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 SEPTEMBER 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              (I.R.S. Employer Identification No.)
of incorporation or organization)

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


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

                               YES  X      NO
                                   ---         ---

 All voting stock was held by affiliates of the Registrant on November 1, 2001.

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






               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



                         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            NINE MONTHS ENDED
                                                                           SEPTEMBER 30,                 SEPTEMBER 30,
                                                                     ---------------------------------------------------------
                                                                         2001          2000            2001          2000
==============================================================================================================================

                                                                                                     
REVENUES
  Policy charges                                                     $    243.9    $    284.8      $    768.0    $    823.5
  Life insurance premiums                                                  59.4          51.7           189.8         180.7
  Net investment income                                                   435.0         412.6         1,286.8       1,229.6
  Net realized gains (losses) on investments, hedging instruments
     and hedged items                                                      36.7          (2.1)           34.9         (15.9)
  Other                                                                     3.3           3.6            12.4          12.8
- ------------------------------------------------------------------------------------------------------------------------------
                                                                          778.3         750.6         2,291.9       2,230.7
- ------------------------------------------------------------------------------------------------------------------------------

BENEFITS AND EXPENSES
  Interest credited to policyholder account balances                      314.8         292.4           923.9         876.9
  Other benefits and claims                                                66.8          56.2           209.0         185.2
  Policyholder dividends on participating policies                          9.5           8.3            31.1          31.8
  Amortization of deferred policy acquisition costs                        85.2          91.6           265.2         263.7
  Interest expense on short-term borrowings                                 0.8           -               4.7           -
  Other operating expenses                                                109.8         125.2           327.3         365.7
- ------------------------------------------------------------------------------------------------------------------------------
                                                                          586.9         573.7         1,761.2       1,723.3
- ------------------------------------------------------------------------------------------------------------------------------

  Income before federal income tax expense and cumulative effect
   of adoption of accounting principles                                   191.4         176.9           530.7         507.4
Federal income tax expense                                                 52.8          50.9           141.9         157.2
- ------------------------------------------------------------------------------------------------------------------------------
  Income before cumulative effect of adoption of accounting
   principles                                                             138.6         126.0           388.8         350.2
Cumulative effect of adoption of accounting principles, net of tax          -             -              (7.1)          -
- ------------------------------------------------------------------------------------------------------------------------------
  Net income                                                         $    138.6    $    126.0      $    381.7    $    350.2
==============================================================================================================================




See accompanying notes to unaudited consolidated financial statements.




                                       3



               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)
                                                                                          SEPTEMBER 30,       DECEMBER 31,
                                                                                               2001               2000
==============================================================================================================================

                                                                                                      
ASSETS
Investments:
   Securities available-for-sale, at fair value:
      Fixed maturity securities (cost $16,964.3 in 2001; $15,245.8 in 2000)             $      17,573.4     $      15,443.0
      Equity securities (cost $106.3 in 2001; $103.5 in 2000)                                      96.5               109.0
   Mortgage loans on real estate, net                                                           6,809.7             6,168.3
   Real estate, net                                                                               191.3               310.7
   Policy loans                                                                                   586.8               562.6
   Other long-term investments                                                                    117.9               101.8
   Short-term investments                                                                         771.2               442.6
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                               26,146.8            23,138.0
- ------------------------------------------------------------------------------------------------------------------------------

Cash                                                                                               24.9                18.4
Accrued investment income                                                                         308.0               251.4
Deferred policy acquisition costs                                                               3,035.1             2,865.6
Other assets                                                                                      753.1               396.7
Assets held in separate accounts                                                               54,526.6            65,897.2
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                        $      84,794.5     $      92,567.3
==============================================================================================================================

LIABILITIES AND SHAREHOLDER'S EQUITY
Future policy benefits and claims                                                       $      24,764.0     $      22,183.6
Short-term borrowings                                                                              25.0               118.7
Other liabilities                                                                               1,743.5             1,164.9
Liabilities related to separate accounts                                                       54,526.6            65,897.2
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                               81,059.1            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                                                                             2,783.0             2,436.3
  Accumulated other comprehensive income                                                          302.5               116.7
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                                3,735.4             3,202.9
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                        $      84,794.5     $      92,567.3
==============================================================================================================================




See accompanying notes to unaudited consolidated financial statements.



                                       4



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

                 Consolidated Statements of Shareholder's Equity
                                   (Unaudited)
                  Nine Months Ended September 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                                             -             -             350.2              -                350.2
  Net unrealized gains on securities available-for-
     sale arising during the period, net of tax          -             -               -               45.5               45.5
                                                                                                                 -----------------
Total comprehensive income                                                                                               395.7
Dividends to shareholder                                 -             -             (90.0)             -                (90.0)
- ----------------------------------------------------------------------------------------------------------------------------------
Balance as of September 30, 2000                   $     3.8    $    766.1    $    2,271.2    $        29.6     $      3,070.7
==================================================================================================================================

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

Comprehensive income:
  Net income                                             -             -             381.7              -                381.7
  Net unrealized gains on securities available-for-
     sale arising during the period, net of tax          -             -               -              176.1              176.1
  Cumulative effect of adoption of accounting
     principles, net of tax                              -             -               -                5.9                5.9
  Accumulated net gains on cash flow hedges,
     net of tax                                          -             -               -                3.8                3.8
                                                                                                                 -----------------
Total comprehensive income                                                                                               567.5
Dividends to shareholder                                 -             -             (35.0)             -                (35.0)
- ----------------------------------------------------------------------------------------------------------------------------------
BALANCE AS OF SEPTEMBER 30, 2001                   $     3.8    $    646.1    $    2,783.0    $       302.5     $      3,735.4
==================================================================================================================================



See accompanying notes to unaudited consolidated financial statements.



                                       5


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


                      Consolidated Statements of Cash Flows
                                   (Unaudited)
                  Nine Months Ended September 30, 2001 and 2000
                                  (in millions)



                                                                                                2001              2000
============================================================================================================================
                                                                                                         
CASH FLOWS FROM OPERATING ACTIVITIES
Net income                                                                                 $      381.7      $     350.2
Adjustments to reconcile net income to net cash provided by operating activities:
  Interest credited to policyholder account balances                                              923.9            876.9
  Capitalization of deferred policy acquisition costs                                            (556.9)          (586.8)
  Amortization of deferred policy acquisition costs                                               265.2            263.7
  Amortization and depreciation                                                                   (23.4)            (7.4)
  Realized (gains) losses on investments, hedging instruments and hedged items                    (34.9)            15.9
  Cumulative effect of adoption of accounting principles                                           10.9              -
  Increase in accrued investment income                                                           (56.6)            (9.2)
  Increase in other assets                                                                       (186.8)           (53.3)
  Increase in policy liabilities                                                                   21.1              0.5
  Increase in other liabilities                                                                   248.6            269.7
  Other, net                                                                                        2.4             27.4
- ----------------------------------------------------------------------------------------------------------------------------
    Net cash provided by operating activities                                                     995.2          1,147.6
- ----------------------------------------------------------------------------------------------------------------------------

CASH FLOWS FROM INVESTING ACTIVITIES
Proceeds from maturity of securities available-for-sale                                         3,076.6          2,479.2
Proceeds from sale of securities available-for-sale                                               247.7            432.3
Proceeds from repayments of mortgage loans on real estate                                         639.8            609.4
Proceeds from sale of real estate                                                                 168.5              2.2
Proceeds from repayments of policy loans and sale of other invested assets                         57.3             17.2
Cost of securities available-for-sale acquired                                                 (4,958.7)        (2,345.8)
Cost of mortgage loans on real estate acquired                                                 (1,246.8)          (950.1)
Cost of real estate acquired                                                                       (0.3)            (6.1)
Short-term investments, net                                                                      (328.6)          (197.3)
Other, net                                                                                       (150.9)          (116.8)
- ----------------------------------------------------------------------------------------------------------------------------
    Net cash used in investing activities                                                      (2,495.4)           (75.8)
- ----------------------------------------------------------------------------------------------------------------------------

CASH FLOWS FROM FINANCING ACTIVITIES
Net proceeds from issuance of short-term borrowings                                               (93.7)             -
Cash dividends paid                                                                               (35.0)          (140.0)
Increase in investment and universal life insurance product account balances                    4,517.3          3,609.4
Decrease in investment and universal life insurance product account balances                   (2,881.9)        (4,544.0)
- ----------------------------------------------------------------------------------------------------------------------------
    Net cash provided by (used in) financing activities                                         1,506.7         (1,074.6)
- ----------------------------------------------------------------------------------------------------------------------------

Net increase (decrease) in cash                                                                     6.5             (2.8)

Cash, beginning of period                                                                          18.4              4.8
- ----------------------------------------------------------------------------------------------------------------------------
Cash, end of period                                                                        $       24.9      $       2.0
============================================================================================================================


See accompanying notes to unaudited consolidated financial statements.



                                       6



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


              Notes to Unaudited Consolidated Financial Statements
                      Nine Months Ended September 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 (GAAP), 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



               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 and the use of
         the pooling-of-interests method has been eliminated.

         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.

         In October 2001, the FASB issued Statement of Financial Accounting
         Standards No. 144, Accounting for the Impairment or Disposal of
         Long-Lived Assets (SFAS 144). SFAS 144 supersedes SFAS 121, Accounting
         for the Impairment of Long-Lived Assets and for Long-Lived Assets to be
         Disposed of, and APB Opinion No. 30, Reporting the Results of
         Operations - Reporting the Effects of Disposal of a Segment of a
         Business, and Extraordinary, Unusual and Infrequently Occurring Events
         and Transactions. SFAS 144 is effective for fiscal years beginning
         after December 15, 2001 (January 1, 2002 for the Company) and will
         carry forward many of the provisions of SFAS 121 and Opinion 30. Under
         SFAS 144, if a long-lived asset is part of a group that includes other
         assets and liabilities, then the provisions of SFAS 144 apply to the
         entire group. In addition, SFAS 144 does not apply to goodwill and
         other intangible assets that are not amortized. Management does not
         expect the adoption of SFAS 144 to have a material impact on the
         results of operations or financial position of the Company.



                                       8



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

         Notes to Unaudited Consolidated Financial Statements, Continued


(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.

         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.


                                       9


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

         Notes to Unaudited Consolidated Financial Statements, Continued


         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.

         During the three and nine months ended September 30, 2001, losses of
         $4.2 million and $3.2 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
         reclassifications out of AOCI over the next 12-month period.

         The ineffective portion of cash flow hedges is included in net realized
         gains and losses on investments, hedging instruments and hedged items
         in the consolidated statements of income. For the three months ended
         September 30, 2001, the ineffective portion of cash flow hedges was
         less than $0.1 million. 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 gains and losses on investments, hedging instruments and
         hedged items for the three and nine months ended September 30, 2001
         include a gain of $0.4 million and a loss of $1.4 million,
         respectively, related to other derivative instruments, including
         embedded derivatives. For the three and nine months ended September 30,
         2001 a $50.6 million gain and a $14.2 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. An offsetting loss of $50.4 million and a gain of $12.6
         million were recorded to reflect the change in spot rates during the
         three and nine months ended September 30, 2001 on these variable rate
         liabilities.


                                      10



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

         Notes to Unaudited Consolidated Financial Statements, Continued


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

         Comprehensive income (loss) includes net income as well as certain
         items that are reported directly within a separate component of
         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            NINE MONTHS ENDED
                                                                         SEPTEMBER 30,                  SEPTEMBER 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     $      -
                Gross                                                229.3           116.0           381.4            86.6
                Adjustment to deferred policy acquisition costs      (78.1)          (34.9)         (122.2)          (25.8)
                Related federal income tax expense                   (52.9)          (28.4)          (91.9)          (21.3)
           -------------------------------------------------------------------------------------------------------------------
                     Net                                              98.3            52.7           170.8            39.5
           -------------------------------------------------------------------------------------------------------------------

           Reclassification adjustment for net losses (gains)
              on securities available-for-sale realized during
              the period:
                Gross                                                  6.4            (2.9)           11.7             9.2
                Related federal income tax (benefit) expense          (2.2)            1.0            (4.1)           (3.2)
           -------------------------------------------------------------------------------------------------------------------
                     Net                                               4.2            (1.9)            7.6             6.0
           -------------------------------------------------------------------------------------------------------------------

           Other comprehensive income on securities
               available-for-sale                                    102.5            50.8           178.4            45.5
           -------------------------------------------------------------------------------------------------------------------

           Accumulated net gain on cash flow hedges:
                 Transition adjustment - FAS 133                       -               -               5.6             -
                 Gross                                                 5.0             -               5.8             -
                 Related federal income tax expense                   (1.8)            -              (4.0)            -
           -------------------------------------------------------------------------------------------------------------------
                      Other comprehensive income on cash
                         flow hedges                                   3.2             -               7.4             -
           -------------------------------------------------------------------------------------------------------------------

           Total Other Comprehensive Income                    $     105.7      $     50.8      $    185.8  $         45.5
           ===================================================================================================================


(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


               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 September 30, 2001 and
         2000.



                                                INDIVIDUAL    INSTITUTIONAL        LIFE
         (in millions)                           ANNUITY         PRODUCTS       INSURANCE       CORPORATE        TOTAL
         ===================================================================================================================

                                                                                              
         2001
         Net investment income                 $     135.7    $      211.8    $       80.7    $        6.8   $      435.0
         Other operating revenue                     134.4            47.3           121.6             3.3          306.6
         -------------------------------------------------------------------------------------------------------------------
            Total operating revenue(1)               270.1           259.1           202.3            10.1          741.6
         -------------------------------------------------------------------------------------------------------------------

         Interest credited to policyholder
            account balances                         111.0           159.2            44.6             -            314.8
         Amortization of deferred policy
            acquisition costs                         53.0            10.4            21.8             -             85.2
         Interest expense on short-term
            borrowings                                 -               -               -               0.8            0.8
         Other benefits and expenses                  52.7            40.5            92.5             0.4          186.1
         -------------------------------------------------------------------------------------------------------------------
            Total expenses                           216.7           210.1           158.9             1.2          586.9
         -------------------------------------------------------------------------------------------------------------------

         Operating income before federal
            income tax expense(1)                     53.4            49.0            43.4             8.9          154.7
         Net realized gains on investments,
            hedging instruments and hedged
            items                                      -               -               -              36.7           36.7
         -------------------------------------------------------------------------------------------------------------------

         Income before federal income tax
            expense and cumulative effect of
            adoption of accounting principles  $      53.4    $       49.0    $       43.4    $       45.6   $      191.4
         ===================================================================================================================







                                       12


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

         Notes to Unaudited Consolidated Financial Statements, Continued



                                                INDIVIDUAL    INSTITUTIONAL        LIFE
         (in millions)                           ANNUITY         PRODUCTS       INSURANCE       CORPORATE        TOTAL
         ===================================================================================================================

                                                                                              
         2000
         Net investment income                $      119.5    $      203.7    $       73.5    $       15.9   $      412.6
         Other operating revenue                     153.6            68.9           114.0             3.6          340.1
         -------------------------------------------------------------------------------------------------------------------
            Total operating revenue(1)               273.1           272.6           187.5            19.5          752.7
         -------------------------------------------------------------------------------------------------------------------

         Interest credited to policyholder
            account balances                          98.8           153.6            40.0             -            292.4
         Amortization of deferred policy
            acquisition costs                         60.9            15.2            15.5             -             91.6
         Other benefits and expenses                  41.6            46.0            92.9             9.2          189.7
         -------------------------------------------------------------------------------------------------------------------
            Total expenses                           201.3           214.8           148.4             9.2          573.7
         -------------------------------------------------------------------------------------------------------------------

         Operating income before federal
            income tax expense(1)                     71.8            57.8            39.1            10.3          179.0
         Net realized losses on investments,
            hedging instruments and hedged
            items                                      -               -               -              (2.1)          (2.1)
         -------------------------------------------------------------------------------------------------------------------

         Income (loss) before federal
            income tax expense and
            cumulative effect of adoption of
            accounting principles             $       71.8    $       57.8    $       39.1    $        8.2   $      176.9
         ===================================================================================================================


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

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



                                       13


               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 nine months ended September 30, 2001 and
         2000.



                                                INDIVIDUAL    INSTITUTIONAL        LIFE
         (in millions)                           ANNUITY         PRODUCTS       INSURANCE       CORPORATE        TOTAL
         ===================================================================================================================
                                                                                              
         2001
         Net investment income                  $    387.3    $      635.3    $      241.7    $       22.5   $    1,286.8
         Other operating revenue                     422.8           158.6           376.7            12.1          970.2
         -------------------------------------------------------------------------------------------------------------------
            Total operating revenue(1)               810.1           793.9           618.4            34.6        2,257.0
         -------------------------------------------------------------------------------------------------------------------

         Interest credited to policyholder
            account balances                         316.4           476.0           131.5             -            923.9
         Amortization of deferred policy
            acquisition costs                        164.2            36.2            64.8             -            265.2
         Interest expense on short-term
            borrowings                                 -               -               -               4.7            4.7
         Other benefits and expenses                 152.4           123.3           286.2             5.5          567.4
         -------------------------------------------------------------------------------------------------------------------
            Total expenses                           633.0           635.5           482.5            10.2        1,761.2
         -------------------------------------------------------------------------------------------------------------------

         Operating income before federal
            income tax expense(1)                    177.1           158.4           135.9            24.4          495.8
         Net realized gains on investments,
            hedging instruments and hedged
            items                                      -               -               -              34.9           34.9
         -------------------------------------------------------------------------------------------------------------------

         Income before federal income tax
            expense and cumulative effect of
            adoption of accounting principles   $    177.1    $      158.4    $      135.9    $       59.3   $      530.7
         ===================================================================================================================

         Assets as of period end                $ 39,944.9    $   33,120.7    $    8,548.1    $    3,180.8   $   84,794.5
         ===================================================================================================================




                                       14


               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                $      361.1    $      612.2    $      214.2    $       42.1   $    1,229.6
         Other operating revenue                     476.0           192.7           335.5            12.8        1,017.0
         -------------------------------------------------------------------------------------------------------------------
            Total operating revenue(1)               837.1           804.9           549.7            54.9        2,246.6
         -------------------------------------------------------------------------------------------------------------------

         Interest credited to policyholder
            account balances                         296.8           465.5           114.6             -            876.9
         Amortization of deferred policy
            acquisition costs                        175.1            39.2            49.4             -            263.7
         Other benefits and expenses                 150.6           127.4           276.8            27.9          582.7
         -------------------------------------------------------------------------------------------------------------------
            Total expenses                           622.5           632.1           440.8            27.9        1,723.3
         -------------------------------------------------------------------------------------------------------------------

         Operating income before federal
            income tax expense(1)                    214.6           172.8           108.9            27.0          523.3
         Net realized losses on investments,
            hedging instruments and hedged
            items                                      -               -               -             (15.9)         (15.9)
         -------------------------------------------------------------------------------------------------------------------

         Income before federal income tax
            expense and cumulative effect of
            adoption of accounting principles $      214.6    $      172.8    $      108.9    $       11.1   $      507.4
         ===================================================================================================================

         Assets as of period end              $   47,255.8    $   40,005.9    $    7,939.0    $    2,486.5   $   97,687.2
         ===================================================================================================================


         ----------
         (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



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

              Revenues

              Total operating revenues, which exclude net realized gains and
              losses on investments, hedging instruments and hedged items for
              third quarter 2001 increased to $741.6 million compared to $752.7
              million for the same period in 2000. For the first nine months of
              2001 and 2000, total operating revenues were $2.26 billion and
              $2.25 billion, respectively.

              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          NINE MONTHS ENDED
                                                                      SEPTEMBER 30,               SEPTEMBER 30,
                                                                -------------------------------------------------------
                  (in millions)                                     2001          2000          2001          2000
                  =====================================================================================================

                                                                                              
                  Asset fees                                    $    149.7    $    185.6    $    466.6    $    541.5
                  Cost of insurance charges                           51.5          40.4         147.7         112.5
                  Administrative fees                                 26.4          35.7          98.8          99.6
                  Surrender fees                                      16.3          23.1          54.9          69.9
                  -----------------------------------------------------------------------------------------------------
                    Total policy charges                        $    243.9    $    284.8    $    768.0    $    823.5
                  =====================================================================================================


              The decline in asset fees reflects a decrease in total average
              separate account assets of $12.07 billion (18%) and $5.28 billion
              (8%) for the three and nine months ended September 30, 2001,
              respectively, compared to the same periods 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.


                                       16


              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 $32.0
              billion as of September 30, 2001 compared to $26.30 billion a year
              ago.

              The decline in administrative fees in third quarter 2001 compared
              to a year ago is partially attributable to a decrease in premiums
              on individual investment life policies and certain corporate-owned
              life policies where the Company collects a premium load. Also
              contributing to the decline are case terminations in the
              Institutional Products segment that generated additional
              administrative fees in third quarter 2000. Surrender charges
              decreased as a result of continued improvement in customer
              retention in the Individual Annuity segment in the first nine
              months 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 $412.6
              million in the third quarter of 2000 to $435.0 million in the
              third quarter of 2001 and from $1.23 billion in the first nine
              months of 2000 to $1.29 billion in the first nine months 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 $2.96 billion to $24.76 billion as of the end of third
              quarter 2001 compared to $21.80 billion a year ago.

              Realized gains and losses on investments, hedging instruments and
              hedged items 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.

              Benefits and Expenses

              Interest credited to policyholder account balances totaled $314.8
              million in third quarter 2001 compared to $292.4 million in third
              quarter 2000, while year-to-date 2001 interest credited totaled
              $923.9 million compared to $876.9 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 in the
              Institutional segment.

              The decline in amortization of deferred policy acquisition costs
              (DAC), which totaled $85.2 million and $91.6 million in the third
              quarter of 2001 and 2000, respectively, is consistent with lower
              earnings in the Individual Annuity segment. On a year-to-date
              basis, DAC amortization totaled $265.2 million in 2001 compared
              to $263.7 million in 2000.

              Operating expenses decreased 12% to $109.8 million in third
              quarter 2001 compared to $125.2 million in third quarter 2000. For
              the first nine months of 2001, operating expenses were $327.3
              million, down 11% from $365.7 million for the first nine months of
              2000. The decrease reflects the Company's commitment to aggressive
              expense management in response to volatile equity markets.

              Federal income tax expense was $52.8 million in third quarter 2001
              compared to $50.9 million in third quarter 2000, representing
              effective tax rates of 27.6% and 28.8% for third quarter 2001 and
              2000 respectively. For the first nine months of 2001 and 2000
              federal income tax expense was $141.9 million and $157.2 million,
              representing effective tax rates of 26.7% and 31.0%, respectively.
              An increase in tax exempt income and investment tax credits
              resulted in the decrease in effective rates.



                                      17



              Other Data

              In managing business, the Company analyzes operating performance
              using a non-GAAP measure called net operating income. The Company
              calculates net operating income by adjusting net income to exclude
              net realized gains and losses on investments, hedging instruments
              and hedged items and cumulative effect of change in accounting
              principles. Net operating income or similar measures are commonly
              used in the insurance industry as a measure of ongoing earnings
              performance.

              The excluded items are important in understanding the Company's
              overall results of operations. Net operating income should not be
              viewed as a substitute for net income determined in accordance
              with GAAP, and you should note that the Company's definition of
              net operating income may differ from that used by other companies.
              However, the Company believes that the presentation of net
              operating income as it is measured for management purposes
              enhances the understanding of the Company's results of operations
              by highlighting the results from ongoing operations and the
              underlying profitability factors of the Company's business. The
              Company excludes net realized gains and losses on investments,
              hedging instruments and hedged items from net operating income
              because the timing of transactions resulting in recognition of
              gains or losses is largely at the Company's discretion and the
              amount of these gains and losses is heavily influenced by and
              fluctuates in part according to the availability of market
              opportunities. Including the fluctuating effects of these
              transactions could distort trends in the underlying profitability
              of the Company's business.

              The following table reconciles the Company's reported net income
              to net operating income for the periods indicated.



                                                                              THREE MONTHS ENDED        NINE MONTHS ENDED
                                                                                 SEPTEMBER 30,            SEPTEMBER 30,
                                                                            -------------------------------------------------
                  (in millions)                                                2001         2000        2001        2000
                  ===========================================================================================================

                                                                                                      
                  Net income                                                 $   138.6    $   126.0   $   381.7   $   350.2
                  Net realized (gains) losses on investments,
                     hedging instruments and hedged items, net of tax            (23.9)         1.3       (22.7)       10.3
                  Cumulative effect of adoption of accounting principles,
                     net of tax                                                    -            -           7.1         -
                  -----------------------------------------------------------------------------------------------------------
                    Net operating income                                    $    114.7    $   127.3   $   366.1   $   360.5
                  ===========================================================================================================


              Recently Issued Accounting Pronouncements

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

              Sales Information

              In managing business, the Company regularly monitors and reports a
              non-GAAP measure titled sales. Sales or similar measures are
              commonly used in the insurance industry as a measure of business
              generated in the period.

              Sales should not be viewed as a substitute for revenues determined
              in accordance with GAAP, and the Company's definition of sales
              might differ from that used by other companies. Sales generate
              assets, which ultimately drive revenues from policy charges. Sales
              are comprised of statutory premiums or deposits on annuities,
              pension plans and life insurance products sold to a wide variety
              of customer bases. Statutory premiums and deposits are calculated
              in accordance with accounting practices prescribed or permitted by
              regulatory authorities and then adjusted to arrive at sales. Sales
              also include deposits on administration only group pension plans.

              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.


                                       18


              The Company believes that the presentation of sales as measured
              for management purposes enhances the understanding of the
              Company's business and helps depict trends that may not be
              apparent in the results of operations due to differences between
              the timing of sales and revenue recognition.

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

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

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



                                                                THREE MONTHS ENDED           NINE MONTHS ENDED
                                                                   SEPTEMBER 30,               SEPTEMBER 30,
                                                            --------------------------------------------------------
              (in millions)                                     2001          2000          2001          2000
              ======================================================================================================

                                                                                          
              The BEST of AMERICA products                  $     895.1   $   1,398.3   $   2,948.3   $   4,282.1
              Private label annuities                             359.7         235.6       1,116.7         784.3
              Other                                                 -             5.8           2.8          81.0
              ------------------------------------------------------------------------------------------------------
                Total individual variable annuity sales         1,254.8       1,639.7       4,067.8       5,147.4
              ------------------------------------------------------------------------------------------------------

              Deferred fixed annuities                            543.7         133.5       1,296.9         325.0
              Immediate fixed annuities                            29.4          26.2         102.5          95.8
              ------------------------------------------------------------------------------------------------------
                Total individual fixed annuity sales              573.1         159.7       1,399.4         420.8
              ------------------------------------------------------------------------------------------------------
                  Total individual annuity sales            $   1,827.9   $   1,799.4   $   5,467.2   $   5,568.2
              ======================================================================================================

              The BEST of AMERICA products                  $     716.4   $     897.3   $   2,425.0   $   3,046.4
              Other                                                16.6          11.1          43.9          37.4
              ------------------------------------------------------------------------------------------------------
                Total private sector pension plan sales           733.0         908.4       2,468.9       3,083.8
              ------------------------------------------------------------------------------------------------------

                Total public sector pension plan sales -
                   IRC Section 457 annuities                      366.8         427.5       1,156.9       1,732.8
              ------------------------------------------------------------------------------------------------------
                  Total institutional products sales        $   1,099.8   $   1,335.9   $   3,625.8   $   4,816.6
              ======================================================================================================

              The BEST of AMERICA variable life series      $     120.4   $   155.8     $     409.9   $     419.2
              Corporate-owned life insurance                       78.0       152.9           593.7         476.2
              Traditional/Universal life insurance                 56.7        59.2           178.9         179.8
              ------------------------------------------------------------------------------------------------------
              Total life insurance sales                    $     255.1   $   367.9     $   1,182.5   $   1,075.2
              ======================================================================================================

              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 and life insurance specialists. Representatives of
              the Company who market products directly to a customer base
              identified by the Company consists of Nationwide Retirement
              Solutions. The Company also distributes savings products through
              the agency distribution force of its ultimate parent company,
              Nationwide Mutual Insurance Company.

                                       19


              Sales by distribution channel are summarized as follows.



                                                                    THREE MONTHS ENDED          NINE MONTHS ENDED
                                                                      SEPTEMBER 30,               SEPTEMBER 30,
                                                                -------------------------------------------------------
                  (in millions)                                     2001          2000          2001          2000
                  =====================================================================================================

                                                                                              
                  Independent broker/dealers                    $      937.2  $   1,456.2   $  3,198.7    $  4,593.4
                  Brokerage firms                                      568.5        294.5      1,598.2         902.7
                  Financial institutions                               818.8        736.6      2,361.8       2,148.1
                  Pension plan administrators                          224.7        228.7        767.8         819.6
                  Life insurance specialists                            78.1        154.9        593.8         482.5
                  Nationwide agents                                    171.2        184.6        533.7         619.5
                  Nationwide Retirement Solutions                      384.3        447.7      1,221.5       1,894.2
                  -----------------------------------------------------------------------------------------------------


              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 93% in third quarter 2001
              compared to third quarter 2000 and are up 77% for the first nine
              months, principally due to the addition of Waddell & Reed as a
              distributor.

              Sales through financial institutions grew 11% in third quarter
              2001 compared to a year ago, and grew 10% for the first nine
              months of 2001 compared to the first nine 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 during
              the first nine months of 2001 compared to the same period a year
              ago reflects increased sales of COLI products that occurred in the
              first half of 2001. Third quarter 2001 sales through this channel
              were impacted by the volatile economic climate as fewer businesses
              are creating new employee benefit programs.

              Nationwide Retirement Solutions sales reached $384.3 million
              during third quarter 2001, a 14% decrease from a year ago. In this
              channel, 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. Lower sales through this channel for the first nine
              months of 2001 compared to the same period a year ago reflects the
              impact of previously lost cases on recurring deposits.



              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           NINE MONTHS ENDED
                                                                                SEPTEMBER 30,               SEPTEMBER 30,
                                                                        -------------------------------------------------------
                 (in millions)                                               2001          2000          2001          2000
              =================================================================================================================

                                                                                                         
                 Individual Annuity                                        $  53.4       $  71.8       $ 177.1       $ 214.6
                 Institutional Products                                       49.0          57.8         158.4         172.8
                 Life Insurance                                               43.4          39.1         135.9         108.9
                 Corporate                                                     8.9          10.3          24.4          27.0
              -----------------------------------------------------------------------------------------------------------------
                   Operating income before federal income tax expense      $ 154.7       $ 179.0       $ 495.8       $ 523.3
              =================================================================================================================



                                       20






              Individual Annuity

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

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



                                                                            THREE MONTHS ENDED          NINE MONTHS ENDED
                                                                              SEPTEMBER 30,               SEPTEMBER 30,
                                                                        -------------------------------------------------------
              (in millions)                                                 2001          2000          2001          2000
              =================================================================================================================

                                                                                                      
              INCOME STATEMENT DATA
              Revenues:
                Policy charges                                          $      120.2  $      147.0  $      374.9  $     437.8
                Net investment income                                          135.7         119.5         387.3        361.1
                Premiums on immediate annuities                                 14.2           6.6          47.9         38.2
              -----------------------------------------------------------------------------------------------------------------
                                                                               270.1         273.1         810.1        837.1
              -----------------------------------------------------------------------------------------------------------------

              Benefits and expenses:
                Interest credited to policyholder account balances             111.0          98.8         316.4        296.8
                Other benefits                                                  16.4           7.5          52.0         39.4
                Amortization of deferred policy acquisition costs               53.0          60.9         164.2        175.1
                Other operating expenses                                        36.3          34.1         100.4        111.2
              -----------------------------------------------------------------------------------------------------------------
                                                                               216.7         201.3         633.0        622.5
              -----------------------------------------------------------------------------------------------------------------
              Operating income before federal income tax expense        $       53.4  $       71.8  $      177.1  $     214.6
              =================================================================================================================

              OTHER DATA
              Sales:
                Individual variable annuities                           $    1,254.8  $    1,639.7  $    4,067.8  $    5,147.4
                Individual fixed annuities                                     573.1         159.7       1,399.4         420.8
              -----------------------------------------------------------------------------------------------------------------
                 Total individual annuity sales                         $    1,827.9  $    1,799.4  $    5,467.2  $    5,568.2
              =================================================================================================================

              Average account balances:
                General account                                         $    7,808.8  $    6,893.1  $     7,336.1  $   6,965.6
                Separate account                                            32,754.8      39,008.8       34,006.6     38,146.1
              -----------------------------------------------------------------------------------------------------------------
                 Total average account balances                         $   40,563.6  $   45,901.9  $    41,342.7  $  45,111.7
              =================================================================================================================

              Account balances as of period end:
                Individual variable annuities                           $   32,758.2  $   41,645.8
                Individual fixed annuities                                   5,164.1       3,792.0
              -----------------------------------------------------------------------------------------------------------------
                 Total account balances                                 $   37,922.3  $   45,437.8
              =================================================================================================================

              Return on average equity                                          12.0%         21.5%          14.3%         20.9%
              Pre-tax operating income to average account balances              0.53%         0.63%          0.57%         0.63%
              ------------------------------------------------------------------------------------ -----------------------------


              Pre-tax operating earnings totaled $53.4 million in third quarter
              2001, down 26% compared to a year ago earnings of $71.8 million.
              For the first nine months of 2001 pre-tax operating earnings were
              $177.1 million compared to $214.6 million for the first nine
              months of 2000.





                                       21



              Asset fees decreased to $103.1 million in the third quarter of
              2001, down 17% from $124.1 million in the same period a year ago.
              For the first nine months of 2001, asset fees totaled $318.7
              million down 12% from the first nine months of 2000 total of
              $361.9 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.
              For the three and nine months ended September 30, 2001, average
              separate account assets decreased 16% to $32.75 billion and 11% to
              $34.01 billion respectively, compared to the same periods a year
              ago.

              Surrender fees decreased by $5.6 million to $12.8 million in the
              third quarter of 2001 compared to a year ago. For the first nine
              months of 2001, surrender fees totaled $42.3 million compared to
              $61.3 million in the same period a year ago. These decreases were
              due to improved persistency in individual variable and fixed
              annuities.

              Operating expenses were $36.3 million in third quarter 2001, an
              increase of 6% over third quarter 2000. During the first nine
              months of 2001, operating expenses totaled $100.4 million, a
              decrease of 10% over the first nine months of 2000 total of $111.2
              million reflecting management's focus on expense management in
              response to volatile equity markets.

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



                                                                  THREE MONTHS ENDED          NINE MONTHS ENDED
                                                                     SEPTEMBER 30,               SEPTEMBER 30,
                                                               -------------------------------------------------------
                                                                   2001          2000          2001          2000
              ========================================================================================================

                                                                                                   
              Net investment income                                  7.50%         7.89%         7.65%         7.84%
              Interest credited                                      5.69          5.73          5.75          5.68
              --------------------------------------------------------------------------------------------------------
                   Interest spread                                   1.81%         2.16%         1.90%         2.16%
              ========================================================================================================


              Interest spreads narrowed in the third quarter of 2001 and on a
              year-to-date basis compared to the prior year. A combination of
              the current competitive environment, a sharp decline in interest
              rates and a by-product of the Company's investment strategy all
              contributed to the reduction in spreads. As a strategic move to
              maintain market share, the Company did not lower crediting rates
              in the third quarter as quickly as earned rates declined. In
              addition, throughout 2001, the Company had a significant increase
              in cash flows in the general account due to strong fixed annuity
              sales. During the time between when a commitment is made to
              purchase a commercial mortgage loan or private placement bond and
              closing, typically 30 to 60 days, the cash is invested short-term.
              This strategy, while sound over the long-term, can provide
              short-term pressure on spreads, especially in a declining interest
              rate environment.

              Led by variable product deposits of $1.42 billion offset by
              withdrawals and surrenders of $1.09 billion, Individual Annuity
              segment deposits in third quarter 2001 of $1.99 billion offset by
              withdrawals and surrenders totaling $1.17 billion generated net
              flows of $825.7 million compared to the $641.1 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
              third quarter and the first nine months of 2001 compared to the
              same periods in 2000 is primarily a result of the Company's
              expense structure not being as elastic as the revenue stream.

              Individual Annuity sales, which exclude internal replacements,
              during third quarter 2001 were $1.83 billion, up slightly from
              $1.80 billion in the year ago quarter, while year-to-date 2001
              sales of individual annuities were $5.47 billion compared to $5.57
              billion in 2000. The addition of new selling arrangements and
              volatile equity markets drove the growth in sales of deferred
              fixed annuities which totaled $543.7 million in the third quarter
              2001 compared to $133.5 million in third quarter 2000, offsetting
              the decline in variable annuity sales. Sales of deferred fixed
              annuities for the first nine months of 2001 were $1.30 billion
              compared to $325.0 million for the first nine months of 2000.



                                       22



              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.

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



                                                                              THREE MONTHS ENDED          NINE MONTHS ENDED
                                                                                SEPTEMBER 30,               SEPTEMBER 30,
                                                                        -------------------------------------------------------
              (in millions)                                                 2001          2000          2001          2000
              =================================================================================================================

                                                                                                      
              INCOME STATEMENT DATA
              Revenues:
                Asset fees                                              $       42.4  $       57.2  $      135.4  $     167.8
                Net investment income                                          211.8         203.7         635.3        612.2
                Other                                                            4.9          11.7          23.2         24.9
              -----------------------------------------------------------------------------------------------------------------
                                                                               259.1         272.6         793.9        804.9
              -----------------------------------------------------------------------------------------------------------------

              Benefits and expenses:
                Interest credited to policyholder account balances             159.2         153.6         476.0        465.5
                Other benefits and expenses                                     50.9          61.2         159.5        166.6
              -----------------------------------------------------------------------------------------------------------------
                                                                               210.1         214.8         635.5        632.1
              -----------------------------------------------------------------------------------------------------------------
                  Operating income before federal income tax expense    $       49.0  $       57.8  $      158.4  $     172.8
              =================================================================================================================

              OTHER DATA
              Sales:
                Private sector pension plans                            $      733.0  $      908.4  $    2,468.9  $   3,083.8
                Public sector pension plans                                    366.8         427.5       1,156.9      1,732.8
              -----------------------------------------------------------------------------------------------------------------
                  Total institutional products sales                    $    1,099.8  $    1,335.9  $    3,625.8  $   4,816.6
              =================================================================================================================

              Average account balances:
                General account                                         $   11,769.0  $   10,344.4  $   11,427.7  $  10,461.6
                Separate account                                            22,714.2      28,628.2      23,692.3     28,220.0
              -----------------------------------------------------------------------------------------------------------------
                  Total average account balances                        $   34,483.2  $   38,972.6  $   35,120.0  $  38,681.6
              =================================================================================================================

              Account balances as of period end:
                Private sector pension plans                            $   15,334.0  $   19,482.3
                Public sector pension plans                                 14,600.5      18,950.4
                Medium-term notes                                            2,880.5       1,287.2
              -----------------------------------------------------------------------------------------------------------------
                  Total account balances                                $   32,815.0  $   39,719.9
              =================================================================================================================

              Return on average equity                                          20.6%         26.9%         22.8%         26.0%
              Pre-tax operating income to average account balances              0.57%         0.59%         0.60%         0.60%
              -----------------------------------------------------------------------------------------------------------------


              Asset fees declined 26% to $42.4 million in the quarter ended
              September 30, 2001 compared to a year ago, while year-to-date 2001
              asset fees were $135.4 million compared to $167.8 million in 2000.
              The decline was driven by a 21% decrease in average separate
              account assets in the quarter compared to the quarter ended a year
              ago and a 16% drop in year-to-date average separate account assets
              for the first nine months of 2001 compared to the same period a
              year ago.



                                       23



              Net investment income increased to $211.8 million (4%) in the
              third quarter of 2001 compared to a year ago. Year-to-date net
              investment income also increased 4% from the same period a year
              ago. Driving these increases were 14% and 9% increases in the
              average general account balance in the third quarter and first
              nine months of 2001, respectively, compared to the same periods a
              year ago, offset by lower yields.

              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 average general
              account reserves in the Institutional Products segment for the
              periods indicated.



                                                                   THREE MONTHS ENDED          NINE MONTHS ENDED
                                                                     SEPTEMBER 30,               SEPTEMBER 30,
                                                               -------------------------------------------------------
                                                                   2001          2000          2001          2000
                 =====================================================================================================

                                                                                                   
                 Net investment income                               7.20%         7.88%         7.41%         7.80%
                 Interest credited                                   5.41          5.94          5.55          5.93
                 -----------------------------------------------------------------------------------------------------
                    Interest spread                                  1.79%         1.94%         1.86%         1.87%
                 =====================================================================================================


              Interest spread on average general account reserves decreased from
              the prior year for the quarter and year-to-date. For Institutional
              pension products, the Company sets interest crediting rates prior
              to the start of the quarter. In addition, the time between when a
              deposit is received and an investment commitment is made, and the
              actual close on a commercial mortgage loan or private placement
              bond can be 30 to 60 days. These practices will put pressure on
              spreads in a declining interest rate environment. In addition,
              the Company experienced a significant amount of transfers into
              the general account placing further pressure on spreads.

              Other benefits and expenses in third quarter 2001 decreased 17%
              compared to a year ago. For the first nine months of 2001 other
              benefits and expenses totaled $159.5 million, down 4% from the
              first nine months of 2000. The decreases are the result of expense
              reductions in the group public sector pension business in
              response to a lower revenue base.

              Institutional Product sales during third quarter 2001 reached
              $1.10 billion compared to sales of $1.34 billion in third quarter
              2000. For the first nine months of 2001, sales reached $3.63
              billion compared to sales of $4.82 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.

              Institutional Products segment deposits in third quarter 2001 of
              $1.13 billion offset by participant withdrawals and surrenders
              totaling $918.7 million generated net flows from participant
              activity of $214.7 million, a 18% increase over third quarter
              2000. Year-to-date 2001 net flows decreased 8% to $426.5 million
              compared to year-to-date 2000 net flows of $464.3 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



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



                                                                            THREE MONTHS ENDED          NINE MONTHS ENDED
                                                                              SEPTEMBER 30,               SEPTEMBER 30,
                                                                        -------------------------------------------------------
              (in millions)                                                 2001          2000          2001          2000
              =================================================================================================================

                                                                                                      
              INCOME STATEMENT DATA
              Revenues:
                Total policy charges                                    $     76.3    $     68.9    $    234.5    $    193.0
                Net investment income                                         80.7          73.5         241.7         214.2
                Other                                                         45.3          45.1         142.2         142.5
              -----------------------------------------------------------------------------------------------------------------
                                                                             202.3         187.5         618.4         549.7
              -----------------------------------------------------------------------------------------------------------------

              Benefits                                                       104.6          97.0         319.6         292.2
              Operating expenses                                              54.3          51.4         162.9         148.6

              -----------------------------------------------------------------------------------------------------------------
                                                                             158.9         148.4         482.5         440.8
              -----------------------------------------------------------------------------------------------------------------
                Operating income before federal income tax expense      $     43.4    $     39.1    $    135.9    $    108.9
              =================================================================================================================

              OTHER DATA
              Sales:
                The BEST of AMERICA variable life series                $    120.4    $    155.8    $    409.9    $    419.2
                Corporate-owned life insurance                                78.0         152.9         593.7         476.2
                Traditional/Universal life insurance                          56.7          59.2         178.9         179.8
              -----------------------------------------------------------------------------------------------------------------
                  Total life insurance sales                            $    255.1    $    367.9    $  1,182.5    $  1,075.2
              =================================================================================================================

              Policy reserves as of period end:
                Corporate investment life insurance                     $  2,981.6    $  2,378.8
                Individual investment life insurance                       1,944.7       2,152.1
                Traditional life insurance                                 1,853.2       1,807.0
                Universal life insurance                                     779.4         770.7
              -----------------------------------------------------------------------------------------------------------------
                  Total policy reserves                                 $  7,558.9    $  7,108.6
              =================================================================================================================

              Return on average equity                                        10.8%         12.6%         12.0%         12.1%
              -----------------------------------------------------------------------------------------------------------------


              Life Insurance segment results reflect increased revenues driven
              by growth in investment life insurance in force. Life Insurance
              segment earnings increased 11% to $43.4 million for the third
              quarter 2001, up from $39.1 million a year ago. On a year-to-date
              basis segment earnings increased 25% to $135.9 million in 2001
              from $108.9 million in 2000. The increase in Life Insurance
              segment earnings is attributable to strong sales and increased
              investment life 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 $97.6 million in third
              quarter 2001 compared to $83.9 million in third quarter 2000,
              while year-to-date revenues increased to $296.9 million for 2001
              compared to $232.9 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 $2.98 billion as of September 30, 2001, up
              from $2.38 billion in the same period a year ago.

              Pre-tax operating earnings from investment life products totaled
              $25.1 million in third quarter 2001 a 20% increase from $20.9
              million in third quarter 2000, while the first nine months of 2001
              reached $77.4 compared to $61.1 million a year ago, a 27%
              increase. The strong revenue growth discussed previously was
              offset by higher life insurance benefits due to the growth in the
              number of policies in-force in the third quarter and first nine
              months of 2001.

              Traditional/Universal life pre-tax operating earnings increased
              slightly to $18.3 million in third quarter 2001 compared to $18.2
              million in the same period a year ago. For the first nine months
              of 2001, pre-tax operating earnings increased 22% to $58.5 million
              compared to $47.8 million for the first nine months of 2000,
              reflecting higher investment earnings and lower operating
              expenses.


                                       25


              Total life insurance sales, excluding BOLI and Nationwide employee
              and agent benefit plan sales, decreased 31% to $255.1 million in
              third quarter 2001 compared to $367.9 million during the same
              period in 2000. For the first nine months of 2001, total life
              insurance sales, excluding BOLI and Nationwide employee and agent
              benefit plan sales, increased $107.3 million over 2000 and totaled
              $1.18 billion. In the quarter, individual market sales were
              adversely impacted by uncertainty surrounding estate planning.
              While the number of applications and policies issued are in line
              with prior year, the average size is down. COLI sales are down
              given the depressed economic environment where corporations are
              not forming new executive benefit plans and existing plans are
              being funded at lower levels.

              Corporate

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



                                                                            THREE MONTHS ENDED          NINE MONTHS ENDED
                                                                              SEPTEMBER 30,               SEPTEMBER 30,
                                                                        -------------------------------------------------------
              (in millions)                                                 2001          2000          2001          2000
              =================================================================================================================

                                                                                                      
              INCOME STATEMENT DATA
              Operating revenues(1)                                     $     10.1    $     19.5    $     34.6    $     54.9
              Operating expenses                                               1.2           9.2          10.2          27.9
              -----------------------------------------------------------------------------------------------------------------
                Operating income before federal income tax expense(1)   $      8.9    $     10.3    $     24.4    $     27.0
              =================================================================================================================

              ----------

              (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 gains of $37.4 million and net losses on
              hedges and hedged items of $0.7 million during the third quarter
              of 2001 compared to realized net investment losses of $2.1 million
              during the third quarter of 2000. For the first nine months of
              2001, the Company realized net investment gains of $33.0 million
              and net gains on hedges and hedged items of $1.9 million compared
              to realized net investment losses of $15.9 million during the
              first nine months of 2000. During the third quarter and first nine
              months of 2001, a net investment gain of $44.4 million was
              realized upon the reduction of an interest in a real estate
              partnership investment. 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




                           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 AND USE OF PROCEEDS

              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:

                      10.8    Form of Amended and Restated Nationwide Office of
                              Investment Incentive Plan dated November 12, 2001
                              (Filed as exhibit 10.10 to Form 10-Q, Commission
                              File Number 1-12785, filed November 13, 2001).

              (b) Reports on Form 8-K:

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



                                       27



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:  November 13,  2001               /s/Mark R. Thresher
                                        ----------------------------------
                                        Mark R. Thresher
                                        Senior Vice President - Finance -
                                        Nationwide Financial
                                        (Chief Accounting Officer)








                                       28