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 JUNE 30, 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 of                         (I.R.S. Employer
incorporation or organization)                          Identification No.)

                              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 August 3, 2001.

COMMON STOCK (par value $1 per share) - 3,814,779 shares issued and outstanding
as of August 3, 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                                   16

             Item 3      Quantitative and Qualitative Disclosures About Market Risk                                     26

PART II      OTHER INFORMATION

             Item 1      Legal Proceedings                                                                              27

             Item 2      Changes in Securities                                                                          27

             Item 3      Defaults Upon Senior Securities                                                                27

             Item 4      Submission of Matters to a Vote of Security Holders                                            27

             Item 5      Other Information                                                                              27

             Item 6      Exhibits and Reports on Form 8-K                                                               27

SIGNATURE                                                                                                               28








                                       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             SIX MONTHS ENDED
                                                                              JUNE 30,                      JUNE 30,
                                                                     ---------------------------------------------------------
                                                                         2001          2000            2001          2000
==============================================================================================================================
                                                                                                     
REVENUES
  Policy charges                                                     $    256.4    $    266.1      $    524.1    $    538.7
  Life insurance premiums                                                  66.5          62.1           130.4         129.0
  Net investment income                                                   428.9         409.4           851.8         817.0
  Net realized gains (losses) on investments, hedging instruments
     and hedged items                                                       2.1         (10.7)           (1.8)        (13.8)
  Other                                                                     3.2           4.0             9.1           9.2
- ------------------------------------------------------------------------------------------------------------------------------
                                                                          757.1         730.9         1,513.6       1,480.1
- ------------------------------------------------------------------------------------------------------------------------------

BENEFITS AND EXPENSES
  Interest credited to policyholder account balances                      307.9         290.3           609.1         584.5
  Other benefits and claims                                                77.2          61.7           142.2         129.0
  Policyholder dividends on participating policies                         11.1          11.5            21.6          23.5
  Amortization of deferred policy acquisition costs                        87.1          86.2           180.0         172.1
  Interest expense on short-term borrowings                                 1.6           -               3.9           -
  Other operating expenses                                                101.9         118.4           217.5         240.5
- ------------------------------------------------------------------------------------------------------------------------------
                                                                          586.8         568.1         1,174.3       1,149.6
- ------------------------------------------------------------------------------------------------------------------------------

  Income before federal income tax expense and cumulative effect
   of adoption of accounting principles                                   170.3         162.8           339.3         330.5
Federal income tax expense                                                 44.5          51.9            89.1         106.3
- ------------------------------------------------------------------------------------------------------------------------------
  Income before cumulative effect of adoption of accounting
   principles                                                             125.8         110.9           250.2         224.2
Cumulative effect of adoption of accounting principles, net of tax         (2.3)          -              (7.1)          -
- ------------------------------------------------------------------------------------------------------------------------------
  Net income                                                         $    123.5    $    110.9      $    243.1    $    224.2
==============================================================================================================================




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)
                                                                                             JUNE 30,         DECEMBER 31,
                                                                                               2001               2000
==============================================================================================================================
                                                                                                      
ASSETS
Investments:
   Securities available-for-sale, at fair value:
      Fixed maturity securities (cost $16,186.4 in 2001; $15,245.8 in 2000)             $      16,549.6     $      15,443.0
      Equity securities (cost $106.5 in 2001; $103.5 in 2000)                                     106.9               109.0
   Mortgage loans on real estate, net                                                           6,601.0             6,168.3
   Real estate, net                                                                               310.5               310.7
   Policy loans                                                                                   579.6               562.6
   Other long-term investments                                                                     96.5               101.8
   Short-term investments                                                                         710.6               442.6
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                               24,954.7            23,138.0
- ------------------------------------------------------------------------------------------------------------------------------

Cash                                                                                               31.3                18.4
Accrued investment income                                                                         283.8               251.4
Deferred policy acquisition costs                                                               3,033.8             2,865.6
Other assets                                                                                      507.4               396.7
Assets held in separate accounts                                                               62,639.7            65,897.2
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                        $      91,450.7     $      92,567.3
==============================================================================================================================

LIABILITIES AND SHAREHOLDER'S EQUITY
Future policy benefits and claims                                                       $      23,668.5     $      22,183.6
Short-term borrowings                                                                             114.2               118.7
Other liabilities                                                                               1,502.2             1,164.9
Liabilities related to separate accounts                                                       62,639.7            65,897.2
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                               87,924.6            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                                                                             2,679.4             2,436.3
  Accumulated other comprehensive income                                                          196.8               116.7
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                                3,526.1             3,202.9
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                        $      91,450.7     $      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)
                     Six Months Ended June 30, 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                                             -             -             224.2              -                224.2
  Net unrealized losses on securities
     available-for-sale arising during
     the period, net of tax                              -             -               -               (5.3)              (5.3)
                                                                                                                 -----------------
Total comprehensive income                                                                                               218.9
                                                                                                                 -----------------
Dividends to shareholder                                 -             -             (90.0)             -                (90.0)
- ----------------------------------------------------------------------------------------------------------------------------------
Balance as of June 30, 2000                        $     3.8    $    766.1    $    2,145.2    $       (21.2)     $     2,893.9
==================================================================================================================================

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

Comprehensive income:
  Net income                                             -             -             243.1              -                243.1
  Net unrealized gains on securities available-for-
     sale arising during the period, net of tax          -             -               -               73.7               73.7
  Cumulative effect of adoption of accounting
     principles, net of tax                              -             -               -                5.9                5.9
  Accumulated net gains on cash flow hedges,
     net of tax                                          -             -               -                0.5                0.5
                                                                                                                 -----------------
Total comprehensive income                                                                                               323.2
                                                                                                                 -----------------
- ----------------------------------------------------------------------------------------------------------------------------------
BALANCE AS OF JUNE 30, 2001                        $     3.8    $    646.1    $    2,679.4    $       196.8      $     3,526.1
==================================================================================================================================




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)
                     Six Months Ended June 30, 2001 and 2000
                                  (in millions)



                                                                                                  2001              2000
  ============================================================================================================================
                                                                                                        
  CASH FLOWS FROM OPERATING ACTIVITIES
  Net income                                                                                 $      243.1     $      224.2
  Adjustments to reconcile net income to net cash provided by operating activities:
    Interest credited to policyholder account balances                                              609.1            584.5
    Capitalization of deferred policy acquisition costs                                            (392.3)          (400.5)
    Amortization of deferred policy acquisition costs                                               180.0            172.1
    Amortization and depreciation                                                                   (16.8)            (3.3)
    Realized losses on investments, hedging instruments and hedged items                              1.8             13.8
    Cumulative effect of adoption of accounting principles                                           10.9              -
    (Increase) decrease in accrued investment income                                                (32.4)             6.2
    Increase in other assets                                                                        (90.2)          (114.6)
    Increase in policy liabilities                                                                   11.5             44.2
    Increase in other liabilities                                                                    64.3             69.7
    Other, net                                                                                        0.6             (8.1)
  ----------------------------------------------------------------------------------------------------------------------------
      Net cash provided by operating activities                                                     589.6            588.2
  ----------------------------------------------------------------------------------------------------------------------------

  CASH FLOWS FROM INVESTING ACTIVITIES
  Proceeds from maturity of securities available-for-sale                                         2,048.2          1,912.9
  Proceeds from sale of securities available-for-sale                                               131.2             67.5
  Proceeds from repayments of mortgage loans on real estate                                         377.5            325.0
  Proceeds from sale of real estate                                                                   9.5              2.6
  Proceeds from repayments of policy loans and sale of other invested assets                         46.2             12.8
  Cost of securities available-for-sale acquired                                                 (3,104.4)        (1,315.5)
  Cost of mortgage loans on real estate acquired                                                   (796.7)          (474.4)
  Cost of real estate acquired                                                                       (0.2)            (2.9)
  Short-term investments, net                                                                      (268.0)             9.1
  Other, net                                                                                        120.2            (82.3)
  ----------------------------------------------------------------------------------------------------------------------------
      Net cash (used in) provided by investing activities                                        (1,436.5)           454.8
  ----------------------------------------------------------------------------------------------------------------------------

  CASH FLOWS FROM FINANCING ACTIVITIES
  Net cost from issuance of short-term borrowings                                                    (4.5)             -
  Cash dividends paid                                                                                 -             (100.0)
  Increase in investment and universal life insurance product account balances                    3,220.6          2,305.2
  Decrease in investment and universal life insurance product account balances                   (2,356.3)        (3,229.4)
  ----------------------------------------------------------------------------------------------------------------------------
      Net cash provided by (used in) financing activities                                           859.8         (1,024.2)
  ----------------------------------------------------------------------------------------------------------------------------

  Net increase in cash                                                                               12.9             18.8

  Cash, beginning of period                                                                          18.4              4.8
  ----------------------------------------------------------------------------------------------------------------------------
  Cash, end of period                                                                        $       31.3     $       23.6
  ============================================================================================================================



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
                         Six Months Ended June 30, 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 Principles
         -------------------------

         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.

         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.



                                       7
   8


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

         Notes to Unaudited Consolidated Financial Statements, Continued


         In November 1999, the Emerging Issues Task Force (EITF) issued EITF
         Issue No. 99-20, Recognition of Interest Income and Impairment on
         Purchased and Retained Beneficial Interests in Securitized Financial
         Assets (EITF 99-20). The Company adopted EITF 99-20 on April 1, 2001.
         EITF 99-20 establishes the method of recognizing interest income and
         impairment on asset-backed investment securities. EITF 99-20 requires
         the Company to update the estimate of cash flows over the life of
         certain retained beneficial interests in securitization transactions
         and purchased beneficial interests in securitized financial assets.
         Pursuant to EITF 99-20, based on current information and events, if the
         Company estimates that the fair value of its beneficial interests is
         not greater than or equal to its carrying value and if there has been a
         decrease in the estimated cash flows since the last revised estimate,
         considering both timing and amount, then an other-than-temporary
         impairment should be recognized. The cumulative effect, net of tax,
         upon adoption of EITF 99-20 on April 1, 2001 decreased net income by
         $2.3 million with a corresponding increase to accumulated other
         comprehensive income.

         In July 2001, the FASB issued Statement of Financial Accounting
         Standards No. 141, Business Combinations (SFAS 141) and Statement of
         Financial Accounting Standards No. 142, Goodwill and Other Intangible
         Assets (SFAS 142).

         SFAS 141 requires that the purchase method of accounting be used for
         all business combinations initiated after June 30, 2001. The use of the
         pooling-of-interests method will be prohibited.

         SFAS 142 applies to all acquired intangible assets whether acquired
         singularly, as part of a group, or in a business combination. SFAS 142
         supersedes APB Opinion No. 17, Intangible Assets, and will carry
         forward provisions in Opinion 17 related to internally developed
         intangible assets. SFAS 142 changes the accounting for goodwill and
         intangible assets with indefinite lives from an amortization method to
         an impairment-only approach. The amortization of goodwill from past
         business combinations will cease upon adoption of this statement, which
         will be January 1, 2002 for the Company. Companies will also be
         required to evaluate all existing goodwill and intangible assets with
         indefinite lives for impairment within six months of adoption. Any
         transitional impairment losses will be recognized in the first
         interim period in the year of adoption and will be recognized as the
         effect of a change in accounting principle.

         The Company does not expect any material impact of adopting SFAS 141
         and SFAS 142 on the results of operations and financial position.

(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 from changes in interest rates. The Company
         principally uses interest rate swaps and short Eurodollar futures to
         manage this risk.

         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.





                                       8
   9
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

         Notes to Unaudited Consolidated Financial Statements, Continued


         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, from time
         to time, the Company issues both fixed and variable rate liabilities
         denominated in foreign currencies. As a result, 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 these risks, 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
         foreign 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 on assets 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.

         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 gains and 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.


                                       9
   10
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

         Notes to Unaudited Consolidated Financial Statements, Continued


         During the three months and six months ended June 30, 2001, a gain of
         $2.7 million and a gain of $1.0 million, respectively, were recognized
         in net realized gains and 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 gains and losses on investments, hedging instruments and
         hedged items do not include net gains and losses for the quarter ended
         June 30, 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, hedging instruments and hedged
         items for the three months and six months ended June 30, 2001 include a
         loss of $1.1 million and a loss of $1.6 million, respectively, related
         to other derivative instruments, including embedded derivatives. For
         the three months and six months ended June 30, 2001 a $26.9 million
         loss and a $64.9 million loss, respectively, were recorded on the
         change in value of cross-currency interest rate swaps hedging variable
         rate medium-term notes denominated in foreign currencies. Offsetting
         gains of $25.8 million and $63.0 million were recorded to reflect the
         change in spot rates during the three months and six months ended June
         30, 2001 on these variable rate liabilities.


                                       10
   11

               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
         shareholder's 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    SIX MONTHS ENDED
                                                                                     JUNE 30,             JUNE 30,
         ---------------------------------------------------------------------------------------------------------------
         (in millions)                                                           2001       2000       2001       2000
         ===============================================================================================================
                                                                                                     
         Unrealized gains (losses) on securities available-for-sale arising
            during the period:
              Transition adjustment - EITF 99-20                               $    3.5    $   -     $    3.5    $   -
              Gross                                                               (68.5)       3.4      152.1      (29.4)
              Adjustment to deferred policy acquisition costs                      21.0      (11.5)     (44.1)       9.1
              Related federal income tax benefit (expense)                         15.4        2.8      (39.0)       7.1
         ---------------------------------------------------------------------------------------------------------------
                   Net                                                            (28.6)      (5.3)      72.5      (13.2)
         ---------------------------------------------------------------------------------------------------------------

         Reclassification adjustment for net losses on securities
            available-for-sale realized during the period:
              Gross                                                                 1.1       11.2        5.3       12.1
              Related federal income tax benefit                                   (0.4)      (3.9)      (1.9)      (4.2)
         ---------------------------------------------------------------------------------------------------------------
                   Net                                                              0.7        7.3        3.4        7.9
         ---------------------------------------------------------------------------------------------------------------

         Other comprehensive income (loss) on securities
             available-for-sale                                                   (27.9)       2.0       75.9       (5.3)
         ---------------------------------------------------------------------------------------------------------------

         Accumulated net (loss) gain on cash flow hedges:
               Transition adjustment - FAS 133                                      -          -          5.6        -
               Gross                                                               (0.3)       -          0.8        -
               Related federal income tax benefit (expense)                         0.2        -         (2.2)       -
         ---------------------------------------------------------------------------------------------------------------
                 Other comprehensive income (loss) on cash
                       flow hedges                                                 (0.1)       -          4.2        -
         ---------------------------------------------------------------------------------------------------------------

         Total other comprehensive income (loss)                               $  (28.0)   $   2.0   $   80.1    $  (5.3)
         ===============================================================================================================


(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.



                                       11
   12

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

         Notes to Unaudited Consolidated Financial Statements, Continued


         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 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 June 30, 2001 and 2000.



                                                   INDIVIDUAL  INSTITUTIONAL      LIFE
         (in millions)                               ANNUITY     PRODUCTS       INSURANCE   CORPORATE    TOTAL
         ==========================================================================================================
                                                                                          
          2001
          Net investment income                      $ 127.2      $ 211.8      $  81.1      $   8.8      $ 428.9
          Other operating revenue                      144.4         54.3        124.5          2.9        326.1
         ----------------------------------------------------------------------------------------------------------
             Total operating revenue(1)                271.6        266.1        205.6         11.7        755.0
         ----------------------------------------------------------------------------------------------------------

          Interest credited to policyholder
             account balances                          105.1        158.7         44.1            -        307.9
          Amortization of deferred policy
             acquisition costs                          54.8         13.0         19.3            -         87.1
          Interest expense on short-term
             borrowings                                    -            -            -          1.6          1.6
          Other benefits and expenses                   50.5         40.1         99.4          0.2        190.2
         ----------------------------------------------------------------------------------------------------------
             Total expenses                            210.4        211.8        162.8          1.8        586.8
         ----------------------------------------------------------------------------------------------------------

          Operating income before federal
             income tax expense(1)                      61.2         54.3         42.8          9.9        168.2
          Net realized gains on investments,
             hedging instruments and hedged
             items                                         -            -            -          2.1          2.1
         ----------------------------------------------------------------------------------------------------------

          Income before federal income tax
             expense and cumulative effect of
             adoption of accounting  principles      $  61.2      $  54.3      $  42.8      $  12.0      $ 170.3
         ==========================================================================================================




                                       12
   13

               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                    $ 118.3      $ 201.8      $  74.9      $  14.4       $ 409.4
         Other operating revenue                    159.0         61.5        107.7          4.0         332.2
         -------------------------------------------------------------------------------------------------------
            Total operating revenue(1)              277.3        263.3        182.6         18.4         741.6
         -------------------------------------------------------------------------------------------------------

         Interest credited to policyholder
            account balances                         96.4        152.7         41.2            -         290.3
         Amortization of deferred policy
            acquisition costs                        57.5         11.7         17.0            -          86.2
         Other benefits and expenses                 52.3         43.1         87.9          8.3         191.6
         -------------------------------------------------------------------------------------------------------
            Total expenses                          206.2        207.5        146.1          8.3         568.1
         -------------------------------------------------------------------------------------------------------

         Operating income before federal
            income tax expense(1)                    71.1         55.8         36.5         10.1         173.5
         Net realized losses on investments,
            hedging instruments and hedged
            items                                       -            -            -        (10.7)        (10.7)
         -------------------------------------------------------------------------------------------------------

         Income (loss) before federal
            income tax expense and
            cumulative effect of adoption of
            accounting principles                 $  71.1      $  55.8      $  36.5      $  (0.6)      $ 162.8
         =======================================================================================================

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



                                       13
   14

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

         Notes to Unaudited Consolidated Financial Statements, Continued


         The following table summarizes the financial results of the Company's
         business segments for the six months ended June 30, 2001 and 2000.



                                                     INDIVIDUAL  INSTITUTIONAL     LIFE
         (in millions)                                ANNUITY      PRODUCTS      INSURANCE      CORPORATE        TOTAL
         ==================================================================================================================
                                                                                                
          2001
          Net investment income                     $   251.6      $   423.5      $   161.0     $    15.7      $   851.8
          Other operating revenue                       288.4          111.3          255.1           8.8          663.6
         ------------------------------------------------------------------------------------------------------------------
             Total operating revenue(1)                 540.0          534.8          416.1          24.5        1,515.4
         ------------------------------------------------------------------------------------------------------------------

          Interest credited to policyholder
             account balances                           205.4          316.8           86.9             -          609.1
          Amortization of deferred policy
             acquisition costs                          111.2           25.8           43.0             -          180.0
          Interest expense on short-term
             borrowings                                     -              -              -           3.9            3.9
          Other benefits and expenses                    99.7           82.8          193.7           5.1          381.3
         ------------------------------------------------------------------------------------------------------------------
             Total expenses                             416.3          425.4          323.6           9.0        1,174.3
         ------------------------------------------------------------------------------------------------------------------

          Operating income before federal
             income tax expense(1)                      123.7          109.4           92.5          15.5          341.1
          Net realized losses on investments,
             hedging instruments and hedged
             items                                          -              -              -          (1.8)          (1.8)
         ------------------------------------------------------------------------------------------------------------------

          Income before federal income tax
             expense and cumulative effect of
             adoption of accounting principles      $   123.7      $   109.4      $    92.5     $    13.7      $   339.3
         ==================================================================================================================

          Assets as of period end                   $43,766.8      $35,984.5      $ 8,707.9     $ 2,991.5      $91,450.7
         ==================================================================================================================




                                       14
   15

               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                     $     241.6    $     408.5    $    140.7    $     26.2     $     817.0
          Other operating revenue                         322.4          123.8         221.5           9.2           676.9
         -------------------------------------------------------------------------------------------------------------------
             Total operating revenue(1)                   564.0          532.3         362.2          35.4         1,493.9
         -------------------------------------------------------------------------------------------------------------------

          Interest credited to policyholder
             account balances                             198.0          311.9          74.6           -             584.5
          Amortization of deferred policy
             acquisition costs                            114.2           24.0          33.9           -             172.1
          Other benefits and expenses                     109.0           81.4         183.9          18.7           393.0
         -------------------------------------------------------------------------------------------------------------------
             Total expenses                               421.2          417.3         292.4          18.7         1,149.6
         -------------------------------------------------------------------------------------------------------------------

          Operating income before federal
             income tax expense(1)                        142.8          115.0          69.8          16.7           344.3
          Net realized losses on investments,
             hedging instruments and hedged
             items                                          -              -             -           (13.8)          (13.8)
         -------------------------------------------------------------------------------------------------------------------

          Income before federal income tax
             expense and cumulative effect of
             adoption of accounting principles      $     142.8    $     115.0    $     69.8    $      2.9     $     330.5
         ===================================================================================================================

          Assets as of period end                   $  47,453.1    $  39,619.6    $  7,558.4    $  1,369.0     $  96,000.1
         ===================================================================================================================


         ----------
         (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.





                                       15
   16




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 principles. 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 periods indicated.



                                                                          THREE MONTHS ENDED        SIX MONTHS ENDED
                                                                               JUNE 30,                 JUNE 30,
                                                                        -------------------------------------------------
              (in millions)                                                2001         2000        2001        2000
              ===========================================================================================================
                                                                                                    
              Net income                                                   $ 123.5      $ 110.9     $ 243.1     $ 224.2
              Net realized (gains) losses on investments,
                 hedging instruments and hedged items, net of tax             (1.3)         7.0         1.2         9.0
              Cumulative effect of adoption of accounting principles,
                 net of tax                                                    2.3          -           7.1         -
              -----------------------------------------------------------------------------------------------------------
                 Net operating income                                      $ 124.5      $ 117.9     $ 251.4     $ 233.2
              ===========================================================================================================


              Revenues

              Total operating revenues, which exclude net realized gains and
              losses on investments, hedging instruments and hedged items for
              second quarter 2001 increased to $755.0 million compared to $741.6
              million for the same period in 2000. For the first six months of
              2001 and 2000, total operating revenues were $1.52 billion and
              $1.49 billion, respectively. An increase in net investment income
              was the key driver to revenue growth.



                                       16
   17


              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 comparable periods of 2001 and 2000 were as
              follows:



                                                                    THREE MONTHS ENDED           SIX MONTHS ENDED
                                                                         JUNE 30,                    JUNE 30,
                                                                -------------------------------------------------------
                  (in millions)                                     2001          2000          2001          2000
                  =====================================================================================================
                                                                                              
                  Asset fees                                    $    157.4    $    180.0    $    316.9    $    355.9
                  Cost of insurance charges                           49.6          37.0          96.2          72.1
                  Administrative fees                                 31.1          27.2          72.4          63.9
                  Surrender fees                                      18.3          21.9          38.6          46.8
                  -----------------------------------------------------------------------------------------------------
                    Total policy charges                        $    256.4    $    266.1    $    524.1    $    538.7
                  =====================================================================================================


              The decline in asset fees reflects a decrease in total average
              separate account assets of $7.39 billion (11%) in the first six
              months of 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 corporate and individual investment life insurance
              reflecting expanded distribution and increased acceptance by
              producers and consumers. The net amount at risk related to
              corporate and individual investment life insurance grew to $30.62
              billion as of June 30, 2001 compared to $24.66 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 in the first half of 2001 compared to the same period a
              year ago.

              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 $409.4
              million in the second quarter of 2000 to $428.9 million in the
              second quarter of 2001 and from $817.0 million in the first half
              of 2000 to $851.8 million in the first half of 2001. The increases
              were primarily due to increased invested assets to support growth
              in individual fixed annuity, institutional products and life
              insurance policy reserves, partially offset by lower yields.
              General account reserves supporting these products increased $2.10
              billion to $23.67 billion as of the end of second quarter 2001
              compared to $21.57 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 management fees, commissions and other
              income earned by subsidiaries of the Company that provide
              investment management, marketing, distribution and administration
              services.




                                       17
   18


              Benefits and Expenses

              Interest credited to policyholder account balances totaled $307.9
              million in second quarter 2001 compared to $290.3 million in
              second quarter 2000, while year-to-date 2001 interest credited
              totaled $609.1 million compared to $584.5 million a year ago and
              principally relates to fixed annuities, both individual and
              institutional, and investment life insurance products. The growth
              in interest credited reflects the increase in policy reserves for
              these products, partially offset by lower crediting rates.

              The growth in amortization of deferred policy acquisition costs
              (DAC), which totaled $87.1 million and $86.2 million in the second
              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 second quarter 2001. On a year-to-date basis,
              DAC amortization totaled $180.0 million in 2001 compared to $172.1
              million in 2000.

              Operating expenses decreased 14% to $101.9 million in second
              quarter 2001 compared to $118.4 million in second quarter 2000.
              For the first half of 2001, operating expenses were $217.5
              million, down 10% from $240.5 million for the first half of 2000.
              The decrease reflects the Company's commitment to aggressive
              expense management in response to volatile equity markets.

              Federal income tax expense was $44.5 million in second quarter
              2001 compared to $51.9 million for the same period a year ago,
              representing effective tax rates of 26.1% and 31.9% for second
              quarter 2001 and 2000, respectively. For the first six months of
              2001 and 2000, federal income tax expense was $89.1 million and
              $106.3 million, representing effective tax rates of 26.3% and
              32.2%, respectively. An increase in tax exempt income and
              investment tax credits resulted in the decrease in effective
              rates.

              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 consists of Nationwide
              Retirement Solutions.



                                       18
   19


              Sales by distribution channel are summarized as follows:



                                                                    THREE MONTHS ENDED           SIX MONTHS ENDED
                                                                         JUNE 30,                    JUNE 30,
                                                                -------------------------------------------------------
                  (in millions)                                     2001          2000          2001          2000
                  =====================================================================================================
                                                                                              
                  Independent broker/dealers                    $    1,068.8  $   1,586.4   $  2,261.5    $  3,137.2
                  Brokerage firms                                      690.4        300.2      1,029.7         608.2
                  Financial institutions                               820.6        767.1      1,543.0       1,411.5
                  Pension plan administrators                          240.3        258.8        543.1         590.9
                  Life insurance specialists                           137.9         97.6        515.7         327.6
                  Nationwide agents                                    193.7        223.6        362.5         434.9
                  Nationwide Retirement Solutions                      404.9        671.7        837.2       1,446.5
                  -----------------------------------------------------------------------------------------------------


              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.

              Sales through brokerage firms increased 130% in second quarter
              2001 compared to second quarter 2000 and are up 69% for the first
              six months, principally due to the addition of Waddell & Reed as a
              distributer.

              Sales through financial institutions grew 7% in second quarter
              2001 compared to a year ago, and grew 9% for the first six months
              of 2001 compared to the first six months of 2000, driven mainly by
              the appointment of new distributors in the bank channel who sell
              fixed annuity products.

              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.




                                       19
   20


              Sales by product and segment for the comparable periods of 2001
              and 2000 are summarized as follows:



                                                                THREE MONTHS ENDED           SIX MONTHS ENDED
                                                                     JUNE 30,                    JUNE 30,
                                                            --------------------------------------------------------
              (in millions)                                     2001          2000          2001          2000
              ======================================================================================================
                                                                                          
              The BEST of AMERICA products                  $   1,027.6   $   1,579.9   $   2,053.2   $   2,883.8
              Private label annuities                             535.5         274.8         757.0         548.7
              Other                                                 0.3          42.8           2.8          75.2
              ------------------------------------------------------------------------------------------------------
                Total individual variable annuity sales         1,563.4       1,897.5       2,813.0       3,507.7
              ------------------------------------------------------------------------------------------------------

              Deferred fixed annuities                            437.0         106.4         753.2         191.5
              Immediate fixed annuities                            34.0          30.5          73.1          69.6
              ------------------------------------------------------------------------------------------------------
                Total individual fixed annuity sales              471.0         136.9         826.3         261.1
              ------------------------------------------------------------------------------------------------------
                  Total individual annuity sales            $   2,034.4   $   2,034.4   $   3,639.3   $   3,768.8
              ======================================================================================================

              The BEST of AMERICA products                  $     770.6   $     950.5   $   1,708.6   $   2,149.1
              Other                                                13.4          10.2          27.3          26.3
              ------------------------------------------------------------------------------------------------------
                Total private sector pension plan sales           784.0         960.7       1,735.9       2,175.4
              ------------------------------------------------------------------------------------------------------

                Total public sector pension plan sales -
                  IRC Section 457 annuities                       388.0         613.7         790.1       1,305.3
              ------------------------------------------------------------------------------------------------------
                  Total institutional products sales        $   1,172.0   $   1,574.4   $   2,526.0   $   3,480.7
              ======================================================================================================

              The BEST of AMERICA variable life series      $     148.9   $     138.1   $     289.5   $     263.4
              Corporate-owned life insurance                      137.9          94.8         515.7         323.3
              Traditional/Universal life insurance                 63.4          63.7         122.2         120.6
              ------------------------------------------------------------------------------------------------------
                Total life insurance sales                  $     350.2   $     296.6   $     927.4   $     707.3
              ======================================================================================================


              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.

              The following table summarizes operating income before federal
              income tax expense for the Company's business segments for the
              periods indicated.



                                                                             THREE MONTHS ENDED           SIX MONTHS ENDED
                                                                                  JUNE 30,                    JUNE 30,
                                                                        -------------------------------------------------------
                 (in millions)                                               2001          2000          2001          2000
              =================================================================================================================

                                                                                                         
                 Individual Annuity                                        $  61.2       $  71.1       $ 123.7       $ 142.8
                 Institutional Products                                       54.3          55.8         109.4         115.0
                 Life Insurance                                               42.8          36.5          92.5          69.8
                 Corporate                                                     9.9          10.1          15.5          16.7
              -----------------------------------------------------------------------------------------------------------------
                   Operating income before federal income tax expense      $ 168.2       $ 173.5       $ 341.1       $ 344.3
              =================================================================================================================


              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.



                                       20
   21


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



                                                                            THREE MONTHS ENDED           SIX MONTHS ENDED
                                                                                 JUNE 30,                    JUNE 30,
                                                                        -------------------------------------------------------
              (in millions)                                                 2001          2000          2001          2000
              ====================================================================================================================
                                                                                                      
              INCOME STATEMENT DATA
              Revenues:
                Policy charges                                        $    126.7     $    145.0     $    254.7     $    290.8
                Net investment income                                      127.2          118.3          251.6          241.6
                Premiums on immediate annuities                             17.7           14.0           33.7           31.6
              ---------------------------------------------------------------------------------------------------------------
                                                                           271.6          277.3          540.0          564.0
              ---------------------------------------------------------------------------------------------------------------

              Benefits and expenses:
                Interest credited to policyholder account balances         105.1           96.4          205.4          198.0
                Other benefits                                              19.9           15.1           35.6           31.9
                Amortization of deferred policy acquisition costs           54.8           57.5          111.2          114.2
                Other operating expenses                                    30.6           37.2           64.1           77.1
              ---------------------------------------------------------------------------------------------------------------
                                                                           210.4          206.2          416.3          421.2
              ---------------------------------------------------------------------------------------------------------------
              Operating income before federal income tax expense      $     61.2     $     71.1     $    123.7     $    142.8
              ===============================================================================================================

              OTHER DATA
              Sales:
                Individual variable annuities                         $  1,563.4     $  1,897.5     $  2,813.0     $  3,507.7
                Individual fixed annuities                                 471.0          136.9          826.3          261.1
              ---------------------------------------------------------------------------------------------------------------
                 Total individual annuity sales                       $  2,034.4     $  2,034.4     $  3,639.3     $  3,768.8
              ===============================================================================================================

              Average account balances:
                General account                                       $  7,285.2     $  6,931.4     $  7,099.8     $  7,001.9
                Separate account                                        34,039.6       38,008.1       34,632.5       37,714.8
              ---------------------------------------------------------------------------------------------------------------
                 Total average account balances                       $ 41,324.8     $ 44,939.5     $ 41,732.3     $ 44,716.7
              ===============================================================================================================

              Account balances as of period end:
                Individual variable annuities                         $ 37,170.8     $ 41,950.9
                Individual fixed annuities                               4,633.0        3,726.9
              ---------------------------------------------------------------------------------------------------------------
                 Total account balances                               $ 41,803.8     $ 45,677.8
              ===============================================================================================================

              Return on average equity                                      14.4%         20.8%          15.4%          20.5%
              Pre-tax operating income to average account balances          0.59%         0.63%          0.59%          0.63%
              ---------------------------------------------------------------------------------------------------------------
              

              Pre-tax operating earnings totaled $61.2 million in second quarter
              2001, down 14% compared to a year ago earnings of $71.1 million.
              For the fist six months of 2001 pre-tax operating earnings were
              $123.7 million compared to $142.8 million for the first six months
              of 2000. The decrease in earnings is primarily a result of lower
              asset and surrender fees, partially offset by lower operating
              expenses.

              Asset fees decreased to $107.4 million in the second quarter of
              2001, down 11% from $120.6 million in the same period a year ago.
              For the first half of 2001, asset fees totaled $215.6 million down
              9% from the first half of 2000 total of $237.8 million. 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. Year-to-date
              average separate account assets decreased 8% to $34.63 billion as
              of June 30, 2001 compared to $37.71 billion a year ago.



                                       21
   22


              Surrender fees decreased by $5.5 million to $14.3 million in the
              second quarter of 2001. For the first six months of 2001,
              surrender fees totaled $29.5 million compared to $42.9 million in
              the same period a year ago. This decrease was due to a lower
              individual variable annuity lapse rate.

              Operating expenses were $30.6 million in second quarter 2001, a
              decrease of 18% over second quarter 2000 reflecting management's
              focus on expense management in response to volatile equity
              markets. During the first half of 2001, operating expenses totaled
              $64.1 million, a decrease of 17% over the first half of 2000 total
              of $77.1 million.

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



                                                                   THREE MONTHS ENDED           SIX MONTHS ENDED
                                                                        JUNE 30,                    JUNE 30,
                                                               -------------------------------------------------------
                                                                   2001          2000          2001          2000
              ========================================================================================================
                                                                                                   
              Net investment income                                  7.57%         7.76%         7.73%         7.82%
              Interest credited                                      5.77          5.56          5.79          5.66
              --------------------------------------------------------------------------------------------------------
                   Interest spread                                   1.80%         2.20%         1.94%         2.16%
              ========================================================================================================


              Interest spreads narrowed in the second quarter of 2001 compared
              to first quarter and the prior year due to lower investment yield
              rates, due to lower market rates and mortgage loan and bond
              prepayment income. The Company anticipates interest spreads over
              the next several quarters to range between 185 and 190 basis
              points, excluding the impact of mortgage loan and bond prepayment
              income.

              Led by variable product deposits of $1.75 billion and withdrawals
              and surrenders of $1.16 billion, Individual Annuity segment
              deposits in second quarter 2001 of $2.22 billion offset by
              withdrawals and surrenders totaling $1.24 billion generated net
              flows of $987.0 million compared to the $948.6 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 expanding its broad distribution network and
              innovative product development resources.

              The decrease in pre-tax operating income to average assets in
              second quarter and the first half of 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 second quarter 2001 and 2000 were $2.03 billion, while
              year-to-date 2001 sales of individual annuities were $3.64 billion
              down slightly from $3.77 billion in 2000. The addition of new
              selling arrangements and volatile equity markets drove the growth
              in sales of deferred fixed annuities which totaled $437.0 million
              in the second quarter 2001 compared to $106.4 million in second
              quarter 2000, offsetting the decline in variable annuity sales.
              Sales of fixed annuities for the first half of 2001 were $753.2
              million compared to $191.5 million for the first half of 2000.

              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.



                                       22
   23


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



                                                                         THREE MONTHS ENDED             SIX MONTHS ENDED
                                                                              JUNE 30,                       JUNE 30,
                                                                    --------------------------------------------------------------
              (in millions)                                             2001           2000            2001            2000
              =====================================================================================================================
                                                                                                     
              INCOME STATEMENT DATA
              Revenues:
                Asset fees                                          $     45.7     $     55.6     $     93.0     $    110.6
                Net investment income                                    211.8          201.8          423.5          408.5
                Other                                                      8.6            5.9           18.3           13.2
              -----------------------------------------------------------------------------------------------------------------
                                                                         266.1          263.3          534.8          532.3
              -----------------------------------------------------------------------------------------------------------------

              Benefits and expenses:
                Interest credited to policyholder account balances       158.7          152.7          316.8          311.9
                Other benefits and expenses                               53.1           54.8          108.6          105.4
              -----------------------------------------------------------------------------------------------------------------
                                                                         211.8          207.5          425.4          417.3
              -----------------------------------------------------------------------------------------------------------------
                  Operating income before federal income tax expense$     54.3     $     55.8     $    109.4     $    115.0
              =================================================================================================================

              OTHER DATA
              Sales:
                Private sector pension plans                        $    784.0     $    960.7     $  1,735.9     $  2,175.4
                Public sector pension plans                              388.0          613.7          790.1        1,305.3
              -----------------------------------------------------------------------------------------------------------------
                  Total institutional products sales                $  1,172.0     $  1,574.4     $  2,526.0     $  3,480.7
              =================================================================================================================

              Average account balances:
                General account                                     $ 11,505.4     $ 10,333.1     $ 11,257.0     $ 10,520.3
                Separate account                                      23,737.1       28,254.7       24,181.4       28,015.9
              -----------------------------------------------------------------------------------------------------------------
                  Total average account balances                    $ 35,242.5     $ 38,587.8     $ 35,438.4     $ 38,536.2
              =================================================================================================================

              Account balances as of period end:
                Private sector pension plans                        $ 17,079.2     $ 19,393.4
                Public sector pension plans                           16,034.5       19,064.8
                Medium-term note programs                              2,569.5          873.6
              -----------------------------------------------------------------------------------------------------------------
                  Total account balances                            $ 35,683.2     $ 39,331.8
              =================================================================================================================

              Return on average equity                                    23.3%          25.0%          23.9%          25.2%
              Pre-tax operating income to average account balances        0.62%          0.58%          0.62%          0.60%
              -----------------------------------------------------------------------------------------------------------------


              Institutional Products segment results reflect an 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           SIX MONTHS ENDED
                                                                        JUNE 30,                    JUNE 30,
                                                               -------------------------------------------------------
                                                                   2001          2000          2001          2000
                 =====================================================================================================
                                                                                                   
                 Net investment income                               7.36%         7.81%         7.52%         7.77%
                 Interest credited                                   5.52          5.91          5.63          5.93
                 -----------------------------------------------------------------------------------------------------
                    Interest spread                                  1.84%         1.90%         1.89%         1.84%
                 =====================================================================================================



                                       23
   24

              Interest spreads narrowed in the second quarter of 2001 compared
              to one year ago as a drop in the earned rate more than offset
              lower crediting rates. Higher bond and mortgage prepayment income
              in first quarter 2001, favorably impacted spreads for the six
              months ended June 30, 2001 relative to one 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 18% to $45.7 million in the quarter ended June
              30, 2001 compared to a year ago, while year-to-date 2001 asset
              fees were $93.0 million compared to $110.6 million in 2000. The
              decline was driven by a 16% drop in average separate account
              assets in the quarter compared to the quarter ended a year ago and
              a 14% drop in year-to-date average separate account assets as of
              June 30, 2001 compared to the same period a year ago.

              Net investment income increased 5% to $211.8 million in the second
              quarter of 2001 compared to a year ago, while year-to-date net
              investment income increased 4% from the same period a year ago.
              Driving this increase was a 11% and 7% increase in the average
              general account balance in the quarter and first six months of
              2001, respectively, compared to the same periods a year ago, and
              the increase in mortgage loan and bond prepayment income, offset
              by lower earned rates as market interest rates decrease.

              Interest credited and other benefits and expenses in second
              quarter 2001 slightly increased compared to the year ago driven by
              the increase in general account reserves. For the first half of
              2001 interest credited and other benefits and expenses totaled
              $425.4 million, also up slightly from the first half of 2000.

              Institutional Product sales during second quarter 2001 reached
              $1.17 billion compared to sales of $1.57 billion in second quarter
              2000. For the first six months of 2001, sales reached $2.53
              billion compared to sales of $3.48 billion for the same period a
              year ago. The Private Sector continues to be impacted by the
              volatile equity markets, which reduced the average plan size of
              take-over cases and a slowing economy, which has resulted in
              reduced demand for new cases. In the Public Sector, sales declined
              from a year ago reflecting the impact of previously lost cases on
              recurring deposits. The decline in sales is also attributable to a
              shift in both Private and Public sector sales from group annuity
              contracts issued by the Company to administration only and trust
              company products provided by affiliates.

              Institutional Products segment deposits in second quarter 2001 of
              $1.21 billion offset by participant withdrawals and surrenders
              totaling $1.10 billion generated net flows from participant
              activity of $109.5 million compared to second quarter 2000 net
              flows of ($8.3) million. Year-to-date 2001 net flows decreased 25%
              to $211.8 million compared to year-to-date 2000 net flows of
              $282.0 million.

              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.



                                       24
   25


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



                                                                            THREE MONTHS ENDED           SIX MONTHS ENDED
                                                                                 JUNE 30,                    JUNE 30,
                                                                        -------------------------------------------------------
              (in millions)                                                 2001          2000          2001          2000
              =================================================================================================================
                                                                                                       
              INCOME STATEMENT DATA
              Revenues:
                Total policy charges                                    $     75.5     $     59.6     $  158.2     $  124.1
                Net investment income                                         81.1           74.9        161.0        140.7
                Other                                                         49.0           48.1         96.9         97.4
              -----------------------------------------------------------------------------------------------------------------
                                                                             205.6          182.6        416.1        362.2
              -----------------------------------------------------------------------------------------------------------------

              Benefits                                                       112.4           99.3        215.0        195.2
              Operating expenses                                              50.4           46.8        108.6         97.2
              -----------------------------------------------------------------------------------------------------------------
                                                                             162.8          146.1        323.6        292.4
              -----------------------------------------------------------------------------------------------------------------
                Operating income before federal income tax expense      $     42.8     $     36.5     $   92.5     $   69.8
              =================================================================================================================

              OTHER DATA
              Sales:
                The BEST of AMERICA variable life series                $    148.9     $    138.1     $  289.5     $  263.4
                Corporate-owned life insurance                               137.9           94.8        515.7        323.3
                Traditional/Universal life insurance                          63.4           63.7        122.2        120.6
              -----------------------------------------------------------------------------------------------------------------
                  Total life insurance sales                            $    350.2     $    296.6     $  927.4     $  707.3
              =================================================================================================================

              Policy reserves as of period end:
                Corporate investment life insurance                     $  2,987.3     $  2,153.1
                Individual investment life insurance                       2,139.0        2,044.2
                Traditional life insurance                                 1,837.7        1,801.7
                Universal life insurance                                     774.2          767.2
              -----------------------------------------------------------------------------------------------------------------
                  Total policy reserves                                 $  7,738.2     $  6,766.2
              =================================================================================================================

              Return on average equity                                        10.8%          10.9%        11.8%        10.8%
              -----------------------------------------------------------------------------------------------------------------


              Life Insurance segment earnings increased 17% to $42.8 million for
              the second quarter 2001, up from $36.5 million a year ago. On a
              year-to-date basis segment earnings increased 33% to $92.5 million
              in 2001 from $69.8 million in 2000. 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 $96.5 million in second
              quarter 2001 compared to $76.9 million in second quarter 2000,
              while year-to-date revenues increased to $199.3 million for 2001
              compared to $149.0 million for 2000. The revenue growth reflects
              significantly increased policy reserve levels driven by corporate
              investment life reserves, which include both BOLI and COLI
              products, which reached $2.99 billion as of June 30, 2001, up from
              $2.15 billion in the same period a year ago.

              Pre-tax earnings from investment life products totaled $22.5
              million in second quarter 2001 a 9% increase from $20.7 million in
              second quarter 2000, while the first six months of 2001 reached
              $52.3 compared to $40.2 million a year ago, a 30% increase. The
              strong revenue growth discussed previously was offset by
              unfavorable mortality results in the second quarter of 2001.

              Traditional/Universal life pre-tax earnings increased 28% to $20.3
              million in second quarter 2001 compared to $15.8 million in the
              same period a year ago, reflecting higher investment earnings and
              lower operating expenses. For the first six months of 2001,
              pre-tax earnings increased 36% to $40.2 million compared to $29.6
              million for the first six months of 2000.


                                       25
   26



              Total life insurance sales, excluding BOLI and Nationwide employee
              and agent benefit plan sales increased 18% to $350.2 million in
              second quarter 2001 compared to $296.6 million in second quarter
              2000. For the first six months of 2001, total life insurance
              sales, excluding BOLI and Nationwide employee and agent benefit
              plan sales, increased $220.1 million over 2000 and totaled $927.4
              million. 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.

              Corporate

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



                                                                            THREE MONTHS ENDED           SIX MONTHS ENDED
                                                                                 JUNE 30,                    JUNE 30,
                                                                        -------------------------------------------------------
              (in millions)                                                 2001          2000          2001          2000
              =================================================================================================================
                                                                                                   
              INCOME STATEMENT DATA
              Operating revenues(1)                                     $     11.7    $     18.4    $     24.5    $     35.4
              Operating expenses                                               1.8           8.3           9.0          18.7
              -----------------------------------------------------------------------------------------------------------------
                Operating income before federal income tax expense(1)   $      9.9    $     10.1    $     15.5    $     16.7
              =================================================================================================================

              ----------
              (1) Excludes net realized gains and 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 decline in revenues reflects a decrease in net
              investment income on real estate investments and fewer investments
              retained in the corporate segment as more capital and the related
              investments earnings are allocated to the product segments to
              support growth.

              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 $0.2 million and net gains on
              hedges and hedged items of $2.3 million during the second quarter
              of 2001 compared to realized net investment losses of $10.7
              million during the second quarter of 2000. For the first six
              months of 2001, the Company realized net investment losses of $4.4
              million and net gains on hedges and hedged items of $2.6 million
              compared to realized net investment losses of $13.8 million during
              the first six months of 2000. In addition, the Company realized an
              after tax loss of $4.8 million related to the adoption of FAS 133
              in first quarter 2001 and an after tax loss of $2.3 related to the
              adoption of EITF 99-20 in second quarter 2001.

ITEM 3        QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

              Omitted due to reduced disclosure format.



                                       26
   27



                           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.

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

              Omitted due to reduced disclosure format.

ITEM 6        EXHIBITS AND REPORTS ON FORM 8-K

              (a)  Exhibits:

                        10.30 Form of Employment Agreement, dated June 4,
                              2001, between Nationwide Mutual Insurance
                              Company and Michael C. Keller (filed as
                              exhibit 10.36 to Form 10-Q, Commission File
                              Number 1-12785, filed August 10, 2001)


              (b) Reports on Form 8-K:

                      No reports on Form 8-K were filed during the three-month
                      period ended June 30, 2001.




                                       27
   28




                                    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: August 10, 2001     /s/Mark R. Thresher
                          ------------------------------------------------------
                          Mark R. Thresher
                          Senior Vice President - Finance - Nationwide Financial
                          (Chief Accounting Officer)




                                       28