As filed with the Securities and Exchange Commission.


                                                    '33 Act File No. 333-72984


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

                                    FORM S-1

                   REGISTRATION STATEMENT UNDER THE SECURITIES
                                   ACT OF 1933


                         POST-EFFECTIVE AMENDMENT NO. 1


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

                                      OHIO
         (State or other jurisdiction of incorporation or organization)

                                       63
            (Primary Standard Industrial Classification Code Number)

                                   31-4156830
                      (IRS Employer Identification Number)

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

    PATRICIA R. HATLER, SECRETARY, ONE NATIONWIDE PLAZA, COLUMBUS, OHIO 43215
                            TELEPHONE: (614) 249-7111
        (Name, address, zip code, telephone number of agent for service)

          Approximate date of proposed sale to the public: May 1, 2002

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


If this Form is filed to register additional securities for an offering pursuant
to Rule 462(b) under the Securities Act, please check the following box and list
the Securities Act registration statement number of the earlier effective
registration statement for the same offering [ ]


If this Form is a post-effective amendment filed pursuant to Rule 462(c) under
the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering [ ]

If this Form is a post-effective amendment filed pursuant to Rule 462(d) under
the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering [ ]

If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box [ ]


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










                        NATIONWIDE LIFE INSURANCE COMPANY

                              Cross Reference Sheet

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



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

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

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

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

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

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

6.       Dilution Not Applicable

7.       Selling Security Holders   Not Applicable

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

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

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

11.      Information with Respect to Registrant..................................................Nationwide Life Insurance Company

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







                             GUARANTEED TERM OPTIONS
                   Under Variable Annuity Contracts Issued by
                        NATIONWIDE LIFE INSURANCE COMPANY
                              One Nationwide Plaza
                              Columbus, Ohio 43215
                            Telephone: 1-800-848-6331
                  The date of this Prospectus is May 1, 2002.

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


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



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


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

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

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


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


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

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




                                       1



TABLE OF CONTENTS

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

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

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

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

NATIONWIDE LIFE INSURANCE COMPANY...........................
    1.Business..............................................
      A. Organization.......................................
      B. Business Segments..................................
      C. Ratings............................................
      D. Competition........................................
      E. Regulation.........................................
      F. Employees..........................................
    2.Properties............................................
    3.Legal Proceedings.....................................
    4.Submissions of Matters to a Vote of Security
         Holders............................................
    5.Market for the Registrant's Common Stock and
      Related Shareholder Matters...........................
    6.Selected Consolidated Financial Data..................
    7.Management's Narrative Analysis of the Results
      of Operations.........................................
      A. Introduction.......................................
      B. Critical Accounting Policies and Recently
         Issued Accounting Pronouncements...................
         (i)   Impairment Losses on Investments.............
         (ii)  Valuation Allowances on Mortgage Loans
               on Real Estate...............................

         (iii) Deferred Policy Acquisitions Costs for
               Investment Products and Universal Life
               Insurance Products...........................

         (iv)  Federated Income Taxes.......................
      C. Results of Operations
         (i)   Revenues
         (ii)  Benefits and Expensese
         (iii) Other Data
         (iv)  Sales Information
      D. Business Segments
         (i)   Individual Annuity
         (ii)  Institutional Products
         (iii) Life Insurance
         (iv)  Corporate
      E. Related Party Transactions
      F. Off-Balanced Sheet Transactions
    8.Quantitative and Qualitative Disclosures About
         Market Risk........................................
      A. Market Risk Sensitive Financial Instruments........
         (i)   Interest Rate Risk...........................
         (ii)  Asset/Liability Management Strategies to
                 Manage Interest Rate Risk..................
         (iii) Use of Derivatives to Manage Interest Rate
               Risk.........................................
         (iv)  Foreign Currency Risk Management.............
         (v)   Characteristics of Interest Rate
                 Sensitive Financial Instruments............
         (vi)  Equity Market Risk...........................
      B. Inflation..........................................
     9.Directors and Executive Officers.....................
    10.Executive Compensation...............................
      A. Compensation.......................................
      B. Performance Incentive Plan.........................
      C. Senior Executive Incentive Plan....................
      D. Nationwide Economic Value
          Incentive Plan....................................
      E. Deferred Compensation Program......................
      F. Savings Plan.......................................
      G. Supplemental Defined Contribution Plan.............
      H. Amended and Restated Nationwide Financial
          Services, Inc. 1996 Long-Term Equity
          Compensation Plan.................................

      I. Equity Compensation Plan of NFS Information........



      J. Option/SAR Grants in Last Fiscal Year for NFS......

      K. Aggregated Option/SAR Exercises in Last Fiscal
          Year and Fiscal Year-end Option/SAR Values
          for NFS...........................................
      L. Aggregated Option/SAR Exercises in Last Fiscal
         Year and Fiscal Year-end Option/SAR Values
          for GGI...........................................
      M. Pension Plans......................................
         (i)   Retirement Plan..............................
         (ii)  Excess and Supplemental Plans................
    11.Compensation Committee Joint Report on
       Executive Compensation...............................
      A. Introduction.......................................
      B. Compensation Philosophy and Objectives.............
      C. Elements of 2001 Executive Compensation............
         (i)   Base Salaries................................
         (ii)  Annual Incentive Compensation................
         (iii) Long-Term Incentive Compensation.............
      D. Compensation of the Chief Executive Officer........


                                       2


      E. Policy on Deductibility of Compensation............
         (i)    Nationwide Financial Services Inc.'s
                Compensation Committee......................
         (ii)   Nationwide Life Insurance Company
                Compensation Committee......................
      F. Security Ownership of Certain Beneficial
         Owners and Management..............................
      G. Certain Relationships and Other    Transactions....
         (i)    Intercompany Agreement
         (ii)   License to Use Nationwide Name and
                Service Marks...............................
         (iii)  Equity Purchase Rights......................
         (iv)   Registration Rights.........................
         (v)    Nationwide Mutual Agents....................
         (vi)   Federal Income Taxes........................
         (vii)  Savings Plan................................
         (viii) Lease
         (ix)   Modified Coinsurance Agreements.............
         (x)    Cost Sharing Agreement......................
         (xi)   Marketing Allowance Agreements..............
         (xii)  Repurchase Agreement........................
         (xiii) Group Annuity and Life Insurance
                Contracts...................................
         (xiv)  Partial Sale of Limited Partnership.........
         (xv)   Transactions with Management and
                Others......................................
    12.Exhibits, Financial Statement Schedules and
       Reports..............................................
    Appendix................................................




                                       3

GLOSSARY

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

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

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

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

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

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

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

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



                                       4



INFORMATION ABOUT THE GTOS

1.   GENERAL


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



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


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


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


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


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


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

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

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

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

     Contract owners having GTOs with Maturity Dates coinciding with the end of
     the calendar quarter will be notified of the impending expiration of the
     GTO at least 15 days and at most 30 days prior to the end of each calendar
     quarter. Contract owners will then have the option of directing the
     withdrawal or transfer of the GTO, during the Maturity Period, without
     application of any Market Value Adjustment. However, any transfers from the
     GTO


                                       5


     during this period may be subject to a surrender charge, assessed by the
     variable contract.

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

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


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


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

2.   THE SPECIFIED INTEREST RATE


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



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



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



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



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


3.   THE INVESTMENT PERIOD

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


                                       6



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


     Information concerning the Specified Interest Rates in effect for the
     various GTOs can be obtained by calling the following toll free phone
     number: 1-800-848-6331.


4.   GUARANTEED TERMS


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

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

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

5.   GTOS AT MATURITY


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


     Once the GTO matures, contract owners may:

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

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

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

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

6.   THE MARKET VALUE ADJUSTMENT

     A.  GENERAL INFORMATION REGARDING THE MARKET VALUE ADJUSTMENT

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


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



         If prevailing interest rates are higher than the Specified Interest
         Rate in effect at the time of the GTO allocation, NLIC will
         realize a



                                       7


         loss when it liquidates assets in order to process a surrender,
         death benefit or transfer; and therefore, application of the Market
         Value Adjustment under such circumstances will decrease the amount of
         the distribution.


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



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


     B.  CONSTANT MATURITY TREASURY RATES


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



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


     C.  THE MARKET VALUE ADJUSTMENT FORMULA

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

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

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

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

         The formula for determining the Market Value Adjustment Factor is:

                      -----------              ------------
                                      1 + a
                                 -----------------

                                  1 + b + .0025
                      -----------              ------------

         Where:

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

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

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


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



         In the case of "b" above, the Constant Maturity Treasury Rate used will
         be the Constant Maturity Treasury Rate, declared on Fridays by the
         Federal Reserve Board, and placed in effect by NLIC on the
         Wednesday immediately preceding the withdrawal, transfer or other
         distribution giving rise to the Market Value Adjustment.



                                       8


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

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

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


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


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

7.   CONTRACT CHARGES

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

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

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

8.   GTOS AT ANNUITIZATION

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

INVESTMENTS


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


CONTRACTS AND THE DISTRIBUTION (MARKETING) OF THE GTOS


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





                                       9




NATIONWIDE LIFE INSURANCE COMPANY

1.   BUSINESS

     A.  ORGANIZATION


         Nationwide Life Insurance Company (NLIC, or collectively with its
         subsidiaries, the Company) was incorporated in 1929 and is an Ohio
         stock legal reserve life insurance company. The Company offers a
         variety of forms of individual annuities, private and public sector
         pension plans and life insurance on a participating and a
         non-participating basis.


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

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


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



         In December 2001, NFS invested in a $300.0 million, 7.50% surplus note
         issued by the Company, which is due on December 17, 2031.


         Wholly owned subsidiaries of NLIC as of December 31, 2001 include
         Nationwide Life and Annuity Insurance Company (NLAIC), Nationwide
         Securities, Inc. (NS) formerly, Nationwide Advisory Services, Inc., and
         Nationwide Investment Services Corporation (NISC).

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

         NLAIC offers universal life insurance, variable universal life
         insurance, corporate-owned life insurance and individual annuity
         contracts on a non-participating basis. NS and NISC are registered
         broker/dealers.


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


         The Company is one of the leaders in the development and sale of
         variable annuities. As of December 31, 2001, the Company was the 4th
         largest writer of individual variable annuity contracts in the U.S.,
         according to The Variable Annuity Research & Data Service (VARDS).


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




                                       10


         Company, and the performance of the financial markets, particularly the
         U.S. stock markets, in recent years.

     B.  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 Individual Annuity segment, which accounted for $231.4 million
         (36%) of the Company's operating income before federal income tax
         expense for 2001, consists of individual The Best of AMERICA (R) and
         private label deferred variable annuity products, deferred fixed
         annuity products and income products. Individual deferred 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 prescribed periods.


         The Institutional Products segment, which accounted for $207.8 million
         (32%) of the Company's operating income before federal income tax
         expense for 2001, is comprised of the Company's private and public
         sector group retirement plans and medium-term note program. The private
         sector includes the 401(k) business generated through fixed and
         variable annuities. The public sector includes the Internal Revenue
         Code (IRC) Section 457 business in the form of fixed and variable
         annuities.


         The Life Insurance segment, which accounted for $184.7 million (28%) of
         the Company's operating income before federal income tax expense for
         2001, consists of investment life products, including both individual
         variable life and corporate-owned life insurance (COLI) products,
         traditional life insurance products and universal life insurance. Life
         insurance products provide a death benefit and generally also allow the
         customer to build cash value on a tax-advantaged basis.


         The Corporate segment accounted for $26.6 million (4%) of the Company's
         operating income (which excludes non-securitization related net
         realized gains and losses on investments, hedging instruments and
         hedged items) before federal income tax expense for 2001.



         Additional information related to the Company's business segments is
         included in note 16 to the consolidated financial statements and
         Financial Statement Schedule III, which can be found later in this
         prospectus.


     C.  RATINGS


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


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

         The Company's financial strength is also reflected in the ratings of
         commercial paper. The commercial paper is rated "AMB-1" by A.M Best,
         "A-1+" by S&P and "P-1" by Moody's.

     D.  COMPETITION

         The Company competes with a large number of other insurers as well as
         non-insurance financial services companies, such as banks,
         broker/dealers and mutual funds, some of whom


                                       11


         have greater financial resources, offer alternative products and, with
         respect to other insurers, have higher ratings than the Company. The
         Company believes that competition in the Company's lines of business is
         based on price, product features, commission structure, perceived
         financial strength, claims-paying ratings, service and name
         recognition.

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

     E.  REGULATION

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


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



         As part of their routine regulatory oversight process, state insurance
         departments conduct detailed examinations periodically of the books,
         records and accounts of insurance companies domiciled in their states.
         Such examinations are generally conducted in cooperation with the
         insurance departments of two or three other states under guidelines
         promulgated by the National Association of Insurance Commissioners
         (NAIC). The most recently completed examination of NLIC and NLAIC was
         conducted by the Ohio and Delaware insurance departments for the
         four-year period ended December 31, 1996. The final reports of these
         examinations did not result in any significant issues or adjustments.
         The Ohio Department of Insurance recently started the examination of
         NLIC and NLAIC for the five-year period ended December 31, 2001. No
         reports have been issued as of the date of this filing.


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


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

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


         As of December 31, 2001, $141.0 million in dividends could be paid by
         NLIC without prior approval. The State of Ohio insurance laws also
         require insurers to seek prior regulatory approval for any dividend
         paid from other than earned surplus. Earned surplus is defined under
         the State of Ohio insurance laws as the amount equal to the Company 's
         unassigned funds as set forth in its most recent statutory financial
         statements, including net unrealized capital gains and losses or
         revaluation of assets. Additionally, following any dividend, an



                                       12


         insurer's policyholder surplus must be reasonable in relation to the
         insurer's outstanding liabilities and adequate for its financial needs.
         The payment of dividends by NLIC may also be subject to restrictions
         set forth in the insurance laws of the State of New York that limit the
         amount of statutory profits on NLIC's participating policies (measured
         before dividends to policyholders) that can inure to the benefit of the
         Company and its stockholders. The Company currently does not expect
         such regulatory requirements to impair its ability to pay operating
         expenses and dividends in the future.

     F.  EMPLOYEES

         As of December 31, 2001, the Company had approximately 3,000 employees.
         None of the employees of the Company are covered by a collective
         bargaining agreement and the Company believes that its employee
         relations are satisfactory.


2.       PROPERTIES


     Pursuant to an arrangement between NMIC and certain of its subsidiaries,
     during 2001 the Company leased on average approximately 806,000 square feet
     of office space primarily in the four building home office complex in
     Columbus, Ohio. The Company believes that its present facilities are
     adequate for the anticipated needs of the Company.


3.   LEGAL PROCEEDINGS

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

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


     On October 29, 1998, 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 the other
     named defendants. On January 25, 2002, the plaintiffs filed a motion for
     leave to amend their complaint to add three new named plaintiffs. On
     February 9, 2002, the plaintiffs filed a motion for class certification.
     The class has not been certified. The Company intends to defend this
     lawsuit vigorously.


     On August 15, 2001, the Company was named in a lawsuit filed in Connecticut
     federal court titled Lou Haddock, as trustee of the Flyte Tool & Die,
     Incorporated Deferred Compensation Plan, et al v. Nationwide Financial
     Services, Inc. and Nationwide Life Insurance Company. On September 5, 2001,
     the plaintiffs amended their complaint to include class action allegations.
     The plaintiffs seek to represent a class of plan trustees who purchased
     variable annuities to fund qualified ERISA retirement plans. The amended
     complaint alleges that the retirement plans purchased variable annuity
     contracts from the Company which invested in mutual funds that were offered
     by separate mutual fund companies; that the Company was a fiduciary under
     ERISA and that the Company breached its fiduciary duty when it accepted
     certain fees from the mutual fund companies that purportedly were never
     disclosed by the Company; and that the Company violated ERISA by replacing
     many of the mutual funds originally included in the plaintiffs' annuities
     with "inferior" funds because the new funds purportedly paid more in
     revenue sharing. The amended complaint seeks disgourgement of fees by the
     Company and other unspecified compensatory damages. On November 15, 2001,
     the Company filed a motion to dismiss the amended complaint, which has not
     been decided. On December 3, 2001, the plaintiffs filed a motion for class
     certification. On January 15, 2002, the plaintiffs filed a response to the
     Company's motion to dismiss the amended complaint. On February 22, 2002,
     the Company filed a reply in support of its motion to


                                       13


     dismiss. The class has not been certified. The Company intends to defend
     this lawsuit vigorously.

     There can be no assurance that any such litigation will not have a material
     adverse effect on the Company in the future.

4.   SUBMISSIONS OF MATTERS TO A VOTE OF SECURITY HOLDERS

     During the fourth quarter of 2001, no matters were submitted to a vote of
     security holders through the solicitation of proxies or otherwise.

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

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

     Nationwide declared $35.0 million and $50.0 million in dividends to NFS
     during 2001 and 2000, respectively. In addition, NLIC sought and obtained
     prior regulatory approval from the Ohio Department of Insurance to return
     $120.0 million of capital to NFS during 2000.

     NLIC currently does not have a formal dividend policy.


     Reference is made to note 12 of the consolidated financial statements for
     information regarding dividend restrictions, which is included later in
     this prospectus.



                                       14






6.   SELECTED CONSOLIDATED FINANCIAL DATA(1)


FIVE-YEAR SUMMARY
(in millions, except per share amounts)




RESULTS OF OPERATIONS(2)                                                      Years ended December 31,
- ---------------------------------------------------------------------------------------------------------------------------
                                                               2001          2000          1999          1998          1997
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                   
Policy charges                                            $ 1,019.1     $ 1,092.2     $   895.6     $   698.9     $   545.2
Life insurance premiums                                       251.1         240.0         220.8         200.0         205.4
Net investment income                                       1,739.2       1,668.4       1,530.5       1,486.8       1,413.9
Net realized (losses) gains on investments, hedging
  instruments and hedged items:
     Unrelated parties                                        (70.3)        (24.9)        (11.0)         17.9          11.1
     Related party                                             44.4             -             -             -             -
Other                                                         195.5         194.6         167.4         108.1          62.8
- ---------------------------------------------------------------------------------------------------------------------------
  Total revenues                                            3,179.0       3,170.3       2,803.3       2,511.7       2,238.4
- ---------------------------------------------------------------------------------------------------------------------------

Interest credited and other benefits                        1,570.3       1,470.0       1,349.2       1,284.4       1,235.4
Interest expense on debt and trust securities                  54.9          48.5          47.2          35.1          26.1
Other operating expenses                                      991.1       1,027.9         834.1         686.7         569.9
- ---------------------------------------------------------------------------------------------------------------------------
  Total benefits and expenses                               2,616.3       2,546.4       2,230.5       2,006.2       1,831.4
- ---------------------------------------------------------------------------------------------------------------------------

Income from continuing operations before federal
income tax expense and cumulative effect of adoption
of accounting principles                                      562.7         623.9         572.8         505.5         407.0
Federal income tax expense                                    142.8         189.0         191.5         173.1         141.8
- ---------------------------------------------------------------------------------------------------------------------------
  Income from continuing operations before cumulative
     effect of adoption of accounting principles              419.9         434.9         381.3         332.4         265.2
Cumulative effect of adoption of accounting principles,
   net of tax                                                  (7.1)            -             -             -             -
- ---------------------------------------------------------------------------------------------------------------------------

  Net income                                              $   412.8     $   434.9     $   381.3     $   332.4     $   265.2
===========================================================================================================================

Basic and diluted net income per common share             $    3.20     $    3.38     $    2.96     $    2.58     $    2.14
Cash dividends declared                                   $    0.48     $    0.46     $    0.38     $    0.30     $    0.18
Weighted average common shares outstanding
  Basic                                                       128.9         128.7         128.5         128.5         124.0
  Diluted                                                     129.2         128.9         128.6         128.6         124.1

OTHER DATA
RECONCILIATION OF NET INCOME TO
  NET OPERATING INCOME(2)

Net income                                                $   412.8     $   434.9     $   381.3     $   332.4     $   265.2

Realized losses (gains) on investments, hedging
  instruments and hedged items, excluding
  securitizations, net of tax                                  18.0          16.1           7.0         (11.7)         (7.9)
Cumulative effect of adoption of accounting
principles, net of tax                                          7.1             -             -             -             -
- ---------------------------------------------------------------------------------------------------------------------------
  Net operating income                                        437.9         451.0         388.3         320.7         257.3
Pro forma adjustments                                             -             -             -             -          (2.9)
- ---------------------------------------------------------------------------------------------------------------------------
  Pro forma net operating income                          $   437.9     $   451.0     $   388.3     $   320.7     $   254.4
===========================================================================================================================

Net operating return on average equity(3)                      14.2%         16.7%         16.6%         15.8%         14.5%
===========================================================================================================================




(1)  Selected consolidated financial data of NFS. NLIC is a wholly-owned
     subsidiary of NFS.



(2)  Comparisons between 2001, 2000, 1999 and 1998 results of operations and
     those of 1997 are affected by the Company's initial public offering in
     March 1997 and companion offerings of senior notes and capital securities
     as well as the $900.0 million of dividends paid prior to the initial public
     offering. Pro forma amounts adjust for these transactions.



                                       15



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



(4)  See "Sales Information" included in "Management's Discussion and Analysis
     of Financial Condition and Results of Operations" for additional disclosure
     on sales.



(in millions, except per share amounts)




SUMMARY OF FINANCIAL POSITION(2)                                          As of December 31,
- ------------------------------------------------------------------------------------------------------------------------
                                                      2001           2000           1999           1998          1997
- ------------------------------------------------------------------------------------------------------------------------

                                                                                              
Total invested assets                             $  27,814.4    $  23,359.2    $  22,587.9    $  20,940.5   $  19,673.2

Deferred policy acquisition costs                     3,213.7        2,872.7        2,555.8        2,022.3       1,665.4
Other assets                                          1,286.1          977.9          755.0          772.6         829.9

Separate account assets                              59,646.7       65,968.8       67,155.3       50,935.8      37,724.4
- ------------------------------------------------------------------------------------------------------------------------
  Total assets                                    $  91,960.9    $  93,178.6    $  93,054.0    $  74,671.2   $  59,892.9
========================================================================================================================

Policy reserves                                   $  25,491.6    $  22,243.3    $  21,868.3    $  19,772.2   $  18,702.8

Other liabilities                                     2,482.3        1,370.6          944.9          917.3         943.1

Long-term debt                                          597.0          298.4          298.4          298.4         298.4

Separate account liabilities                         59,646.7       65,968.8       67,155.3       50,935.8      37,724.4
- ------------------------------------------------------------------------------------------------------------------------
  Total liabilities                                  88,217.6       89,881.1       90,266.9       71,923.7      57,668.7
- ------------------------------------------------------------------------------------------------------------------------

NFS-obligated mandatorily redeemable capital
  and preferred securities of subsidiary trusts         300.0          300.0          300.0          300.0         100.0
Shareholders' equity                                  3,443.3        2,997.5        2,487.1        2,447.5       2,124.2
- ------------------------------------------------------------------------------------------------------------------------
  Total liabilities and shareholders' equity      $  91,960.9    $  93,178.6    $  93,054.0    $  74,671.2   $  59,892.9

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

Book value per common share                       $     26.71    $     23.29    $     19.35    $     19.04   $     16.53
========================================================================================================================


CUSTOMER FUNDS MANAGED AND ADMINISTERED

Individual annuity                                $  42,186.7    $  43,694.9    $  44,023.7    $  35,315.2   $  28,156.4

Institutional products                               50,417.3       47,154.0       48,321.7       38,582.0      25,812.4
Life insurance                                        8,099.2        7,225.5        5,913.8        4,613.4       3,487.0
Asset management:
  Gross                                              24,347.5       22,953.4       22,866.7       19,825.5       7,840.0
  Intercompany eliminations                         (11,911.8)     (10,031.7)      (9,978.5)      (8,154.7)     (5,285.0)
- ------------------------------------------------------------------------------------------------------------------------
  Asset management, net                              12,435.7       12,921.7       12,888.2       11,670.8       2,555.0
- ------------------------------------------------------------------------------------------------------------------------
                                                  $ 113,138.9    $ 110,996.1    $ 111,147.4    $  90,181.4   $  60,010.8
========================================================================================================================





                                       16





                                                         Years ended December 31,
- -------------------------------------------------------------------------------------------------
(in millions)                               2001        2000        1999        1998        1997
- -------------------------------------------------------------------------------------------------
                                                                          
OPERATING INCOME BEFORE FEDERAL INCOME
  TAX EXPENSE BY BUSINESS SEGMENT(2)

Individual annuity                       $  227.2    $  276.3    $  254.4    $  230.2    $  186.9

Institutional products                      205.7       224.6       201.5       164.8       126.2

Life insurance                              189.7       161.1       122.7        88.8        66.7

Asset management                             12.7         4.5        22.9        14.0        11.7

Corporate                                   (44.8)      (17.7)      (17.7)      (10.2)        4.4

- -------------------------------------------------------------------------------------------------
                                         $  590.5    $  648.8    $  583.8    $  487.6    $  395.9
=================================================================================================

SALES BY BUSINESS SEGMENT(4)

Individual annuity                       $7,625.6    $7,338.7    $6,392.3    $6,140.2    $5,636.1

Institutional products                    6,985.7     7,392.2     6,645.6     5,461.8     3,981.9

Life insurance                            1,540.6     1,530.2     1,095.9       653.2       468.7







                                       17





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

     A. INTRODUCTION


     Management's narrative analysis of the results of operations of NLIC and
     subsidiaries for the three years ended December 31, 2001 follows. This
     discussion should be read in conjunction with the Company's consolidated
     financial statements and related notes included later in this prospectus.


     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:

     (a)  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;

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

     (c)  the repeal of federal estate tax;

     (d)  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;

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

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

     (g)  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;

     (h)  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;

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

     (j)  competitive, regulatory or tax changes that affect the cost of, or
          demand for the Company's products;

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

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

     B. CRITICAL ACCOUNTING POLICIES AND RECENTLY ISSUED ACCOUNTING
        PRONOUNCEMENTS

     In preparing the consolidated financial statements, management is required
     to make estimates and assumptions that affect the reported amounts of
     assets and liabilities and the disclosures of contingent assets and
     liabilities as of the date of the consolidated financial statements and the
     reported amounts of revenues and expenses for the reporting period. Actual
     results could differ significantly from those estimates.

     The most critical estimates include those used in determining impairment
     losses on investments, valuation allowances for mortgage loans on real
     estate, deferred policy acquisition costs for investment products and
     universal life insurance products and federal income taxes.


     See note 2 to the consolidated financial statements, included later in this
     prospectus, for a discussion of the Company's significant accounting
     policies, including recently issued accounting pronouncements.


     (i)  Impairment Losses on Investments

     Management regularly reviews its fixed maturity and equity securities
     portfolio to evaluate the necessity of recording impairment losses for
     other-than-temporary declines in the fair value of investments. A number of
     criteria are considered during this process including, but not limited to,
     the current fair value as compared to amortized cost or cost, as
     appropriate, of the security, the length of time the security's fair value
     has been below amortized cost/cost, and by how much, specific credit issues
     related to the issuer and current economic conditions. Impairment losses



                                       18


     result in a reduction of the cost basis of the underlying investment.

     Impairment losses are recorded on long-lived assets used in operations when
     indicators of impairment are present and the undiscounted cash flows
     estimated to be generated by those assets are less than the assets'
     carrying amount.

     Significant changes in the factors the Company considers when evaluating
     investments for impairment losses could result in a significant change in
     impairment losses reported in the consolidated financial statements.

     (ii) Valuation Allowances on Mortgage Loans on Real Estate

     The Company provides valuation allowances for impairments of mortgage loans
     on real estate based on a review by portfolio managers. Mortgage loans on
     real estate are considered impaired when, based on current information and
     events, it is probable that the Company will be unable to collect all
     amounts due according to the contractual terms of the loan agreement. When
     the Company determines that a loan is impaired, a provision for loss is
     established equal to the difference between the carrying value and the
     estimated value of the mortgage loan. Estimated value is based on the
     present value of expected future cash flows discounted at the loan's
     effective interest rate, or the fair value of the collateral, if the loan
     is collateral dependent. Loans in foreclosure and loans considered impaired
     are placed on non-accrual status. Interest received on non-accrual status
     mortgage loans on real estate is included in net investment income in the
     period received.

     The valuation allowance account for mortgage loans on real estate is
     maintained at a level believed adequate by the Company to absorb estimated
     probable credit losses. The Company's periodic evaluation of the adequacy
     of the allowance for losses is based on past loan loss experience, known
     and inherent risks in the portfolio, adverse situations that may affect the
     borrower's ability to repay, the estimated value of the underlying
     collateral, composition of the loan portfolio, current economic conditions
     and other relevant factors. Significant changes in the factors the Company
     considers in determining the valuation allowance on mortgage loans on real
     estate could result in a significant change in the provision for valuation
     allowance reported in the consolidated financial statements.

     (iii) Deferred Policy Acquisition Costs for Investment Products and
           Universal Life Insurance Products

     The costs of acquiring new business, principally commissions, certain
     expenses of the policy issue and underwriting department and certain
     variable sales expenses that relate to and vary with the production of new
     or renewal business have been deferred. Deferred policy acquisition costs
     are subject to recoverability testing at the time of policy issuance and
     loss recognition testing at the end of each accounting period.


     For investment products and universal life insurance products, deferred
     policy acquisition costs are being amortized with interest over the lives
     of the policies in relation to the present value of estimated future gross
     profits from projected interest spreads, asset fees, cost of insurance,
     policy administration and surrender charges. For years in which gross
     profits are negative, deferred policy acquisition costs are amortized based
     on the present value of gross revenues. The Company regularly reviews the
     estimated future gross profits and revises such estimates when appropriate.
     The cumulative change in amortization as a result of changes in estimates
     to reflect current best estimates is recorded as a charge or credit to
     amortization expense. The most significant assumptions that are involved in
     the estimation of future gross profits include future market performance
     and surrender/lapse rates. In the event actual experience differs
     significantly from assumptions or assumptions are significantly revised,
     the Company may be required to record a significant charge or credit to
     amortization expense. Deferred policy acquisition costs are adjusted to
     reflect the impact of unrealized gains and losses on fixed maturity
     securities available-for-sale as described in note 2(b) of the consolidated
     financial statements included later in  this prospectus.


     (iv) Federal Income Taxes

     The Company provides for federal income taxes based on amounts the Company
     believes it will ultimately owe. Inherent in the provision for federal
     income taxes are estimates regarding the deductibility of certain expenses
     and the realization of certain tax credits. In the event the ultimate
     deductibility of certain expenses or the realization of certain tax credits
     differ from estimates, the Company may be required to significantly change
     the provision for federal income taxes recorded in the consolidated
     financial statements.



                                       19



     C. RESULTS OF OPERATIONS

     (i)  Revenues

     Total operating revenues, which include net realized gains and losses from
     mortgage loan securitizations and exclude all other net realized gains and
     losses on investments, hedging instruments and hedged items, increased to
     $3.01 billion in 2001 compared to $3.00 billion for 2000 and $2.70 billion
     for 1999. The growth in operating revenues over the past two years has
     primarily been driven by an increase in net investment income due to growth
     in interest spread-based businesses, offset by lower policy charges in 2001
     as a result of depressed equity markets.

     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
     each of the last three years were as follows:

       (in millions)                     2001            2000           1999
       ------------------------------------------------------------------------

       Asset fees                    $    614.2      $    714.6        $ 616.5
       Cost of insurance charges          201.9           156.5          117.0
       Administrative fees                128.5           134.2          102.4
       Surrender fees                      72.7            86.1           59.6
       ------------------------------------------------------------------------
         Total policy charges        $  1,017.3      $  1,091.4        $ 895.5
       ========================================================================

     The decline in asset fees in 2001 reflects a decrease in total average
     separate account assets of $9.13 billion, or 13%, while asset fees
     increased in 2000 due to an increase in total average separate account
     assets of $11.99 billion or 21%. Market depreciation on investment options
     underlying variable annuity and investment life insurance products as a
     result of the sharp declines in the equity markets throughout 2001,
     partially offset by net flows into these products, resulted in the decrease
     in average separate account assets in 2001. Net flows into variable annuity
     and investment life insurance products, as well as market appreciation on
     underlying investment options, resulted in the increase in average separate
     account assets in 2000.

     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 as a result of new sales of corporate and
     individual investment life insurance products and favorable persistency of
     in-force business. The net amount at risk related to corporate and
     individual investment life insurance grew to $32.93 billion at the end of
     2001 compared to $28.28 billion and $22.35 billion at the end of 2000 and
     1999, respectively.

     The decline in administrative fees in 2001 compared to 2000 is primarily
     attributable to case terminations in the Institutional Products segment
     that generated additional administrative fees in 2000, slightly offset by
     higher premium loads and per-policy administrative fees in 2001. The growth
     in administrative fees in 2000 compared to 1999 is attributable to
     administrative fees on case terminations and an increase in premium loads
     on corporate-owned and individual investment life products from greater
     sales.

     Lower surrender charges in 2001 were the result of the successful
     implementation of customer retention programs in the individual variable
     annuity business during the year. These programs were created as the
     heightened competitive environment in 2000 led to increased surrender
     activity and related fees.

     Net investment income includes the investment income earned on investments
     supporting fixed annuities and certain life insurance products as well as
     invested assets which are not allocated to product segments, net of related
     investment expenses. Net investment income totaled $1.73 billion in 2001
     compared to $1.65 billion and $1.52 billion in 2000 and 1999, respectively.
     The increase in net investment income was primarily due to increased



                                       20


     invested assets to support growth in individual fixed annuity,
     institutional products and life insurance policy reserves, partially offset
     by lower yields in 2001. General account assets supporting insurance
     products are closely correlated to the underlying reserves on these
     products. General account reserves supporting these products grew by $3.03
     billion and $322.0 million in 2001 and 2000, respectively, and were $25.22
     billion as of December 31, 2001. The growth in general account reserves
     reflects increased customer preference for fixed products in light of
     declining and volatile equity markets in the second half of 2000 and 2001.
     In addition, the growth reflects the Company's commitment to strengthen its
     distribution and service capabilities for fixed products. The change in net
     investment income was also impacted by average yields on investments, which
     decreased by 52 basis points in 2001 and increased by 24 basis points in
     2000 following market interest rate trends.

     Realized gains and losses on investments, hedging instruments and hedged
     items, other than those related to securitizations, 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 charges related to other-than-temporary impairments of
     available-for-sale securities and other investments and valuation
     allowances on mortgage loans on real estate. Also included are changes in
     the fair value of derivatives qualifying as fair value hedges and the
     change in the fair value of the hedged items, the ineffective portion of
     cash flow hedges and changes in the fair value of free-standing
     derivatives, all of which are considered non-recurring components of
     earnings.


     Net realized losses on investments, hedging instruments and hedged items
     totaled $18.3 million for 2001. During 2001, the Company entered into a
     transaction with NMIC, the Company's ultimate parent, whereby it sold a
     portion of its interest in a limited partnership that resulted in a $44.4
     million realized gain (see note 13 to the consolidated financial statements
     included later in this prospectus). Also during 2001, the Company
     recorded realized losses related to other-than-temporary impairments on
     securities available-for-sale of $79.9 million, including $25.9 million on
     fixed maturity securities issued by Enron and affiliated entities.


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

     (ii) Benefits and Expenses

     Interest credited to policyholder account balances totaled $1.24 billion in
     2001 compared to $1.18 billion in 2000 and $1.10 billion in 1999 and
     principally relates to fixed annuities, both individual and institutional,
     funding agreements backing the Company's medium-term note program and
     certain life insurance products. The growth in interest credited reflects
     the overall increase in policy reserves for these products, partially
     offset by lower crediting rates in the Institutional Products segment.
     Crediting rates in the Individual Annuity segment have remained flat
     despite declining market interest rates in 2001, reflecting the current
     competitive market conditions.

     Other benefits and claims include policyholder benefits in excess of
     policyholder account balances for universal life and individual deferred
     annuities and net claims and provisions for future policy benefits for
     traditional life insurance products and immediate annuities. The growth in
     other benefits and claims in both 2001 and 2000 reflects additional life
     insurance claims primarily as a result of growth in life insurance
     in-force.

     Amortization of deferred policy acquisition costs (DAC) decreased $4.2
     million to $347.9 million in 2001. In 2000, amortization expense of $352.1
     million was up $79.5 million from 1999. The majority of the Company's DAC
     is related to variable and universal life products and deferred annuities
     where DAC is amortized in proportion to gross profits. The decline in
     amortization expense in 2001 is attributable to lower estimated gross
     profits from variable annuities, which were adversely impacted by lower
     equity markets throughout 2001. Lower amortization from variable annuities
     was partially offset by additional amortization from growth in life
     insurance products. Growth in amortization in 2000 compared to 1999 is
     attributable to higher gross profits from variable annuities due to growth
     in average account balances during the year coupled with a decrease in
     estimated future gross profits due to increased surrender activity during
     2000.

     Operating expenses were $444.1 million in 2001, a 7% decrease from 2000
     operating expenses of $479.0 million. Operating expenses were $463.4
     million in 1999. The decrease in 2001 reflects the Company's commitment to
     aggressive expense management in


                                       21


     response to declining revenues and lower sales as a result of declining and
     volatile equity markets and a slowing economy throughout the year. The
     increase in 2000 reflected the growth in the number of annuity and life
     insurance contracts in-force and the related increase in administrative
     processing costs. The 1999 amount includes costs associated with investment
     management activities which were assigned to an affiliate in mid-1999.

     Federal income tax expense was $161.4 million representing an effective tax
     rate of 25.6% for 2001. Federal income tax expense in 2000 and 1999 was
     $207.7 million and $201.4 million, respectively, representing effective
     rates of 30.4% and 33.2%. An increase in tax-exempt income and tax credits,
     including credits from affordable housing partnership investments, resulted
     in the decrease in effective rates in both years.

     (iii) Other Data

     The Company analyzes operating performance using a measure not defined in
     accounting principles generally accepted in the United States of America
     (GAAP), which the Company refers to as net operating income. The Company
     calculates net operating income by adjusting net income to exclude all net
     realized gains and losses on investments, hedging instruments and hedged
     items, net of tax (except for net realized gains and losses related to
     securitizations), and cumulative effect of adoption of accounting
     principles, net of tax. 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 it should
     be noted 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
     non-securitization related net realized gains and losses on investments,
     hedging instruments and hedged items, net of tax, from net operating income
     because such items are often the result of a single non-recurring event
     which may or may not be at the Company's discretion. Including the
     fluctuating effects of these transactions could distort trends in the
     underlying profitability of the Company's business. The Company includes
     securitization-related net realized gains and losses in net operating
     income because the Company believes such activities are part of its core
     asset management capabilities and expects securitization-related income to
     be a recurring component of earnings in the future. The Company also
     excludes the cumulative effect of adoption of accounting principles, net of
     tax, from net operating income as such adjustments are not reflective of
     the underlying operations of the Company's business.

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


                                       22



              (in millions)                                                   2001            2000            1999
              ----------------------------------------------------------------------------------------------------------
                                                                                                   
              Net income                                                    $ 461.8         $ 475.3         $ 405.1
              Net realized losses on investments, hedging instruments
                and hedged items, net of tax (excluding net realized
                gains and losses related to securitizations)                   13.1            12.6             7.6
              Cumulative effect of adoption of accounting principles,
                net of tax                                                      7.1             -               -
              ----------------------------------------------------------------------------------------------------------
                Net operating income                                        $ 482.0         $ 487.9         $ 412.7
              ==========================================================================================================



(iv) Sales Information


     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 customer funds managed
     and administered, which ultimately drive revenues. Sales are comprised of
     statutory premiums and deposits on individual and group annuities and life
     insurance products sold to a diverse customer base. 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 are stated net of internal replacements, which in the Company's
     opinion provides a more meaningful disclosure of sales. In addition, sales
     exclude: mutual fund net flows; funding agreements issued under the
     Company's medium-term note program; large case bank-owned life insurance
     (BOLI); large case pension plan acquisitions; and deposits into Nationwide
     employee and agent benefit plans. Although these products contribute to
     asset and earnings growth, they do not produce steady production flow that
     lends itself to meaningful comparisons and are therefore excluded from
     sales.

     The Company 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
     brand, and include individual variable and group 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 that 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 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.


                                       23




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




              (in millions)                                                   2001            2000            1999
              ==========================================================================================================
                                                                                                  
              The BEST of AMERICA products                                 $ 3,927.2       $ 5,475.4       $ 4,639.2
              Private label annuities                                        1,398.3           998.7           947.8
              Other                                                              2.8            90.9           382.5
              ----------------------------------------------------------------------------------------------------------
                 Total individual variable annuity sales                     5,328.3         6,565.0         5,969.5
              ----------------------------------------------------------------------------------------------------------

              Deferred fixed annuities                                       1,874.4           534.8           332.5
              Immediate fixed annuities                                        127.8           127.7            64.2
              ----------------------------------------------------------------------------------------------------------
                 Total individual fixed annuity sales                        2,002.2           662.5           396.7
              ----------------------------------------------------------------------------------------------------------
                   Total individual annuity sales                          $ 7,330.5       $ 7,227.5       $ 6,366.2
              ==========================================================================================================

              The BEST of AMERICA products                                 $ 3,067.6       $ 3,931.4       $ 3,537.7
              Other                                                             56.9            47.3            83.1
              ----------------------------------------------------------------------------------------------------------
                 Total private sector pension plan sales                     3,124.5         3,978.7         3,620.8
              ----------------------------------------------------------------------------------------------------------

              Total public sector pension plan sales -
                 IRC Section 457 annuities                                   1,521.2         2,148.8         2,190.3
              ----------------------------------------------------------------------------------------------------------
                   Total institutional products sales                      $ 4,645.7       $ 6,127.5       $ 5,811.1
              ==========================================================================================================

              The BEST of AMERICA variable life series                    $    552.4      $    573.4      $    425.9
              Corporate-owned life insurance                                   742.3           711.4           409.2
              Traditional/Universal life insurance                             245.9           245.4           260.8
              ----------------------------------------------------------------------------------------------------------
                 Total life insurance sales                                $ 1,540.6       $ 1,530.2       $ 1,095.9
              ==========================================================================================================



     The Company sells its products through a diverse 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 an affiliate who market products directly
     to a customer base include Nationwide Retirement Solutions. The Company
     also distributes retirement savings products through the agency
     distribution force of its ultimate parent company, NMIC.


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

     (in millions)                            2001         2000         1999
     ===========================================================================

     Independent broker/dealers          $   4,185.9    $ 5,933.4    $ 5,097.8
     Brokerage firms                         2,123.5      1,183.8        900.2
     Financial institutions                  3,202.9      2,868.0      2,431.2
     Pension plan administrators               959.7      1,044.2      1,165.7
     Life insurance specialists                742.4        711.4        420.0
     Nationwide Retirement Solutions         1,591.7      2,328.6      2,470.3
     Nationwide agents                         710.6        815.8        787.9
     ---------------------------------------------------------------------------

     The 29% decrease in sales in the independent broker/dealer channel in 2001
     reflects primarily lower demand for variable annuities due to declining and
     volatile equity markets. Also contributing to the decline in 2001 were
     lower private sector group pension sales due to decreases in the average
     takeover case size reflecting the depressed equity markets and number of
     new plans sold in light of the economic slowdown. Total sales through this
     channel were up 16% in 2000 reflecting the strength of the Company's
     multiple product strategy, appointment of new


                                       24



     distributors,  introduction  of new  products  and  features  and a diverse
     distribution network.

     Sales through brokerage firms increased 79% in 2001 compared to 2000,
     principally due to the addition of Waddell & Reed Financial, Inc. as a
     distributor. Sales through this new relationship totaled $1.04 billion for
     2001.

     Sales through financial institutions grew 12% and 18% during 2001 and 2000,
     respectively, driven mainly by the appointment of new distributors in the
     bank channel who sell fixed annuity products and a shift in customer
     preference in 2001 to fixed annuity products in light of the declining and
     volatile equity markets.

     The increase in sales through life insurance specialists reflects $742.3
     million of COLI sales in 2001 compared to $711.4 million in 2000 and $409.2
     million in 1999. The Company entered the COLI market in 1998 and quickly
     became a market leader through a focus on mid-sized cases. Sales for 2001
     reflect continued growth in renewal premiums, offset by a sharp decline in
     first year premiums, as the depressed economic conditions have reduced
     demand for new executive benefit plans.

     D. 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 each of the last three
     years.



              (in millions)                                                   2001            2000            1999
              ==========================================================================================================
                                                                                                     
              Individual Annuity                                              $ 231.4         $ 281.7         $ 259.2
              Institutional Products                                            207.8           230.7           217.8
              Life Insurance                                                    184.7           152.9           120.8
              Corporate                                                          26.6            37.1            20.3
              ----------------------------------------------------------------------------------------------------------
                Operating income before federal income tax expense            $ 650.5         $ 702.4         $ 618.1
              ==========================================================================================================



(i)      Individual Annuity

     The Individual Annuity segment consists of individual The BEST of AMERICA
     and private label deferred variable annuity products, deferred fixed
     annuity products and income products. Individual deferred 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
     prescribed periods.


                                       25




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




              (in millions)                                                   2001            2000            1999
              ==========================================================================================================
                                INCOME STATEMENT DATA
                                                                                                
              Revenues:
                Policy charges                                            $    495.1     $     573.2     $     484.6
                Net investment income                                          534.7           483.2           458.9
                Premiums on immediate annuities                                 60.9            52.7            26.8
              ----------------------------------------------------------------------------------------------------------
                                                                             1,090.7         1,109.1           970.3
              ----------------------------------------------------------------------------------------------------------
              Benefits and expenses:
                Interest credited to policyholder account balances             433.2           396.4           384.9
                Other benefits                                                  68.7            54.0            23.8
                Amortization of deferred policy acquisition costs              220.0           238.7           170.9
                Other operating expenses                                       137.4           138.3           131.5
              ----------------------------------------------------------------------------------------------------------
                                                                               859.3           827.4           711.1
              ----------------------------------------------------------------------------------------------------------
                 Operating income before federal income tax expense       $    231.4     $     281.7     $     259.2
              ==========================================================================================================

              OTHER DATA
              Sales:
                Individual variable annuities                             $   5,328.3     $   6,565.0     $   5,969.5
                Individual fixed annuities                                    2,002.2           662.5           396.7
              ----------------------------------------------------------------------------------------------------------
                 Total individual annuity sales                           $   7,330.5     $   7,227.5     $   6,366.2
              ==========================================================================================================

              Average account balances:
                Separate account                                           $ 33,419.0      $ 37,934.0      $ 31,929.2
                General account                                               7,619.7         6,942.9         6,712.5
              ----------------------------------------------------------------------------------------------------------
                 Total average account balances                            $ 41,038.7      $ 44,876.9      $ 38,641.7
              ==========================================================================================================

              Account balances as of year end:
                Individual variable annuities                              $ 36,020.9      $ 39,621.9      $ 40,274.7
                Individual fixed annuities                                    5,756.6         3,941.8         3,722.2
              ----------------------------------------------------------------------------------------------------------
                 Total account balances                                    $ 41,777.5      $ 43,563.7      $ 43,996.9
              ==========================================================================================================

              Return on average allocated capital                               13.4%           20.4%           19.7%
              Pre-tax operating income to average account balances              0.56%           0.63%           0.67%
              ----------------------------------------------------------------------------------------------------------


     Pre-tax operating earnings reached $231.4 million in 2001, down 18%
     compared to 2000 pre-tax operating earnings of $281.7 million, which were
     up 9% from 1999. The decline in the equity markets during 2001 pushed
     average separate account balances lower, reducing policy charges and
     earnings for the year. Growth in average separate account balances in 2000
     from market appreciation and net flows lead to higher policy charges in
     2000 which were partially offset by higher amortization of DAC due to
     higher gross profits and additional surrender activity.

     Asset fees were $420.8 million in 2001 down 12% from $478.5 million in 2000
     and totaled $415.0 million in 1999. Asset fees are calculated daily and
     charged as a percentage of separate account assets. The fluctuations in
     asset fees are primarily due to changes in the market value of the
     investment options underlying the account balances, which have followed the
     general trends of the equity markets. Average separate account assets
     decreased 12% in 2001 to $33.42 billion following a 19% increase in 2000.

     Surrender fees decreased by $19.7 million to $55.7 million in 2001 compared
     to $75.4 million in 2000 and $52.4 million in 1999. Lower surrender fees in
     2001 were the result of the successful implementation of customer retention
     programs in the individual variable annuity business during the year. These
     programs were created as the heightened competitive environment in 2000 led
     to increased surrender activity and related fees.


                                       26



     Interest spread is net investment income less interest credited to
     policyholder account balances. Interest spreads vary depending on crediting
     rates offered by the Company, performance of the investment portfolio,
     including the rate of prepayments, changes in market interest rates, the
     competitive environment and other factors.

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

                                           2001          2000          1999
              =================================================================

              Net investment income        7.58%         7.88%         7.58%
              Interest credited            5.69          5.64          5.72
              -----------------------------------------------------------------
                Interest spread            1.89%         2.24%         1.86%
              =================================================================


     Interest spreads narrowed in 2001 compared to the prior year. A combination
     of a 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 of 2001 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. As a result, at certain times throughout the
     year, cash positions were greater than targeted as the Company acquired
     appropriate long-term investments, putting pressure on spreads, especially
     given a declining interest rate environment. Declining interest rates in
     2001 resulted in a significant increase in mortgage loan and bond
     prepayment income, which added 8 basis points to the 2001 interest spread,
     compared to 4 basis points and 7 basis points, in 2000 and 1999,
     respectively. Interest spreads in 2000 benefited from a declining interest
     rate environment that allowed the Company to earn additional spread while
     still offering competitive crediting rates.

     The Company is able to mitigate the effects of changes in investment yields
     by periodically resetting the rates credited on fixed features of
     individual annuity contracts. As of December 31, 2001, individual fixed
     annuity policy reserves and fixed option of variable annuity reserves of
     $2.62 billion and $2.96 billion, respectively, are in contracts that adjust
     the crediting rate periodically with portions resetting in each calendar
     quarter. Individual fixed annuity policy reserves of $1.55 billion are in
     contracts that adjust the crediting rate every five years. The Company also
     has $373.0 million of fixed option of variable annuity policy reserves
     related to private label annuities that call for the crediting rate to be
     reset annually and $1.59 billion of individual fixed annuity policy
     reserves that are in payout status where the Company has guaranteed
     periodic, typically monthly, payments.

     Account balances ended 2001 at $41.78 billion, down $1.79 billion from the
     end of 2000 of $43.56 billion, which was down slightly from the end of
     1999. Net flows, which consists of deposits less withdrawals, of $3.09
     billion and $2.40 billion in 2001 and 2000, respectively, were offset by
     market depreciation of variable annuities of $4.51 billion and $1.45
     billion in 2001 and 2000, respectively. Sales of fixed annuities were $2.00
     billion in 2001, up 202% from 2000. The decline in the equity markets
     fueled interest in fixed annuity sales across the industry. The Company has
     been able to generate sales growth in excess of industry rates due to a
     focus, beginning in the second half of 2000, on expanding the number of
     banks that sell the Company's fixed products. Sales of variable annuities
     were $5.33 billion in 2001, down 19% from 2000. Variable annuity sales in
     2000 were up 10% over 1999. Declining equity markets have reduced consumer
     demand for variable annuities. Sales of a proprietary variable annuity by
     Waddell & Reed Financial, Inc. of nearly $1.00 billion in 2001 provided
     growth in the brokerage channel, partially offsetting declines in the
     independent broker/dealer and financial institutions channels. According to
     VARDS, the Company was ranked 4th in total variable annuity sales in 2001
     and 2000.

     The decrease in return on average allocated capital in 2001 is primarily a
     result of lower earnings on individual variable annuities due to depressed
     equity markets and additional allocated capital to support growth in fixed
     annuities during 2001.

     The decrease in pre-tax operating income to average account balances in
     2001 and 2000 is primarily a result of lower interest spreads on average
     general account reserves and the Company not being able to


                                       27



     reduce its operating expenses as quickly and in proportion to the decrease
     in policy charges due to declining equity markets in 2001. In 2000,
     additional DAC amortization as a result of increased surrender activity
     decreased pre-tax operating income to average account balances.

     (ii) Institutional Products

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


                                       28



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



              (in millions)                                                   2001            2000            1999
              ==========================================================================================================
                                                                                                 
              INCOME STATEMENT DATA
              Revenues:
                Policy charges                                            $     205.9     $     251.6    $     211.9
                Net investment income                                           847.5                          771.2
                                                                                                827.4
              ----------------------------------------------------------------------------------------------------------
                                                                              1,053.4         1,079.0          983.1
              ----------------------------------------------------------------------------------------------------------
              Benefits and expenses:
                Interest credited to policyholder account balances              627.8           628.8          580.9
                Other operating expenses                                        217.8           219.5          184.4
              ----------------------------------------------------------------------------------------------------------
                                                                                845.6           848.3          765.3
              ----------------------------------------------------------------------------------------------------------
                  Operating income before federal income tax expense      $     207.8     $     230.7    $     217.8
              ==========================================================================================================

              OTHER DATA
              Sales:
                Private sector pension plans                              $   3,124.5     $   3,978.7    $   3,620.8
                Public sector pension plans                                   1,521.2         2,148.8        2,190.3
              ----------------------------------------------------------------------------------------------------------
                  Total institutional products sales                      $   4,645.7     $   6,127.5    $   5,811.1
              ==========================================================================================================

              Average account balances:
                Separate account                                          $  23,149.9     $  27,806.7    $  22,350.3
                General account                                              11,528.3        10,521.2       10,147.7
              ----------------------------------------------------------------------------------------------------------
                  Total average account balances                          $  34,678.2     $  38,327.9    $  32,498.0
              ==========================================================================================================

              Account balances as of year end:
                Private sector pension plans                              $  16,405.5     $  18,001.4    $  19,246.2
                Public sector pension plans                                  14,288.8        17,294.5       18,949.2
                Funding agreements backing medium-term notes                  3,128.1         1,627.7          574.5
              ----------------------------------------------------------------------------------------------------------
                  Total account balances                                  $  33,822.4     $  36,923.6    $  38,769.9
              ==========================================================================================================

              Return on average allocated capital                                22.6%           24.2%          24.5%
              Pre-tax operating income to average account balances               0.60%           0.59%          0.65%
              ----------------------------------------------------------------------------------------------------------



                                       29



     Pre-tax operating income totaled $207.8 million in 2001, down 10% compared
     to 2000 pre-tax operating income of $230.7 million, which was up 6% from
     1999. Declining equity markets throughout 2001 drove average separate
     account balances, policy charges and earnings lower. In addition, an
     intensively competitive environment in the public sector market have
     reduced revenues and earnings. Growth in the medium-term note program
     partially offset the declines in the pension businesses. Results for 2000
     benefited from growth in average account balances due to net flows and
     market appreciation.


     Asset fees declined 20% to $176.7 million in 2001 compared to $220.2
     million in 2000. The decline was driven by a 17% decrease in average
     separate account assets in 2001 compared to a 24% increase in 2000. Other
     policy charges are down in 2001 as a result of additional administration
     fees in 2000 from case terminations.



     Institutional Products segment results reflect an increase in interest
     spread income attributable to growth in average general account balances
     from the Company's medium-term note program. Interest spread is net
     investment income less interest credited to policyholder account balances.
     Interest spreads vary depending on crediting rates offered by the Company,
     performance of the investment portfolio, including the rate of prepayments,
     changes in market interest rates, the competitive environment and other
     factors.


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


                                          2001            2000            1999
              ==================================================================

              Net investment income       7.35%           7.86%           7.60%
              Interest credited           5.44            5.98            5.72
              ------------------------------------------------------------------
                  Interest spread         1.91%           1.88%           1.88%
              ==================================================================

     Interest spread on average general account reserves remained flat in 2001
     compared to 2000 and 1999. Declining interest rates in 2001 resulted in a
     significant increase in mortgage loan and bond prepayment income, which
     added 13 basis points to the 2001 interest spread, compared to 4 basis
     points and 8 basis points, in 2000 and 1999, respectively. The additional
     prepayment income offset the impact on spreads of higher than anticipated
     cash balances at times throughout 2001 and yields declining on new
     investments more quickly than crediting rates could be adjusted.

     The Company is able to mitigate the effects of changes in investment yields
     by periodically resetting the rates credited on fixed features sold through
     group annuity contracts. Fixed annuity policy reserves in the Institutional
     Products segment as of December 31, 2001, included $6.56 billion in
     contracts where the guaranteed interest rate is reestablished each quarter
     and $922.2 million in contracts that adjust the crediting rate periodically
     with portions resetting in each calendar quarter. In this segment, the
     Company also has $1.50 billion of fixed option of variable annuity policy
     reserves that call for the crediting rate to be reset annually on January
     1. The remaining $3.13 billion of fixed annuity policy reserves relate to
     funding agreements issued in conjunction with the Company's medium-term
     note program where the crediting rate is either fixed for the term of the
     contract or variable, based on an underlying index.

     Other operating expenses in 2001 decreased 1% compared to a 19% increase in
     2000. The decrease in 2001 reflects the Company's commitment to
     aggressively manage expenses in response to declining revenues and lower
     sales as a result of declining and volatile equity markets and a slowing
     economy throughout the year. Higher operating expenses in 2000 reflect the
     significant technology investments made as part of the new business model
     in the public sector business.

     Account balances ended 2001 at $33.82 billion, down $3.10 billion from
     $36.92 billion at the end of 2000, and compared to $38.77 billion at the
     end of 1999. The decrease in 2001 is due to market depreciation on


                                       30



     variable assets and large case terminations on fixed and variable annuity
     cases in both 2000 and 1999. The Company's medium-term note program posted
     a record year with $1.48 billion in new issues and ended 2001 with $3.13
     billion in account balances. Private sector sales were down in 2001
     reflecting lower sales due to decreases in the average takeover case size
     reflecting the depressed equity markets and an 11% decline in the number of
     new plans sold in light of the economic slow down. Sales of public sector
     pension plans in 2001 decreased 29% compared to 2000 reflecting the impact
     of earlier case terminations. Declines in sales in both private sector and
     public sector also reflect increased interest of plan sponsors to use
     investment vehicles other than group annuity contracts.

     The decrease in return on average allocated capital in 2001 is primarily a
     result of lower earnings on variable annuities due to depressed equity
     markets and additional allocated capital to support growth in the
     medium-term note program.

     Pre-tax operating income to average account balances of 0.60% in 2001
     remained relatively flat compared to 0.59% in 2000 and decreased from 0.65%
     in 1999. The decrease in 2000 was primarily driven by a change in the mix
     of products, including new products with reduced policy charges and the
     growth in separate account products.

     (iii) Life Insurance

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


                                       31



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




              (in millions)                                                   2001            2000            1999
              ==========================================================================================================
                                                                                                
                                INCOME STATEMENT DATA
              Revenues:
                Policy charges                                           $     316.3     $     266.6     $     199.0
                Net investment income                                          323.3           289.2           253.1
                Other                                                          190.2           187.3           194.0
              ----------------------------------------------------------------------------------------------------------
                                                                               829.8           743.1           646.1
              ----------------------------------------------------------------------------------------------------------
              Benefits                                                         431.1           389.3           359.5
              Operating expenses                                               214.0           200.9           165.8
              ----------------------------------------------------------------------------------------------------------
                                                                               645.1           590.2           525.3
              ----------------------------------------------------------------------------------------------------------
                  Operating income before federal income tax expense     $     184.7     $     152.9     $     120.8
              ==========================================================================================================

                                      OTHER DATA
              Sales:
                The BEST of AMERICA variable life series                 $     552.4     $     573.4     $     425.9
                Corporate-owned life insurance                                 742.3           711.4           409.2
                Traditional/Universal life insurance                           245.9           245.4           260.8
              ----------------------------------------------------------------------------------------------------------
                  Total life insurance sales                              $  1,540.6      $  1,530.2      $  1,095.9
              ==========================================================================================================

              Policy reserves as of year end:
                Individual investment life insurance                      $  2,203.7      $  2,092.0      $  1,832.3
                Corporate investment life insurance                          3,236.8         2,552.3         1,498.6
                Traditional life insurance                                   1,873.4         1,813.0         1,787.0
                Universal life insurance                                       785.3           768.2           795.9
              ----------------------------------------------------------------------------------------------------------
                  Total policy reserves                                   $  8,099.2      $  7,225.5      $  5,913.8
              ==========================================================================================================

              Life insurance in-force as of year end:
                Individual investment life insurance                       $30,641.0      $ 26,781.5      $ 21,596.1
                Corporate investment life insurance                          7,727.6         6,143.9         4,088.4
                Traditional life insurance                                  24,276.7        23,441.5        24,419.1
                Universal life insurance                                     7,806.3         8,023.1         8,460.1
              ----------------------------------------------------------------------------------------------------------
                  Total insurance in-force                                 $70,451.6       $64,390.0      $ 58,563.7
              ==========================================================================================================

              Return on average allocated capital                               12.1%           11.5%           11.0%
              ----------------------------------------------------------------------------------------------------------



                                       32



     Life Insurance segment results reflect increased revenues driven by growth
     in investment life insurance in- force. Life Insurance segment earnings in
     2001 increased 21% to $184.7 million, up from $152.9 million a year ago and
     $120.8 million in 1999. The increase in Life Insurance segment earnings is
     attributable to revenue growth generated from new sales and high
     persistency of both individual and corporate investment life insurance
     products.

     Policy charges increased 19% to $316.3 million in 2001, following a 34%
     increase to $266.6 million in 2000. Cost of insurance charges, which are
     assessed on the amount of insurance in-force in excess of the related
     policyholder account value, increased 29% and 34% in 2001 and 2000,
     respectively, and reflect growth in insurance in-force and policy reserves
     from high persistency of in-force contracts and new sales. Administrative
     fees were flat in 2001 compared to 2000, after increasing 35% in 2000, and
     reflect lower first year sales growth in 2001.

     Net investment income increased in both 2001 and 2000 as a result of growth
     in general account corporate-owned life insurance in-force.

     While 2001 mortality experience was higher than 2000, the Company's
     mortality experience continues to be favorable relative to pricing
     assumptions. The favorable experience has allowed the Company to
     renegotiate and lower certain reinsurance premiums.

     Operating expenses were $214.0 million in 2001, up 7% from 2000. Operating
     expenses for 2000 were $200.9 million, a 21% increase over 1999. Although
     expenses did increase marginally in 2001 compared to 2000, the increase was
     significantly less than the increase in segment revenues, reflecting the
     operational efficiencies and scale advantage being developed in the
     investment life operation. Technology and process improvement investments
     intended to streamline and improve the underwriting and policy-issue
     process made in 2000 are helping to develop these efficiencies.

     Total life insurance sales in 2001 of $1.54 billion were essentially flat
     compared to $1.53 billion during 2000 and were $1.10 billion in 1999.
     Individual variable universal life sales have been adversely impacted by
     the phase out of the estate tax, uncertainty surrounding the taxation of
     split dollar plans, and the volatile stock market. Sales of new COLI cases
     were down given the depressed economic conditions where corporations are
     not forming new executive benefit plans and existing plans are being funded
     at lower levels. According to the Tillinghast-Towers Perrin Value Variable
     Life Survey, the Company ranked 6th in variable life sales in 2001, up from
     7th in 2000.


(iv)     Corporate

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



             (in millions)                                                      2001            2000           1999
             ===========================================================================================================
                                                                                                   
             INCOME STATEMENT DATA
             Operating revenues                                                $ 35.5          $ 72.1       $ 103.7

             Operating expenses                                                   8.9            35.0          83.4
             -----------------------------------------------------------------------------------------------------------
               Operating income before federal income tax expense (1)          $ 26.6          $ 37.1       $  20.3
             ===========================================================================================================


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


                                       33



     The Corporate segment consists of net investment income not allocated to
     the three product segments, unallocated expenses, interest expense on debt
     and beginning in 2001, results from the Company's structured products
     initiatives.

     The decline in revenues reflects a decrease in net investment income on
     real estate investments, passive losses from affordable housing partnership
     investments, lower investment yields from declining interest rates and
     fewer investments retained in the Corporate segment as more capital and the
     related investment earnings are allocated to the product segments to
     support growth. Operating expenses include interest expense on debt, which
     totaled $6.2 million, $1.3 million and none in 2001, 2000 and 1999,
     respectively.

     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 $61.6 million, including $44.4 million from the related
     party transaction discussed below, from the sale of investments and net
     losses on other-than-temporary impairments on securities available-for-sale
     of $79.9 million, including $25.9 million on fixed maturity securities
     issued by Enron and affiliated entities, during 2001. This compares to
     realized net investment losses of $8.9 million from the sale of investments
     and net losses on other-than-temporary impairments on securities
     available-for-sale of $10.5 million during 2000 and realized net investment
     losses of $19.1 million from the sale of investments and net gains on
     other-than-temporary impairments on securities available-for-sale of $7.5
     million during 1999. During 2001, the Company entered into a transaction
     with NMIC, whereby it sold 78% of its interest in a limited partnership
     (representing 49% of the limited partnership) to NMIC for $158.9 million.
     As a result of this sale, the Company recorded a realized gain of $44.4
     million.

     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 million related to the adoption of EITF 99-20 in second quarter 2001.

     In an effort to continue to leverage investment expertise, the Company's
     structured products group structured and executed two transactions in 2001.
     In the first quarter, the Company structured and launched a $315 million
     collateralized bond obligation (CBO), generating $1.6 million of operating
     income for 2001. In the fourth quarter, the Company structured and launched
     its first commercial mortgage loan securitization, adding $1.9 million of
     operating income in 2001.

     E. RELATED PARTY TRANSACTIONS

     During 2001, the Company entered into a transaction with NMIC, whereby it
     sold 78% of its interest in a limited partnership (representing 49% of the
     limited partnership) to NMIC for $158.9 million. As a result of this sale,
     the Company recorded a realized gain of $44.4 million, and related tax
     expense of $15.5 million. The sale price, which was paid in cash,
     represented the fair value of the limited partnership interest and was
     based on a valuation of the limited partnership and its underlying
     investments. The valuation was completed by qualified management of the
     limited partnership and utilized a combination of internal and independent
     valuations of the underlying investments of the limited partnership.
     Additionally, senior financial officers and the Boards of Directors of the
     Company and NMIC separately reviewed and approved the valuation prior to
     the execution of this transaction. The Company continues to hold an
     economic and voting interest in the limited partnership of approximately
     14%, with NMIC holding the remaining interests.

     NLIC has issued group annuity and life insurance contracts and performs
     administrative services for various employee benefit plans sponsored by
     NMIC or its affiliates. Total account values of these contracts were $4.68
     billion and $4.80 billion as of December 31, 2001 and 2000, respectively.
     Total revenues from these contracts were $150.7 million, $156.8 million and
     $149.7 million for the years ended December 31, 2001, 2000 and 1999,
     respectively, and include policy charges, net investment income from
     investments backing the contracts and administrative fees. Total interest
     credited to the account balances were $118.4 million, $131.9 million and
     $112.0 million for the years ended December 31, 2001, 2000 and 1999,
     respectively. The terms of these contracts are consistent in all material
     respects with what the Company offers to unaffiliated parties.

     The Company files a consolidated federal tax return with NMIC, as described
     in note 2(i). Total payments (from) to NMIC were $(45.4) million, $74.6
     million and $29.8 million for the years ended December 31, 2001, 2000 and
     1999, respectively.

     During second quarter 1999, the Company entered into a modified coinsurance
     arrangement to reinsure


                                       34



     the 1999 operating results of an affiliated company, Employers Life
     Insurance Company of Wausau (ELOW) retroactive to January 1, 1999. In
     September 1999, NFS acquired ELOW for $120.8 million and immediately merged
     ELOW into NLIC terminating the modified coinsurance arrangement. Because
     ELOW was an affiliate, the Company accounted for the merger similar to
     poolings-of-interests; however, prior period financial statements were not
     restated due to immateriality. The reinsurance and merger combined
     contributed $1.46 million to net income in 1999.

     The Company has a reinsurance agreement with NMIC whereby all of the
     Company's accident and health business is ceded to NMIC on a modified
     coinsurance basis. The agreement covers individual accident and health
     business for all periods presented and group and franchise accident and
     health business since July 1, 1999. Either party may terminate the
     agreement on January 1 of any year with prior notice. Prior to July 1, 1999
     group and franchise accident and health business and a block of group life
     insurance policies were ceded to ELOW under a modified coinsurance
     agreement. Under a modified coinsurance agreement, invested assets are
     retained by the ceding company and investment earnings are paid to the
     reinsurer. Under the terms of the Company's agreements, the investment risk
     associated with changes in interest rates is borne by the reinsurer. Risk
     of asset default is retained by the Company, although a fee is paid to the
     Company for the retention of such risk. The ceding of risk does not
     discharge the original insurer from its primary obligation to the
     policyholder. The Company believes that the terms of the modified
     coinsurance agreements are consistent in all material respects with what
     the Company could have obtained with unaffiliated parties. Revenues ceded
     to NMIC and ELOW for the years ended December 31, 2001, 2000 and 1999 were
     $200.7 million, $170.1 million, and $193.0 million, respectively, while
     benefits, claims and expenses ceded were $208.5 million, $168.0 million and
     $197.3 million, respectively.

     Pursuant to a cost sharing agreement among NMIC and certain of its direct
     and indirect subsidiaries, including the Company, NMIC provides certain
     operational and administrative services, such as investment management,
     advertising, personnel and general management services, to those
     subsidiaries. Expenses covered by such agreement are subject to allocation
     among NMIC and such subsidiaries. Measures used to allocate expenses among
     companies include individual employee estimates of time spent, special cost
     studies, salary expense, commission expense and other methods agreed to by
     the participating companies that are within industry guidelines and
     practices. In addition, Nationwide Services Company, a subsidiary of NMIC,
     provides computer, telephone, mail, employee benefits administration, and
     other services to NMIC and certain of its direct and indirect subsidiaries,
     including the Company, based on specified rates for units of service
     consumed. For the years ended December 31, 2001, 2000 and 1999, the Company
     made payments to NMIC and Nationwide Services Company totaling $139.8
     million, $150.3 million, and $124.1 million, respectively. The Company does
     not believe that expenses recognized under these agreements are materially
     different than expenses that would have been recognized had the Company
     operated on a stand-alone basis.

     Under a marketing agreement with NMIC, NLIC makes payments to cover a
     portion of the agent marketing allowance that is paid to Nationwide agents.
     These costs cover product development and promotion, sales literature, rent
     and similar items. Payments under this agreement totaled $26.4 million,
     $31.4 million and $34.5 million for the years ended December 31, 2001, 2000
     and 1999, respectively.

     The Company leases office space from NMIC and certain of its subsidiaries.
     For the years ended December 31, 2001, 2000 and 1999, the Company made
     lease payments to NMIC and its subsidiaries of $18.7 million, $14.1 million
     and $9.9 million, respectively.

     The Company also participates in intercompany repurchase agreements with
     affiliates whereby the seller will transfer securities to the buyer at a
     stated value. Upon demand or after a stated period, the seller will
     repurchase the securities at the original sales price plus a price
     differential. During 2001, the most the Company had outstanding at any
     given time was $368.5 million and the Company incurred interest expense on
     intercompany repurchase agreements of $0.2 million for 2001. Transactions
     under the agreements during 2000 and 1999 were not material. The Company
     believes that the terms of the repurchase agreements are materially
     consistent with what the Company could have obtained with unaffiliated
     parties.

     The Company and various affiliates entered into agreements with Nationwide
     Cash Management Company (NCMC), an affiliate, under which NCMC


                                       35



     acts as a common agent in handling the purchase and sale of short-term
     securities for the respective accounts of the participants. Amounts on
     deposit with NCMC were $54.8 million and $321.1 million as of December 31,
     2001 and 2000, respectively, and are included in short-term investments on
     the accompanying consolidated balance sheets.

     Certain annuity products are sold through affiliated companies, which are
     also subsidiaries of NFS. Total commissions and fees paid to these
     affiliates for the three years ended December 31, 2001 were $52.9 million,
     $65.0 million and $79.7 million, respectively.

     The Company makes seed investments in Gartmore Global Investments, Inc., an
     affiliate, to capitalize new mutual fund offerings. As of December 31, 2001
     and 2000, the fair value of these investments totaled $54.5 million and
     $49.9 million, respectively.

     On December 19, 2001, the Company sold a 7.50%, $300.0 million surplus note
     to NFS, maturing on December 17, 2031. The fair value of the surplus note
     as of December 31, 2001 was $300.0 million. Principal and interest payments
     are subject to prior approval by the superintendent of insurance of the
     State of Ohio. The Company is scheduled to pay interest semi-annually on
     June 17 and December 17 of each year commencing June 17, 2002.

     F. OFF-BALANCE SHEET TRANSACTIONS

     Under the medium-term note program, the Company issues funding agreements,
     which are insurance obligations, to an unrelated third party trust to
     secure notes issued to investors by the trust. The funding agreements are
     recorded as a component of future policy benefits and claims on the
     Company's consolidated balance sheets. Because the Company has no ownership
     interest in, or control over, the third party trust that issues the notes,
     the Company does not include the trust in its consolidated financial
     statements and therefore, such notes are not reflected in the consolidated
     financial statements of the Company. As the notes issued by the trust have
     a secured interest in the funding agreement issued by the Company, Moody's
     and S&P assign the same ratings to the notes as the insurance financial
     strength of the Company.

8.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     A.   MARKET RISK SENSITIVE FINANCIAL INSTRUMENTS


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



    (i)  Interest Rate Risk


         Fluctuations in interest rates can potentially impact the Company's
         earnings, cash flows, and the fair value of its assets and liabilities.
         Generally, in a declining interest rate environment, the Company may be
         required to reinvest the proceeds from matured and prepaid investments
         at rates lower than the overall yield of the portfolio, which could
         reduce interest spread income. In addition, minimum guaranteed
         crediting rates (typically 3.0% or 3.5%) on certain annuity contracts
         could result in a reduction of the Company's interest spread income in
         the event of a significant and prolonged decline in interest rates from
         market rates at the end of 2001. The average crediting rate of fixed
         annuity products during 2001 was 5.69% and 5.44% for the Individual
         Annuity and Institutional Products segments, respectively, well in
         excess of the guaranteed rates. The Company mitigates this risk by
         investing in assets with maturities and durations that match the
         expected characteristics of the liabilities and by investing in
         mortgage- and asset-backed securities with limited prepayment exposure.


         Conversely, a rising interest rate environment could result in a
         reduction of interest spread income or an increase in policyholder
         surrenders. Existing general account investments supporting annuity
         liabilities have a weighted average maturity of approximately 5.37
         years as of December 31, 2001 and therefore, the change in yield of the
         portfolio will lag changes in market interest rates. This lag is
         increased if the rate of prepayments of securities slows. To the extent
         the Company sets renewal rates based on current market rates, this will
         result in reduced interest spreads. Alternatively, if the Company sets
         renewal crediting rates while attempting to maintain a desired spread
         from the portfolio



                                       36



         yield, the rates offered by the Company may be less than new money
         rates offered by competitors. This difference could result in an
         increase in surrender activity by policyholders. If the Company could
         not fund the surrenders with its cash flow from operations, the Company
         may be required to sell investments, which likely would have declined
         in value due to the increase in interest rates. The Company mitigates
         this risk by offering products that assess surrender charges or market
         value adjustments at the time of surrender, by investing in assets with
         maturities and durations that match the expected characteristics of the
         liabilities, and by investing in mortgage- and asset-backed securities
         with limited prepayment exposure.

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

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

         For individual immediate annuities having future benefits which cannot
         be changed at the option of the policyholder, the underlying assets are
         managed in a separate pool. The duration of assets and liabilities in
         this pool are kept as close together as possible. For assets, the
         repayment cash flows, plus anticipated coupon payments, are used in
         calculating asset duration. Future benefits and expenses are used for
         liabilities. As of December 31, 2001, the average duration of assets in
         this pool was 7.56 years and the average duration of the liabilities
         was 7.50 years. Individual immediate annuity policy reserves on this
         business were $1.59 billion as of December 31, 2001.


         Because the timing of the payment of future benefits on the majority of
         the Company's business can be changed by the policyholder, the Company
         employs cash flow testing techniques in its asset/liability management
         process. In addition, each year the Company's annuity and insurance
         business is analyzed to determine the adequacy of the reserves
         supporting such business. This analysis is accomplished by projecting
         the anticipated cash flows from such business and the assets required
         to support such business under a number of possible future interest
         rate scenarios. The first seven of these scenarios are required by
         state insurance regulation. Projections are also made using 11
         additional scenarios, which involve more extreme fluctuations in future
         interest rates and equity markets. Finally, to get a statistical
         analysis of possible results and to minimize any bias in the 18
         predetermined scenarios, additional projections are made using 50
         randomly generated interest rate scenarios. For the Company's 2001 cash
         flow testing process, interest rates for 90-day treasury bills ranged
         from 1.18% to 10.90% under the 18 predetermined scenarios and 0.78% to
         21.03% under the 50 random scenarios. Interest rates for longer
         maturity treasury securities had comparable ranges. The values produced
         by each projection are used to determine future gains or losses from
         the Company's annuity and insurance business, which, in turn, are used
         to quantify the adequacy of the Company's reserves over the entire
         projection period. The results of the Company's cash flow testing
         indicated that the Company's reserves were adequate as of December 31,
         2001.


(iii)    Use of Derivatives to Manage Interest Rate Risk

         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


                                       37



         (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.

(iv)     Foreign Currency Risk Management

         In conjunction with the Company's medium-term note program, 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 U.S. 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 U.S. 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
         U.S. 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 U.S. 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 U.S. dollar rate, generally 3-month
         libor.

         Cross-currency interest rate swaps in place against each foreign
         currency obligation or investment hedge the Company against adverse
         currency movements with respect to both period interest payments and
         principal repayment.

(v)      Characteristics of Interest Rate Sensitive Financial Instruments

         The following table provides information about the Company's financial
         instruments as of December 31, 2001 that are sensitive to changes in
         interest rates. Insurance contracts that subject the Company to
         significant mortality risk, including life insurance contracts and
         life-contingent immediate annuities, do not meet the definition of a
         financial instrument and are not included in the table.


                                       38






                                                                                                                        There-
(in millions)                           2002            2003           2004             2005            2006            after
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                                                  
ASSETS
Fixed maturity securities:
 Corporate bonds:
   Principal                        $  1,592.8      $  1,254.7      $  1,338.2      $  1,656.5      $  1,788.9      $  4,477.9
   Average interest rate                   7.4%            6.9%            6.8%            7.2%            7.5%            7.7%
 Mortgage and other asset-
  backed securities:
   Principal                        $  1,088.4      $    838.5      $    837.7      $    705.9      $    635.6      $  1,961.9
   Average interest rate                   7.4%            7.4%            6.9%            6.7%            6.6%            6.8%
 Other fixed maturity securities:
   Principal                        $     20.3      $     43.5      $     50.0      $     15.9      $     29.9      $    240.0

   Average interest rate                  18.2%            7.6%            7.7%            6.1%            6.4%            7.6%
Mortgage loans on real estate:
   Principal                        $    382.0      $    459.8      $    515.9      $    905.8      $    751.0      $  4,111.1
   Average interest rate                   8.5%            7.5%            7.3%            6.9%            7.1%            7.6%

LIABILITIES
Deferred fixed annuities:
   Principal                        $  2,328.0      $  2,121.0      $  1,819.0      $  1,585.0      $  1,493.0      $  9,807.5
   Average credited rate                   5.2%            5.1%            4.9%            4.8%            4.6%            4.5%
Immediate annuities:
   Principal                        $     48.0      $     43.0      $     38.0      $     33.0      $     29.0      $    205.0
   Average credited rate                   7.1%            7.2%            7.2%            7.2%            7.2%            7.2%
Short-term borrowings:
   Principal                        $    100.0      $     --        $     --        $     --        $     --        $     --
   Average interest rate                   1.9%           --              --              --              --              --
Long-term debt:
   Principal                        $       --      $     --        $     --        $     --        $     --        $    300.0
   Average interest rate                    --            --              --              --              --               7.5%

DERIVATIVE FINANCIAL INSTRUMENTS
Interest rate swaps:
  Pay fixed/receive variable
    Notional value                  $     20.0      $     91.8      $    260.6      $    364.1      $    368.4      $    871.0
    Weighted average pay rate              3.5%            6.0%            5.7%            6.1%            5.9%            6.0%
    Weighted average receive               2.6%            2.0%            2.2%            2.3%            2.1%            2.3%
      rate
  Pay variable/receive fixed
    Notional value                  $      5.0      $     28.1      $    529.5      $    426.7      $    570.7      $    835.9
    Weighted average pay rate              2.4%            2.2%            2.5%            2.6%            2.5%            2.5%
    Weighted average receive rate          7.0%            4.1%            4.0%            3.7%            4.3%            5.7%
  Pay variable/receive variable
    Notional value                  $      7.5      $    375.9      $     98.1      $    424.1      $    102.6      $     --
    Weighted average pay rate              5.0%            2.3%            2.6%            2.2%            2.4%           --
    Weighted average receive rate          3.6%            3.5%            3.9%            2.6%            3.9%           --
  Convertible asset swap
    Notional value                  $     --        $     65.9      $    148.7      $     19.8      $     64.4      $     --
    Weighted average receive rate         --               3.4%            3.7%            4.2%            3.2%           --
  Credit default swap
    Notional value                  $     --        $     10.0      $     25.0      $     48.0      $    131.0      $     --
    Weighted average receive              --               1.3%            2.1%            1.8%            1.1%           --
      rate
Interest rate futures:
  Long positions
    Contract amount/notional        $     34.0      $      6.0      $      4.0      $      1.0      $     --        $     --
    Weighted average settlement           92.8            92.5            92.3            92.3            --              --
      price
  Short positions
    Contract amount/notional        $  2,026.4      $  1,363.0      $  1,021.0      $    663.0      $    392.0      $    509.0
    Weighted average settlement           95.8            93.5            93.3            93.3            93.1            92.9
      price





                                                         2001               2000
                                                         Fair               Fair
(in millions)                           Total            Value              Value
- -------------------------------------------------------------------------------------
                                                               
ASSETS
Fixed maturity securities:
 Corporate bonds:
   Principal                         $  12,109.0      $  12,063.9       $   9,858.2
   Average interest rate                     7.4%
 Mortgage and other asset-
  backed securities:
   Principal                         $   6,068.0      $   5,968.8       $   5,169.7
   Average interest rate                     7.0%
 Other fixed maturity securities:
   Principal                         $     399.6      $     338.1       $     415.1

   Average interest rate                     8.0%
Mortgage loans on real estate:
   Principal                         $   7,125.6      $   7,293.3       $   6,327.8
   Average interest rate                     7.5%

LIABILITIES
Deferred fixed annuities:
   Principal                         $  19,153.5      $  18,113.0       $  15,697.8
   Average credited rate                     4.7%
Immediate annuities:
   Principal                         $     396.0      $     308.0       $     282.0
   Average credited rate                     7.2%
Short-term borrowings:
   Principal                         $     100.0      $     100.0       $     118.7
   Average interest rate                     1.9%
Long-term debt:
   Principal                         $     300.0      $     300.0       $      --
   Average interest rate                     7.5%

DERIVATIVE FINANCIAL INSTRUMENTS
Interest rate swaps:
  Pay fixed/receive variable
    Notional value                   $   1,975.9      $     (45.0)      $     (21.3)
    Weighted average pay rate                5.9%
    Weighted average receive                 2.2%
      rate
  Pay variable/receive fixed
    Notional value                   $   2,395.9      $     (32.1)      $     (32.1)
    Weighted average pay rate                2.5%
    Weighted average receive rate            4.6%
  Pay variable/receive variable
    Notional value                   $   1,008.2      $     (20.4)      $       5.2
    Weighted average pay rate                2.3%
    Weighted average receive rate            3.2%
  Convertible asset swap
    Notional value                   $     298.8      $      27.6       $       1.9
    Weighted average receive rate            3.6%
  Credit default swap
    Notional value                   $     214.0      $      (0.7)      $      --
    Weighted average receive                 1.4%
      rate
Interest rate futures:
  Long positions
    Contract amount/notional         $      45.0      $       0.4       $       0.3
    Weighted average settlement             92.7
      price
  Short positions
    Contract amount/notional         $   5,974.4      $     (33.4)      $     (16.3)
    Weighted average settlement             94.2
      price




                                       39


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

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

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


              Deferred fixed annuities: The maturity year is based on the
              expected date of policyholder withdrawal, taking into account
              actual experience, current interest rates, and contract terms.
              Included are group annuity contracts representing $8.98 billion of
              general account liabilities as of December 31, 2001, which are
              generally subject to market value adjustment upon surrender and
              which may also be subject to surrender charges. Of the total group
              annuity liabilities, $6.56 billion were in contracts where the
              crediting rate is reset quarterly, $922.2 million were in
              contracts that adjust the crediting rate on an annual basis with
              portions resetting in each calendar quarter and $1.50 billion were
              in contracts where the crediting rate is reset annually on January
              1. Fixed annuity policy reserves of $3.13 billion relate to
              funding agreements issued in conjunction with the Company's
              medium-term note program where the crediting rate is either fixed
              for the term of the contract or variable, based on an underlying
              index. Also included in deferred fixed annuities are certain
              individual annuity contracts, which are also subject to surrender
              charges calculated as a percentage of the deposits made and
              assessed at declining rates during the first seven years after a
              deposit is made. As of December 31, 2001, individual annuity
              general account liabilities totaling $5.58 billion were in
              contracts where the crediting rate is reset periodically, with
              portions resetting in each calendar quarter and $373.0 million
              that reset annually. Individual fixed annuity policy reserves of
              $1.55 billion are in contracts that adjust the crediting rate
              every five years. The average crediting rate is calculated as the
              difference between the projected yield of the assets backing the
              liabilities and a targeted interest spread. However, for certain
              individual annuities the credited rate is also adjusted to
              partially reflect current new money rates.


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


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




              Derivative financial instruments: The maturity year is based on
              the terms of the related contracts. Interest rate swaps include
              cross-currency interest rate swaps that eliminate all foreign
              currency exposure the Company has with existing assets and
              liabilities. Cross-currency interest rate swaps in place against
              each foreign currency obligation hedge the Company against adverse
              currency movements with respect to both period interest payments
              and principal repayment. Underlying details by currency have
              therefore been omitted. Variable swap rates and settlement prices
              reflect rates and prices in effect as of December 31, 2001.



(vi)     Equity Market Risk

         Asset fees calculated as a percentage of the separate account assets
         are a significant source of revenue to the Company. At December 31,
         2001, 82% of separate account assets were invested in equity mutual
         funds. Gains and losses in the equity markets will result in
         corresponding increases and decreases in the Company's separate account
         assets and the reported asset fee revenue. In addition, a decrease in
         separate account assets may decrease the Company's expectations of
         future profit margins, which may require the Company to accelerate the
         amortization of deferred policy acquisition costs.


                                       40



B.       INFLATION


         The rate of inflation did not have a material effect on the revenues or
         operating results of the Company during 2001, 2000 or 1999.


9.       DIRECTORS AND EXECUTIVE OFFICERS

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

              NAME           AGE      DIRECTOR SINCE      YEAR TERM WILL EXPIRE
    Joseph J. Gasper          58           1996                    2002
    W. G. Jurgensen           50           2000                    2002
    Galen R. Barnes           55           2001                    2002
    Michael S. Helfer         56           2001                    2002
    Donna A. James            44           2001                    2002
    Robert A. Oakley          55           2001                    2002
    Robert J. Woodward        60           2001                    2002


     The Company's Executive Officers currently consist of the following
twenty-six Officers:




                  NAME                         AGE                                POSITION WITH NATIONWIDE
                                                       
    John R. Cook, Jr.                           58           Senior Vice President - Chief Communications Officer
    David A. Diamond                            47           Senior Vice President - Corporate Strategy
    Joseph J. Gasper                            58           President and Chief Operating Officer
    Philip C. Gath                              54           Senior Vice President - Chief Actuary - Nationwide Financial
    Patricia R. Hatler                          47           Senior Vice President, General Counsel and Secretary
    Richard D. Headley                          53           Executive Vice President
    Michael S. Helfer                           56           Executive Vice President - Corporate Strategy
    David K. Hollingsworth                      48           Senior Vice President -President - Nationwide Insurance Sales
    David R. Jahn                               53           Senior Vice President - Product Management
    Donna A. James                              44           Executive Vice President - Chief Administrative Officer
    W.G. Jurgensen                              50           Chairman of the Board and Chief Executive Officer
    Richard A. Karas                            59           Senior Vice President - Sales - Financial Services
    Gregory S. Lashutka                         58           Senior Vice President - Corporate Relations
    Edwin P. McCausland, Jr.                    57           Senior Vice President - Fixed Income Securities
    Robert H. McNaughten                        61           Senior Vice President - Real Estate Investments
    Michael D. Miller                           49           Senior Vice President - NI Finance
    Brian W. Nocco                              50           Senior Vice President and Treasurer
    Robert A. Oakley                            55           Executive Vice President - Chief Financial Officer
    Mark D. Phelan                              47           Senior Vice President - Technology and Operations
    Douglas C. Robinette                        47           Senior Vice President - Claims
    John S. Skubik                              55           Senior Vice President - Strategic Initiatives
    Mark R. Thresher                            45           Senior Vice President - Finance - Nationwide Financial
    Richard M. Waggoner                         54           Senior Vice President - Operations
    Susan A. Wolken                             51           Senior Vice President - Product Management and Nationwide
                                                             Financial Marketing
    Robert J. Woodward, Jr.                     60           Executive Vice President - Chief Investment Officer



                                       41



Each of the directors and officers listed below is a director or officer
respectively of at least one or more of the other major insurance affiliates of
the Nationwide group of companies. The business address of the directors and
officers listed below is One Nationwide Plaza, Columbus, Ohio 43215.

W. G. JURGENSEN has been Chief Executive Officer of Nationwide since August
2000, Chief Executive Officer-Elect from May to August 2000 and a Director of
Nationwide since May 2000. Previously, he was Executive Vice President of Bank
One Corporation from 1998 to 2000. Mr. Jurgensen was Executive Vice President of
First Chicago NBD Corporation and Chairman of FCC National Bank from 1996 to
1998. Mr. Jurgensen has been with Nationwide for 2 years.

JOSEPH J. GASPER has been President and Chief Operating Officer and a Director
of Nationwide since April 1996. Previously, he was Executive Vice
President-Property and Casualty Operations of Nationwide from April 1995 to
April 1996. He was Senior Vice President-Property and Casualty Operations of
Nationwide from September 1993 to April 1995. Prior to that time, Mr. Gasper
held various management positions with the Nationwide companies. Mr. Gasper has
been with Nationwide for 35 years.

GALEN R. BARNES has been a Director of Nationwide since May 2001. He served as
President of Nationwide Insurance Enterprise from April 1996 to April 1999. He
was Director and Vice Chairman of the Wausau Insurance Companies, a Nationwide
affiliate, from September 1996 to December 1998; and Director, President and
Chief Operating Officer from May 1993 to September 1996. Mr. Barnes was Senior
Vice President of Nationwide from May 1993 to April 1996. Prior to that time,
Mr. Barnes held several positions within Nationwide. Mr. Barnes has been with
Nationwide for 25 years.

RICHARD D. HEADLEY has been Executive Vice President of Nationwide since July
2000. Previously, he was Executive Vice President-Chief Information Technology
Officer of Nationwide from August 1999 to August 2000, and Senior Vice
President-Chief Information Technology Officer of Nationwide from October 1997
to May 1999. Prior to that time, Mr. Headley was Chairman and Chief Executive
Officer of Banc One Services Corporation from 1992 to October 1997. Mr. Headley
has been with Nationwide for 4 years.

MICHAEL S. HELFER has been Executive Vice President-Corporate Strategy of
Nationwide since August 2000. He has been a Director of Nationwide since May
2001. Prior to that time, Mr. Helfer was a partner with Wilmer, Cutler and
Pickering from 1978 to October 2000. Mr. Helfer has been with Nationwide for 2
years.

DONNA A. JAMES has been Executive Vice President-Chief Administrative Officer of
Nationwide since July 2000 and a Director of Nationwide since May 2001. Ms.
James was Senior Vice President-Chief Human Resources Officer from May 1999 to
July 2000 and Senior Vice President-Human Resources of Nationwide from December
1997 to May 1999. Previously, she was Vice President-Human Resources of
Nationwide from July 1996 to December 1997. Previously, Ms. James was Vice
President-Assistant to the CEO of Nationwide from March 1996 to July 1996 and
Associate Vice President-Assistant to the CEO from May 1994 to March 1996. Prior
to that time, Ms. James held several positions within Nationwide. Ms. James has
been with Nationwide for 20 years.

MICHAEL C. KELLER has been Executive Vice President-Chief Information Officer of
Nationwide since June 2001. Prior to that time, Mr. Keller was Senior Vice
President of Bank One from January 1998 to June 2001, and held various
management positions with IBM from July 1982 to December 1997. Mr. Keller has
been with Nationwide for 1 year.

ROBERT A. OAKLEY has been Executive Vice President-Chief Financial Officer of
Nationwide since April 1995 and a Director of Nationwide since May 2001.
Previously, he was Senior Vice President-Chief Financial Officer of Nationwide
from October 1993 to April 1995. Prior to that time, Mr. Oakley held several
positions within Nationwide. Mr. Oakley has been with Nationwide for 26 years.

ROBERT J. WOODWARD, JR. has been Executive Vice President-Chief Investment
Officer of Nationwide since August 1995 and a Director of Nationwide since May
2001. Previously, he was Senior Vice President-Fixed Income Investments of
Nationwide from March 1991 to August 1995. Prior to that time, Mr. Woodward held
several positions within Nationwide. Mr. Woodward has been with Nationwide for
37 years.

JOHN R. COOK, JR. has been Senior Vice President-Chief Communications Officer of
Nationwide since May 1997. Previously, Mr. Cook was Senior Vice President-Chief
Communications Officer of USAA from July 1989 to May 1997. Mr. Cook has been
with Nationwide for 5 years.

DAVID A. DIAMOND has been Senior Vice President-Corporate Strategy since
December 2000. Previously, he was Senior Vice President-Corporate Controller of
Nationwide from August 1999 to December 2000. He


                                       42



was Vice President-Controller of Nationwide from October 1993 to August 1996.
Prior to that time, Mr. Diamond held several positions within Nationwide. Mr.
Diamond has been with Nationwide for 13 years.

PHILIP C. GATH has been Senior Vice President-Chief Actuary-Nationwide Financial
since May 1998. Previously, Mr. Gath was Vice President-Product
Manager-Individual Variable Annuity from July 1997 to May 1998, and Vice
President-Individual Life Actuary from August 1989 to July 1997. Prior to that
time, Mr. Gath held several positions within Nationwide. Mr. Gath has been with
Nationwide for 33 years.

PATRICIA R. HATLER has been Senior Vice President, General Counsel and Secretary
of Nationwide since April 2000, and was Senior Vice President and General
Counsel from July 1999 to April 2000. Prior to that time, she was General
Counsel and Corporate Secretary of Independence Blue Cross from 1983 to July
1999. Ms. Hatler has been with Nationwide for 3 years.

DAVID K. HOLLINGSWORTH has been Senior Vice President-President Nationwide
Insurance Sales since August 2001. Mr. Hollingsworth has been with Nationwide
for 12 years.

DAVID R. JAHN has been Senior Vice President-Product Management since November
2000. Mr. Jahn has been with Nationwide for 30 years.

RICHARD A. KARAS has been Senior Vice President-Sales-Financial Services of
Nationwide since March 1993. Previously, he was Vice President-Sales-Financial
Services of Nationwide from February 1989 to March 1993. Prior to that time, Mr.
Karas held several positions within Nationwide. Mr. Karas has been with
Nationwide for 37 years.

GREGORY S. LASHUTKA has been Senior Vice President-Corporate Relations of
Nationwide since January 2000. Prior to that time, he was Mayor of the City of
Columbus (Ohio) from January 1992 to December 1999. Mr. Lashutka has been with
Nationwide for 2 years.

EDWIN P. MCCAUSLAND, JR. has been Senior Vice President-Fixed Income Securities
since April 1998. Prior to joining Nationwide, he was Vice President-Managing
Director of Massachusetts Life Insurance Company. Mr. McCausland has been with
Nationwide for 5 years.

ROBERT H. MCNAGHTEN has been Senior Vice President-Real Estate Investments since
November 2001. Prior to joining Nationwide in 1987 he was Executive Vice
President with Buckeye Federal Savings & Loan. Mr. McNaghten has been with
Nationwide for 15 years.

MICHAEL D. MILLER has been Senior Vice President-NI Finance since May 2001.
Prior to joining Nationwide in 1985 he was P/C Accounting Manager with Celina
Group. Mr. Miller has been with Nationwide for 17 years.

BRIAN W. NOCCO has been Senior Vice President and Treasurer of Nationwide since
April 2001. Prior to that time, he was Executive Vice President of Imperial Bank
and subsidiaries from May 1998 to June 2001. He was Senior Vice President-Chief
Compliance Officer with The Chubb Corporation from 1994 to 1998 and Treasurer
and Vice President-Finance of Continental Bank Corporation from 1986 to 1994.
From 1974 to 1986 he held management positions in several companies. Mr. Nocco
has been with Nationwide for 1 year.

MARK D. PHELAN has been Senior Vice President-Technology and Operations of
Nationwide since December 2000. Prior to that time, he was Executive Vice
President of Check Free Corporation from October 1992 to November 1997, Sales
Vice President of AT&T Corporation from February 1982 to November 1992, and
Operations Manager with IBM Corporation from April 1977 to February 1982. Mr.
Phelan has been with Nationwide for 2 years.

DOUGLAS C. ROBINETTE has been Senior Vice President-Claims since November 2000.
Prior to joining Nationwide, he was a CPA with KPMG LLP. Mr. Robinette has been
with Nationwide for 15 years.

JOHN S. SKUBIK has been Senior Vice President-Strategic Initiatives since
November 2001. Prior to joining Nationwide in 2001, Mr. Skubik was an Executive
Vice President with Bank One.

MARK R. THRESHER has been Senior Vice President-Finance-Nationwide Financial
since May 1999. Previously, he was Vice President-Controller of Nationwide from
August 1996 to May 1999. He was Vice President and Treasurer of Nationwide from
June 1996 to August 1996. Prior to that time, Mr. Thresher served as a partner
with KPMG LLP from July 1988 to May 1996. Mr. Thresher has been with Nationwide
for 6 years.

RICHARD M. WAGGONER has been Senior Vice President-Operations since August 1999.
Mr. Waggoner has been with Nationwide for 18 years.

SUSAN A. WOLKEN has been Senior Vice President-Product Management and Nationwide
Financial Marketing since May 1999. Previously, she was Senior Vice
President-Life Company Operations of Nationwide from June 1997 to May 1999. She
was Senior Vice President-Enterprise Administration of Nationwide from


                                       43



July 1996 to June 1997. Prior to that time, she was Senior Vice President-Human
Resources of Nationwide from April 1995 to July 1996, Vice President-Human
Resources of Nationwide from September 1993 to April 1995, and Vice
President-Individual Life and Health Operations from September 1993 to April
1995. Ms. Wolken has been with Nationwide for 27 years.


                                       44



EXECUTIVE COMPENSATION

A.       COMPENSATION


         In accordance with the Cost Sharing Agreement, the salaries and
         benefits of certain officers and employees of Nationwide Financial
         Services, Inc. and its subsidiaries (hereafter the "Company" or NFS),
         including some of the executive officers named in the table below, will
         be paid by Nationwide Mutual Insurance Company and reimbursed in
         accordance with the terms of the Cost Sharing Agreement.


         The following table provides certain information concerning
         compensation received by the Company's Chairman of the Board and Chief
         Executive Officer and the four other most highly paid executive
         officers for the fiscal years ended December 31, 2001, 2000 and 1999
         for services rendered to the Company and its subsidiaries.

                           SUMMARY COMPENSATION TABLE



                                                                                      LONG-TERM COMPENSATION
                                                                                ------------------------------------
                                                                                                            PAYOUTS
                                                ANNUAL COMPENSATION                AWARD                    $
                                      ----------------------------------------- --------------------------  -------
NAME AND                                                                                       SECURITIES
                                                                    OTHER        RESTRICTED    UNDERLYING
                                                                    ANNUAL         STOCK        OPTIONS/                ALL OTHER
PRINCIPAL                               SALARY       BONUS        COMPENSATION     AWARD(S)      SARS        LTIP      COMPENSATION
POSITION                        YEAR       $           $               $              $           (#)       PAYOUTS        $
- -----------------             ------- ----------  ------------    -------------- ------------ ------------ ---------- -------------
                                                                                             
W. G. Jurgensen:                2001    277,682       --  (2)          5               -- (6)  187,119(7)    --        27,186(9)
  Chairman of the               2000    230,290    951,660(3)          5           700,000     210,000       --         7,235
  Board and Chief               --         --          --             --               --          --        --          --
  Executive Officer(1)

Joseph J. Gasper:               2001    718,269    246,500(2)          5         2,282,837(6)    77,643(7)   --        58,310(9)
  President and Chief           2000    634,499  1,132,145(3)          5         1,077,500       76,100      --        45,876
  Operating Officer             1999    512,308    952,282(4)          5               --        78,000(8)   --        21,491

Richard A. Karas:               2001    386,539    140,700(2)          5           399,656(6)    12,325(7)   --       21,1299(9)
  Senior Vice                   2000    339,231    317,791(3)          5           202,031       15,000      --        23,108
  President-- Sales--Financial  1999    307,308    330,021(4)          5               --       34,4008      --        13,177
  Services

Mark D. Phelan:                 2001    297,154    134,000(2)          5               --        30,785(7)   --         7,072(9)
  Senior Vice President--       2000       --          --             --               --        10,400      --           --
  Technology & Operations       1999       --          --             --               --         5,000      --           --

Mark R. Thresher:               2001    293,269    134,000(2)          5           399,656(6)    12,035(7)   --        17,030(9)
   Senior Vice President--      2000    262,622    274,142(3)          5           140,075       11,400      --        15,806
   Finance                      1999    219,846    244,609(4)          5            61,695       19,250(8)   --        12,099


- --------------
(1)  Figures in the Summary Compensation Table, other than under Restricted
     Stock Awards, Securities Underlying Options/SARs and All Other
     Compensation, represent compensation received by Mr. Jurgensen for his
     services rendered to the Company and its subsidiaries as allocated pursuant
     to the Cost Sharing Agreement. See "Certain Transactions."

(2)  Represents the amount paid to executive officers named in the table above
     under the SEIP in 2002 for the 2001 award year.

(3)  Represents the amount paid to executive officers named in the table above
     under the Performance Incentive Plan in 2001 for the 2000 award year.

(4)  Represents the amount paid to executive officers named in the table above
     under the Performance Incentive Plan in 2000 for the 1999 award year.


                                       45



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

(6)  Valued at fair market value on the date of grant. Restricted stock granted
     in 2001 will vest on February 6, 2004. Annual grants under the NFS LTEP in
     2001 were given to all named executive officers in the table above. Such
     awards were made in the form of restricted stock and/or stock options and
     the combination varied by individual. The following is the aggregate number
     and value of restricted stock held at the end of the 2001 fiscal year for:
     Mr. Jurgensen--25,000 shares at a value of $1,036,500; Mr. Gasper--93,550
     shares at a value of $3,878,583; Mr. Karas--16,875 shares at a value of
     $699,638; Mr. Thresher--14,575 shares at a value of $604,280.

(7)  Totals include options received in 2002 in lieu of all or a portion of the
     SEIP cash award for the 2001 award year. The Compensation Committee chose
     to deliver a portion of the short term cash awards as long term awards of
     stock options that are reported in this column. These options were
     exercisable on the date of grant. The amount delivered was as follows: Mr.
     Jurgensen -- 48,719 stock options, Mr. Gasper -- 41,943 stock options, Mr.
     Karas -- 6,075 stock options, Mr. Phelan -- 5,785 stock options and Mr.
     Thresher -- 5,785 stock options.

(8)  Mr. Gasper's options include 2,500 Gartmore Global Investments, Inc. ("GGI"
     (f/k/a Villanova Capital, Inc., a subsidiary of the Company)), options; Mr.
     Karas' options include 2,000 GGI options; and Mr. Thresher's options
     include 2,000 GGI options.

(9)  Represents contributions made or credited by the Company for 2001 under the
     Nationwide Savings Plan and the Nationwide Supplemental Defined
     Contribution Plan. The following are the amounts for the Nationwide Savings
     Plan and the Nationwide Supplemental Defined Contribution Plan: Mr.
     Jurgensen-- $1,571 for the Nationwide Savings Plan and $25,615 for the
     Nationwide Supplemental Defined Contribution Plan; Mr. Gasper-- $5,100 for
     the Nationwide Savings Plan and $53,210 for the Nationwide Supplemental
     Defined Contribution Plan; Mr. Karas-- $5,100 for the Nationwide Savings
     Plan and $16,029 for the Nationwide Supplemental Defined Contribution Plan;
     Mr. Phelan $2,414 for the Nationwide Savings Plan and $4,658 for the
     Nationwide Supplemental Defined Contribution Plan; and Mr. Thresher--
     $5,100 for the Nationwide Savings Plan and $11,930 for the Nationwide
     Supplemental Defined Contribution Plan.

     B. PERFORMANCE INCENTIVE PLAN

        Nationwide maintains the Performance Incentive Plan ("PIP"), first
        implemented in 1998. Under the PIP, annual payments are made to the
        executive officers of the Company named in the Summary Compensation
        Table. Beginning in 2001, the executive officers named in the Summary
        Compensation Table no longer participated in PIP as it relates to
        services rendered to the Company. The Company's performance measures are
        based on a broad series of key financial results, financial and
        operational comparison to external peer comparators, the extent of
        accomplishment of strategic initiatives, and other factors and results
        impacting organizational performance, and further based upon individual
        employee performance. Under the PIP, the participant is granted a target
        incentive amount that represents a percentage (from 4.5% to 150%
        depending on the participant's position within the participating
        company) of the participant's base salary. The actual amount received by
        the participant under the PIP will range from zero to no maximum factor
        of the participant's base salary, depending solely on the achievement of
        the performance measures.

     C. SENIOR EXECUTIVE INCENTIVE PLAN

        The SEIP, established in 2001, is maintained by the Company for the
        benefit of its senior officers. Pursuant to the SEIP, annual incentive
        compensation awards may be granted to the executive officers of the
        Company named in the Summary Compensation Table. Senior officers include
        the Chairman, Chief Executive Officer ("CEO"), President, Executive Vice
        Presidents and Senior Vice Presidents of the Company. Participants are
        selected annually by the Compensation Committee of the Company's Board
        of Directors, which will at all times be comprised of at least 2
        directors who are "outside directors" for purposes of IRC Section
        162(m). Awards under the SEIP are based on the level of achievement with
        respect to performance goals established by the Compensation Committee
        during the first quarter of each calendar year, and may be based on
        criteria including, but not


                                       46



        limited to, return on equity, operating earnings per share, stock
        performance, revenue and/or sales and expense levels. The Compensation
        Committee will establish minimum, target and maximum levels of
        performance. No payments will be made with respect to performance goals
        if the minimum level of performance is not achieved and maximum
        performance will result in payment at 250% of the target level payment
        established for the award. The maximum possible payment to any
        participant who is a covered employee under the SEIP in any year is $5
        million.

     D. NATIONWIDE ECONOMIC VALUE INCENTIVE PLAN

        Nationwide established the Nationwide Economic Value Incentive Plan (the
        "NEV Plan") in 2001 to encourage the senior officers of Nationwide and
        the Company to increase their focus on financial and growth strategies
        that enhance the overall economic value of the enterprise and transcend
        specific business/staff units. Under the NEV Plan, which is administered
        by the Nationwide Mutual Human Resources Committee and the CEO, the
        executive officers of the Company named in the Summary Compensation
        Table are eligible to receive annual awards based on the sustained
        achievement of measures tied to the overall economic value of the
        enterprise and the performance of the participant. Under the NEV Plan,
        the participants are granted a target incentive amount at the beginning
        of each year that represents a percentage of the participant's base
        salary range midpoint or a specific dollar amount. At the end of each
        year, the actual Nationwide Economic Value ("NEV"), determined based on
        the criteria established in advance, is compared to the target NEV level
        established for the year, and an initial annual award level is
        determined for each participant. One key component in determining NEV
        and awards granted under the NEV Plan is the total market capitalization
        of NFS' stock. The CEO may then adjust 25% of each participant's initial
        annual award level based on his evaluation of the participant's
        performance. The result is the participant's final annual award amount,
        which has no minimum or maximum value and can be positive or negative.

        Annual award amounts for each participant, whether positive or negative,
        will be credited to each participant's account ("NEV Plan Account").
        Following the determination of a participant's annual award amount and
        its credit to the NEV Plan Account, one third of any positive balance
        maintained in the participant's NEV Plan Account will be credited to a
        deferred compensation account maintained for the participant. The
        participant is eligible to receive distributions from the deferred
        compensation account upon termination of employment. The remaining
        two-thirds of any positive balance in a participant's NEV Plan Account,
        or the entire negative balance, is retained as the initial balance in
        that account for the following year. NEV Plan Account balances are
        subject to increases or decreases depending on future annual award
        amounts.

     E. DEFERRED COMPENSATION PROGRAM

        Nationwide maintains a deferred compensation program called the
        Nationwide Individual Deferred Compensation Plan under which eligible
        elected officers of participating Nationwide companies, including the
        Company, may elect to defer payment of compensation otherwise payable to
        them. Eligible officers of the Company may enter into deferral
        agreements in which they may annually elect to defer a portion of their
        salary or incentive compensation earned during the following year or
        performance cycle. Elections are effective prospectively. Amounts
        deferred under the Nationwide Individual Deferred Compensation Plan are
        generally payable in annual installments beginning in January of the
        calendar year following the calendar year in which the officer
        terminates employment or after the expiration of the deferral period
        elected by the participant. Accounts under the Nationwide Individual
        Deferred Compensation Plan are credited with deferrals and earnings
        based on the net investment return on the participants' choice of
        investment measures offered under the Nationwide Individual Deferred
        Compensation Plan.

     F. SAVINGS PLAN

        Nationwide maintains the Nationwide Savings Plan, a qualified
        profit-sharing plan including a qualified cash or deferred arrangement
        covering eligible employees of participating companies. Under the
        Nationwide Savings Plan, executive officers of the Company named in the
        Summary Compensation Table and other participants who are not residents
        of Puerto Rico may elect to


                                       47



        contribute between 1% to 22% of their compensation to accounts
        established on their behalf under the Nationwide Savings Plan.
        Participant contributions are in the form of voluntary, pre-tax salary
        reductions. Participants who are residents of Puerto Rico may make
        contributions on an after-tax basis. The participating Nationwide
        companies are obligated to make matching employer contributions, for the
        benefit of their participating employees, at the rate of 70% of the
        first 2% of compensation deferred or contributed to the Nationwide
        Savings Plan by each employee, and 40% of the next 4% of compensation
        deferred or contributed by each employee to the Nationwide Savings Plan.
        All amounts contributed to the Nationwide Savings Plan are held in a
        separate account for each participant and are invested in one or more
        funds made available under the Nationwide Savings Plan, as selected by
        the participant. Normally, a participant receives the value of his or
        her account upon termination of employment, although a participant may
        withdraw all or a part of the amounts credited to his or her account
        prior to termination, such as upon attainment of age 59 1/2. Under the
        Nationwide Savings Plan, a participant is immediately vested in all
        amounts credited to his or her account as a result of salary deferrals
        (and earnings on those deferrals) or after-tax contributions (and
        earnings on those contributions), as applicable. A participant is vested
        pro rata in amounts attributable to employer matching contributions (and
        earnings on those contributions) over a period of five years.

     G. SUPPLEMENTAL DEFINED CONTRIBUTION PLAN

        Nationwide maintains an unfunded, nonqualified defined contribution
        supplemental benefit plan, the Nationwide Supplemental Defined
        Contribution Plan, which provides benefits equal to employer matching
        contributions that would have been made under the Savings Plan for the
        participants in the absence of the limitation on compensation that can
        be considered, found in Section 401(a)(17) of the IRC, and IRC Section
        402(g) limitation on amounts that can be deferred under the Savings
        Plan, reduced by actual employer matching contributions made to the
        Savings Plan. Only elected officers of Nationwide, including officers of
        the Company, earning in excess of the limit set forth in IRC Section
        401(a)(17) annually are eligible to participate in the Nationwide
        Supplemental Defined Contribution Plan. Benefits under the Nationwide
        Supplemental Defined Contribution Plan vest pro rata over a period of
        five years of participation in the plan.

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

        The purposes of the NFS LTEP is to benefit the shareholders of the
        Company by encouraging high levels of performance by selected officers,
        directors and employees of the Company and certain of its affiliated
        companies, attracting and retaining the services of such individuals and
        aligning the interests of such individuals with those of the
        shareholders.

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

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

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

        (iii) restricted stock; and

        (iv)  performance shares and awards.

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

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


                                       48




I.       EQUITY COMPENSATION PLAN OF NFS INFORMATION(1)




                                                                                                               (c)
                                                  (a)                                                NUMBER OF CLASS A COMMON
                                       NUMBER OF CLASS A COMMON                  (b)                SHARES REMAINING AVAILABLE
                                       SHARES TO BE ISSUED UPON            WEIGHTED-AVERAGE         FOR FUTURE ISSUANCE UNDER
                                        EXERCISE OF OUTSTANDING           EXERCISE PRICE OF         EQUITY COMPENSATION PLANS
                                         OPTIONS, WARRANTS AND           OUTSTANDING OPTIONS,         (EXCLUDING SECURITIES
PLAN CATEGORY                                   RIGHTS                   WARRANTS AND RIGHTS         REFLECTED IN COLUMN (a))
- ---------------                       ----------------------------     -------------------------   -----------------------------
                                                                                               
Equity compensation plans approved by           3,810,859                       $37.32                     1,760,588(2 and 3)
  shareholders......................
Equity compensation plans not
  approved by shareholders..........                   --                           --                            --
    Total...........................            3,810,859                       $37.32                     1,760,588


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

(1)  Reported data is as of December 31, 2001.

(2)  Securities remaining for issuance under the NFS LTEP, including 101,683
     share grants that have been cancelled and are available for reissuance.
     Please see above for a more complete description of the plan.

(3)  The Company uses treasury stock to compensate non-employee directors
     pursuant to the Nationwide Financial Services, Inc. Amended and Restated
     Stock Retainer Plan for Non-Employee Directors (the "Plan"). The Plan
     provides for the payment of one-half of each non-employee director's annual
     retainer in the form of NFS Class A Common Stock. The Plan does not provide
     for a maximum number of shares to be granted.


                                       49




J. OPTION/SAR GRANTS IN THE LAST FICSAL YEAR FOR NFS




                                         INDIVIDUAL GRANTS
                                         ---------------------------------------------------------------------------------------
                                           NUMBER OF
                                          SECURITIES       % OF TOTAL
                                          UNDERLYING        OPTIONS        EXERCISE
                                          OPTIONS/SARS     GRANTED TO    OR BASE PRICE                            GRANT DATE
                                           GRANTED         EMPLOYEES      PER SHARE         EXPIRATION          PRESENT VALUE(3)
NAME                                           #         IN FISCAL YEAR       $                 DATE                   $
- ------                                   -------------- ---------------- -------------  ----------------------  ----------------
                                                                                                   
W. G. Jurgensen.......................     138,400(1)        11.6%          42.63          February 6, 2011        2,487,048
                                            48,719(2)         4.1%          43.55          March 8, 2012             869,147
Joseph J. Gasper......................      35,700(1)         3.0%          42.63          February 6, 2011          641,529
                                            41,943(2)         3.5%          40.84          February 26, 2012         694,157
Richard A. Karas......................       6,250(1)         0.5%          42.63          February 6, 2011          112,313
                                             6,075(2)         0.5%          40.84          February 26, 2012         100,541
Mark D. Phelan........................      25,000(1)         2.1%          42.63          February 6, 2011          449,250
                                             5,785(2)         0.5%          40.84          February 26, 2012          95,742
Mark R. Thresher......................       6,250(1)         0.5%          42.63          February 6, 2011          112,313
                                             5,785(2)         0.5%          40.84          February 26, 2012          95,742


- --------------
(1) One-third of the options granted become exercisable on each of the first
    three anniversary dates of the grant. Options may be accelerated upon a
    change of control or certain other events of termination of employment.

(2) Represents option grants awarded in 2002 in lieu of all or a portion of the
    SEIP cash awards for the 2001 award year. These options were exercisable on
    the date of grant.

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

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

    -    The rate available at the time the grant was made on zero-coupon U.S.
         Government issues with a remaining term equal to the expected life. The
         risk-free rate used for the February 6, 2001 grant was 4.89%, 4.30% for
         the February 26, 2002 grant and 4.43% for the March 8, 2002 grant.

    -    Dividends at a rate of $0.48 per share for the February 6, 2001,
         February 26, 2002 and March 8, 2002 grants, representing the
         annualized dividends paid on shares of common stock at the date of
         grant.

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

    -    Volatility of the stock price of 45.33% for the February 6, 2001
         grant, 44.48% for the February 26, 2002 grant and 44.44% for the March
         8, 2002 grant, reflecting the average daily stock price volatility
         since the Company's initial public offering on March 6, 1997.

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


                                       50




K. AGGREGATED OPTION/SAR EXERCISES IN LAST FISCAL YEAR AND FISCAL YEAR-END
   OPTION/SAR VALUES FOR NFS(1)




                                                                                                            VALUE OF UNEXERCISED
                                                                                   NUMBER OF SECURITIES         IN-THE-MONEY
                                                       SHARES                     UNDERLYING UNEXERCISED        OPTIONS AT
                                                      ACQUIRED       VALUE           OPTIONS/SARS AT         FY-END EXERCISABLE/
                                                     ON EXERCISE    REALIZED            FY-END (#)             UNEXERCISABLE
NAME                                                      #            $         EXERCISABLE/UNEXERCISABLE           $
- --------                                             ------------ ------------   ------------------------- ---------------------
                                                                                                
W. G. Jurgensen..................................        --           --              62,000/286,400         834,520/1,992,080
Joseph J. Gasper.................................        --           --             145,700/111,600         1,045,162/764,055
Richard A. Karas.................................        --           --               56,600/27,050         2,147,974/153,144
Mark D. Phelan...................................        --           --                9,300/33,600            53,531/100,684
Mark R. Thresher.................................      3,000        68,040             25,300/19,600            89,876/116,791


(1)  Totals do not include options received in 2002 in lieu of all or a portion
     of the SEIP cash awards for 2001 award year.


L. AGGREGATED OPTION/SAR EXERCISES IN LAST FISCAL YEAR AND FISCAL YEAR-END
   OPTION/SAR VALUES FOR GGI(1)



                                                                                                            VALUE OF UNEXERCISED
                                                                                   NUMBER OF SECURITIES         IN-THE-MONEY
                                                       SHARES                     UNDERLYING UNEXERCISED        OPTIONS AT
                                                      ACQUIRED       VALUE             OPTIONS AT            FY-END EXERCISABLE/
                                                     ON EXERCISE    REALIZED            FY-END (#)             UNEXERCISABLE
NAME                                                      #            $         EXERCISABLE/UNEXERCISABLE           $
- --------                                             ------------ ------------   ------------------------- ---------------------
                                                                                                
W. G. Jurgensen..................................        --           --                      -- /--                    -- /--
Joseph J. Gasper.................................        --           --                   500/2,000             12,500/50,000
Richard A. Karas.................................        --           --                   400/1,600             10,000/40,000
Mark D. Phelan...................................        --           --                      -- /--                    -- /--
Mark R. Thresher.................................        --           --                   400/1,600             10,000/40,000
- --------------


(1)  GGI is a subsidiary of the Company.

M. PENSION PLANS

     (i)  Retirement Plan

          Nationwide maintains a qualified defined-benefit plan called the
          Nationwide Retirement Plan. In general, the executive officers named
          in the Summary Compensation Table and other participants of NFS will
          receive an annual retirement benefit under the Nationwide Retirement
          Plan equal to the sum of:

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

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


          The definition of Final Average Compensation changed on January 1,
          1996. For service earned prior to that date, Final Average
          Compensation is the average of the highest three consecutive covered
          compensation amounts of the participant in the participant's last 10
          years of service. For service earned since 1995, Final Average
          Compensation is the average of the highest five consecutive covered
          compensation amounts of the participant in the participant's last 10
          years of service. Covered compensation, for purposes of determining
          Final Average Compensation under either method, is calculated on a
          calendar-year basis and includes compensation from any Nationwide
          company. Social Security


                                       51



          Covered Compensation means the average of the Social Security wage
          bases in effect during the 35-year period ending with the last day of
          the year the participant attains Social Security retirement age. The
          portion of a participant's benefit attributable to years of service
          with certain Nationwide companies credited prior to 1996 is also
          subject to post-retirement increases following the commencement of
          benefits or the participant's attainment of age 65, whichever is
          later.

          With respect to Messrs. Karas, Gasper, Phelan and Thresher, because
          their compensation is allocated solely to the Company and its
          subsidiaries, covered compensation includes the compensation listed
          under the headings Salary and Bonus shown in the Summary Compensation
          Table. Covered compensation for Mr. Jurgensen includes the amount set
          forth under the headings Salary and Bonus shown in the Summary
          Compensation Table and additional compensation amounts received for
          services rendered to other Nationwide companies.

          A participant becomes fully vested after the completion of five years
          of vesting service. The Nationwide Retirement Plan generally provides
          for payments to or on behalf of each vested participant upon such
          participant's retirement on his or her normal retirement date or
          later. However, the Nationwide Retirement Plan does provide for
          payment of early retirement benefits on a reduced basis commencing at
          age 55 for those participants with 15 or more years of vesting service
          or at age 62 for those with five or more years of vesting service. The
          normal retirement date under the Retirement Plan is the later of the
          date the participant attains age 65 or completes five years of vesting
          service. Death benefits are payable to:

          -    a participant's spouse; or
          -    under certain circumstances, the named beneficiary of a
               participant who dies while an employee or with a vested benefit
               under the Nationwide Retirement Plan.

          The Nationwide Retirement Plan also provides for the funding of
          retiree medical benefits under Section 401(h) of the IRC.

          (ii) Excess and Supplemental Plans

               Nationwide maintains an unfunded, nonqualified defined-benefit
               excess benefit plan called the Nationwide Excess Benefit Plan.
               Nationwide also maintains an unfunded, nonqualified
               defined-benefit supplemental benefit plan called the Nationwide
               Supplemental Retirement Plan. Any participant of Nationwide or
               the Company, whose benefits are limited under the Retirement Plan
               by reason of limitations under IRC Section 415 on the maximum
               benefit that may be paid under the Retirement Plan will receive,
               under the Nationwide Excess Benefit Plan, that portion of the
               benefit that he or she would have been entitled to receive under
               the Retirement Plan in the absence of such limitations. Officers
               who earn in excess of the limit on compensation set forth in IRC
               Section 401(a)(17) annually, have at least five years of vesting
               service, and whose benefits under the Retirement Plan are limited
               by reason of certain other limitations under the IRC, may receive
               benefits under the Nationwide Supplemental Retirement Plan.
               Benefits under the Nationwide Supplemental Retirement Plan will
               be:

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

               -    0.75% of the participant's Final Average Compensation (as
                    defined previously) in excess of Social Security Covered
                    Compensation (as defined previously) times years of service
                    (up to a maximum of 40 years); less

               -    benefits accrued under the Nationwide Retirement Plan and
                    the Nationwide Excess Benefit Plan.

               For individuals participating in the Nationwide Supplemental
               Retirement Plan on January 1, 1999, benefits vest at the same
               time as benefits vest under the Nationwide Retirement Plan.
               Benefits under the Nationwide Excess Benefit Plan vest at the
               same time as benefits vest under the Nationwide Retirement Plan.
               Benefits for all other participants in the Nationwide
               Supplemental Retirement Plan vest over a


                                       52



               period of five years of participation in that plan.

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


                               PENSION PLAN TABLE



                                   YEARS OF SERVICE
                                   -------------------------------------------------------------------------------------------------
               FINAL AVERAGE
               COMPENSATION              15                   20                  25                    30                 35
             -----------------     ---------------      ---------------      --------------      -----------------   ---------------
                                                                                                          
                  $ 125,000             $30,021              $40,029             $50,036               $ 60,043            $ 70,050
                    150,000              36,584               48,779              60,973                 73,168              85,363
                    175,000              48,313               64,418              80,522                 96,627             112,731
                    200,000              55,813               74,418              93,022                111,627             130,231
                    225,000              63,313               84,418             105,522                126,627             147,731
                    250,000              70,813               94,418             118,022                141,627             165,231
                    300,000              85,813              114,418             143,022                171,627             200,231
                    350,000             100,813              134,418             168,022                201,627             235,231
                    400,000             115,813              154,418             193,022                231,627             270,231
                    450,000             130,813              174,418             218,022                261,627             305,231
                    500,000             145,813              194,418             243,022                291,627             340,231
                    700,000             205,813              274,418             343,022                411,627             480,231
                    900,000             265,813              354,418             443,022                531,627             620,231
                  1,100,000             325,813              434,418             543,022                651,627             760,231
                  1,700,000             505,813              674,418             843,022              1,011,627           1,180,231
                  1,900,000             565,813              754,418             943,022              1,131,627           1,320,231
                  2,000,000             595,813              794,418             993,022              1,191,627           1,390,231



                                       53



         All executive officers named in the Summary Compensation Table have a
         portion or all of their benefits calculated based on the post-1995
         definition of Final Average Compensation. As of December 31, 1995, the
         number of credited years of service under the Nationwide Retirement
         Plan for Messrs. Gasper and Karas was 29.5 years and 31.5 years,
         respectively. Messrs. Jurgensen, Phelan and Thresher had no credited
         service under the Retirement Plan at that time. Messrs. Gasper and
         Karas earned years of service in the years 1996 through 2001. Messrs.
         Phelan and Thresher began participation in the Retirement Plan in 1999
         and 1997, respectively. Mr. Jurgensen became eligible to participate in
         the Retirement Plan in 2001, but is entitled, pursuant to an agreement
         with Nationwide Mutual, to a retirement benefit of 4% of his highest
         5-year average compensation for each full or partial year of service
         with Nationwide, to a maximum of 16.25 years, if he completes at least
         five years of service or becomes entitled to severance benefits under
         the agreement. For purposes of such agreement, Mr. Jurgensen's highest
         5-year average compensation is the average of his salary and annual
         incentive compensation over the five-year period, or the period of his
         employment by Nationwide, if shorter, that produces the highest
         average. This benefit is reduced by the benefits received under the
         Nationwide Retirement Plan, Nationwide Excess Benefit Plan and
         Nationwide Supplemental Retirement Plan, as well as any benefit
         received under any defined benefit pension plans maintained by Mr.
         Jurgensen's prior employers, and will be paid by Nationwide Mutual (not
         the Nationwide Retirement Plan). The benefit of each executive officer
         named in the Summary Compensation Table for the years since 1995 and
         all future years will be calculated under the 5-year definition of
         Final Average Compensation. Covered compensation paid by the Company
         for the fiscal year ended December 31, 2001, for Messrs. Jurgensen,
         Gasper, Karas, Phelan and Thresher was $906,212; $1,943,683; $704,330;
         $498,040; and $567,685, respectively.

    11.  COMPENSATION COMMITTEE JOINT REPORT ON EXECUTIVE COMPENSATION

     A.  INTRODUCTION

          The Company is 18.7% publicly owned. Nationwide Corporation, a
         majority owned subsidiary of Nationwide Mutual, owns 81.3% of the
         outstanding shares of the Company. Because Nationwide Mutual
         establishes compensation practices throughout the Nationwide
         organization, the Nationwide Mutual Human Resources Committee
         established the base salary and NEV Plan components of 2001
         compensation for the Company's executive officers. The Compensation
         Committee made stock-based incentive grants under the NFS LTEP and
         annual incentive grants and awards under the SEIP for the Company's
         executive officers in 2001.

          W. G. Jurgensen is the Company's Chairman of the Board and CEO as well
         as CEO of Nationwide Mutual. Under the Cost Sharing Agreement,
         compensation for Mr. Jurgensen is allocated among the companies in the
         Nationwide organization for whom he provides services. The amounts are
         paid by Nationwide Mutual and reimbursed by the other companies in
         accordance with the terms of the Cost Sharing Agreement. The 2001
         compensation for Mr. Jurgensen reported in the compensation tables in
         this Proxy Statement and discussed in this report is the amount
         allocated to the Company and its subsidiaries under the Cost Sharing
         Agreement and is solely for services performed for the Company and its
         subsidiaries. Compensation for Mr. Gasper is allocated entirely to the
         Company for services performed for the Company and its subsidiaries.
         Compensation for Messrs. Karas, Phelan and Thresher, as shown in the
         Summary Compensation Table, was not allocated and is their aggregate
         2001 compensation for services rendered to the Company and its
         subsidiaries.

          The Nationwide Mutual Human Resources Committee and the Compensation
         Committee (collectively referred to herein as the "Committees") are
         both comprised solely of non-employee directors.

     B.  COMPENSATION PHILOSOPHY AND OBJECTIVES

         The Committees believe that the compensation program for the Company's
         executive officers should support the Company's vision and business
         strategies. In addition, compensation should be determined within a
         competitive framework based on the overall financial results of NFS,
         business unit results, teamwork, and individual contributions that help
         build value for the Company's shareholders. The primary objectives of
         the compensation program are to:


                                       54



         -    Provide a direct link between pay and performance;

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

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

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

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

         As part of the overall compensation philosophy, the Committees have
         determined that total compensation and each of the elements that
         comprise total compensation (base salary, annual incentives, long-term
         incentives) should be targeted at the 50th percentile of the
         competitive market. The introduction of the NEV Plan in 2001 provides
         additional long-term incentive target opportunity up to the 60th
         percentile of the competitive market when enterprise-wide efforts
         positively influence overall financial and growth strategies. The
         Committees believe that differences in individual performance should
         result in significantly different levels of compensation. Therefore,
         the pay that an individual receives may be higher or lower than an
         individual's targeted pay opportunities, depending on individual
         performance. The Compensation Committee may exercise discretion to
         adjust incentive compensation pay; however, SEIP awards are only
         subject to downward adjustment based on the Compensation Committee's
         exercise of discretion.

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

         The companies chosen for the compensation comparison group are not
         necessarily the same companies that comprise the peer group in the
         Performance Graph included in this Proxy Statement. The compensation
         comparison group includes more companies than those in the peer group
         because it provides the Committees a broader database for comparison
         purposes.

     C.  ELEMENTS OF 2001 EXECUTIVE COMPENSATION

         The key elements of the Company's executive compensation program are
         base salary, annual incentives and long-term incentives. The following
         discussion relates to the Company's executive officers other than Mr.
         Jurgensen, whose compensation is discussed separately in the section
         below titled Compensation of the Chief Executive Officer.

         (i) Base Salaries

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

         The Nationwide Mutual Human Resources Committee initially determines
         base salaries for executive officers by evaluating the executives'
         levels of responsibility, prior experience, breadth of knowledge,
         internal equity and external pay practices.

         In determining increases to base salaries for 2001, the Nationwide
         Mutual Human Resources Committee considered relevant external market
         data, as described above in Compensation Philosophy and Objectives.
         However, increases to base salaries are driven primarily by individual
         performance that is evaluated based on levels of individual
         contribution to the Company and Nationwide. When evaluating individual
         performance, the Nationwide Mutual Human Resources Committee
         considered, among other things, the executive's:

         -    contribution towards financial results and strategic initiatives;

         -    efforts in promoting the values of the Company and Nationwide;


                                       55



         -    continuing educational and management training;

         -    product innovation;

         -    ability to develop relationships with customers, distributors and
              employees; and

         -    leadership abilities.

         No specific formula is used in evaluating individual performance, and
         the weighting given to each factor with respect to each executive
         officer is within the individual discretion and judgment of each member
         of the Nationwide Mutual Human Resources Committee. Base salaries for
         the executive officers, including promotional increases and increases
         influenced by the activity of competing companies, increased by an
         average of 8.3% in 2001. This rate of increase enables the Company to
         maintain market competitive salaries. Executive officer salaries were
         established at a level that is consistent with the goals stated in the
         section titled Compensation Philosophy and Objectives.

         (ii) Annual Incentive Compensation

         The SEIP promotes the pay-for-performance philosophy of the
         Compensation Committee by providing NFS executives with direct
         financial rewards in the form of annual cash incentives. Awards for
         2001 were based on return on equity, earnings and revenue growth and
         other key financial measures, comparing the Company's financial and
         operational performance to that of external peer competitors, and other
         factors and results impacting performance for the Company, including
         individual employee performance.

         Each year, the Compensation Committee establishes specific NFS
         performance measures used for the annual incentive compensation plan.
         Participants are provided a target incentive award opportunity that
         represents a percentage of their base salary. For 2001, aggregate
         individual targets for the executive officers named in the Summary
         Compensation Table other than the Chief Executive Officer ranged from
         65% to 120% of base salary. Individual payouts under the SEIP annual
         incentive plan may range from zero to 2.5 times the individual's target
         incentive award opportunity. For 2001, moderate achievement of NFS
         financial and peer performance measures of the Company resulted in a
         cash payout of 28.6% of target for Mr. Gasper and an average of 65.2%
         of target for Messrs. Karas, Phelan and Thresher. In addition, the
         Committee awarded each executive officer a stock option grant in lieu
         of a portion of their cash incentive award under the SEIP for 2001.
         These amounts are reflected in the Bonus and Securities Underlying
         Options/SARs columns in the Summary Compensation Table.

         (iii) Long-Term Incentive Compensation

         In keeping with the philosophy of the Committees to provide a total
         compensation package that favors conditional or contingent components
         of pay, long-term incentives comprise a significant portion of an
         executive's total compensation package. When determining long-term
         incentive award sizes, the Committees consider the executives' level of
         responsibility, position within the Company, prior experience,
         historical award data, various performance criteria, and compensation
         practices at comparable companies.

         The Committees utilize the NFS LTEP and the NEV Plan, both described
         below. These plans are designed to achieve a balance between market pay
         orientation and alignment of NFS executives' interests with those of
         shareholders.

         Amended and Restated Nationwide Financial Services, Inc. 1996
         Long-Term Equity Compensation Plan

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

         During February 2001, the Compensation Committee made grants to NFS'
         executive officers and others under the NFS LTEP. Award sizes were
         determined based on competitive equity grant practices using the median
         practices at comparable companies and the individual's impact on the
         Company's performance and were determined consistent with the goals
         stated in Compensation Philosophy and Objectives. The grants were
         awarded in the form of nonqualified stock options that have an exercise
         price equal to the fair market value of the Company's Class A Common
         Stock on the date of the option grant, as well as restricted stock
         grants. The options


                                       56


         become exercisable in equal installments over a three-year term, and
         expire ten years after the date of grant, and the restricted stock
         vests at the end of a three-year period.

         As referred to above in the section titled Annual Incentive
         Compensation, during February and March 2002, the Compensation
         Committee granted stock options to executive officers under the NFS
         LTEP in lieu of a portion of their cash award earned under the SEIP for
         2001. The stock options have an exercise price equal to the fair market
         value of the Company's Class A Common Stock on the date of the grant.
         The options become exercisable immediately upon grant, and expire ten
         years after the date of grant.

         Nationwide Economic Value Incentive Plan

         The NEV Plan, which was implemented in 2001, authorizes grants of
         target incentive award opportunities to encourage the growth of NEV for
         the benefit of Nationwide as an organization. The objectives of the NEV
         Plan are to reward execution of broad, enterprise-wide efforts at
         increasing NEV by selected officers and directors of the Company and
         certain of its affiliates, and to attract and retain the services of
         key officers and directors. One key component in determining NEV and
         awards granted under the NEV Plan is the total market capitalization of
         NFS' stock.

         During February 2001, the Nationwide Mutual Human Resources Committee
         made grants to executive officers of NFS under the NEV Plan. Grant
         sizes were determined based on competitive grant practices using the
         60th percentile long-term incentive practices at comparable companies
         and the individual's impact on the Company's performance. Determination
         of grant size is consistent with the goals stated in Compensation
         Philosophy and Objectives. Final awards are determined as a percent of
         salary grade midpoint value, 2001 NEV Plan performance and the
         discretionary evaluation by the CEO of an individual's performance
         (applied to 25% of the initial award value determined by NEV Plan
         performance). Final awards for a calendar year can be positive or
         negative, and each participant's award will be added to his or her NEV
         Plan Account balance from the previous year. Following the annual award
         determination process, one third of any positive NEV Plan Account
         balance for a participant will be credited to a deferred compensation
         account until that participant's termination of employment. The
         remaining two thirds, if a positive balance, or the entire NEV Plan
         Account balance, if negative, will be subject to future NEV Plan
         performance and the CEO's discretionary assessment of individual
         performance.

         For 2001, negative growth in NEV, linked partially to the decline in
         the NFS stock value, resulted in negative final awards for executive
         officers. These negative awards will create the initial NEV Plan
         Account balance (since the plan was new for 2001) for each participant
         to carry forward into 2002. Since NEV Plan Account balances are
         negative, no deferred compensation account credits will occur for 2001,
         and positive NEV Plan earnings in future years will need to first
         offset the negative account balances.

     D.  COMPENSATION OF THE CHIEF EXECUTIVE OFFICER

         W. G. Jurgensen served as the Company's Chairman of the Board and CEO,
         as well as in the capacity of CEO for Nationwide Mutual. Except for
         grants and awards made under the NFS LTEP and SEIP by the Compensation
         Committee, the Nationwide Mutual Human Resources Committee established
         all components of Mr. Jurgensen's compensation for 2001.

         As discussed above in the Introduction, a portion of Mr. Jurgensen's
         annual compensation is allocated to the Company for services rendered
         to the Company, based on the time Mr. Jurgensen devotes to his
         responsibilities with the Company. The compensation reported for Mr.
         Jurgensen in the compensation tables and discussed in this report
         represents amounts paid for Mr. Jurgensen's services as Chairman of the
         Board and CEO of the Company and its subsidiaries during 2001.


         Mr. Jurgensen's 2001 compensation was determined pursuant to the same
         philosophy and objectives described earlier in this prospectus and used
         for all executive officers. In determining the base salary compensation
         of Mr. Jurgensen for 2001, the Nationwide Mutual Human Resources
         Committee reviewed the strong financial results of the Company for
         2000, Mr. Jurgensen's superior leadership of the Nationwide companies
         during his tenure, his extensive experience in the industry, and his
         successful efforts in the Company. The portion of Mr. Jurgensen's base
         salary compensation allocated to the Company



                                       57



         totaled $277,682 in 2001, an increase of 20.6% over 2000, primarily
         related to Mr. Jurgensen's full year of employment in 2001 as compared
         to partial-year employment in 2000. This increase also reflects a 34%
         decrease in the cost allocation, to more accurately reflect the portion
         of Mr. Jurgensen's time spent on Company matters in 2001. In 2001, Mr.
         Jurgensen's annual base salary rate was increased 8.2%. This salary
         positioned Mr. Jurgensen's base salary compensation at approximately
         the 50th percentile of the comparable companies.

         The portion of Mr. Jurgensen's annual incentive award allocated to the
         Company and paid as cash in 2001 under the SEIP was $0. However, the
         Compensation Committee awarded Mr. Jurgensen a stock option grant in
         lieu of the value of his cash incentive award under the SEIP for 2001.
         This amount is reflected in the Securities Underlying Options/SARs
         columns in the Summary Compensation Table. In determining the annual
         incentive award of Mr. Jurgensen for 2001, the Compensation Committee
         reviewed the moderate financial results of the Company for 2001, as
         well as the goal of increased executive officer stock ownership. The
         financial results were reviewed based on the level of achievement of
         specified NFS financial and operational goals as assessed by the
         Compensation Committee and Board in their annual incentive performance
         evaluation of Mr. Jurgensen.

         During February 2001, pursuant to the NFS LTEP, the Compensation
         Committee granted Mr. Jurgensen options to purchase 138,400 shares of
         the Company's Class A Common Stock. The Compensation Committee took
         into account Mr. Jurgensen's role in the continued strategic
         positioning of NFS. In addition, this grant reflects the competitive
         level of long-term compensation for chief executive officers of major
         diversified insurance and financial services organizations of similar
         size and scope to that of the Company. The award of the Compensation
         Committee reflected the Company's desire to have top officers build a
         significant personal level of stock ownership in the Company, so as to
         better align their interests with those of other shareholders.

     E.  POLICY ON DEDUCTIBILITY OF COMPENSATION

         Section 162(m) of the IRC provides that executive compensation in
         excess of $1 million paid to a "covered employee," as that term is
         defined in that section, in any calendar year is not deductible for
         purposes of corporate income taxes unless it is performance-based
         compensation and is paid pursuant to a plan meeting certain
         requirements of the IRC. The Committees will continue to rely on
         performance-based compensation programs. Programs will be designed to
         meet, in the best possible manner, future corporate business
         objectives. Certain awards under both the SEIP and NFS LTEP are
         intended to qualify as "performance-based compensation" for the
         purposes of Section 162(m). However, the Committees may award
         compensation that is not fully deductible if the Committees determine
         that such an award is consistent with their philosophy and in the best
         interests of the Company and its shareholders.

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

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

         (ii) Nationwide Life Insurance Company Compensation Committee

              Willard J. Engel, Chairman
              Timothy J. Corcoran
              Yvonne M. Curl
              Ralph M. Paige
              Arden L. Shisler
              Robert L. Stewart


                                       58




     F.  NFS SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT


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

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

         (ii)     each director and nominee for director,

         (iii)    each of the executive officers named in the Summary
                  Compensation Table, and

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

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




                              CLASS A COMMON STOCK

NAME AND ADDRESS OF                             AMOUNT AND NATURE OF  PERCENT
BENEFICIAL OWNER                                BENEFICIAL OWNERSHIP  OF CLASS
- ----------------------                          --------------------  ----------
Neuberger Berman, Inc.(1)....................         2,062,300         8.54%
605 Third Avenue
New York, NY 10158

INVESCO Funds Group, Inc.(2).................         1,758,700         7.28%
4350 South Monaco Street
Denver, CO 80237

Goldman Sachs Asset Management(3)............         1,418,340         5.87%
32 Old Slip
New York, NY 10005

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

(1)      Based on a Schedule 13G dated February 11, 2002, Neuberger Berman, Inc.
         reported shared voting power with respect to 1,572,500 shares and
         shared dispositive power with respect to 2,062,300 shares.

(2)      Based on a Schedule 13G dated January 31, 2002, INVESCO Funds Group,
         Inc. reported sole voting power and sole dispositive power with respect
         to 1,758,700 shares.

(3)      Based on a Schedule 13G dated February 14, 2002, Goldman Sachs Asset
         Management reported sole voting power with respect to 1,354,440 shares
         and sole dispositive power with respect to 1,418,340 shares.


                                       59




The table below sets forth the number of shares of stock of the Company owned
beneficially as of March 11, 2002, by the directors, each nominee for director,
each executive officer listed in the Summary Compensation Table herein and all
directors and executive officers of the Company as a group.



                               SECURITY OWNERSHIP



                                                                                                AMOUNT AND        OPTIONS
                                                                                                NATURE OF         XERCISABLE
NAME OF                                                                                         BENEFICIAL        WITHIN 60
BENEFICIAL OWNER                                                                            OWNERSHIP (1 AND 2)     DAYS
- -----------------                                                                           -------------------  -----------
                                                                                                             
Joseph A. Alutto5...................................................................                 --                --
James G. Brocksmith, Jr.............................................................                6,672             2,333
Charles L. Fuellgraf, Jr............................................................               20,796(3)          4,333
Joseph J. Gasper....................................................................              353,099(4)        241,576
Henry S. Holloway...................................................................               10,751(4)          4,333
W. G. Jurgensen.....................................................................              181,852           156,852
Richard A. Karas....................................................................              105,070            78,091
Lydia M. Marshall...................................................................                8,426             2,333
Donald L. McWhorter.................................................................                7,751             2,333
David O. Miller.....................................................................                9,735             4,333
James F. Patterson..................................................................                9,544(4)          4,333
Mark D. Phelan......................................................................               28,551            28,551
Gerald D. Prothro...................................................................                6,751             2,333
Arden L. Shisler....................................................................               10,751             4,333
Alex Shumate5.......................................................................                 --                --
Mark R. Thresher....................................................................               63,752(4)         40,718
Directors and Executive Officers as a group (Total of 31)...........................            1,648,695         1,247,613


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

(1)      The shares of the Company's Class A Common Stock beneficially owned by
         each person named above do not exceed one percent of the outstanding
         shares of Class A Common Stock as of March 11, 2002, except the shares
         beneficially owned by Mr. Gasper and the group of directors and
         executive officers as a whole which represents 1.3% and 6.8%,
         respectively.

(2)      Total includes options exercisable within 60 days of March 11, 2002.

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

(4)      Total includes shares jointly owned with spouse for the following
         persons: Mr. Gasper-- 17,972 shares; Mr. Holloway-- 2,000 shares; Mr.
         Patterson-- 1,000 shares; and Mr. Thresher-- 8,450 shares.

(5)      A new nominee seeking a first term on the Board of Directors.


                              CLASS B COMMON STOCK



NAME AND ADDRESS OF                                                                               AMOUNT AND NATURE OF     PERCENT
BENEFICIAL OWNER                                                                                  BENEFICIAL OWNERSHIP    OF CLASS
                                                                                                  ----------------------------------
                                                                                                                      
Nationwide Corporation.......................................................................           104,745,000         100  %
One Nationwide Plaza
Columbus, Ohio 43215



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



                                       60

G.       CERTAIN RELATIONSHIPS AND OTHER TRANSACTIONS

         (i) Intercompany Agreement

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

              Nationwide Mutual Consent to Certain Events. Under the
              Intercompany Agreement, until Nationwide Mutual ceases to control
              at least 50% of the combined voting power of the outstanding
              voting stock of the Company, the Company must obtain the prior
              written consent of Nationwide Mutual for:

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

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

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

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

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

                 -   shares of Class A Common Stock issued upon
                     the conversion of any Class B Common Stock,

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

                 -   in the public offering of Class A Common
                     Stock in March 1997;

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

            (f)  the amendment of the Amended and Restated Certificate of
                 Incorporation and certain provisions of the Restated
                 Bylaws affecting corporate governance;

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

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

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

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

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


     (ii) License to Use Nationwide Name and Service Marks


     Pursuant to the Intercompany Agreement, Nationwide Mutual granted to the
     Company and certain of its subsidiaries a non-exclusive, nonassignable,
     revocable license to use the "Nationwide" trade name

                                       61



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

     (iii) Equity Purchase Rights

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

     (iv) Registration Rights

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


     (v)  Nationwide Mutual Agents


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

     (vi) Federal Income Taxes

     The Company is a party to a Tax Sharing Agreement with Nationwide Mutual
     and the other Nationwide companies included in the consolidated returns of
     Nationwide Mutual. The Tax Sharing Agreement defines how the tax liability
     for each company included in Nationwide Mutual's consolidated tax return is
     determined for 1996 and subsequent years. The Company's tax liability is
     determined pursuant to the Tax Sharing Agreement for each year it is
     included in Nationwide Mutual's consolidated federal income tax return. The
     Tax Sharing Agreement also applies for any year in which the Company is
     included in a Nationwide Mutual consolidated or combined state or local tax
     return. Under the Tax Sharing Agreement, the Company pays to Nationwide
     Mutual amounts equal to the taxes the Company would pay if the Company
     filed a separate federal income, or a separate state or local income or
     franchise tax return, including any amounts that are later determined to be
     due as a result of any audit or other recomputation of its liability. The
     Company will be responsible for all taxes, including assessments, if any,
     for prior years with respect to all other taxes payable by the Company or
     any of its subsidiaries, and for all other federal, state and local taxes
     that may be imposed upon the Company and that are not addressed in the Tax
     Sharing Agreement.

     Nationwide Mutual effectively controls all of the Company's tax decisions
     by virtue of its control of the Company and the terms of the Tax Sharing
     Agreement. Under the Tax Sharing Agreement, Nationwide Mutual will have
     sole authority to respond to and conduct all tax proceedings (including tax
     audits) relating to the Company, to file all returns on behalf of the
     Company and to determine the amount of the Company's liability to (or
     entitlement to payment from) Nationwide Mutual under the Tax Sharing
     Agreement.

     This arrangement may result in conflicts of interest between the Company
     and Nationwide Mutual. For example, under the Tax Sharing Agreement,
     Nationwide Mutual may choose to consent, compromise or settle any
     adjustment or deficiency proposed by the relevant tax authority in a manner
     that may be beneficial to Nationwide Mutual and detrimental to the Company.
     Under the Tax Sharing Agreement, however, Nationwide Mutual is obligated to
     act in good faith with regard to all persons included in the applicable
     returns.

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


                                       62



     (vii) Savings Plan

     The Savings Plan is administered by The 401(k) Company, Inc., a subsidiary
     of the Company, which earned fees of $2.1 million, $2 million and $1.7
     million in 2001, 2000 and the last seven months of 1999 (time period when
     The 401(k) Company, Inc. first assumed the administrative duties for the
     Savings Plan), respectively.

     (viii) Lease

     Under an arrangement between Nationwide Mutual and certain of its
     subsidiaries, during 2001 the Company leased on average approximately
     721,717 square feet of office space primarily in the four building home
     office complex in Columbus, Ohio. This office space was leased at current
     market rates ranging from $20.06 to $22.06 per square foot plus an
     occupancy charge of $1.84 per square foot per year. Under the arrangement,
     the Company determines the amount of office space necessary to conduct its
     operations and leases such space from Nationwide Mutual, subject to
     availability. For the years ending December 31, 2001, 2000 and 1999, the
     Company made payments to Nationwide Mutual and its subsidiaries totaling
     $18.7 million, $14.3 million and $11.4 million, respectively, under such
     arrangement. The Company also leased approximately 245,898 square feet of
     office space in suburban Columbus, Ohio, from Duke Realty, Inc. This office
     space was leased at current market rates ranging from $19.54 to $20.50 per
     square foot plus an occupancy charge of $0.48 to $1.74 per square foot per
     year. For the year ending December 31, 2001, Nationwide Mutual, on behalf
     of the Company, made lease payments totaling $5.2 million.

     (ix) Modified Coinsurance Agreements

     Effective as of January 1, 1996, Nationwide Life entered into a 100%
     modified coinsurance agreement with Employers Life Insurance Company of
     Wausau ("ELOW"). Under the agreement, Nationwide Life ceded to ELOW and
     ELOW assumed Nationwide Life's non-variable group and wholesale life
     insurance business and group and franchise health insurance business and
     any ceded or assumed reinsurance applicable to such group business. During
     the second quarter of 1999, Nationwide Life entered into a modified
     coinsurance arrangement to reinsure the 1999 operating results of ELOW
     retroactive to January 1, 1999. In September 1999, the Company acquired
     ELOW for $120.8 million and immediately merged ELOW into Nationwide Life
     terminating the modified coinsurance arrangement, effective July 1, 1999.
     During September 1999, NFS also acquired Pension Associates ("PA"), an
     affiliated pension plan administrator for $3.4 million. Revenues ceded to
     ELOW for the year ended December 31, 1999 was $35.8 million, while
     benefits, claims and expenses ceded was $46.2 million.

     Nationwide Life has a reinsurance agreement with Nationwide Mutual whereby
     all of Nationwide Life's accident and health business is ceded to
     Nationwide Mutual on a modified coinsurance basis. The agreement covers
     individual accident and health business for all periods presented and group
     and franchise accident and health business since July 1, 1999. Either party
     may terminate the agreement on January 1 of any year with prior notice.
     Prior to July 1, 1999 group and franchise accident and health business and
     a block of group life insurance policies were ceded to ELOW under a
     modified coinsurance agreement. Under a modified coinsurance agreement,
     invested assets are retained by the ceding company and investment earnings
     are paid to the reinsurer. Under the terms of Nationwide Life's agreements,
     the investment risk associated with changes in interest rates is borne by
     the reinsurer. Risk of asset default is retained by Nationwide Life,
     although a fee is paid to Nationwide Life for the retention of such risk.
     The ceding of risk does not discharge the original insurer from its primary
     obligation to the policyholder. The Company believes that the terms of the
     modified coinsurance agreements are consistent in all material respects
     with what the Company could have obtained with unaffiliated parties.
     Revenues ceded to Nationwide Mutual and ELOW for the years ended December
     31, 2001, 2000 and 1999 were $200.7 million, $170.1 million and $193.0
     million, respectively, while benefits, claims and expenses ceded were
     $208.5 million, $168.0 million and $197.3 million, respectively.

     (x) Cost Sharing Agreement

     Pursuant to a cost sharing agreement among Nationwide Mutual and certain of
     its direct and indirect subsidiaries, including the Company, Nationwide
     Mutual provides certain operational and administrative services, such as
     investment management, advertising, personnel and general management
     services, to those subsidiaries. Expenses covered by such agreement are
     subject to allocation among Nationwide Mutual and such subsidiaries.
     Measures used to allocate expenses among companies include individual
     employee estimates of time spent, special cost studies, salary expense,
     commission


                                       63



     expense and other methods agreed to by the participating companies that are
     within industry guidelines and practices. In addition, Nationwide Services
     Company, a subsidiary of Nationwide Mutual, provides computer, telephone,
     mail, employee benefits administration, and other services to Nationwide
     Mutual and certain of its direct and indirect subsidiaries, including the
     Company, based on specified rates for units of service consumed. For the
     years ended December 31, 2001, 2000 and 1999, the Company made payments to
     Nationwide Mutual and Nationwide Services Company totaling $145.6 million,
     $156.6 million and $132.3 million, respectively. The Company does not
     believe that expenses recognized under these agreements are materially
     different than expenses that would have been recognized had the Company
     operated on a stand-alone basis.

     (xi) Marketing Allowance Agreement

     Under a marketing agreement with Nationwide Mutual, Nationwide Life makes
     payments to cover a portion of the agent marketing allowance that is paid
     to Nationwide agents. These costs cover product development and promotion,
     sales literature, rent and similar items. Payments under this agreement
     totaled $26.4 million; $31.4 million and $34.5 million for the years ended
     December 31, 2001, 2000 and 1999, respectively.

     (xii) Cash Management Agreement

     Nationwide Mutual entered into an Investment Agency Agreement with
     Nationwide Cash Management Company ("NCMC"), an affiliate of the Company.
     NCMC makes, holds and administers short-term investments (those maturing in
     one year or less) for Nationwide Mutual and certain of its affiliates,
     including Nationwide Life and certain of the Company's other subsidiaries.
     Under the agreement, expenses of NCMC are allocated pro rata among the
     participants based upon the participant's ownership percentage of total
     assets held by NCMC. For the years ending December 31, 2001, 2000 and 1999
     the Company paid NCMC fees and expenses totaling $0.4 million, $0.4 million
     and $0.3 million, respectively, under this agreement. Amounts on deposit
     with NCMC were $85.6 million and $436.5 million as of December 31, 2001 and
     2000, respectively.

     (xiii) Repurchase Agreement

     The Company also participates in intercompany repurchase agreements with
     affiliates whereby the seller will transfer securities to the buyer at a
     stated value. Upon demand or after a stated period, the seller will
     repurchase the securities at the original sales price plus a price
     differential. During 2001, the most the Company had outstanding at any
     given time was $368.5 million and the Company incurred interest expense on
     intercompany repurchase agreements of $0.2 million for 2001. Transactions
     under the agreements during 2000 and 1999 were not material. The Company
     believes that the terms of the repurchase agreements are materially
     consistent with what the Company could have obtained with unaffiliated
     parties.

     (xiv) Group Annuity and Life Insurance Contracts

     The Company has issued group annuity and life insurance contracts and
     performs administrative services for various employee benefit plans
     sponsored by Nationwide Mutual or its affiliates. Total account values of
     these contracts were $4.96 billion and $5.15 billion as of December 31,
     2001 and 2000, respectively. Total revenues from these contracts were
     $154.0 million, $160.2 million, and $150.9 million for the years ended
     December 31, 2001, 2000 and 1999, respectively, and include policy charges,
     net investment income from investments backing the contracts and
     administrative fees. Total interest credited to the account balances were
     $118.4 million, $131.9 million, and $112.0 million for the years ended
     December 31, 2001, 2000 and 1999, respectively. The terms of these
     contracts are consistent in all material respects with what the Company
     offers to unaffiliated parties.

     (xv) Partial Sale of Limited Partnership

     During 2001, the Company entered into a transaction with Nationwide Mutual,
     whereby it sold 78% of its interest in the limited partnership called
     Nationwide Realty Investors, Ltd. (representing 49% of the limited
     partnership) to Nationwide Mutual for $158.9 million. As a result of this
     sale, the Company recorded a realized gain of $44.4 million, and related
     tax expense of $15.5 million. The sale price, which was paid in cash,
     represented the fair value of the limited partnership interest and was
     based on a valuation of the limited partnership and its underlying
     investments. The valuation was completed by qualified management of the
     limited partnership and utilized a combination of internal and independent
     valuations of the underlying investments of the limited partnership.
     Additionally, senior financial officers and the Boards of Directors of the
     Company and Nationwide Mutual separately reviewed and


                                       64



     approved the valuation prior to the execution of this transaction. The
     Company continues to hold an economic and voting interest in the limited
     partnership of approximately 14%, with Nationwide Mutual holding the
     remaining interests.

     (xvi) Transactions with Management and Others

     Joseph J. Gasper, President and Chief Operating Officer and Director of the
     Company and Richard A. Karas, Senior Vice President--Sales--Financial
     Services of the Company are limited partners in Country Club Properties,
     L.P., which holds a 25% interest in NRI-CCP I, LLC, a Delaware limited
     liability company, 75% of which is owned by Nationwide Realty Investors,
     Ltd. Nationwide Life, a wholly owned subsidiary of the Company, currently
     owns approximately 14% of Nationwide Realty Investors, Ltd. and Nationwide
     Mutual owns the remainder.

     The general partner of Country Club Properties, L.P. is Desert Management
     Group, LLC. NRI-CCP I, LLC was formed for the purpose of acquiring 960
     acres of land in La Quinta, California, for the development of residential
     lots and three golf courses. The land was acquired by NRI-CCP I, LLC on
     June 15, 2000.

     Mr. Gasper and Mr. Karas each purchased their Limited Partnership Interests
     in Country Club Properties L.P. (the "Limited Partnership Interest") on
     March 11, 1999, at a cost of $125,000. Each of Mr. Gasper's and Mr. Karas'
     Limited Partnership Interest represents less than one percent of the
     partnership. Mr. Gasper and Mr. Karas are entitled to a share of
     partnership distributions and a lifetime membership in several golf courses
     to be developed. The golf membership is transferable upon death.


                                       65



12.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS

     (1) Consolidated Financial Statements:

            Independent Auditors' Report

            Consolidated Balance Sheets as of December 31, 2001 and 2000

            Consolidated Statements of Income for the years ended December 31,
            2001, 2000 and 1999

            Consolidated Statements of Shareholder's Equity for the years
            ended December 31, 2001, 2000 and 1999

            Consolidated Statements of Cash Flows for the years ended
            December 31, 2001, 2000 and 1999

            Notes to Consolidated Financial Statements

     (2) Financial Statement Schedules:

            Schedule I   Consolidated Summary of Investments - Other Than
                         Investments in Related Parties as of December 31, 2001

            Schedule III Supplementary Insurance Information as of December 31,
                         2001, 2000 and 1999 and for each of the years then
                         ended

            Schedule IV  Reinsurance as of December 31, 2001, 2000 and 1999 and
                         for each of the years then ended

            Schedule V   Valuation and Qualifying Accounts for the years ended
                         December 31, 2001, 2000 and 1999

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



                                       66



                          INDEPENDENT AUDITORS' REPORT

The Board of Directors
Nationwide Life Insurance Company:

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

We conducted our audits in accordance with auditing standards generally accepted
in the United States of America. Those standards require that we plan and
perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Nationwide Life
Insurance Company and subsidiaries as of December 31, 2001 and 2000, and the
results of their operations and their cash flows for each of the years in the
three-year period ended December 31, 2001, in conformity with accounting
principles generally accepted in the United States of America. Also in our
opinion, the related financial statement schedules, when considered in relation
to the basic consolidated financial statements taken as a whole, present fairly,
in all material respects, the information set forth therein.

As discussed in note 2 to the consolidated financial statements, the Company
changed its methods of accounting for derivative instruments and hedging
activities, and for purchased or retained interests in securitized financial
assets in 2001.


KPMG LLP

Columbus, Ohio
January 29, 2002




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

                           Consolidated Balance Sheets

                     (in millions, except per share amounts)



                                                                                              December 31,
                                                                                     ------------------------------
                                                                                        2001                 2000
                                                                                     =========            =========
                                                                                                    
                                     ASSETS
Investments:
  Securities available-for-sale, at fair value:
    Fixed maturity securities (cost $17,961.6 in 2001; $15,245.8 in 2000)            $18,370.8            $15,443.0
    Equity securities (cost $83.0 in 2001; $103.5 in 2000)                                94.0                109.0
  Mortgage loans on real estate, net                                                   7,113.1              6,168.3
  Real estate, net                                                                       172.0                310.7
  Policy loans                                                                           591.1                562.6
  Other long-term investments                                                            125.0                101.8
  Short-term investments, including amounts managed by a related party                 1,011.3                442.6
                                                                                     ---------            ---------
                                                                                      27,477.3             23,138.0
                                                                                     ---------            ---------

Cash                                                                                      22.6                 18.4
Accrued investment income                                                                306.7                251.4
Deferred policy acquisition costs                                                      3,189.0              2,865.6
Other assets                                                                             646.0                396.7
Assets held in separate accounts                                                      59,513.0             65,897.2
                                                                                     ---------            ---------
                                                                                     $91,154.6            $92,567.3
                                                                                     =========            =========

                      LIABILITIES AND SHAREHOLDER'S EQUITY
Future policy benefits and claims                                                    $25,216.0            $22,183.6
Short-term debt                                                                          100.0                118.7
Long-term debt, payable to NFS                                                           300.0                   --
Other liabilities                                                                      2,307.9              1,164.9
Liabilities related to separate accounts                                              59,513.0             65,897.2
                                                                                     ---------            ---------
                                                                                      87,436.9             89,364.4
                                                                                     ---------            ---------

Commitments and contingencies (notes 10 and 15)

Shareholder's equity:
  Common stock, $1 par value.  Authorized 5.0 million shares;
    3.8 million shares issued and outstanding                                              3.8                  3.8
  Additional paid-in capital                                                             646.1                646.1
  Retained earnings                                                                    2,863.1              2,436.3
  Accumulated other comprehensive income                                                 204.7                116.7
                                                                                     ---------            ---------
                                                                                       3,717.7              3,202.9
                                                                                     ---------            ---------
                                                                                     $91,154.6            $92,567.3
                                                                                     =========            =========


See accompanying notes to consolidated financial statements, including note 13
which describes related party transactions.




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

                        Consolidated Statements of Income

                                  (in millions)



                                                                                             Years ended December 31,
                                                                                    ------------------------------------------
                                                                                     2001             2000             1999
                                                                                    ========         ========         ========
                                                                                                             
Revenues:
  Policy charges                                                                    $1,017.3         $1,091.4         $  895.5
  Life insurance premiums                                                              251.1            240.0            220.8
  Net investment income                                                              1,725.0          1,654.9          1,520.8
  Net realized (losses) gains on investments, hedging instruments and hedged
     items:
      Unrelated parties                                                                (62.7)           (19.4)           (11.6)
      Related party                                                                     44.4               --               --
  Other                                                                                 14.1             17.0             66.1
                                                                                    --------         --------         --------
                                                                                     2,989.2          2,983.9          2,691.6
                                                                                    --------         --------         --------

Benefits and expenses:
  Interest credited to policyholder account balances                                 1,238.7          1,182.4          1,096.3
  Other benefits and claims                                                            280.3            241.6            210.4
  Policyholder dividends on participating policies                                      41.7             44.5             42.4
  Amortization of deferred policy acquisition costs                                    347.9            352.1            272.6
  Interest expense on debt                                                               6.2              1.3               --
  Other operating expenses                                                             444.1            479.0            463.4
                                                                                    --------         --------         --------
                                                                                     2,358.9          2,300.9          2,085.1
                                                                                    --------         --------         --------

    Income before federal income tax expense and cumulative effect of
     adoption of accounting principles                                                 630.3            683.0            606.5
Federal income tax expense                                                             161.4            207.7            201.4
                                                                                    --------         --------         --------
    Income before cumulative effect of adoption of accounting principles               468.9            475.3            405.1
Cumulative effect of adoption of accounting principles, net of tax                      (7.1)              --               --
                                                                                    --------         --------         --------
    Net income                                                                      $  461.8         $  475.3         $  405.1
                                                                                    ========         ========         ========


See accompanying notes to consolidated financial statements, including note 13
which describes related party transactions.




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

                 Consolidated Statements of Shareholder's Equity

                  Years ended December 31, 2001, 2000 and 1999
                                  (in millions)



                                                                                           Accumulated
                                                            Additional                        other            Total
                                                Common        paid-in       Retained       comprehensive   shareholder's
                                                stock         capital       earnings       income (loss)       equity
                                               ========     ==========      ========       =============   =============
                                                                                            
Balance as of December 31, 1998                     3.8         914.7        1,579.0            275.6        2,773.1

Comprehensive income:
    Net income                                       --            --          405.1               --          405.1
    Net unrealized losses on securities
      available-for-sale arising during
      the year, net of tax                           --            --             --           (315.0)        (315.0)
                                                                                                            --------
  Total comprehensive income                                                                                    90.1
                                                                                                            --------
Capital contribution                                 --          26.4           87.9             23.5          137.8
Return of capital to shareholder                     --        (175.0)            --               --         (175.0)
Dividends to shareholder                             --            --          (61.0)              --          (61.0)
                                               --------      --------       --------         --------       --------
Balance as of December 31, 1999                     3.8         766.1        2,011.0            (15.9)       2,765.0
                                               ========      ========       ========         ========       ========

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

Comprehensive income:
    Net income                                       --            --          461.8               --          461.8
    Net unrealized gains on securities
      available-for-sale arising during
      the year, net of tax                           --            --             --             98.2           98.2
    Cumulative effect of adoption of
      accounting principles, net of tax              --            --             --             (1.4)          (1.4)
    Accumulated net losses on cash flow
      hedges, net of tax                             --            --             --             (8.8)          (8.8)
                                                                                                            --------
  Total comprehensive income                                                                                   549.8
                                                                                                            --------
Dividends to shareholder                             --            --          (35.0)              --          (35.0)
                                               --------      --------       --------         --------       --------
Balance as of December 31, 2001                $    3.8      $  646.1       $2,863.1         $  204.7       $3,717.7
                                               ========      ========       ========         ========       ========


See accompanying notes to consolidated financial statements, including note 13
which describes related party transactions.




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

                      Consolidated Statements of Cash Flows

                                  (in millions)



                                                                                               Years ended December 31,
                                                                                      ------------------------------------------
                                                                                        2001             2000             1999
                                                                                      ========         ========         ========
                                                                                                               
Cash flows from operating activities:
  Net income                                                                          $  461.8         $  475.3         $  405.1
  Adjustments to reconcile net income to net cash provided by operating
    activities:
      Interest credited to policyholder account balances                               1,238.7          1,182.4          1,096.3
      Capitalization of deferred policy acquisition costs                               (743.0)          (778.9)          (637.0)
      Amortization of deferred policy acquisition costs                                  347.9            352.1            272.6
      Amortization and depreciation                                                      (31.5)           (12.7)             2.4
      Realized losses (gains) on investments, hedging instruments and hedged
         items:
          Unrelated parties                                                               62.7             19.4             11.6
          Related parties                                                                (44.4)              --               --
     Cumulative effect of adoption of accounting principles                               10.9               --               --
      Increase in accrued investment income                                              (55.3)           (12.8)            (7.9)
     (Increase) decrease in other assets                                                (272.5)           (92.0)           122.9
      Increase (decrease) in policy liabilities                                           33.0             (0.3)           (20.9)
      Increase in other liabilities                                                      304.0            229.3            149.7
      Other, net                                                                           8.3             22.3             (8.6)
                                                                                      --------         --------         --------
        Net cash provided by operating activities                                      1,320.6          1,384.1          1,386.2
                                                                                      --------         --------         --------
Cash flows from investing activities:
  Proceeds from maturity of securities available-for-sale                              3,933.9          2,988.7          2,307.9
  Proceeds from sale of securities available-for-sale                                    497.8            602.0            513.1
  Proceeds from repayments of mortgage loans on real estate                            1,204.4            911.7            696.7
  Proceeds from sale of real estate                                                       29.1             18.7              5.7
  Proceeds from sale of limited partnership to related party                             158.9               --               --
  Proceeds from repayments of policy loans and sale of other invested assets              68.9             79.3             40.9
  Cost of securities available-for-sale acquired                                      (7,123.6)        (3,475.5)        (3,724.9)
  Cost of mortgage loans on real estate acquired                                      (2,123.1)        (1,318.0)          (971.4)
  Cost of real estate acquired                                                            (0.4)            (7.1)           (14.2)
  Short-term investments, net                                                           (568.7)           (26.6)           (27.5)
  Collateral received - securities lending, net                                          791.6               --               --
  Other, net                                                                            (192.2)          (182.3)          (110.9)
                                                                                      --------         --------         --------
        Net cash used in investing activities                                         (3,323.4)          (409.1)        (1,284.6)
                                                                                      --------         --------         --------
Cash flows from financing activities:
  Net proceeds from issuance of long-term debt to NFS                                    300.0               --               --
  Capital returned to shareholder                                                           --           (120.0)          (175.0)
  Net change in short-term debt                                                          (18.7)           118.7               --
  Cash dividends paid                                                                    (35.0)          (100.0)           (13.5)
  Increase in investment and universal life insurance product account balances         5,976.7          4,517.0          3,799.4
  Decrease in investment and universal life insurance product account balances        (4,216.0)        (5,377.1)        (3,711.1)
                                                                                      --------         --------         --------
        Net cash provided by (used in) financing activities                            2,007.0           (961.4)          (100.2)
                                                                                      --------         --------         --------
Net increase in cash                                                                       4.2             13.6              1.4

Cash, beginning of year                                                                   18.4              4.8              3.4
                                                                                      --------         --------         --------
Cash, end of year                                                                     $   22.6         $   18.4         $    4.8
                                                                                      ========         ========         ========


See accompanying notes to consolidated financial statements, including note 13
which describes related party transactions.




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

                   Notes to Consolidated Financial Statements

                        December 31, 2001, 2000 and 1999

(1)   Organization and Description of Business

      Nationwide Life Insurance Company (NLIC, or collectively with its
      subsidiaries, the Company) is a leading provider of long-term savings and
      retirement products in the United States of America and is a wholly owned
      subsidiary of Nationwide Financial Services, Inc. (NFS). The Company
      develops and sells a diverse range of products including individual
      annuities, private and public sector pension plans and other investment
      products sold to institutions and life insurance. NLIC sells its products
      through a diverse network of distribution channels, including independent
      broker/dealers, brokerage firms, financial institutions, pension plan
      administrators, life insurance specialists, Nationwide Retirement
      Solutions and Nationwide agents.

      Wholly owned subsidiaries of NLIC include Nationwide Life and Annuity
      Insurance Company (NLAIC), Nationwide Securities, Inc., and Nationwide
      Investment Services Corporation.

(2)   Summary of Significant Accounting Policies

      The significant accounting policies followed by the Company that
      materially affect financial reporting are summarized below. The
      accompanying consolidated financial statements have been prepared in
      accordance with accounting principles generally accepted in the United
      States of America (GAAP) which differ from statutory accounting practices.
      The statutory financial statements of NLIC and NLAIC are presented on the
      basis of accounting practices prescribed or permitted by the Ohio
      Department of Insurance (the Department). The State of Ohio has adopted
      the National Association of Insurance Commissioners (NAIC) statutory
      accounting practices (NAIC SAP) as the basis of its statutory accounting
      practices. NLIC and NLAIC have no statutory accounting practices that
      differ from NAIC SAP. See also note 12.

      In preparing the consolidated financial statements, management is required
      to make estimates and assumptions that affect the reported amounts of
      assets and liabilities and the disclosures of contingent assets and
      liabilities as of the date of the consolidated financial statements and
      the reported amounts of revenues and expenses for the reporting period.
      Actual results could differ significantly from those estimates.

      The most significant estimates include those used in determining deferred
      policy acquisition costs for investment products and universal life
      insurance products, valuation allowances for mortgage loans on real
      estate, impairment losses on other investments and federal income taxes.
      Although some variability is inherent in these estimates, management
      believes the amounts provided are appropriate.

      (a)   Consolidation Policy

            The consolidated financial statements include the accounts of NLIC
            and companies in which NLIC directly or indirectly has a controlling
            interest. All significant intercompany balances and transactions
            have been eliminated.




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

              Notes to Consolidated Financial Statements, Continued

      (b)   Valuation of Investments, Investment Income and Related Gains and
            Losses

            The Company is required to classify its fixed maturity securities
            and equity securities as either held-to-maturity, available-for-sale
            or trading. The Company classifies fixed maturity and equity
            securities as available-for-sale. Available-for-sale securities are
            stated at fair value, with the unrealized gains and losses, net of
            adjustments to deferred policy acquisition costs and deferred
            federal income tax, reported as a separate component of accumulated
            other comprehensive income (AOCI) in shareholders' equity. The
            adjustment to deferred policy acquisition costs represents the
            change in amortization of deferred policy acquisition costs that
            would have been required as a charge or credit to operations had
            such unrealized amounts been realized. Management regularly reviews
            its fixed maturity and equity securities portfolio to evaluate the
            necessity of recording impairment losses for other-than-temporary
            declines in the fair value of investments. A number of criteria are
            considered during this process including, but not limited to, the
            current fair value as compared to amortized cost or cost, as
            appropriate, of the security, the length of time the security's fair
            value has been below amortized cost/cost, and by how much, and
            specific credit issues related to the issuer. Impairment losses
            result in a reduction of the cost basis of the underlying
            investment.

            For mortgage-backed securities, the Company recognizes income using
            a constant effective yield method based on prepayment assumptions
            and the estimated economic life of the securities. When estimated
            prepayments differ significantly from anticipated prepayments, the
            effective yield is recalculated to reflect actual payments to date
            and anticipated future payments, and any resulting adjustment is
            included in net investment income. All other investment income is
            recorded on the accrual basis.

            Mortgage loans on real estate are carried at the unpaid principal
            balance less valuation allowances. The Company provides valuation
            allowances for impairments of mortgage loans on real estate based on
            a review by portfolio managers. Mortgage loans on real estate are
            considered impaired when, based on current information and events,
            it is probable that the Company will be unable to collect all
            amounts due according to the contractual terms of the loan
            agreement. When the Company determines that a loan is impaired, a
            provision for loss is established equal to the difference between
            the carrying value and the estimated value of the mortgage loan.
            Estimated value is based on the present value of expected future
            cash flows discounted at the loan's effective interest rate, or the
            fair value of the collateral, if the loan is collateral dependent.
            Loans in foreclosure and loans considered impaired are placed on
            non-accrual status. Interest received on non-accrual status mortgage
            loans on real estate is included in net investment income in the
            period received.

            The valuation allowance account for mortgage loans on real estate is
            maintained at a level believed adequate by the Company to absorb
            estimated probable credit losses. The Company's periodic evaluation
            of the adequacy of the allowance for losses is based on past loan
            loss experience, known and inherent risks in the portfolio, adverse
            situations that may affect the borrower's ability to repay, the
            estimated value of the underlying collateral, composition of the
            loan portfolio, current economic conditions and other relevant
            factors.

            Real estate is carried at cost less accumulated depreciation. Real
            estate designated as held for disposal is carried at the lower of
            the carrying value at the time of such designation or fair value
            less cost to sell. Other long-term investments are carried on the
            equity method of accounting. Impairment losses are recorded on
            long-lived assets used in operations when indicators of impairment
            are present and the undiscounted cash flows estimated to be
            generated by those assets are less than the assets' carrying amount.

            Realized gains and losses on the sale of investments are determined
            on the basis of specific security identification. Changes in
            valuation allowances and impairment losses for other-than-temporary
            declines in fair values are included in realized gains and losses on
            investments, hedging instruments and hedged items.




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

              Notes to Consolidated Financial Statements, Continued

      (c)   Derivative Instruments

            Derivatives are carried at fair value. On the date the derivative
            contract is entered into, the Company designates the derivative as
            either a hedge of the fair value of a recognized asset or liability
            or of an unrecognized firm commitment (fair value hedge), a hedge of
            a forecasted transaction or the variability of cash flows to be
            received or paid related to a recognized asset or liability (cash
            flow hedge), or a foreign currency fair value or cash flow hedge
            (foreign currency hedge) or a non-hedge transaction. The Company
            formally documents all relationships between hedging instruments and
            hedged items, as well as its risk-management objective and strategy
            for entering into various hedge transactions. This process includes
            linking all derivatives that are designated as fair value, cash flow
            or foreign currency hedges to specific assets and liabilities on the
            balance sheet or to specific firm commitments or forecasted
            transactions. The Company also formally assesses, both at the
            hedge's inception and on an ongoing basis, whether the derivatives
            that are used for hedging transactions are highly effective in
            offsetting changes in fair values or cash flows of hedged items.
            When it is determined that a derivative is not highly effective as a
            hedge or that it has ceased to be a highly effective hedge, the
            Company discontinues hedge accounting prospectively.

            The Company enters into interest rate swaps, cross-currency swaps or
            Eurodollar Futures to hedge the fair value of existing fixed rate
            assets and liabilities. In addition, the Company uses short treasury
            future positions to hedge the fair value of bond and mortgage loan
            commitments. Typically, the Company is hedging the risk of changes
            in fair value attributable to changes in benchmark interest rates.
            Derivative instruments classified as fair value hedges are carried
            at fair value, with changes in fair value recorded in realized gains
            and losses on investments, hedging instruments and hedged items.
            Changes in the fair value of the hedged item, attributable to the
            risk being hedged, are also recorded in realized gains and losses on
            investments, hedging instruments and hedged items. The adjustment of
            the carrying amount of hedged assets using Eurodollar Futures and
            firm commitments using Treasury Futures are accounted for in the
            same manner as other components of the carrying amount of that
            asset. The adjustment of the carrying amount is amortized to
            investment income over the life of the asset.

            The Company may enter into receive fixed/pay variable interest rate
            swaps to hedge existing floating rate assets or to hedge cash flows
            from the anticipated purchase of investments. These derivative
            instruments are classified as cash flow hedges and are carried at
            fair value, with the offset recorded in AOCI to the extent the
            hedging relationship is effective. The ineffective portion of the
            hedging relationship is recorded in realized gains and losses on
            investments, hedging instruments and hedged items. Gains and losses
            on cash flow derivative instruments are reclassified out of AOCI and
            recognized in earnings over the same period(s) that the hedged item
            affects earnings.

            Amounts receivable or payable under interest rate and foreign
            currency 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.

            From time to time, the Company may enter into a derivative
            transaction that will not qualify for hedge accounting. These
            include basis swaps (receive one variable rate, pay another variable
            rate) to hedge variable rate assets or foreign-denominated
            liabilities. These instruments are carried at fair value, with
            changes in fair value recorded in realized gains and losses on
            investments, hedging instruments and hedged items.

            The Company discontinues hedge accounting prospectively when it is
            determined that the derivative is no longer effective in offsetting
            changes in the fair value or cash flows of the hedged item, the
            derivative expires, or is sold, terminated or exercised, the
            derivative is dedesignated as a hedging instrument, because it is
            unlikely that a forecasted transaction will occur, a hedged firm
            commitment no longer meets the definition of a firm commitment, or
            management determines that designation of the derivative as a
            hedging instrument is no longer appropriate.




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

              Notes to Consolidated Financial Statements, Continued

            When hedge accounting is discontinued because it is determined that
            the derivative no longer qualifies as an effective fair value hedge,
            the Company continues to carry the derivative on the consolidated
            balance sheet at its fair value, and no longer adjusts the hedged
            item for changes in fair value. The adjustment of the carrying
            amount of the hedged item is accounted for in the same manner as
            other components of the carrying amount of that item. When hedge
            accounting is discontinued because the hedged item no longer meets
            the definition of a firm commitment, the Company continues to carry
            the derivative on the consolidated balance sheet at its fair value,
            removes any asset or liability that was recorded pursuant to
            recognition of the firm commitment from the consolidated balance
            sheet and recognizes any gain or loss in net realized gains and
            losses on investments, hedging instruments and hedged items. When
            hedge accounting is discontinued because it is probable that a
            forecasted transaction will not occur, the Company continues to
            carry the derivative on the consolidated balance sheet at fair value
            and gains and losses that were accumulated in AOCI are recognized
            immediately in realized gains and losses on investments, hedging
            instruments and hedged items. In all other situations in which hedge
            accounting is discontinued, the Company continues to carry the
            derivative at its fair value on the consolidated balance sheet, and
            recognizes any changes in fair value in net realized gains and
            losses on investments, hedging instruments and hedged items.

            Prior to the adoption of SFAS 133, defined in note 2 (k), provided
            they met specific criteria, interest rate and foreign currency swaps
            and futures were considered hedges and accounted for under the
            accrual and deferral method, respectively. Amounts receivable or
            payable under interest rate and foreign currency swaps were
            recognized as an adjustment to net investment income or interest
            credited to policyholder account balances consistent with the nature
            of the hedged item. Changes in the fair value of interest rate swaps
            were not recognized on the consolidated balance sheet, except for
            interest rate swaps designated as hedges of fixed maturity
            securities available-for-sale, for which changes in fair values were
            reported in AOCI. Gains and losses on foreign currency swaps were
            recorded in earnings based on the related spot foreign exchange rate
            at the end of the reporting period. Gains and losses on these
            contracts offset those recorded as a result of translating the
            hedged foreign currency denominated liabilities and investments to
            U.S. dollars.

      (d)   Revenues and Benefits

            Investment Products and Universal Life Insurance Products:
            Investment products consist primarily of individual and group
            variable and fixed deferred annuities. Universal life insurance
            products include universal life insurance, variable universal life
            insurance, corporate-owned life insurance and other
            interest-sensitive life insurance policies. Revenues for investment
            products and universal life insurance products consist of net
            investment income, asset fees, cost of insurance, policy
            administration and surrender charges that have been earned and
            assessed against policy account balances during the period. The
            timing of revenue recognition as it relates to fees assessed on
            investment contracts and universal life contracts is determined
            based on the nature of such fees. Asset fees, cost of insurance and
            policy administration charges are assessed on a daily or monthly
            basis and recognized as revenue when assessed and earned. Certain
            amounts assessed that represent compensation for services to be
            provided in future periods are reported as unearned revenue and
            recognized in income over the periods benefited. Surrender charges
            are recognized upon surrender of a contract in accordance with
            contractual terms. Policy benefits and claims that are charged to
            expense include interest credited to policy account balances and
            benefits and claims incurred in the period in excess of related
            policy account balances.

            Traditional Life Insurance Products: Traditional life insurance
            products include those products with fixed and guaranteed premiums
            and benefits and consist primarily of whole life insurance,
            limited-payment life insurance, term life insurance and certain
            annuities with life contingencies. Premiums for traditional life
            insurance products are recognized as revenue when due. Benefits and
            expenses are associated with earned premiums so as to result in
            recognition of profits over the life of the contract. This
            association is accomplished by the provision for future policy
            benefits and the deferral and amortization of policy acquisition
            costs.




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

              Notes to Consolidated Financial Statements, Continued

      (e)   Deferred Policy Acquisition Costs

            The costs of acquiring new business, principally commissions,
            certain expenses of the policy issue and underwriting department and
            certain variable sales expenses that relate to and vary with the
            production of new or renewal business have been deferred. Deferred
            policy acquisition costs are subject to recoverability testing at
            the time of policy issuance and loss recognition testing at the end
            of each accounting period.

            For investment products and universal life insurance products,
            deferred policy acquisition costs are being amortized with interest
            over the lives of the policies in relation to the present value of
            estimated future gross profits from projected interest margins,
            asset fees, cost of insurance, policy administration and surrender
            charges. For years in which gross profits are negative, deferred
            policy acquisition costs are amortized based on the present value of
            gross revenues. The Company regularly reviews the estimated future
            gross profits and revises such estimates when appropriate. The
            cumulative change in amortization as a result of changes in
            estimates to reflect current best estimates is recorded as a charge
            or credit to amortization expense. The most significant assumptions
            that are involved in the estimation of future gross profits include
            future market performance and surrender/lapse rates. In the event
            actual expense differs significantly from assumptions or assumptions
            are significantly revised, the Company may be required to record a
            significant charge or credit to amortization expense. Deferred
            policy acquisition costs are adjusted to reflect the impact of
            unrealized gains and losses on fixed maturity securities
            available-for-sale as described in note 2(b).

            For traditional life insurance products, these deferred policy
            acquisition costs are predominantly being amortized with interest
            over the premium paying period of the related policies in proportion
            to the ratio of actual annual premium revenue to the anticipated
            total premium revenue. Such anticipated premium revenue was
            estimated using the same assumptions as were used for computing
            liabilities for future policy benefits.

      (f)   Separate Accounts

            Separate account assets and liabilities represent contractholders'
            funds which have been segregated into accounts with specific
            investment objectives. Separate account assets are recorded at
            market value except for separate account contracts with guaranteed
            investment returns. For all but $1.39 billion and $1.12 billion of
            separate account assets as of December 31, 2001 and 2000,
            respectively, the investment income and gains or losses of these
            accounts accrue directly to the contractholders. The activity of the
            separate accounts is not reflected in the consolidated statements of
            income and cash flows except for the fees the Company receives. Such
            fees are assessed on a daily or monthly basis and recognized as
            revenue when assessed and earned.

      (g)   Future Policy Benefits

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

            Future policy benefits for traditional life insurance policies have
            been calculated by the net level premium method using interest rates
            varying from 6.0% to 10.5% and estimates of mortality, morbidity,
            investment yields and withdrawals which were used or which were
            being experienced at the time the policies were issued.

      (h)   Participating Business

            Participating business represented approximately 17% in 2001 (21% in
            2000 and 29% in 1999) of the Company's life insurance in force, 63%
            in 2001 (66% in 2000 and 69% in 1999) of the number of life
            insurance policies in force, and 9% in 2001 (8% in 2000 and 13% in
            1999) of life insurance statutory premiums. The provision for
            policyholder dividends was based on then current dividend scales and
            has been included in "Future policy benefits and claims" in the
            accompanying consolidated balance sheets.




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

              Notes to Consolidated Financial Statements, Continued

      (i)   Federal Income Tax

            The Company files a consolidated federal income tax return with
            Nationwide Mutual Insurance Company (NMIC), the ultimate majority
            shareholder of NFS. The members of the consolidated tax return group
            have a tax sharing arrangement which provides, in effect, for each
            member to bear essentially the same federal income tax liability as
            if separate tax returns were filed.

            The Company provides for federal income taxes based on amounts the
            Company believes it will ultimately owe. Inherent in the provision
            for federal income taxes are estimates regarding the deductibility
            of certain expenses and the realization of certain tax credits. In
            the event the ultimate deductibility of certain expenses or the
            realization of certain tax credits differ from estimates, the
            Company may be required to significantly change the provision for
            federal income taxes recorded in the consolidated financial
            statements.

            The Company utilizes the asset and liability method of accounting
            for income tax. Under this method, deferred tax assets and
            liabilities are recognized for the future tax consequences
            attributable to differences between the financial statement carrying
            amounts of existing assets and liabilities and their respective tax
            bases and operating loss and tax credit carryforwards. Deferred tax
            assets and liabilities are measured using enacted tax rates expected
            to apply to taxable income in the years in which those temporary
            differences are expected to be recovered or settled. Under this
            method, the effect on deferred tax assets and liabilities of a
            change in tax rates is recognized in income in the period that
            includes the enactment date. Valuation allowances are established
            when necessary to reduce the deferred tax assets to the amounts
            expected to be realized.

      (j)   Reinsurance Ceded

            Reinsurance premiums ceded and reinsurance recoveries on benefits
            and claims incurred are deducted from the respective income and
            expense accounts. Assets and liabilities related to reinsurance
            ceded are reported on a gross basis.

      (k)   Recently Issued Accounting Pronouncements

            In June 1998, the Financial Accounting Standards Board (FASB) issued
            Statement of Financial Accounting Standards (SFAS) No. 133,
            Accounting for Derivative Instruments and Hedging Activities (SFAS
            133). SFAS 133, as amended by SFAS 137, Accounting for Derivative
            Instruments and Hedging Activities - Deferral of the Effective Date
            of FASB Statement No. 133, and SFAS 138, Accounting for Certain
            Derivative Instruments and Certain Hedging Activities, was adopted
            by the Company effective January 1, 2001. Upon adoption, the
            provisions of SFAS 133 were applied prospectively.

            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 AOCI 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.




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

              Notes to Consolidated Financial Statements, Continued

            The adoption of SFAS 133 may 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.

            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 AOCI.

            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 ceased upon adoption of this statement,
            which was January 1, 2002 for the Company. Companies are 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 cumulative 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 for recognition and
            measurement of the impairment of long-lived assets to be held and
            used, and measurement of long-lived assets to be disposed of by
            sale. 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.




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

              Notes to Consolidated Financial Statements, Continued

            In 2001, the Accounting Standards Executive Committee of the
            American Institute of Certified Public Accountants issued Statement
            of Position 01-5, Amendments to Specific AICPA Pronouncements for
            Changes Related to the NAIC Codification (SOP 01-5). In doing so,
            AICPA SOP 94-5, Disclosures of Certain Matters in the Financial
            Statements of Insurance Enterprises, was amended to reflect the
            results of the completion of the NAIC codification of statutory
            accounting practices for certain insurance enterprises
            (Codification). The adoption of SOP 01-5 did not have an impact on
            the results of operations or financial position of the Company.

      (l)   Reclassification

            Certain items in the 2000 and 1999 consolidated financial statements
            and related footnotes have been reclassified to conform to the 2001
            presentation.

(3)   Investments

      The amortized cost, gross unrealized gains and losses and estimated fair
      value of securities available-for-sale as of December 31, 2001 and 2000
      were:



                                                                                        Gross         Gross
                                                                     Amortized        unrealized    unrealized       Estimated
      (in millions)                                                    cost             gains         losses        fair value
                                                                     =========        ==========    ==========      ==========
                                                                                                        
      December 31, 2001
          Fixed maturity securities:
          U.S. Treasury securities and obligations of U.S.
            Government corporations and agencies                     $   263.2        $    23.1     $     0.5        $   285.8
          Obligations of states and political subdivisions                 7.6              0.3            --              7.9
          Debt securities issued by foreign governments                   41.8              2.6            --             44.4
          Corporate securities                                        11,769.8            470.6         176.5         12,063.9
          Mortgage-backed securities - U.S. Government backed          2,012.3             67.8           3.7          2,076.4
          Asset-backed securities                                      3,866.9             76.7          51.2          3,892.4
                                                                     ---------        ---------     ---------        ---------
              Total fixed maturity securities                         17,961.6            641.1         231.9         18,370.8
        Equity securities                                                 83.0             11.0            --             94.0
                                                                     ---------        ---------     ---------        ---------
                                                                     $18,044.6        $   652.1     $   231.9        $18,464.8
                                                                     =========        =========     =========        =========

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





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

              Notes to Consolidated Financial Statements, Continued

      The amortized cost and estimated fair value of fixed maturity securities
      available-for-sale as of December 31, 2001, by expected maturity, are
      shown below. Expected maturities will differ from contractual maturities
      because borrowers may have the right to call or prepay obligations with or
      without call or prepayment penalties.



                                                                                            Amortized              Estimated
      (in millions)                                                                           cost                 fair value
                                                                                            =========              ==========
                                                                                                              
      Fixed maturity securities available for sale:
         Due in one year or less                                                            $ 1,125.4               $ 1,141.7
         Due after one year through five years                                                5,154.4                 5,295.6
         Due after five years through ten years                                               4,073.6                 4,188.8
         Due after ten years                                                                  1,729.0                 1,775.9
                                                                                            ---------               ---------
                                                                                             12,082.4                12,402.0
          Mortgage-backed securities - U.S. Government backed                                 2,012.3                 2,076.4
          Asset-backed securities                                                             3,866.9                 3,892.4
                                                                                            ---------               ---------
                                                                                            $17,961.6               $18,370.8
                                                                                            =========               =========


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



      (in millions)                                                                           2001                    2000
                                                                                            =========               =========
                                                                                                              
      Gross unrealized gains                                                                $   420.2               $   202.7
      Adjustment to deferred policy acquisition costs                                           (94.9)                  (23.2)
      Deferred federal income tax                                                              (113.9)                  (62.8)
                                                                                            ---------               ---------
                                                                                            $   211.4               $   116.7
                                                                                            =========               =========


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



           (in millions)                                                   2001                  2000                   1999
                                                                          ======                ======                =======
                                                                                                             
      Securities available-for-sale:
        Fixed maturity securities                                         $212.0                $280.5                $(607.1)
        Equity securities                                                    5.5                  (2.5)                  (8.8)
                                                                          ------                ------                -------
                                                                          $217.5                $278.0                $(615.9)
                                                                          ======                ======                =======


      Proceeds from the sale of securities available-for-sale during 2001, 2000
      and 1999 were $497.8 million, $602.0 million and $513.1 million,
      respectively. During 2001, gross gains of $31.3 million ($12.1 million and
      $10.4 million in 2000 and 1999, respectively) and gross losses of $10.1
      million ($15.1 million and $35.5 million in 2000 and 1999, respectively)
      were realized on those sales.

      The Company had $25.2 million and $13.0 million of real estate investments
      as of December 31, 2001 and 2000, respectively, that were non-income
      producing the preceding twelve months.

      Real estate is presented at cost less accumulated depreciation of $22.0
      million as of December 31, 2001 ($25.7 million as of December 31, 2000).
      The carrying value of real estate held for disposal totaled $33.4 million
      and $8.5 million as of December 31, 2001 and 2000, respectively.




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

              Notes to Consolidated Financial Statements, Continued

      The recorded investment of mortgage loans on real estate considered to be
      impaired was $29.9 million as of December 31, 2001 ($9.8 million as of
      December 31, 2000), which includes $5.3 million ($5.3 million as of
      December 31, 2000) of impaired mortgage loans on real estate for which the
      related valuation allowance was $1.0 million ($1.6 million as of December
      31, 2000) and $24.6 million ($4.5 million as of December 31, 2000) of
      impaired mortgage loans on real estate for which there was no valuation
      allowance. Impaired mortgage loans with no valuation allowance are a
      result of collateral dependent loans where the fair value of the
      collateral is greater than the recorded investment of the loan. During
      2001, the average recorded investment in impaired mortgage loans on real
      estate was $7.9 million ($7.7 million in 2000) and interest income
      recognized on those loans totaled $0.4 million in 2001 ($0.4 million in
      2000) which is equal to interest income recognized using a cash-basis
      method of income recognition.

      Activity in the valuation allowance account for mortgage loans on real
      estate for the years ended December 31 was as follows:



      (in millions)                                                              2001               2000               1999
                                                                               ========           ========           ========
                                                                                                            
      Allowance, beginning of year                                             $   45.3           $   44.4           $   42.4
        Additions (reductions) charged (credited) to operations                    (1.2)               4.1                0.7
        Direct write-downs charged against the allowance                           (1.2)              (3.2)                --
        Allowance on acquired mortgage loans                                         --                 --                1.3
                                                                               --------           --------           --------
           Allowance, end of year                                              $   42.9           $   45.3           $   44.4
                                                                               ========           ========           ========


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



      (in millions)                                                              2001              2000               1999
                                                                               ========           ========           ========
                                                                                                            
      Gross investment income:
        Securities available-for-sale:
          Fixed maturity securities                                            $1,181.1           $1,095.5           $1,031.3
          Equity securities                                                         1.8                2.6                2.5
        Mortgage loans on real estate                                             527.9              494.5              460.4
        Real estate                                                                33.1               32.2               28.8
        Short-term investments                                                     28.3               27.0               18.6
        Derivatives                                                               (19.7)               3.9               (1.0)
        Other                                                                      20.9               49.3               27.5
                                                                               --------           --------           --------
            Total investment income                                             1,773.4            1,705.0            1,568.1
      Less investment expenses                                                     48.4               50.1               47.3
                                                                               --------           --------           --------
            Net investment income                                              $1,725.0           $1,654.9           $1,520.8
                                                                               ========           ========           ========





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

              Notes to Consolidated Financial Statements, Continued

      An analysis of net realized (losses) gains on investments, hedging
      instruments and hedged items, by investment type follows for the years
      ended December 31:



      (in millions)                                                                       2001           2000           1999
                                                                                         ======         ======         ======
                                                                                                              
      Unrelated parties:
         Realized gains (losses) on sale of securities available-for-sale:
            Fixed maturity securities                                                    $ 20.8         $ (7.7)        $(32.5)
            Equity securities                                                               0.4            4.7            7.4
         Other-than-temporary impairments of securities available-for-sale:
            Fixed maturity securities                                                     (66.1)         (10.5)           7.5
            Equity securities                                                             (13.8)            --             --
         Real estate                                                                        1.9           (0.5)           0.9
         Mortgage loans on real estate(1)                                                   0.6           (4.2)          (0.6)
         Derivatives                                                                         --           (2.7)          (1.6)
         Other                                                                             (6.5)           1.5            7.3
                                                                                         ------         ------         ------
                                                                                          (62.7)         (19.4)         (11.6)
      Related party - gain on sale of limited partnership                                  44.4             --             --
                                                                                         ------         ------         ------
      Net realized losses on investments, hedging instruments and
          hedged items                                                                   $(18.3)        $(19.4)        $(11.6)
                                                                                         ======         ======         ======


- ----------
      (1)   The 2001 amount is comprised of $9.9 million of net realized gains
            on the sale of mortgage loans on real estate, including those
            related to a securitization transaction, and $9.3 million of
            realized losses on derivatives hedging the sale of mortgage loans on
            real estate.

      Fixed maturity securities with an amortized cost of $6.6 million as of
      December 31, 2001 and $6.5 million as of December 31, 2000 were on deposit
      with various regulatory agencies as required by law. In addition, fixed
      maturity securities with an amortized cost of $6.3 million as of December
      31, 2000 were placed in escrow under a contractual obligation and none as
      of December 31, 2001.

      As of December 31, 2001 the Company had pledged fixed maturity securities
      with a fair value of $112.3 million as collateral to various derivative
      counterparties.

      As of December 31, 2001 the Company held collateral of $18.0 million on
      derivative transactions. This amount is included in short-term investments
      with a corresponding liability recorded in other liabilities.

      As of December 31, 2001, the Company had loaned securities with a fair
      value of $775.5 million. As of December 31, 2001 the Company held
      collateral of $791.6 million. This amount is included in short-term
      investments with a corresponding liability recorded in other liabilities.

(4)   Short-term Debt

      NLIC has established a $300 million commercial paper program under which,
      borrowings are unsecured and are issued for terms of 364 days or less. As
      of December 31, 2001 and 2000 the Company had $100.0 million and $118.7
      million, respectively, of commercial paper outstanding at an average
      effective rate of 1.90% and 6.53%, respectively. See also note 14.

(5)   Long-term Debt, payable to NFS

      On December 19, 2001 the Company sold a 7.50%, $300.0 million surplus note
      to NFS, maturing on December 17, 2031. The fair value of the surplus note
      as of December 31, 2001 was $300.0 million. Principal and interest
      payments are subject to prior approval by the superintendent of insurance
      of the State of Ohio. The Company is scheduled to pay interest
      semi-annually on June 17 and December 17 of each year commencing June 17,
      2002.




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

              Notes to Consolidated Financial Statements, Continued

(6)   Derivative Financial Instruments

      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 program, 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 U.S. 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 U.S. 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 U.S.
      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
      U.S. dollar rate instruments.




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

              Notes to Consolidated Financial Statements, Continued

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

      Non-Hedging Derivatives

      From time-to-time, the Company enters 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 is not able to match the
      receive-side terms of the derivative to a specific liability; therefore,
      basis swaps do not receive hedge accounting treatment.

      QUANTITATIVE DISCLOSURE

      Fair Value Hedges

      During the year ended December 31, 2001, gains of $2.1 million were
      recognized in net realized losses on investments, hedging instruments and
      hedged items. This represents the ineffective portion of the fair value
      hedging relationships. There were no gains or losses attributable to the
      portion of the derivative instruments' change in fair 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

      For the year ended December 31, 2001, the ineffective portion of cash flow
      hedges was immaterial. There were no gains or losses attributable to the
      portion of the derivative instruments' change in fair value excluded from
      the assessment of hedge effectiveness.

      The Company anticipates reclassifying less than $0.1 million in losses out
      of AOCI over the next 12-month period.

      As of December 31, 2001, the maximum length of time over which the Company
      is hedging its exposure to the variability in future cash flows associated
      with forecasted transactions is twelve months. The Company did not
      discontinue any cash flow hedges because the original forecasted
      transaction was no longer probable.

      Other Derivative Instruments, Including Embedded Derivatives

      Net realized gains and losses on investments, hedging instruments and
      hedged items for the year ended December 31, 2001 include a loss of $1.6
      million related to other derivative instruments, including embedded
      derivatives. For the year ended December 31, 2001 a $27.7 million loss was
      recorded in net realized losses on investments, hedging instruments and
      hedged items reflecting the change in fair value of cross-currency
      interest rate swaps hedging variable rate medium-term notes denominated in
      foreign currencies. An offsetting gain of $26.3 million was recorded in
      net realized losses on investments, hedging instruments and hedged items
      to reflect the change in spot rates of these foreign currency denominated
      obligations during the year ended December 31, 2001.




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

              Notes to Consolidated Financial Statements, Continued

      The notional amount of derivative financial instruments outstanding as of
      December 31, 2001 and 2000 were as follows:



       (in millions )                                                                              2001                  2000
                                                                                                 ========             ========
                                                                                                                
       Interest rate swaps
         Pay fixed/receive variable rate swaps hedging investments                               $1,952.3             $  934.8
         Pay variable/receive fixed rate swaps hedging investments                                  698.4                 98.8
         Pay variable/receive variable rate swaps hedging investments                               197.8                184.0
         Other contracts hedging investments                                                        523.0                 20.4

      Cross currency interest rate swaps
          Hedging foreign currency denominated investments                                           56.1                 30.5
          Hedging foreign currency denominated liabilities                                        2,500.4              1,512.2

      Interest rate futures contracts                                                             6,019.4              5,659.8
                                                                                                 --------             --------


(7)   Federal Income Tax

      The tax effects of temporary differences that give rise to significant
      components of the net deferred tax liability as of December 31, 2001 and
      2000 were as follows:



      (in millions)                                                                             2001                     2000
                                                                                              ========                 ========
                                                                                                                 
      Deferred tax assets:
        Equity securities                                                                     $    6.5                 $     --
        Future policy benefits                                                                     8.2                     34.7
        Liabilities in separate accounts                                                         482.5                    462.7
        Mortgage loans on real estate and real estate                                              7.5                     18.8
        Derivatives                                                                               93.0                       --
        Other assets and other liabilities                                                        81.8                     40.3
                                                                                              --------                 --------
          Total gross deferred tax assets                                                        679.5                    556.5
        Less valuation allowance                                                                  (7.0)                    (7.0)
                                                                                              --------                 --------
          Net deferred tax assets                                                                672.5                    549.5
                                                                                              --------                 --------

      Deferred tax liabilities:
        Deferred policy acquisition costs                                                        861.3                    783.7
        Derivatives                                                                               91.5                       --
        Fixed maturity securities                                                                173.0                     98.8
        Deferred tax on realized investment gains                                                 26.1                     29.0
        Equity securities and other long-term investments                                         31.7                      6.4
        Other                                                                                     68.8                     38.1
                                                                                              --------                 --------
          Total gross deferred tax liabilities                                                 1,252.4                    956.0
                                                                                              --------                 --------
          Net deferred tax liability                                                          $  579.9                 $  406.5
                                                                                              ========                 ========


      In assessing the realizability of deferred tax assets, management
      considers whether it is more likely than not that some portion of the
      total gross deferred tax assets will not be realized. Future taxable
      amounts or recovery of federal income tax paid within the statutory
      carryback period can offset nearly all future deductible amounts. The
      valuation allowance was unchanged for the years ended December 31, 2001,
      2000 and 1999.




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

              Notes to Consolidated Financial Statements, Continued

      The Company's current federal income tax liability was $186.2 million and
      $108.9 million as of December 31, 2001 and 2000, respectively.

      Federal income tax expense attributable to income before cumulative effect
      of adoption of accounting principles for the years ended December 31 was
      as follows:



      (in millions)                                                      2001                    2000                    1999
                                                                        ======                  ======                  ======
                                                                                                               
      Currently payable                                                 $ 32.5                  $ 78.0                  $ 53.6
      Deferred tax expense                                               128.9                   129.7                   147.8
                                                                        ------                  ------                  ------
                                                                        $161.4                  $207.7                  $201.4
                                                                        ======                  ======                  ======


      Total federal income tax expense for the years ended December 31, 2001,
      2000 and 1999 differs from the amount computed by applying the U.S.
      federal income tax rate to income before federal income tax expense and
      cumulative effect of adoption of accounting principles as follows:



                                                                  2001                     2000                    1999
                                                            -------------------     -------------------     -------------------
      (in millions)                                         Amount          %       Amount          %       Amount          %
                                                            ======       ======     ======       ======     ======       ======
                                                                                                         
      Computed (expected) tax expense                       $220.6         35.0     $239.1         35.0     $212.3         35.0
      Tax exempt interest and dividends
        received deduction                                   (48.8)        (7.7)     (24.7)        (3.6)      (7.3)        (1.2)
      Income tax credits                                     (11.5)        (1.8)      (8.0)        (1.2)      (4.3)        (0.7)
      Other, net                                               1.1          0.1        1.3          0.2        0.7          0.1
                                                            ------       ------     ------       ------     ------       ------
          Total (effective rate of each year)               $161.4         25.6     $207.7         30.4     $201.4         33.2
                                                            ======       ======     ======       ======     ======       ======


      Total federal income tax (refunded) paid was $(45.4) million, $74.6
      million and $29.8 million during the years ended December 31, 2001, 2000
      and 1999, respectively.




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

              Notes to Consolidated Financial Statements, Continued

(8)   Comprehensive Income (Loss)

      Comprehensive income (loss) includes net income as well as certain items
      that are reported directly within separate components 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 losses on cash flow hedges. The related before and
      after federal income tax amounts for the years ended December 31, 2001,
      2000 and 1999 were as follows:



      (in millions)                                                                       2001           2000          1999
                                                                                         ======         ======        =======
                                                                                                             
      Unrealized gains (losses) on securities available-for-sale arising
         during the period:
         Gross                                                                           $164.0         $264.5        $(665.3)
         Adjustment to deferred policy acquisition costs                                  (71.7)         (74.0)         167.5
         Related federal income tax (expense) benefit                                     (32.3)         (66.7)         171.4
                                                                                         ------         ------        -------
            Net                                                                            60.0          123.8         (326.4)
                                                                                         ------         ------        -------

      Reclassification adjustment for net losses on securities
         available-for-sale realized during the period:
         Gross                                                                             58.7           13.5           17.6
         Related federal income tax benefit                                               (20.5)          (4.7)          (6.2)
                                                                                         ------         ------        -------
            Net                                                                            38.2            8.8           11.4
                                                                                         ------         ------        -------

      Other comprehensive income (loss) on securities
         available-for-sale                                                                98.2          132.6         (315.0)
                                                                                         ------         ------        -------

      Accumulated net loss on cash flow hedges:
         Gross                                                                            (13.5)            --             --
         Related federal income tax benefit                                                 4.7             --             --
                                                                                         ------         ------        -------
           Other comprehensive loss on cash flow hedges                                    (8.8)            --             --
                                                                                         ------         ------        -------

      Accumulated net loss on transition adjustments:
            Transition adjustment - SFAS 133                                               (5.6)            --             --
            Transition adjustment - EITF 99-20                                              3.5             --             --
            Related federal income tax benefit                                              0.7             --             --
                                                                                         ------         ------        -------
              Other comprehensive loss on transition adjustments                           (1.4)            --             --
                                                                                         ------         ------        -------
      Total other comprehensive income (loss)                                            $ 88.0         $132.6        $(315.0)
                                                                                         ======         ======        =======


      Reclassification adjustments for net realized gains and losses on the
      ineffective portion of cash flow hedges were immaterial during 2001 and,
      therefore, are not reflected in the table above.

(9)   Fair Value of Financial Instruments

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




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

              Notes to Consolidated Financial Statements, Continued

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

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

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

      In estimating its fair value disclosures, the Company used the following
      methods and assumptions:

            Fixed maturity and equity securities: The fair value for fixed
            maturity securities is based on quoted market prices, where
            available. For fixed maturity securities not actively traded, fair
            value is estimated using values obtained from independent pricing
            services or, in the case of private placements, is estimated by
            discounting expected future cash flows using a current market rate
            applicable to the yield, credit quality and maturity of the
            investments. The fair value for equity securities is based on quoted
            market prices. The carrying amount and fair value for fixed maturity
            and equity securities exclude the fair value of derivatives
            contracts designated as hedges of fixed maturity and equity
            securities.

            Mortgage loans on real estate, net: The fair value for mortgage
            loans on real estate is estimated using discounted cash flow
            analyses, using interest rates currently being offered for similar
            loans to borrowers with similar credit ratings. Loans with similar
            characteristics are aggregated for purposes of the calculations.
            Fair value for impaired mortgage loans is the estimated fair value
            of the underlying collateral.

            Policy loans, short-term investments and cash: The carrying amount
            reported in the consolidated balance sheets for these instruments
            approximates their fair value.

            Separate account assets and liabilities: The fair value of assets
            held in separate accounts is based on quoted market prices. The fair
            value of liabilities related to separate accounts is the amount
            payable on demand, which is net of certain surrender charges.

            Investment contracts: The fair value for the Company's liabilities
            under investment type contracts is based on one of two methods. For
            investment contracts without defined maturities, fair value is the
            amount payable on demand. For investment contracts with known or
            determined maturities, fair value is estimated using discounted cash
            flow analysis. Interest rates used are similar to currently offered
            contracts with maturities consistent with those remaining for the
            contracts being valued.

            Policy reserves on life insurance contracts: Included are
            disclosures for individual and corporate-owned life insurance,
            universal life insurance and supplementary contracts with life
            contingencies for which the estimated fair value is the amount
            payable on demand. Also included are disclosures for the Company's
            limited payment policies, which the Company has used discounted cash
            flow analyses similar to those used for investment contracts with
            known maturities to estimate fair value.




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

              Notes to Consolidated Financial Statements, Continued

            Collateral received - securities lending and derivatives: The
            carrying amount reported in the consolidated balance sheets for
            these instruments approximates their fair value.

            Short-term debt: The carrying amount reported in the consolidated
            balance sheets for these instruments approximates their fair value.

            Long-term debt, payable to NFS: The fair value for long-term debt is
            based on quoted market prices.

            Commitments to extend credit: Commitments to extend credit have
            nominal fair value because of the short-term nature of such
            commitments. See note 10.

            Futures contracts: The fair value for futures contracts is based on
            quoted market prices.

            Interest rate and foreign currency swaps: The fair value for
            interest rate and foreign currency swaps are calculated with pricing
            models using current rate assumptions.

      Carrying amount and estimated fair value of financial instruments subject
      to disclosure requirements and policy reserves on life insurance contracts
      were as follows as of December 31:



                                                                           2001                              2000
                                                                ---------------------------        ----------------------------
                                                                 Carrying        Estimated           Carrying        Estimated
           (in millions)                                          amount         fair value           amount         fair value
                                                                ==========       ==========         ==========       ==========
                                                                                                        
           Assets:
             Investments:
               Securities available-for-sale:
                 Fixed maturity securities                      $ 18,370.8       $ 18,370.8         $ 15,451.3       $ 15,451.3
                 Equity securities                                    94.0             94.0              109.0            109.0
               Mortgage loans on real estate, net                  7,113.1          7,293.3            6,168.3          6,327.8
               Policy loans                                          591.1            591.1              562.6            562.6
               Short-term investments                              1,011.3          1,011.3              442.6            442.6
             Cash                                                     22.6             22.6               18.4             18.4
             Assets held in separate accounts                     59,513.0         59,513.0           65,897.2         65,897.2

           Liabilities:
             Investment contracts                                (19,549.5)       (18,421.0)         (16,815.3)       (15,979.8)
             Policy reserves on life insurance contracts          (5,666.5)        (5,524.4)          (5,368.4)        (5,128.5)
             Collateral received - securities lending and
                 derivatives                                        (809.6)          (809.6)                --               --
             Short-term debt                                        (100.0)          (100.0)            (118.7)          (118.7)
             Long-term debt, payable to NFS                         (300.0)          (300.0)                --               --
             Liabilities related to separate accounts            (59,513.0)       (58,387.3)         (65,897.2)       (64,237.6)

           Derivative financial instruments:
             Interest rate swaps hedging assets                       (5.6)            (5.6)              (8.3)            (8.3)
             Cross currency interest rate swaps                      (66.0)           (66.0)             (24.3)           (24.3)
             Futures contracts                                       (33.0)           (33.0)             (16.0)           (16.0)
                                                                ----------       ----------         ----------       ----------





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

              Notes to Consolidated Financial Statements, Continued

(10)  Risk Disclosures

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

      Credit Risk: The risk that issuers of securities owned by the Company or
      mortgagors on mortgage loans on real estate owned by the Company will
      default or that other parties, including reinsurers, which owe the Company
      money, will not pay. The Company minimizes this risk by adhering to a
      conservative investment strategy, by maintaining reinsurance and credit
      and collection policies and by providing for any amounts deemed
      uncollectible.

      Interest Rate Risk: The risk that interest rates will change and cause a
      decrease in the value of an insurer's investments. This change in rates
      may cause certain interest-sensitive products to become uncompetitive or
      may cause disintermediation. The Company mitigates this risk by charging
      fees for non-conformance with certain policy provisions, by offering
      products that transfer this risk to the purchaser and/or by attempting to
      match the maturity schedule of its assets with the expected payouts of its
      liabilities. To the extent that liabilities come due more quickly than
      assets mature, an insurer could potentially have to borrow funds or sell
      assets prior to maturity and potentially recognize a gain or loss.

      Legal/Regulatory Risk: The risk that changes in the legal or regulatory
      environment in which an insurer operates will result in increased
      competition, reduced demand for a company's products, or create additional
      expenses not anticipated by the insurer in pricing its products. The
      Company mitigates this risk by offering a wide range of products and by
      operating throughout the U. S., thus reducing its exposure to any single
      product or jurisdiction and also by employing underwriting practices which
      identify and minimize the adverse impact of this risk.

      Financial Instruments with Off-Balance-Sheet Risk: The Company is a party
      to financial instruments with off-balance-sheet risk in the normal course
      of business through management of its investment portfolio. These
      financial instruments include commitments to extend credit in the form of
      loans and derivative financial instruments. These instruments involve, to
      varying degrees, elements of credit risk in excess of amounts recognized
      on the consolidated balance sheets.

      Commitments to fund fixed rate mortgage loans on real estate are
      agreements to lend to a borrower and are subject to conditions established
      in the contract. Commitments generally have fixed expiration dates or
      other termination clauses and may require payment of a deposit.
      Commitments extended by the Company are based on management's case-by-case
      credit evaluation of the borrower and the borrower's loan collateral. The
      underlying mortgage property represents the collateral if the commitment
      is funded. The Company's policy for new mortgage loans on real estate is
      to generally lend no more than 80% of collateral value. Should the
      commitment be funded, the Company's exposure to credit loss in the event
      of nonperformance by the borrower is represented by the contractual
      amounts of these commitments less the net realizable value of the
      collateral. The contractual amounts also represent the cash requirements
      for all unfunded commitments. Commitments on mortgage loans on real estate
      of $344.0 million extending into 2002 were outstanding as of December 31,
      2001. The Company also had $81.5 million of commitments to purchase fixed
      maturity securities outstanding as of December 31, 2001.

      Notional amounts of derivative financial instruments, primarily interest
      rate swaps, interest rate futures contracts and foreign currency swaps,
      significantly exceed the credit risk associated with these instruments and
      represent contractual balances on which calculations of amounts to be
      exchanged are based. Credit exposure is limited to the sum of the
      aggregate fair value of positions that have become favorable to NLIC,
      including accrued interest receivable due from counterparties. Potential
      credit losses are minimized through careful evaluation of counterparty
      credit standing, selection of counterparties from a limited group of high
      quality institutions, collateral agreements and other contract provisions.
      As of December 31, 2001, NLIC's credit risk from these derivative
      financial instruments was $1.5 million net of $18.0 million of cash
      colleteral.




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

              Notes to Consolidated Financial Statements, Continued

      Equity Market Risk: Asset fees calculated as a percentage of the separate
      account assets are a significant source of revenue to the Company. As of
      December 31, 2001, 82% of separate account assets were invested in equity
      mutual funds. Gains and losses in the equity markets will result in
      corresponding increases and decreases in the Company's separate account
      assets and the reported asset fee revenue. In addition, a decrease in
      separate account assets may decrease the Company's expectations of future
      profit margins, which may require the Company to accelerate the
      amortization of deferred policy acquisition costs.

      Significant Concentrations of Credit Risk: The Company grants mainly
      commercial mortgage loans on real estate to customers throughout the U. S.
      The Company has a diversified portfolio with no more than 20% (22% in
      2000) in any geographic area and no more than 2% (1% in 2000) with any one
      borrower as of December 31, 2001. As of December 31, 2001, 34% (36% in
      2000) of the carrying value of the Company's commercial mortgage loan
      portfolio financed retail properties.

      Significant Business Concentrations: As of December 31, 2001, the Company
      did not have a material concentration of financial instruments in a single
      investee, industry or geographic location. Also, the Company did not have
      a concentration of business transactions with a particular customer,
      lender or distribution source, a market or geographic area in which
      business is conducted that makes it vulnerable to an event which could
      cause a severe impact to the Company's financial position.

      Reinsurance: The Company has entered into reinsurance contracts to cede a
      portion of its general account individual annuity business. Total
      recoveries due from these contracts were $161.2 million and $143.1 million
      as of December 31, 2001 and 2000, respectively. The contracts are
      immaterial to the Company's results of operations. The ceding of risk does
      not discharge the original insurer from its primary obligation to the
      policyholder. Under the terms of the contracts, trusts have been
      established as collateral for the recoveries. The trust assets are
      invested in investment grade securities, the fair value of which must at
      all times be greater than or equal to 100% or 102% of the reinsured
      reserves, as outlined in the underlying contract.

      Collateral - Derivatives: The Company enters into agreements with various
      counterparties to execute over-the-counter derivative transactions. The
      Company's policy is to include a Credit Support Annex with each agreement
      to protect the Company for any exposure above the approved credit
      threshold. This also protects the counterparty against exposure to the
      Company. The Company generally posts securities as collateral and receives
      cash as collateral from counterparties. The Company maintains ownership of
      the securities at all times and is entitled to receive from the borrower
      any payments for interest or dividends received during the loan term.

      Collateral - Securities Lending: The Company, through its agent, lends
      certain portfolio holdings and in turn receives cash collateral. The cash
      collateral is invested in high-quality short-term investments. The
      Company's policy requires a minimum of 102% of the fair value of the
      securities loaned be maintained as collateral. Net returns on the
      investments, after payment of a rebate to the borrower, are shared between
      the Company and its agent. Both the borrower and the Company can request
      or return the loaned securities at any time. The Company maintains
      ownership of the securities at all times and is entitled to receive from
      the borrower any payments for interest or dividends received during the
      loan term.

(11)  Pension Plan, Postretirement Benefits Other than Pensions and Retirement
      Savings Plan

      The Company is a participant, together with other affiliated companies, in
      a pension plan covering all employees who have completed at least one year
      of service and who have met certain age requirements. Plan contributions
      are invested in a group annuity contract of NLIC. Benefits are based upon
      the highest average annual salary of a specified number of consecutive
      years of the last ten years of service. The Company funds pension costs
      accrued for direct employees plus an allocation of pension costs accrued
      for employees of affiliates whose work efforts benefit the Company.




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

              Notes to Consolidated Financial Statements, Continued

      Pension costs (benefits) charged to operations by the Company during the
      years ended December 31, 2001, 2000 and 1999 were $5.0 million, $1.9
      million and $(8.3) million, respectively. The Company has recorded a
      prepaid pension asset of $9.4 million and $13.6 million as of December 31,
      2001 and 2000, respectively.

      In addition to the defined benefit pension plan, the Company, together
      with other affiliated companies, participates in life and health care
      defined benefit plans for qualifying retirees. Postretirement life and
      health care benefits are contributory and generally available to full time
      employees who have attained age 55 and have accumulated 15 years of
      service with the Company after reaching age 40. Postretirement health care
      benefit contributions are adjusted annually and contain cost-sharing
      features such as deductibles and coinsurance. In addition, there are caps
      on the Company's portion of the per-participant cost of the postretirement
      health care benefits. These caps can increase annually, but not more than
      three percent. The Company's policy is to fund the cost of health care
      benefits in amounts determined at the discretion of management. Plan
      assets are invested primarily in group annuity contracts of NLIC.

      The Company elected to immediately recognize its estimated accumulated
      postretirement benefit obligation (APBO), however, certain affiliated
      companies elected to amortize their initial transition obligation over
      periods ranging from 10 to 20 years.

      The Company's accrued postretirement benefit expense as of December 31,
      2001 and 2000 was $53.8 million and $51.0 million, respectively and the
      net periodic postretirement benefit cost (NPPBC) for 2001, 2000 and 1999
      was $2.9 million, $3.8 million and $4.9 million, respectively.

      Information regarding the funded status of the pension plan as a whole and
      the postretirement life and health care benefit plan as a whole as of
      December 31, 2001 and 2000 follows:



                                                                           Pension Benefits             Postretirement Benefits
                                                                      -------------------------         -----------------------
      (in millions)                                                     2001             2000             2001            2000
                                                                      ========         ========         ========       ========
                                                                                                           
      Change in benefit obligation
      Benefit obligation at beginning of year                         $1,981.7         $1,811.4         $  276.4       $  239.8
      Service cost                                                        89.3             81.4             12.6           12.2
      Interest cost                                                      129.1            125.3             21.4           18.7
      Participant contributions                                             --               --              3.3            2.9
      Plan amendment                                                      27.7               --              0.2             --
      Actuarial (gain) loss                                               (5.8)            34.8             20.2           16.1
      Benefits paid                                                      (89.8)           (71.2)           (20.1)         (13.3)
                                                                      --------         --------         --------       --------
      Benefit obligation at end of year                                2,132.2          1,981.7            314.0          276.4
                                                                      ========         ========         ========       ========

      Change in plan assets
      Fair value of plan assets at beginning of year                   2,337.1          2,247.6            119.4           91.3
      Actual return (loss) on plan assets                                (46.6)           140.9             (0.2)          12.2
      Employer contribution                                                 --               --             17.3           26.3
      Participant contributions                                             --               --              3.3            2.9
      Plan curtailment                                                      --             19.8               --             --
      Benefits paid                                                      (89.8)           (71.2)           (20.1)         (13.3)
                                                                      --------         --------         --------       --------
      Fair value of plan assets at end of year                         2,200.7          2,337.1            119.7          119.4
                                                                      --------         --------         --------       --------

      Funded status                                                       68.5            355.4           (194.3)        (157.0)
      Unrecognized prior service cost                                     49.5             25.0              0.2             --
      Unrecognized net gains                                             (79.3)          (311.7)            (4.0)         (34.1)
      Unrecognized net (asset) obligation at transition                   (5.1)            (6.4)             0.8            1.0
                                                                      --------         --------         --------       --------
      Prepaid (accrued) benefit cost                                  $   33.6         $   62.3         $ (197.3)      $ (190.1)
                                                                      ========         ========         ========       ========





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

              Notes to Consolidated Financial Statements, Continued

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



                                                                         Pension Benefits             Postretirement Benefits
                                                                      -----------------------        ------------------------
                                                                       2001             2000            2001            2000
                                                                      =======================        ========================
                                                                                                            
      Weighted average discount rate                                    6.50%           6.75%           7.25%            7.50%
      Rate of increase in future compensation levels                    4.75%           5.00%             --               --
      Assumed health care cost trend rate:
            Initial rate                                                  --              --           11.00%           11.00%
            Ultimate rate                                                 --              --            5.50%            5.50%
            Declining period                                              --              --           4 Years          4 Years
                                                                       -----           -----           -----            -----


      The components of net periodic pension cost for the pension plan as a
      whole for the years ended December 31, 2001, 2000 and 1999 were as
      follows:



      (in millions)                                                               2001               2000               1999
      =======================================================================================================================
                                                                                                              
      Service cost (benefits earned during the period)                           $ 89.3             $ 81.4             $ 80.0
      Interest cost on projected benefit obligation                               129.1              125.3              109.9
      Expected return on plan assets                                             (183.8)            (184.5)            (160.3)
      Recognized gains                                                             (7.8)             (11.8)              (9.1)
      Amortization of prior service cost                                            3.2                3.2                3.2
      Amortization of unrecognized transition asset                                (1.3)              (1.3)              (1.4)
                                                                                 ------             ------             ------
                                                                                 $ 28.7             $ 12.3             $ 22.3
                                                                                 ======             ======             ======


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

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



                                                                                    2001             2000            1999
                                                                                    ====             ====            ====
                                                                                                            
      Weighted average discount rate                                                6.75%            7.00%           6.08%
      Rate of increase in future compensation levels                                5.00%            5.25%           4.33%
      Expected long-term rate of return on plan assets                              8.00%            8.25%           7.33%
                                                                                    ----             ----            ----


      The components of NPPBC for the postretirement benefit plan as a whole for
      the years ended December 31, 2001, 2000 and 1999 were as follows:



      (in millions)                                                                       2001           2000           1999
                                                                                          =====          =====          =====
                                                                                                               
      Service cost (benefits attributed to employee service during the year)              $12.6          $12.2          $14.2
      Interest cost on accumulated postretirement benefit obligation                       21.4           18.7           17.6
      Expected return on plan assets                                                       (9.6)          (7.9)          (4.8)
      Amortization of unrecognized transition obligation of affiliates                      0.6            0.6            0.6
      Net amortization and deferral                                                        (0.4)          (1.3)          (0.5)
                                                                                          -----          -----          -----
                                                                                          $24.6          $22.3          $27.1
                                                                                          =====          =====          =====





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

              Notes to Consolidated Financial Statements, Continued

      Actuarial assumptions used for the measurement of the NPPBC for the
      postretirement benefit plan for 2001, 2000 and 1999 were as follows:



                                                                                          2001             2000            1999
                                                                                        =======          =======         =======
                                                                                                                
      Discount rate                                                                       7.50%            7.80%           6.65%
      Long-term rate of return on plan assets, net of tax in 1999                         8.00%            8.30%           7.15%
      Assumed health care cost trend rate:
         Initial rate                                                                    11.00%           13.00%          15.00%
         Ultimate rate                                                                    5.50%            5.50%           5.50%
         Declining period                                                               4 Years          5 Years         6 Years
                                                                                        -------          -------         -------


      Because current plan costs are very close to the employer dollar caps, the
      health care cost trend has an immaterial effect on plan obligations for
      the postretirement benefit plan as a whole. For this reason, the effect of
      a one percentage point increase or decrease in the assumed health care
      cost trend rate on the APBO as of December 31, 2001 and on the NPPBC for
      the year ended December 31, 2001 was not calculated.

      The Company, together with other affiliated companies, sponsors a defined
      contribution retirement savings plan covering substantially all employees
      of the Company. Employees may make salary deferral contributions of up to
      22%. Salary deferrals of up to 6% are subject to a 50% Company match. The
      Company match is funded on a bi-weekly basis and the expense of such
      contributions are allocated to the Company based on employee
      contributions. The Company's expense for contributions to this plan
      totaled $5.6 million, $4.4 million and $3.3 million for 2001, 2000 and
      1999, respectively. Individuals are subject to a dollar limit on salary
      deferrals per Internal Revenue Service (IRS) Section 402(g) and other
      limits also apply. The Company has no legal obligation for benefits under
      this plan.

(12)  Shareholder's Equity, Regulatory Risk-Based Capital, Retained Earnings and
      Dividend Restrictions

      The State of Ohio, where NLIC and NLAIC are domiciled, imposes minimum
      risk-based capital requirements that were developed by the NAIC. The
      formulas for determining the amount of risk-based capital specify various
      weighting factors that are applied to financial balances or various levels
      of activity based on the perceived degree of risk. Regulatory compliance
      is determined by a ratio of the Company's insurance regulatory total
      adjusted capital, as defined by the NAIC, to its authorized control level
      risk-based capital, as defined by the NAIC. Companies below specific
      trigger points or ratios are classified within certain levels, each of
      which requires specified corrective action. NLIC and NLAIC each exceed the
      minimum risk-based capital requirements for all periods presented herein.

      The statutory capital and surplus of NLIC as of December 31, 2001, 2000
      and 1999 was $1.76 billion, $1.28 billion and $1.35 billion, respectively.
      The statutory net income of NLIC for the years ended December 31, 2001,
      2000 and 1999 was $83.1 million, $158.7 million and $276.2 million,
      respectively.

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

      The Company is limited in the amount of shareholder dividends it may pay
      without prior approval by the Department. As of December 31, 2001 $141.0
      million in dividends could be paid by NLIC without prior approval.

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




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

              Notes to Consolidated Financial Statements, Continued

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

(13)  Related Party Transactions

      During 2001, the Company entered into a transaction with NMIC, whereby it
      sold 78% of its interest in a limited partnership (representing 49% of the
      limited partnership) to NMIC for $158.9 million. As a result of this sale,
      the Company recorded a realized gain of $44.4 million, and related tax
      expense of $15.5 million. The sale price, which was paid in cash,
      represented the fair value of the limited partnership interest and was
      based on a valuation of the limited partnership and its underlying
      investments. The valuation was completed by qualified management of the
      limited partnership and utilized a combination of internal and independent
      valuations of the underlying investments of the limited partnership.
      Additionally, senior financial officers and the Boards of Directors of the
      Company and NMIC separately reviewed and approved the valuation prior to
      the execution of this transaction. The Company continues to hold an
      economic and voting interest in the limited partnership of approximately
      14%, with NMIC holding the remaining interests.

      NLIC has issued group annuity and life insurance contracts and performs
      administrative services for various employee benefit plans sponsored by
      NMIC or its affiliates. Total account values of these contracts were $4.68
      billion and $4.80 billion as of December 31, 2001 and 2000, respectively.
      Total revenues from these contracts were $150.7 million, $156.8 million,
      and $149.7 million for the years ended December 31, 2001, 2000, and 1999,
      respectively, and include policy charges, net investment income from
      investments backing the contracts and administrative fees. Total interest
      credited to the account balances were $118.4 million, $131.9 million, and
      $112.0 million for the years ended December 31, 2001, 2000, and 1999,
      respectively. The terms of these contracts are consistent in all material
      respects with what the Company offers to unaffiliated parties.

      The Company files a consolidated federal tax return with NMIC, as
      described in Note 2(i). Total payments (from) to NMIC were $(45.4)
      million, $74.6 million, and $29.8 million for the years ended December 31,
      2001, 2000, and 1999, respectively.

      During second quarter 1999, the Company entered into a modified
      coinsurance arrangement to reinsure the 1999 operating results of an
      affiliated company, Employers Life Insurance Company of Wausau (ELOW)
      retroactive to January 1, 1999. In September 1999, NFS acquired ELOW for
      $120.8 million and immediately merged ELOW into NLIC terminating the
      modified coinsurance arrangement. Because ELOW was an affiliate, the
      Company accounted for the merger similar to poolings-of-interests;
      however, prior period financial statements were not restated due to
      immateriality. The reinsurance and merger combined contributed $1.46
      million to net income in 1999.

      The Company has a reinsurance agreement with NMIC whereby all of the
      Company's accident and health business is ceded to NMIC on a modified
      coinsurance basis. The agreement covers individual accident and health
      business for all periods presented and group and franchise accident and
      health business since July 1, 1999. Either party may terminate the
      agreement on January 1 of any year with prior notice. Prior to July 1,
      1999 group and franchise accident and health business and a block of group
      life insurance policies were ceded to ELOW under a modified coinsurance
      agreement. Under a modified coinsurance agreement, invested assets are
      retained by the ceding company and investment earnings are paid to the
      reinsurer. Under the terms of the Company's agreements, the investment
      risk associated with changes in interest rates is borne by the reinsurer.
      Risk of asset default is retained by the Company, although a fee is paid
      to the Company for the retention of such risk. The ceding of risk does not
      discharge the original insurer from its primary obligation to the
      policyholder. The Company believes that the terms of the modified
      coinsurance agreements are consistent in all material respects with what
      the Company could have obtained with unaffiliated parties. Revenues ceded
      to NMIC and ELOW for the years ended December 31, 2001, 2000 and 1999 were
      $200.7 million, $170.1 million, and $193.0 million, respectively, while
      benefits, claims and expenses ceded were $208.5 million, $168.0 million
      and $197.3 million, respectively.




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

              Notes to Consolidated Financial Statements, Continued

      Pursuant to a cost sharing agreement among NMIC and certain of its direct
      and indirect subsidiaries, including the Company, NMIC provides certain
      operational and administrative services, such as investment management,
      advertising, personnel and general management services, to those
      subsidiaries. Expenses covered by such agreement are subject to allocation
      among NMIC and such subsidiaries. Measures used to allocate expenses among
      companies include individual employee estimates of time spent, special
      cost studies, salary expense, commission expense and other methods agreed
      to by the participating companies that are within industry guidelines and
      practices. In addition, Nationwide Services Company, a subsidiary of NMIC,
      provides computer, telephone, mail, employee benefits administration, and
      other services to NMIC and certain of its direct and indirect
      subsidiaries, including the Company, based on specified rates for units of
      service consumed. For the years ended December 31, 2001, 2000 and 1999,
      the Company made payments to NMIC and Nationwide Services Company totaling
      $139.8 million, $150.3 million, and $124.1 million, respectively. The
      Company does not believe that expenses recognized under these agreements
      are materially different than expenses that would have been recognized had
      the Company operated on a stand-alone basis.

      Under a marketing agreement with NMIC, NLIC makes payments to cover a
      portion of the agent marketing allowance that is paid to Nationwide
      agents. These costs cover product development and promotion, sales
      literature, rent and similar items. Payments under this agreement totaled
      $26.4 million, $31.4 million and $34.5 million for the years ended
      December 31, 2001, 2000 and 1999, respectively.

      The Company leases office space from NMIC and certain of its subsidiaries.
      For the years ended December 31, 2001, 2000 and 1999, the Company made
      lease payments to NMIC and its subsidiaries of $18.7 million, $14.1
      million and $9.9 million, respectively.

      The Company also participates in intercompany repurchase agreements with
      affiliates whereby the seller will transfer securities to the buyer at a
      stated value. Upon demand or after a stated period, the seller will
      repurchase the securities at the original sales price plus a price
      differential. During 2001, the most the Company had outstanding at any
      given time was $368.5 million and the Company incurred interest expense on
      intercompany repurchase agreements of $0.2 million for 2001. Transactions
      under the agreements during 2000 and 1999 were not material. The Company
      believes that the terms of the repurchase agreements are materially
      consistent with what the Company could have obtained with unaffiliated
      parties.

      The Company and various affiliates entered into agreements with Nationwide
      Cash Management Company (NCMC), an affiliate, under which NCMC acts as a
      common agent in handling the purchase and sale of short-term securities
      for the respective accounts of the participants. Amounts on deposit with
      NCMC were $54.8 million and $321.1 million as of December 31, 2001 and
      2000, respectively, and are included in short-term investments on the
      accompanying consolidated balance sheets.

      Certain annuity products are sold through affiliated companies, which are
      also subsidiaries of NFS. Total commissions and fees paid to these
      affiliates for the three years ended December 31, 2001 were $52.9 million,
      $65.0 million and $79.7 million, respectively.

      On December 19, 2001 the Company sold a 7.50%, $300.0 million surplus note
      to NFS, maturing on December 17, 2031. The fair value of the surplus note
      as of December 31, 2001 was $300.0 million. Principal and interest
      payments are subject to prior approval by the superintendent of insurance
      of the State of Ohio. The Company is scheduled to pay interest
      semi-annually on June 17 and December 17 of each year commencing June 17,
      2002.




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

              Notes to Consolidated Financial Statements, Continued

(14)  Bank Lines of Credit

      The Company has available as a source of funds a $1 billion revolving
      credit facility entered into by NFS, NLIC and NMIC. The facility is
      comprised of a five year $700 million agreement and a 364 day $300 million
      agreement with a group of national financial institutions. The facility
      provides for several and not joint liability with respect to any amount
      drawn by any party. The facility provides covenants, including, but not
      limited to, requirements that the Company maintain consolidated tangible
      net worth, as defined, in excess of $1.69 billion and NLIC maintain
      statutory surplus in excess of $935 million. The Company had no amounts
      outstanding under this agreement as of December 31, 2001. Of the total
      facility, $300 million is designated to back NLIC's commercial paper
      program. Therefore, borrowing capacity under this facility is reduced by
      any amounts outstanding under the commercial paper program, which totaled
      $100.0 million as of December 31, 2001.

(15)  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. 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 the other named defendants. On January
      25, 2002, the plaintiffs filed a motion for leave to amend their complaint
      to add three new named plaintiffs. On February 9, 2002, the plaintiffs
      filed a motion for class certification. The class has not been certified.
      The Company intends to defend this lawsuit vigorously.

      On August 15, 2001, the Company was named in a lawsuit filed in
      Connecticut federal court titled Lou Haddock, as trustee of the Flyte Tool
      & Die, Incorporated Deferred Compensation Plan, et al v. Nationwide
      Financial Services, Inc. and Nationwide Life Insurance Company. On
      September 5, 2001, the plaintiffs amended their complaint to include class
      action allegations. The plaintiffs seek to represent a class of plan
      trustees who purchased variable annuities to fund qualified ERISA
      retirement plans. The amended complaint alleges that the retirement plans
      purchased variable annuity contracts from the Company which invested in
      mutual funds that were offered by separate mutual fund companies; that the
      Company was a fiduciary under ERISA and that the Company breached its
      fiduciary duty when it accepted certain fees from the mutual fund
      companies that purportedly were never disclosed by the Company; and that
      the Company violated ERISA by replacing many of the mutual funds
      originally included in the plaintiffs' annuities with "inferior" funds
      because the new funds purportedly paid more in revenue sharing. The
      amended complaint seeks disgourgement of fees by the Company and other
      unspecified compensatory damages. On November 15, 2001, the Company filed
      a motion to dismiss the amended complaint, which has not been decided. On
      December 3, 2001, the plaintiffs filed a motion for class certification.
      On January 15, 2002, the plaintiffs filed a response to the Company's
      motion to dismiss the amended complaint. On February 22, 2002, the Company
      filed a reply in support of its motion to dismiss. The class has not been
      certified. The Company intends to defend this lawsuit vigorously.

      There can be no assurance that any such litigation will not have a
      material adverse effect on the Company in the future.

(16)  Segment Information

      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.



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

              Notes to Consolidated Financial Statements, Continued

      The Individual Annuity segment consists of individual The BEST of AMERICA
      and private label deferred variable annuity products, deferred fixed
      annuity products and income products. Individual deferred 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 prescribed periods.

      The Institutional Products segment is comprised of the Company's private
      and public sector group retirement plans and medium-term note program. The
      private sector includes the 401(k) business generated through fixed and
      variable annuities. The public sector includes the IRC Section 457
      business in the form of fixed and variable annuities.

      The Life Insurance segment consists of investment life products, including
      both individual variable life and COLI products, traditional life
      insurance products and universal life insurance. Life insurance products
      provide a death benefit and generally 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 debt. 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 tables summarize the financial results of the Company's
      business segments for the years ended December 31, 2001, 2000 and 1999.



                                                        Individual   Institutional      Life
      (in millions)                                       Annuity       Products      Insurance      Corporate        Total
                                                        ==========   ============     ==========     =========      =========
                                                                                                     
      2001:
      Net investment income                              $   534.7      $   847.5      $   323.3     $    19.5      $ 1,725.0
      Other operating revenue                                556.0          205.9          506.5          16.0        1,284.4
                                                         ---------      ---------      ---------     ---------      ---------
         Total operating revenue (1)                       1,090.7        1,053.4          829.8          35.5        3,009.4
                                                         ---------      ---------      ---------     ---------      ---------
      Interest credited to policyholder
         account balances                                    433.2          627.8          177.7            --        1,238.7
      Amortization of deferred policy
         acquisition costs                                   220.0           47.6           80.3            --          347.9
      Interest expense on debt                                  --             --             --           6.2            6.2
      Other benefits and expenses                            206.1          170.2          387.1           2.7          766.1
                                                         ---------      ---------      ---------     ---------      ---------
         Total benefits and expenses                         859.3          845.6          645.1           8.9        2,358.9
                                                         ---------      ---------      ---------     ---------      ---------
      Operating income before
         federal income tax expense (1)                      231.4          207.8          184.7          26.6          650.5
      Net realized losses on investments,
         hedging instruments and hedged
         items (2)                                              --             --             --         (20.2)         (20.2)
                                                         ---------      ---------      ---------     ---------      ---------
      Income before federal income tax
         expense and cumulative effect of
         adoption of accounting principles               $   231.4      $   207.8      $   184.7     $     6.4      $   630.3
                                                         =========      =========      =========     =========      =========

      Assets as of year end                              $43,885.4      $34,130.1      $ 9,129.0     $ 4,010.1      $91,154.6
                                                         =========      =========      =========     =========      =========


- ----------
(1)   Excludes net realized gains and losses on investments, hedging instruments
      and hedged items.
(2)   Realized gains related to securitization transactions are included in
      operating income.




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

              Notes to Consolidated Financial Statements, Continued



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

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

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

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


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

      The Company has no significant revenue from customers located outside of
      the United States nor does the Company have any significant long-lived
      assets located outside the United States.




                                                                      SCHEDULE I

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

                             As of December 31, 2001



                              Column A                                     Column B           Column C           Column D
- ---------------------------------------------------------------------   ---------------    ---------------   ------------------
                                                                                                                 Amount at
                                                                                                                which shown
                                                                                                                  in the
                                                                                               Market          consolidated
                         Type of Investment                                  Cost              value           balance sheet
- ---------------------------------------------------------------------   ---------------    ---------------   ------------------
                                                                                                      
Fixed maturity securities available-for-sale:
   Bonds:
      U.S. Government and government agencies and authorities            $    2,275.5       $    2,362.2       $   2,362.2
      States, municipalities and political subdivisions                           7.6                7.9               7.9
      Foreign governments                                                        41.8               44.4              44.4
      Public utilities                                                        1,205.2            1,219.3           1,219.3
      All other corporate                                                    14,431.5           14,737.0          14,737.0
                                                                         ------------       ------------       -----------
          Total fixed maturity securities available-for-sale                 17,961.6           18,370.8          18,370.8
                                                                         ------------       ------------       -----------

Equity securities available-for-sale:
   Common stocks:
      Industrial, miscellaneous and all other                                    83.0               94.0              94.0
   Non-redeemable preferred stock                                                  --                 --                --
                                                                         ------------       ------------       -----------
          Total equity securities available-for-sale                             83.0               94.0              94.0
                                                                         ------------       ------------       -----------

Mortgage loans on real estate, net                                            7,131.0                              7,113.1 (1)
Real estate, net:
   Investment properties                                                        138.0                                116.7 (2), (4)
   Acquired in satisfaction of debt                                              23.7                                 22.3 (2)
Policy loans                                                                    591.1                                591.1
Other long-term investments                                                      90.6                                 86.7 (3), (5)
Short-term investments, including amounts managed by a related party          1,011.3                              1,011.3
                                                                         ------------                          -----------
          Total investments                                                $ 27,030.3                           $ 27,406.0
                                                                         ============                          ===========


- ----------
(1)   Difference from Column B is primarily due to valuation allowances due to
      impairments on mortgage loans on real estate (see note 3 to the
      consolidated financial statements), hedges and commitment hedges on
      mortgage loans on real estate.
(2)   Difference from Column B primarily results from adjustments for
      accumulated depreciation.
(3)   Difference from Column B is primarily due to operating gains and/or losses
      of investments in limited partnerships.
(4)   Amount shown does not agree to the consolidated balance sheet due to an
      unconsolidated related party limited partnership investment in the amount
      of $33.0 million.
(5)   Amount shown does not agree to the consolidated balance sheet due to
      unconsolidated related party investments in the amount of $38.3 million.

See accompanying independent auditors' report.




                                                                    SCHEDULE III

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

                       SUPPLEMENTARY INSURANCE INFORMATION
                                  (in millions)

   As of December 31, 2001, 2000 and 1999 and for each of the years then ended



         Column A                   Column B             Column C                Column D               Column E          Column F
- -----------------------------   ----------------   ---------------------   --------------------     --------------       -----------
                                    Deferred           Future policy
                                     policy          benefits, losses,                                Other policy
                                  acquisition           claims and               Unearned              claims and          Premium
          Segment                    costs             loss expenses            premiums(1)        benefits payable(1)     revenue
- -----------------------------   ----------------   ---------------------   --------------------    -------------------   -----------
                                                                                                          
2001: Individual Annuity           $  1,946.8           $   8,857.2                                                        $   60.9
      Institutional Products            307.7              11,872.7                                                              --
      Life Insurance                  1,025.2               4,252.3                                                           190.2
      Corporate                         (90.7)                233.8                                                              --
                                   ----------           -----------                                                        --------
         Total                     $  3,189.0           $  25,216.0                                                        $  251.1
                                   ==========           ===========                                                        ========

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

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




        Column A                    Column G             Column H                Column I               Column J          Column K
- -----------------------------   ----------------   ---------------------   --------------------     --------------       -----------
                                                     Benefits, claims,         Amortization              Other
                                 Net investment         losses and          of deferred policy         operating          Premiums
         Segment                    income(2)       settlement expenses     acquisition costs         expenses(2)          written
- -----------------------------   ----------------   ---------------------   --------------------     --------------       -----------
                                                                                                           
2001: Individual Annuity           $    534.7           $     501.8               $ 220.0                $ 137.5
      Institutional Products            847.5                 627.8                  47.6                  170.2
      Life Insurance                    323.3                 389.4                  80.3                  133.7
      Corporate                          19.5                    --                    --                    2.7
                                   ----------           -----------               -------                -------
         Total                     $  1,725.0           $   1,519.0               $ 347.9                $ 444.1
                                   ==========           ===========               =======                =======

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

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


- ----------
(1)   Unearned premiums and other policy claims and benefits payable are
      included in Column C amounts.
(2)   Allocations of net investment income and certain operating expenses are
      based on a number of assumptions and estimates, and reported operating
      results would change by segment if different methods were applied.

See accompanying independent auditors' report.




                                                                     SCHEDULE IV

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

                                   REINSURANCE
                                  (in millions)

   As of December 31, 2001, 2000 and 1999 and for each of the years then ended



           Column A                            Column B            Column C          Column D           Column E          Column F
- -----------------------------------        --------------        ------------       ----------        ------------      ------------
                                                                                                                         Percentage
                                                                   Ceded to           Assumed                            of amount
                                                 Gross              other           from other            Net             assumed
                                                amount            companies          companies           amount            to net
                                           --------------        ------------       ----------        ------------      ------------
                                                                                                          
2001:
  Life insurance in force                  $    107,765.8        $   37,331.3          $  17.1        $   70,451.6            0.0%
                                           ==============        ============          =======        ============          =====

  Premiums:
    Life insurance(1)                      $        264.9        $       14.0          $   0.2        $      251.1            0.1%
    Accident and health insurance                   176.4               182.2              5.8                  --            N/A
                                           --------------        ------------          -------        ------------          -----
        Total                              $        441.3        $      196.2          $   6.0        $      251.1            2.4%
                                           ==============        ============          =======        ============          =====

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

  Premiums:
    Life insurance(1)                      $        254.6        $       14.8          $   0.2        $      240.0            0.1%
    Accident and health insurance                   150.8               156.8              6.0                  --            N/A
                                           --------------        ------------          -------        ------------          -----
        Total                              $        405.4        $      171.6          $   6.2        $      240.0            2.6%
                                           ==============        ============          =======        ============          =====

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

  Premiums:
    Life insurance(1)                      $        242.2       $        22.6          $   1.2        $      220.8            0.6%
    Accident and health insurance                   134.9               142.8              7.9                  --            N/A
                                           --------------        ------------          -------        ------------          -----
        Total                              $        377.1        $      165.4          $   9.1        $      220.8            4.2%
                                           ==============        ============          =======        ============          =====


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

See accompanying independent auditors' report.




                                                                      SCHEDULE V

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

                        VALUATION AND QUALIFYING ACCOUNTS
                                  (in millions)

                  Years ended December 31, 2001, 2000 and 1999



                   Column A                                Column B              Column C                 Column D        Column E
- ------------------------------------------------------   ------------  ----------------------------   -----------------------------
                                                                          Charged
                                                          Balance at   (credited) to    Charged to                      Balance at
Description                                                beginning     costs and         other                          end of
                                                           of period      expenses       accounts      Deductions(1)      period
- ------------------------------------------------------   ------------  --------------  ------------   --------------   ------------
                                                                                                         
2001:
  Valuation allowances - mortgage loans on real estate     $    45.3         $ (1.2)        $  --         $    1.2        $   42.9
  Valuation allowances - real estate                             5.2             --            --              5.2             -
                                                           ---------         ------         -----         --------        -------
      Total                                                $    50.5         $ (1.2)        $  --         $    6.4        $   42.9
                                                           =========         ======         =====         ========        =======

2000:
  Valuation allowances - mortgage loans on real estate     $    44.4         $  4.1         $  --         $    3.2        $   45.3
  Valuation allowances - real estate                             5.5            0.4            --              0.7             5.2
                                                           ---------         ------         -----         --------        -------
      Total                                                $    49.9         $  4.5         $  --         $    3.9        $   50.5
                                                           =========         ======         =====         ========        =======

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


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

See accompanying independent auditors' report.






                                    APPENDIX

Example A

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



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



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


       MVA FACTOR =                  1.01897


     SURRENDER VALUE =            SPECIFIED VALUE X                 MVA FACTOR

     SURRENDER VALUE =               11,937.69 X                      1.01897

            *SURRENDER VALUE =             $12,164.15

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

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

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

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

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



                                       97



Example B

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


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


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


       MVA FACTOR =                  0.96944


     SURRENDER VALUE =            SPECIFIED VALUE       X             MVA FACTOR

     SURRENDER VALUE =               11,937.69          X             0.96944

            *SURRENDER VALUE =             $11,572.87

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

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

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

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

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


                                       98



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



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



                                       99



                                     PART II

                    INFORMATION NOT REQUIRED IN A PROSPECTUS

Item 13.      OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

              Not Applicable

Item 14.      INDEMNIFICATION OF DIRECTORS AND OFFICERS

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

              Section 1. Indemnification of Directors, Officers and Employees.
              Nationwide will indemnify any person who was or is a party or is
              threatened to be made a party to any threatened, pending or
              completed action, suit or proceeding, whether civil, criminal,
              administrative or investigative by reason of the fact that he is
              or was a director, officer or employee of Nationwide, or is or was
              serving at the request of Nationwide as a director, trustee,
              officer, member, or employee of another corporation, domestic or
              foreign, non-profit or for profit, partnership, joint venture,
              trust or other enterprise against expenses (including attorneys'
              fees), judgments, fines and amounts paid in settlement actually
              and reasonably incurred by him in connection with such action,
              suit or proceeding, to the extent and under the circumstances
              permitted by the General Corporation Law of the State of Ohio.

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

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

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

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


                                      100



Item 15.      RECENT SALES OF UNREGISTERED SECURITIES

              Nationwide, through various separate accounts -- the Nationwide
              Government Plans Variable Account ("GPVA"), Nationwide Government
              Plans Variable Account-II ("GPVA-II"), and Nationwide Ohio DC
              Variable Account ("Ohio DC Variable Account") -- offers contracts
              to qualified pension plans and certain government plans in
              reliance on Section 3(a)(2) of the Securities Act of 1933 and in
              certain cases, Rule 144A thereunder, the proceeds from which are
              allocated to underlying mutual fund options at the contract
              holder's discretion. Data relating to the amount of securities
              sold are:

                                   2001              2000              1999
DCVA                          4,023,721,006*          N/A               N/A
GPVA                          1,468,339,703     $1,913,296,237    $1,971,560,639
GPVA-II                          754,642           $665,653         $64,525,352
NACo                          3,736,880,504*          N/A               N/A
Ohio DC Variable Account          94,299         $952,601,135      $759,458,067


              *Nationwide applied for, and effective May 1, 2001 was granted, an
              order by the Securities Exchange Commission to deregister this
              separate account.

Item 16.      EXHIBITS AND FINANCIAL SCHEDULES


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

(b)(1)  Consolidated Financial Statements:

        Independent Auditors' Report

        Consolidated Balance Sheets as of December 31, 2001 and 2000

        Consolidated Statements of Income for the years ended December 31, 2001,
        2000 and 1999

        Consolidated Statements of Shareholder's Equity for the years ended
        December 31, 2001, 2000 and 1999

        Consolidated Statements of Cash Flows for the years ended December 31,
        2001, 2000 and 1999

        Notes to Consolidated Financial Statements

(b)(2)  Financial Statement Schedules:

        Schedule I     Consolidated Summary of Investments - Other than
                       Investments in Related Parties as of December 31, 2001

        Schedule III   Supplementary Insurance Information as of December 31,
                       2001, 2000 and 1999 and for each of the years then ended

        Schedule IV    Reinsurance as of December 31, 2001, 2000 and 1999 and
                       for each of the years then ended

        Schedule V     Valuation and Qualifying Accounts for the years ended
                       December 31, 2001, 2000 and 1999

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

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


                                      101



Item 17.      UNDERTAKINGS

              (a)   The undersigned registrant hereby undertakes:

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

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

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

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

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

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


                                      102



                          INDEPENDENT AUDITORS' CONSENT


The Board of Directors of Nationwide Life Insurance Company:

We consent to the use of our report for Nationwide Life Insurance Company and
subsidiaries dated January 29, 2002 included herein. (File No. 333-72984). Our
report for Nationwide Life Insurance Company and subsidiaries refers to a
change to the method of accounting for derivative instruments and hedging
activities, and for purchased or retained interests in securitized financial
assets.

KPMG LLP
Columbus, OH
April 29, 2002


                                      103



                                   SIGNATURES


Pursuant to the requirements of the Securities Act of 1933, the Registrant has
duly caused this Post-Effective Amendment No. 1 to the Registration Statement to
be signed on its behalf by the undersigned, thereunto duly authorized, in the
City of Columbus, State of Ohio, on the 30th of April, 2002.


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


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



Pursuant to the requirements of the Securities Act of 1933, this Post-Effective
Amendment No. 1 to the Registration Statement has been signed by the following
persons on the 30th of April, 2002 in the capacities indicated.



               SIGNATURE                                   TITLE


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

JOSEPH J. GASPER                                 Director and President and
- ----------------------------------------          Chief Operating Officer
Joseph J. Gasper

MICHAEL S. HELFER                                  Director and Executive
- ----------------------------------------     Vice President-Corporate Strategy
Michael S. Helfer

DONNA A. JAMES                                  Director and Executive Vice
- ----------------------------------------  President-Chief Administrative Officer
Donna A. James

ROBERT A. OAKLEY                                Director and Executive Vice
- ----------------------------------------     President-Chief Financial Officer
Robert A. Oakley

ROBERT A. WOODWARD, JR                          Director and Executive Vice
- ----------------------------------------     President-Chief Investment Officer
Robert A. Woodward, Jr.

Galen R. Barnes                                           Director
- ----------------------------------------
Galen R. Barnes


                                                    By /s/ STEVEN SAVINI
                                              ----------------------------------
                                                        Steven Savini
                                                      Attorney-in-Fact




                                      104