              $   41,748.1    $   34,062.1    $    8,285.1    $    2,350.1   $   86,445.4
         ===================================================================================================================




                                       11
   12

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

         Notes to Unaudited Consolidated Financial Statements, Continued



                                                Individual    Institutional        Life
         (in millions)                           Annuity         Products       Insurance       Corporate        Total
         ===================================================================================================================
                                                                                                 
         2000
         Net investment income                   $   123.3      $    206.7       $    65.8       $    11.8      $   407.6
         Other operating revenue                     163.4            62.3           113.8             5.2          344.7
         -------------------------------------------------------------------------------------------------------------------
             Total operating revenue(1)              286.7           269.0           179.6            17.0          752.3
         -------------------------------------------------------------------------------------------------------------------
         Interest credited to policyholder
             account balances                        101.6           159.2            33.4             -            294.2
         Amortization of deferred policy
             acquisition costs                        56.7            12.3            16.9             -             85.9
         Other benefits and expenses                  56.7            38.3            96.0            10.4          201.4
         -------------------------------------------------------------------------------------------------------------------
              Total expenses                         215.0           209.8           146.3            10.4          581.5
         -------------------------------------------------------------------------------------------------------------------
         Operating income before federal
            income tax expense(1)                     71.7            59.2            33.3             6.6          170.8
         Net realized losses on investments,
            hedging instruments and hedged
            items                                      -               -               -              (3.1)          (3.1)
         -------------------------------------------------------------------------------------------------------------------
         Income before federal income tax
            expense and cumulative effect of
            adoption of accounting principle     $    71.7      $     59.2   $   $    33.3       $     3.5      $   167.7
         ===================================================================================================================

         Assets as of period end                 $47,598.5      $ 40,827.9       $ 7,069.8       $ 1,392.2      $96,888.4
         ===================================================================================================================



         ----------
         (1) Excludes net realized gains and losses on investments, hedging
         instruments and hedged items.

(6)      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.



                                       12
   13



ITEM 2        MANAGEMENT'S NARRATIVE ANALYSIS OF THE RESULTS OF OPERATIONS

              INTRODUCTION

              The following analysis of unaudited consolidated results of
              operations of the Company should be read in conjunction with the
              unaudited consolidated financial statements and related notes
              included elsewhere herein.

              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 the Company'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 net realized gains and losses on
              investments, hedging instruments and hedged items and cumulative
              effect of adoption of accounting principle. 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 the first quarter of 2001 and 2000.



                                                                                               THREE MONTHS ENDED
                                                                                                   MARCH 31,
                                                                                         -------------------------------
              (in millions)                                                                   2001            2000
              ==========================================================================================================

                                                                                                   
              Net income                                                                 $     119.6     $     113.3
              Net realized losses on investments, hedging instruments and hedged items,
                 net of tax                                                                      2.5             2.0
              Cumulative effect of adoption of accounting principle, net of tax                  4.8             -
              ----------------------------------------------------------------------------------------------------------
                Net operating income                                                     $     126.9     $     115.3
              ==========================================================================================================


              Revenues

              Total revenues for the first quarter of 2001, excluding net
              realized gains and losses on investments, hedging instruments and
              hedged items increased to $760.4 million compared to $752.3
              million for the same period in 2000.




                                       13
   14

              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
              specified period of annuity and certain life insurance contracts.
              Policy charges for the first quarter of 2001 and 2000 were as
              follows:



                                                                                               THREE MONTHS ENDED
                                                                                                   MARCH 31,
                                                                                         -------------------------------
              (in millions)                                                                   2001            2000
              ==========================================================================================================

                                                                                                   
              Asset fees                                                                 $    159.5      $    175.9
              Cost of insurance charges                                                        46.6            35.1
              Administrative fees                                                              41.3            36.7
              Surrender fees                                                                   20.3            24.9
              ----------------------------------------------------------------------------------------------------------
                 Total policy charges                                                    $    267.7      $    272.6
              ==========================================================================================================


              The decline in asset fees reflects a decrease in total average
              separate account assets of $7.12 billion (10%) in first quarter
              2001 compared to a year ago. Market depreciation on variable
              annuity and investment life insurance products, partially offset
              by net flows into these products, have resulted in the decrease 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 $25.28 billion as of March 31, 2001
              compared to $21.10 billion a year ago.

              The growth in administrative fees is attributable to a significant
              increase in premiums on individual investment life policies and
              certain corporate-owned life policies where the Company collects a
              premium load. Surrender charges decreased as a result of continued
              improvement in customer retention in the Individual Annuity
              segment.

              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 $407.6
              million in the first quarter of 2000 to $422.9 million in the
              first quarter of 2001 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 increased $1.11 billion to
              $22.60 billion as of the end of first quarter 2001 compared to
              $21.49 billion a year ago.

              Realized gains and losses on investments are not considered by the
              Company to be recurring components of earnings. The Company makes
              decisions concerning the sale of invested assets based on a
              variety of market, business, tax and other factors. In addition,
              included in this caption are changes in the fair value of items
              qualifying as fair value hedges, the related hedged items and the
              ineffective portion of cash flow hedges, all of which are not
              considered recurring components of earnings.

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



                                       14
   15


              Benefits and Expenses

              Interest credited to policyholder account balances totaled $301.2
              million in first quarter 2001 compared to $294.2 million in first
              quarter 2000 and principally relates to fixed annuities, both
              individual and institutional, and investment life insurance
              products. The growth in interest credited reflects the increase in
              COLI policy reserves.

              The growth in amortization of deferred policy acquisition costs
              (DAC), which totaled $92.9 million and $85.9 million in the first
              quarter of 2001 and 2000, respectively, is principally due to the
              Life Insurance segment as a result of growth in the number of
              policies in-force in first quarter 2001.

              Operating expenses were $115.6 million in first quarter 2001, a 5%
              decrease from first quarter 2000 operating expenses of $122.1
              million. The decrease reflects the Company's commitment to
              aggressive expense management in response to volatile equity
              markets.

              Federal income tax expense was $42.0 million and $54.4 million for
              the first quarter of 2001 and 2000, respectively. These amounts
              represent effective tax rates of 26.0% for the first quarter of
              2001 and 32.4% in 2000. An increase in tax exempt income and
              investment tax credits resulted in the decrease in the effective
              rate.

              Recently Issued Accounting Pronouncements

              See note 2 to the unaudited consolidated financial statements for
              a discussion of recently issued accounting pronouncements.

              Sales Information

              Sales are comprised of annuities, pension plans and life insurance
              products sold to a wide variety of customer bases.

              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 and domestic investors through an
              unrelated third party trust under the Company's two medium-term
              note programs; 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 the first quarter of 2001 and
              2000, are summarized as follows:



              (in millions)                                                                   2001            2000
              ==========================================================================================================

                                                                                                   
              Independent broker/dealers                                                 $    1,192.7    $   1,550.8
              Brokerage firms                                                                   339.3          308.0
              Financial institutions                                                            722.4          644.4
              Pension plan administrators                                                       302.8          332.1
              Life insurance specialists                                                        377.8          230.0
              Nationwide agents                                                                 168.8          211.3
              Nationwide Retirement Solutions                                                   432.3          774.8
              ----------------------------------------------------------------------------------------------------------


              The decrease in sales in the independent broker/dealer channel
              reflects lower demand for variable annuities due to volatile
              equity markets, and a shift in private sector pension plan sales
              from group annuities issued by the Company to trust products
              issued by an affiliate, Nationwide Trust Company.





                                       15
   16


              Sales through financial institutions grew 14% in first quarter
              2001 compared to a year ago, driven mainly by the appointment of
              new distributors in the bank channel and increased fixed annuity
              sales.

              The increase in sales through life insurance specialists reflects
              increased sales of COLI products. For the second consecutive year,
              NLIC is a market leader in COLI sales, with a focus on mid-sized
              cases.

              Lower sales through Nationwide Retirement Solutions reflects the
              Company's exit from the teacher market in early 2000, the impact
              of previously lost cases on recurring deposits, and a shift in
              public sector pension sales from group annuities issued by the
              Company to administration only services provided by affiliates.

              The Company's flagship products are marketed under The BEST of
              AMERICA(R) brand, and include individual and group variable
              annuities and variable life insurance. The BEST of AMERICA
              products allow customers to choose from investment options managed
              by premier mutual fund managers. The Company has also developed
              private label variable and fixed annuity products in conjunction
              with other financial services providers which allow those
              providers to sell products to their own customer bases under their
              own brand name.

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

              Sales by product and segment for the first quarter of 2001 and
              2000 are summarized as follows.



              (in millions)                                                                   2001            2000
              ==========================================================================================================

                                                                                                   
              The BEST of AMERICA products                                               $  1,025.6      $  1,303.9
              Private label annuities                                                         221.5           273.9
              Other                                                                             2.5            32.4
              -------------------------------------------------------------------------------------------------------
                Total individual variable annuity sales                                     1,249.6         1,610.2
              -------------------------------------------------------------------------------------------------------

              Deferred fixed annuities                                                        316.2            85.1
              Immediate fixed annuities                                                        39.1            39.1
              -------------------------------------------------------------------------------------------------------
                Total individual fixed annuity sales                                          355.3           124.2
              -------------------------------------------------------------------------------------------------------
                  Total individual annuity sales                                         $  1,604.9      $  1,734.4
              =======================================================================================================

              The BEST of AMERICA products                                               $    938.0      $  1,198.6
              Other                                                                            13.9            16.1
              -------------------------------------------------------------------------------------------------------
                Total private sector pension plan sales                                       951.9         1,214.7
              -------------------------------------------------------------------------------------------------------

                Total public sector pension plan sales - IRC Section 457 annuities            402.1           691.6
              -------------------------------------------------------------------------------------------------------
                   Total institutional products sales                                    $  1,354.0      $  1,906.3
              =======================================================================================================

              The BEST of AMERICA variable life series                                   $    140.6      $    125.3
              Corporate-owned life insurance                                                  377.8           228.5
              Traditional/Universal life insurance                                             58.8            56.9
              -------------------------------------------------------------------------------------------------------
                Total life insurance sales                                               $    577.2      $    410.7
              =======================================================================================================


              BUSINESS SEGMENTS

              The Company 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.



                                       16
   17


              The following table summarizes operating income before federal
              income tax expense for the Company's business segments for the
              first quarter of 2001 and 2000.



                                                                                               THREE MONTHS ENDED
                                                                                                   MARCH 31,
                                                                                         -------------------------------
              (in millions)                                                                   2001            2000
              ==========================================================================================================

                                                                                                   
              Individual Annuity                                                         $       62.5    $       71.7
              Institutional Products                                                             55.1            59.2
              Life Insurance                                                                     49.7            33.3
              Corporate                                                                           5.6             6.6
              ----------------------------------------------------------------------------------------------------------
                Operating income before federal income tax expense                       $      172.9    $      170.8
              ==========================================================================================================


              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.



                                       17
   18


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




                                                                                               THREE MONTHS ENDED
                                                                                                   MARCH 31,
                                                                                         ----------------------------
              (in millions)                                                                   2001            2000
              =======================================================================================================

                                                                                                   
              INCOME STATEMENT DATA
              Revenues:
                Policy charges                                                           $    128.0      $     145.8
                Net investment income                                                         124.4            123.3
                Premiums on immediate annuities                                                16.0             17.6
              -------------------------------------------------------------------------------------------------------
                                                                                              268.4            286.7
              -------------------------------------------------------------------------------------------------------

              Benefits and expenses:
               Interest credited to policyholder account balances                             100.3            101.6
               Other benefits                                                                  15.7             16.8
               Amortization of deferred policy acquisition costs                               56.4             56.7
               Other operating expenses                                                        33.5             39.9
              -------------------------------------------------------------------------------------------------------
                                                                                              205.9            215.0
              -------------------------------------------------------------------------------------------------------
              Operating income before federal income tax expense                         $     62.5      $      71.7
              =======================================================================================================

              OTHER DATA
              Sales:
                Individual variable annuities                                            $  1,249.6      $   1,610.2
                Individual fixed annuities                                                    355.3            124.2
              -------------------------------------------------------------------------------------------------------
                 Total individual annuity sales                                          $  1,604.9      $   1,734.4
              =======================================================================================================

              Average account balances:
                General account                                                          $  6,914.4      $   7,072.4
                Separate account                                                           35,225.4         37,421.4
              -------------------------------------------------------------------------------------------------------
                  Total average account balances                                         $ 42,139.8      $  44,493.8
              =======================================================================================================

              Account balances as of period end:
                Individual variable annuities                                            $ 35,625.0      $  42,182.0
                Individual fixed annuities                                                  4,223.7          3,701.7
              -------------------------------------------------------------------------------------------------------
                 Total account balances                                                  $ 39,848.7      $  45,883.7
              =======================================================================================================

              Return on average equity                                                         16.6%            20.3%
              Pre-tax operating income to average account balances                             0.59%            0.64%
              -------------------------------------------------------------------------------------------------------


              Pre-tax operating earnings totaled $62.5 million in first quarter
              2001, down 13% compared to a year ago. The decrease in earnings is
              primarily a result of lower asset and surrender fees, partially
              offset by lower operating expenses.

              Asset fees decreased to $108.2 million in the first quarter of
              2001, down 8% from $117.2 million in the same period a year ago.
              Asset fees are calculated daily and charged as a percentage of
              separate account assets. The decrease in asset fees is due to
              market depreciation on investments underlying reserves. Average
              separate account assets decreased 6% to $35.23 billion as of March
              31, 2001 compared to $37.42 billion a year ago.

              Surrender fees decreased by $7.9 million to $15.2 million in the
              first quarter of 2001. Fueling this decrease was the improvement
              in variable annuity lapse rates over the first quarter of 2000,
              which totaled 10.3%, excluding internal replacements, in the first
              quarter of 2001, 220 basis points better than a year ago.

              Operating expenses were $33.5 million in first quarter 2001, a
              decrease of 16% over first quarter 2000, reflecting management's
              focus on expense management in response to depressed equity
              markets.



                                       18
   19

              The following table depicts the interest spread on average general
              account reserves in the Individual Annuity segment for the periods
              indicated.



                                                                                                THREE MONTHS ENDED
                                                                                                     MARCH 31,
                                                                                         -------------------------------
                                                                                              2001            2000
              ==========================================================================================================

                                                                                                          
              Net investment income                                                             7.90%           7.87%
              Interest credited                                                                 5.80            5.74
              ----------------------------------------------------------------------------------------------------------
                   Interest spread                                                              2.10%           2.13%
              ==========================================================================================================


              The Company experienced an increase in mortgage loan and bond
              prepayment fees and such income accounted for approximately 8
              basis points of the interest spread in first quarter 2001 compared
              to no basis points in the same period a year ago. The Company
              anticipates interest spreads over the next several quarters to
              range between 195 and 200 basis points, excluding the impact of
              mortgage loan and bond prepayment income.

              Led by variable product deposits of $1.48 billion and withdrawals
              and surrenders of $1.20 billion, Individual Annuity segment
              deposits in first quarter 2001 of $1.83 billion offset by
              withdrawals and surrenders totaling $1.29 billion generated net
              flows of $540.8 million compared to the $292.5 million achieved a
              year ago. 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.

              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 1.23% as of March 31, 2001 compared to
              1.25% a year ago.

              The decrease in pre-tax operating income to average assets in 2001
              and 2000 is primarily driven by the mix of products and producer
              compensation arrangements. Increased sales of products with lower
              policy charges and increased sales of trail commission individual
              variable annuities are impacting margins, as measured by return on
              average account balances.

              Individual Annuity sales, which exclude internal replacements,
              during first quarter 2001 were $1.60 billion, down from $1.73
              billion in the year ago quarter. Sales of fixed annuities nearly
              tripled to $316.2 million in first quarter 2001 compared to $85.1
              million in first quarter 2000, offsetting the decline in variable
              annuity sales.

              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 programs. 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 two
              medium-term note programs, large case pension plan acquisitions
              and Nationwide employee and agent benefit plans, however the
              income statement data does reflect this business.



                                       19
   20

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



                                                                                              THREE MONTHS ENDED
                                                                                                  MARCH 31,
                                                                                         ------------------------------
              (in millions)                                                                  2001            2000
              =========================================================================================================

                                                                                                       
              INCOME STATEMENT DATA
              Revenues:
                Asset fees                                                                  $     47.3       $    55.0
                Net investment income                                                            211.7           206.7
                Other                                                                              9.7             7.3
              ---------------------------------------------------------------------------------------------------------
                                                                                                 268.7           269.0
              ---------------------------------------------------------------------------------------------------------

              Benefits and expenses:
                Interest credited to policyholder account balances                               158.1           159.2
                Other benefits and expenses                                                       55.5            50.6
              ---------------------------------------------------------------------------------------------------------
                                                                                                 213.6           209.8
              ---------------------------------------------------------------------------------------------------------
                  Operating income before federal income tax expense                        $     55.1       $    59.2
              =========================================================================================================

              OTHER DATA
              Sales:
                Private sector pension plans                                                $    951.9       $ 1,214.7
                Public sector pension plans                                                      402.1           691.6
              ---------------------------------------------------------------------------------------------------------
                  Total institutional products sales                                        $  1,354.0       $ 1,906.3
              =========================================================================================================

              Average account balances:
                General account                                                             $ 11,008.6       $10,707.4
                Separate account                                                              24,625.6        27,777.1
              ---------------------------------------------------------------------------------------------------------
                  Total average account balances                                            $ 35,634.2       $38,484.5
              =========================================================================================================

              Account balances as of period end:
                Private sector pension plans                                                $ 16,194.0       $20,212.5
                Public sector pension plans                                                   15,637.6        19,628.0
                Medium-term note programs                                                      1,931.9           704.0
              ---------------------------------------------------------------------------------------------------------
                  Total account balances                                                    $ 33,763.5       $40,544.5
              =========================================================================================================

              Return on average equity                                                            22.7%           24.7%
              Pre-tax operating income to average account balances                                0.62%           0.62%
              ---------------------------------------------------------------------------------------------------------


              Institutional Products segment results reflect a slight increase
              in interest spread income attributable to growth in average
              general account assets. Interest spread is the differential
              between net investment income and interest credited to
              policyholder account balances. Interest spreads vary depending on
              crediting rates offered by competitors, performance of the
              investment portfolio, including the rate of prepayments, changes
              in market interest rates and other factors.

              The following table depicts the interest spread on general account
              reserves in the Institutional Products segment for the periods
              indicated.



                                                                                               THREE MONTHS ENDED
                                                                                                   MARCH 31,
                                                                                              2001            2000
              ==========================================================================================================

                                                                                                          
              Net investment income                                                             7.69%           7.72%
              Interest credited                                                                 5.74%           5.95%
              ----------------------------------------------------------------------------------------------------------
                 Interest spread                                                                1.95%           1.77%
              ==========================================================================================================



                                       20
   21

              The Company experienced an increase in mortgage loan and bond
              prepayment fees and such income accounted for approximately 15
              basis points of the interest spread in first quarter 2001 compared
              to no basis points in the same period a year ago. The Company
              anticipates interest spreads over the next several quarters to
              range between 175 and 180 basis points, excluding the impact of
              mortgage loan and bond prepayment income.

              Asset fees declined 14% to $47.3 million in the quarter ended
              March 31, 2001 compared to a year ago. The decline was driven by
              an 11% drop in average separate account assets in the quarter
              compared to a year ago.

              Net investment income increased 2% to $211.7 million in the first
              quarter of 2001 compared to a year ago. Driving this increase was
              a 3% increase in the average general account balance in the
              quarter compared to a year ago and the increase in mortgage loan
              and bond prepayment income.

              Interest credited and other benefits and expenses in first quarter
              2001 were flat compared to a year ago.

              Institutional Products segment deposits in first quarter 2001 of
              $1.39 billion, offset by participant withdrawals and surrenders
              totaling $1.29 billion, generated net flows from participant
              activity of $102.3 million, a 65% decrease over first quarter 2000
              net flows of $290.3 million.

              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
              0.77% in first quarter 2001 compared to 0.79% in first quarter
              2000.

              Institutional Products sales during first quarter 2001 reached
              $1.35 billion compared to sales of $1.91 billion in first quarter
              2000. In the private sector, while the Company sold a record
              number of plans in the first quarter 2001, sales declined compared
              to a year ago due to the weak equity markets which reduced the
              average plan size of take-over cases. In the public sector, sales
              declined from a year ago reflecting the impact of previously lost
              cases on recurring deposits.

              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.



                                       21
   22

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



                                                                                               THREE MONTHS ENDED
                                                                                                   MARCH 31,
                                                                                         ---------------------------
              (in millions)                                                                   2001            2000
              ======================================================================================================

                                                                                                   
              INCOME STATEMENT DATA
              Revenues:
                Total policy charges                                                     $     82.7      $     64.5
                Net investment income                                                          79.9            65.8
                Other                                                                          47.9            49.3
              ------------------------------------------------------------------------------------------------------
                                                                                              210.5           179.6
              ------------------------------------------------------------------------------------------------------

              Benefits                                                                        102.6            95.9
              Operating expenses                                                               58.2            50.4
              ------------------------------------------------------------------------------------------------------
                                                                                              160.8           146.3
              ------------------------------------------------------------------------------------------------------
                Operating income before federal income tax expense                       $     49.7      $     33.3
              ======================================================================================================

              OTHER DATA
              Sales:
                The BEST of AMERICA variable life series                                 $    140.6      $    125.3
                Corporate-owned life insurance                                                377.8           228.5
                Traditional/Universal life insurance                                           58.8            56.9
              ------------------------------------------------------------------------------------------------------
                  Total life insurance sales                                             $    577.2      $    410.7
              ======================================================================================================

              Policy reserves as of period end:
                Individual investment life insurance                                     $  1,958.0      $  2,000.1
                Corporate investment life insurance                                         2,800.4         1,767.0
                Traditional life insurance                                                  1,825.0         1,795.5
                Universal life insurance                                                      770.9           765.1
              ------------------------------------------------------------------------------------------------------
                   Total policy reserves                                                 $  7,354.3      $  6,327.7
              ======================================================================================================

              Return on average equity                                                      12.9%           10.8%
              ------------------------------------------------------------------------------------------------------


              Life Insurance segment earnings increased 49% to $49.7 million, up
              from $33.3 million a year ago. The increase in Life Insurance
              segment earnings is attributable to strong sales and increased
              investment earnings due to reserve growth in both individual and
              corporate investment life insurance products.

              Driven primarily by increased policy charges, revenues from
              investment life products increased to $102.8 million in first
              quarter 2001 compared to $72.1 million in first quarter 2000. The
              revenue growth reflects significantly increased policy reserve
              levels driven by corporate investment life reserves, which include
              both COLI and BOLI products and reached $2.80 billion as of March
              31, 2001, up from $1.77 billion in the same period a year ago.

              Pre-tax earnings from investment life products reached $29.8
              million in first three months of 2001 compared to $19.5 million a
              year ago, a 53% increase. The strong revenue growth discussed
              previously more than offset increased operating expenses
              associated with the growth in business.

              Traditional/Universal life pre-tax earnings increased 44% to $19.9
              million in first quarter 2001 compared to $13.8 million in the
              same period a year ago, reflecting higher investment earnings and
              lower policyholder benefit costs.

              Total life insurance sales, excluding all BOLI and Nationwide
              employee and agent benefit plan sales increased 41% to $577.2
              million in first quarter 2001 compared to $410.7 million in first
              quarter 2000. Sales in 2001 include a record level of production
              for COLI and continued growth of individual investment life
              insurance, reflecting the Company's efforts to sell through
              multiple channels and growing producer and consumer acceptance of
              these product offerings.




                                       22
   23

              Corporate

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



                                                                                             THREE MONTHS ENDED
                                                                                                  MARCH 31,
                                                                                       ----------------------------
              (in millions)                                                                   2001            2000
              =====================================================================================================

                                                                                               
              INCOME STATEMENT DATA
              Operating revenues(1)                                                      $    12.8      $     17.0
              Operating expenses                                                               7.2            10.4
              -----------------------------------------------------------------------------------------------------
                Operating income before federal income tax expense(1)                    $     5.6      $      6.6
              =====================================================================================================

              ---------

              (1) Excludes net realized losses on investments, hedging
                  instruments and hedged items.

              The Corporate segment consists of net investment income on
              invested assets not allocated to the three product segments,
              unallocated expenses and interest expense on short-term
              borrowings. The decrease in revenues reflects a decrease in net
              investment income on real estate investments.

              In addition to these operating revenues and expenses, the Company
              also reports net realized gains and losses on investments, hedging
              instruments and hedged items in the Corporate segment. The Company
              realized net investment losses of $4.2 million and net gains on
              hedging instruments and hedged items of $0.3 million during the
              first quarter of 2001 compared to realized net investment losses
              of $3.1 million during the first quarter of 2000. In addition, the
              Company realized a net after-tax loss of $4.8 million related to
              the adoption of FAS 133 in first quarter 2001.

ITEM 3        QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

              Omitted due to reduced disclosure format.


                           PART II - OTHER INFORMATION

ITEM 1        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, 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.

              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.



                                       23
   24



ITEM 2        CHANGES IN SECURITIES

              Omitted due to reduced disclosure format.

ITEM 3        DEFAULTS UPON SENIOR SECURITIES

              Omitted due to reduced disclosure format.

ITEM 4        SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

              Omitted due to reduced disclosure format.

ITEM 5        OTHER INFORMATION

              None.

ITEM 6        EXHIBITS AND REPORTS ON FORM 8-K

              (a) Exhibits:

                  10.29    Employee Leasing Agreement, dated July 1, 2000,
                           between Nationwide Mutual Insurance Company and
                           Nationwide Financial Services Inc. on behalf of
                           itself and its subsidiaries (filed as exhibit 10.35
                           to Form 10-Q, Commission File Number 1-12785, filed
                           May 11, 2001)

              (b) Reports on Form 8-K:

                  No reports on Form 8-K were filed during the three month
                  period ended March 31, 2001.



                                       24
   25



                                    SIGNATURE


Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.


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



Date: May 11, 2001      /s/Mark R. Thresher
                        ------------------------------------------------------
                        Mark R. Thresher
                        Senior Vice President - Finance - Nationwide Financial
                        (Chief Accounting Officer)





                                       25