-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, K0NdgOIzogWmi6uA+cct53srqfPky0sapHAYhG3Jmzb7ur2XUScUg0YgTehLdnKA +gPElhPLJOvYlbEMk8llzA== 0000950152-00-003561.txt : 20000503 0000950152-00-003561.hdr.sgml : 20000503 ACCESSION NUMBER: 0000950152-00-003561 CONFORMED SUBMISSION TYPE: 497 PUBLIC DOCUMENT COUNT: 1 FILED AS OF DATE: 20000502 FILER: COMPANY DATA: COMPANY CONFORMED NAME: NATIONWIDE VLI SEPARATE ACCOUNT 4 CENTRAL INDEX KEY: 0001041357 STANDARD INDUSTRIAL CLASSIFICATION: UNKNOWN SIC - 0000 [0000] IRS NUMBER: 314156830 STATE OF INCORPORATION: OH FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 497 SEC ACT: SEC FILE NUMBER: 333-31725 FILM NUMBER: 616992 BUSINESS ADDRESS: STREET 1: C/O NATIONWIDE LIFE INSURANCE CO STREET 2: ONE NATIONWIDE PLAZA CITY: COLUMBUS STATE: OH ZIP: 43216 BUSINESS PHONE: 8008603946 MAIL ADDRESS: STREET 1: C/O NATIONWIDE LIFE INSURANCE CO STREET 2: ONE NATIONWIDE PLAZA CITY: COLUMBUS STATE: OH ZIP: 43216 497 1 NATIONWIDE VLI SEPARATE ACCOUNT 4 497(B) 1 NATIONWIDE LIFE INSURANCE COMPANY Flexible Premium Variable Universal Life Insurance Policies Issued by Nationwide Life Insurance Company through its Nationwide VLI Separate Account-4 The date of this prospectus is May 1, 2000. - -------------------------------------------------------------------------------- This prospectus contains basic information you should know about the policies before investing. Please read it and keep it for future reference The following underlying mutual funds are available under the policies: AMERICAN CENTURY VARIABLE PORTFOLIOS, INC. A MEMBER OF THE AMERICAN CENTURY(SM) FAMILY OF INVESTMENTS - American Century VP Income & Growth - American Century VP International - American Century VP Value DREYFUS - Dreyfus Investment Portfolios - European Equity Portfolio - The Dreyfus Socially Responsible Growth Fund, Inc. - Dreyfus Stock Index Fund, Inc. - Dreyfus Variable Investment Fund - Appreciation Portfolio (formerly, Dreyfus Variable Investment Fund - Capital Appreciation Portfolio) FEDERATED INSURANCE SERIES - Federated Quality Bond Fund II FIDELITY VARIABLE INSURANCE PRODUCTS FUND - VIP Equity-Income Portfolio: Service Class - VIP Growth Portfolio: Service Class - VIP High Income Portfolio: Service Class* - VIP Overseas Portfolio: Service Class FIDELITY VARIABLE INSURANCE PRODUCTS FUND II - VIP II Contrafund Portfolio: Service Class FIDELITY VARIABLE INSURANCE PRODUCTS FUND III - VIP III Growth Opportunities Portfolio: Service Class JANUS ASPEN SERIES - Capital Appreciation Portfolio: Service Shares - Global Technology Portfolio: Service Shares - International Growth Portfolio: Service Shares MORGAN STANLEY UNIVERSAL INSTITUTIONAL FUNDS, INC. (FORMERLY, MORGAN STANLEY DEAN WITTER UNIVERSAL FUNDS, INC.) - Emerging Markets Debt Portfolio - Mid Cap Growth Portfolio VAN KAMPEN LIFE INVESTMENT TRUST - Morgan Stanley Real Estate Securities Portfolio NATIONWIDE SEPARATE ACCOUNT TRUST - Capital Appreciation Fund - Government Bond Fund - Money Market Fund - Total Return Fund - Nationwide Balanced Fund (subadviser: J.P. Morgan Investment Management, Inc.) - Nationwide Equity Income Fund (subadviser: Federated Investment Counseling) - Nationwide Global 50 Fund (formerly, Nationwide Global Equity Fund) (subadviser: J.P. Morgan Investment Management Inc.) - Nationwide High Income Bond Fund* (subadviser: Federated Investment Counseling) - Nationwide Mid Cap Index Fund (formerly, Nationwide Select Advisers Mid Cap Fund)(subadviser: The Dreyfus Corporation) - Nationwide Multi Sector Bond Fund* (subadviser: Miller, Anderson & Sherrerd, LLP) - Nationwide Small Cap Growth Fund (formerly, Nationwide Select Advisers Small Cap Growth Fund) (subadvisers: Franklin Advisers, Inc., Miller Anderson & Sherrerd, LLP, Neuberger Berman, LLC) 1 2 - Nationwide Small Cap Value Fund (subadviser: The Dreyfus Corporation) - Nationwide Small Company Fund (subadvisers: The Dreyfus Corporation, Neuberger Berman, L.P., Lazard Asset Management and Strong Capital Management, Inc.) - Nationwide Strategic Growth Fund (subadviser: Strong Capital Management Inc.) NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST - AMT Guardian Portfolio - AMT Mid-Cap Growth Portfolio - AMT Partners Portfolio OPPENHEIMER VARIABLE ACCOUNT FUNDS - Oppenheimer Aggressive Growth Fund/VA (formerly "Oppenheimer Capital Appreciation Fund") - Oppenheimer Capital Appreciation Fund/VA (formerly "Oppenheimer Growth Fund") - Oppenheimer Variable Account Funds - Oppenheimer Global Securities Fund/VA - Oppenheimer Main Street Growth & Income Fund/VA (formerly "Oppenheimer Growth & Income Fund") STRONG OPPORTUNITY FUND II, INC. VAN ECK WORLDWIDE INSURANCE TRUST - Worldwide Emerging Markets Fund - Worldwide Hard Assets Fund THE FOLLOWING UNDERLYING MUTUAL FUNDS ARE NOT AVAILABLE FOR POLICIES ISSUED ON OR AFTER SEPTEMBER 27, 1999: WARBURG PINCUS TRUST - International Equity Portfolio - Global Post-Venture Capital Portfolio (formerly, Warburg Pincus Trust - Post-Venture Capital Portfolio) THE FOLLOWING UNDERLYING MUTUAL FUNDS ARE NOT AVAILABLE FOR POLICIES ISSUED ON OR AFTER MAY 1, 2000: NATIONWIDE SEPARATE ACCOUNT TRUST - Nationwide Strategic Value Fund (subadviser: Strong Capital Management, Inc./Schafer Capital Management, Inc.) WARBURG PINCUS TRUST - Value Portfolio (formerly, Growth & Income Portfolio) *These underlying mutual funds invest in lower quality debt securities commonly referred to as junk bonds. For general information or to obtain FREE copies of the: - prospectus, annual report or semi-annual report for any underlying mutual fund; and - any required Nationwide forms, call: 1-800-547-7548 TDD 1-800-238-3035 or write: NATIONWIDE LIFE INSURANCE COMPANY P.O. BOX 182150 COLUMBUS, OHIO 43218-2150 Material incorporated by reference in this prospectus can be found on the SEC website at: www.sec.gov Information about this and other Best of America products can be found on the world-wide web at: www.bestofamerica.com This policy is NOT: - a bank deposit; - endorsed by a bank or government agency; - federally insured; or - available in every state. The life insurance policies offered by this prospectus are flexible premium variable universal life insurance policies (flexible premium variable adjustable life insurance policies in Puerto Rico). They provide flexibility to vary the amount and frequency of premium payments. A cash surrender value may be offered if the policy is terminated during the lifetime of the insured. The purpose of this policy is to provide life insurance protection for the beneficiary named in the policy. No claim is made that the policy is in any way similar or comparable to a systematic investment plan of a mutual fund. 2 3 The death benefit and cash value of this policy may vary to reflect the experience of the Nationwide VLI Separate Account-4 (the "variable account") or the fixed account, depending on how premium payments are invested. Investors assume certain risks when investing in the policies, including the risk of losing money. Nationwide guarantees the death benefit for as long as the policy is in force. The cash surrender value is not guaranteed. The policy will lapse if the cash surrender value is insufficient to cover policy charges. Nationwide guarantees to keep the policy in force so long as minimum premium requirements have been met. Benefits described in this prospectus may not be available in every jurisdiction - - refer to your policy for specific benefit information. THIS PROSPECTUS IS NOT AN OFFERING IN ANY JURISDICTION WHERE SUCH OFFERING MAY NOT LAWFULLY BE MADE. NO PERSON IS AUTHORIZED TO MAKE ANY REPRESENTATIONS IN CONNECTION WITH THIS OFFERING OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS. THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SEC NOR HAS THE SEC PASSED UPON THE ACCURACY OR ADEQUACY OF THE PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE. 3 4 GLOSSARY OF SPECIAL TERMS ATTAINED AGE- The insured's age on the policy date, plus the number of full years since the policy date. ACCUMULATION UNIT- An accounting unit of measure used to calculate the cash value of the variable account. FIXED ACCOUNT- An investment option which is funded by the general account of Nationwide. GENERAL ACCOUNT- All assets of Nationwide other than those of the variable account or in other separate accounts that have been or may be established by Nationwide. MATURITY DATE- The policy anniversary on or next following the insured's 100th birthday. MINIMUM REQUIRED DEATH BENEFIT- The lowest death benefit which will qualify the policy as life insurance under Section 7702 of the Internal Revenue Code. NATIONWIDE- Nationwide Life Insurance Company. NET AMOUNT AT RISK- The death benefit minus the cash value. On a monthly anniversary day, the net amount at risk is the death benefit minus the cash value prior to subtraction of the base policy cost of insurance charge. NET PREMIUMS- The actual premiums minus the percent of premium charges. The percent of premium charges are shown on the policy data page. SEC GUIDELINE LEVEL PREMIUM- The level annual premiums required to mature the policy under reasonable mortality and expense charges with an annual effective interest rate of 5%. It is calculated pursuant to Rule 6e-3(T) of the Investment Company Act of 1940. SUB-ACCOUNTS- Divisions of the variable account to which underlying mutual fund shares are allocated and for which accumulation units are separately maintained. VALUATION PERIOD- Each day the New York Stock Exchange is open. VARIABLE ACCOUNT- Nationwide VLI Separate Account-4, a separate account of Nationwide Life Insurance Company that contains variable account allocations. The variable account is divided into sub-accounts, each of which invests in shares of a separate underlying mutual fund. 4 5 TABLE OF CONTENTS GLOSSARY OF SPECIAL TERMS.........................4 SUMMARY OF POLICY EXPENSES........................7 UNDERLYING MUTUAL FUND ANNUAL EXPENSES.....................................8 SYNOPSIS OF THE POLICIES.........................10 NATIONWIDE LIFE INSURANCE COMPANY................11 NATIONWIDE INVESTMENT SERVICES CORPORATION.................................11 INVESTING IN THE POLICY..........................11 The Variable Account and Underlying Mutual Funds The Fixed Account INFORMATION ABOUT THE POLICIES...................13 Minimum Requirements for Policy Issuance Premium Payments Pricing POLICY CHARGES...................................14 Sales Load Tax Expense Charges Surrender Charges Monthly Cost of Insurance Monthly Administrative Charge Mortality and Expense Risk Charge Income Tax Reduction of Charges SURRENDERING THE POLICY FOR CASH.................18 Surrender (Redemption) Cash Surrender Value Partial Surrenders Income Tax Withholding VARIATION IN CASH VALUE..........................19 POLICY PROVISIONS................................19 Policy Owner Beneficiary Changes in Existing Insurance Coverage OPERATION OF THE POLICY..........................20 Allocation of Net Premium and Cash Value How the Investment Experience is Determined Net Investment Factor Determining the Cash Value Transfers RIGHT TO REVOKE..................................22 POLICY LOANS.....................................23 Taking a Policy Loan Effect on Investment Performance Interest Effect on Death Benefit and Cash Value Repayment ASSIGNMENT.......................................24 POLICY OWNER SERVICES............................24 Dollar Cost Averaging DEATH BENEFIT INFORMATION........................25 Calculation of the Death Benefit Changes in the Death Benefit Option Proceeds Payable on Death Incontestability Error in Age or Sex Suicide Maturity Proceeds EXCHANGE RIGHTS..................................26 GRACE PERIOD AND GUARANTEED POLICY CONTINUATION PERIOD.........................26 Grace Period Guaranteed Policy Continuation Period Reinstatement TAX MATTERS......................................27 Policy Proceeds Withholding Federal Estate and Generation-Skipping Transfers Taxes Non-Resident Aliens Taxation of Nationwide Tax Changes LEGAL CONSIDERATIONS.............................30 STATE REGULATION.................................31 REPORTS TO POLICY OWNERS.........................31 ADVERTISING......................................31 LEGAL PROCEEDINGS................................31 EXPERTS..........................................32 REGISTRATION STATEMENT...........................32 DISTRIBUTION OF THE POLICIES.....................32 ADDITIONAL INFORMATION ABOUT NATIONWIDE..................................34 5 6 APPENDIX A: OBJECTIVES FOR UNDERLYING MUTUAL FUNDS...........................43 APPENDIX B: ILLUSTRATIONS OF SURRENDER CHARGES...54 APPENDIX C: ILLUSTRATIONS OF CASH VALUES, CASH SURRENDER VALUES, AND DEATH BENEFITS....................................56 APPENDIX D: PERFORMANCE SUMMARY INFORMATION......73 6 7 SUMMARY OF POLICY EXPENSES Nationwide deducts certain charges from the policy. Charges are made for administrative and sales expenses, providing life insurance protection, and assuming the mortality and expense risks. Nationwide deducts a sales load and a premium expense charge from premium payments. The current sales load is 0.5% of each premium payment and is guaranteed never to exceed 2.5% of each premium payment. The premium expense charge is approximately 3.5% of premiums for all states (see "Sales Load" and "Premium Expense Charge"). Nationwide deducts the following charges from the cash value of the policy: - monthly cost of insurance; - monthly cost of any additional benefits provided by riders to the policy; - administrative expense charge;(1) and - mortality and expense risk charge.(2) (1) Currently, the administrative expense charge is $10 per month in the first year and $5 per month in renewal years. It is guaranteed not to exceed $10 per month in the first year and $7.50 in renewal years. (2) The mortality and expense risk charge is a daily charge equal to an annual rate of 0.60% of the first $25,000 of cash value attributable to the variable account, 0.30% of the next $225,000 of cash value attributable to the variable account, and 0.10% of cash value attributable to the variable account in excess of $250,000. For policies which are surrendered during the first nine policy years (first fifteen years in Pennsylvania), Nationwide deducts a surrender charge (see "Surrender Charges"). For more information about any policy charge, see "Policy Charges" in this prospectus. 7 8 UNDERLYING MUTUAL FUND ANNUAL EXPENSES (as a percentage of underlying mutual fund net assets, after expense reimbursement)
Management Other Total Underlying Fees Expenses 12b-1 Fees Mutual Fund Expenses American Century Variable Portfolios, Inc. - 0.70% 0.00% 0.00% 0.70% American Century VP Income & Growth American Century Variable Portfolios, Inc. - 1.34% 0.00% 0.00% 1.34% American Century VP International American Century Variable Portfolios, Inc. - 1.00% 0.00% 0.00% 1.00% American Century VP Value Dreyfus Investment Portfolios - European Equity 1.00% 0.25% 0.00% 1.25% Portfolio The Dreyfus Socially Responsible Growth Fund, 0.75% 0.04% 0.00% 0.79% Inc. Dreyfus Stock Index Fund, Inc. 0.25% 0.01% 0.00% 0.26% Dreyfus Variable Investment Fund - Appreciation 0.43% 0.35% 0.00% 0.78% Portfolio (formerly, Dreyfus Variable Investment Fund - Capital Appreciation Portfolio) Federated Insurance Series - Federated Quality 0.00% 0.68% 0.00% 0.68% Bond Fund II Fidelity VIP Equity-Income Portfolio: Service 0.48% 0.08% 0.10% 0.66% Class Fidelity VIP Growth Portfolio: Service Class 0.58% 0.07% 0.10% 0.75% Fidelity VIP High Income Portfolio: Service 0.58% 0.11% 0.10% 0.79% Class Fidelity VIP Overseas Portfolio: Service Class 0.73% 0.15% 0.10% 0.98% Fidelity VIP II Contrafund Portfolio: Service 0.58% 0.07% 0.10% 0.75% Class Fidelity VIP III Growth Opportunities 0.58% 0.10% 0.10% 0.78% Portfolio: Service Class Janus Aspen Series - Capital Appreciation 0.65% 0.04% 0.25% 0.94% Portfolio: Service Shares Janus Aspen Series - Global Technology 0.65% 0.13% 0.25% 1.03% Portfolio: Service Shares Janus Aspen Series - International Growth 0.65% 0.11% 0.25% 1.01% Portfolio: Service Shares NSAT Capital Appreciation Fund 0.60% 0.14% 0.00% 0.74% NSAT Government Bond Fund 0.50% 0.15% 0.00% 0.65% NSAT Money Market Fund 0.39% 0.15% 0.00% 0.54% NSAT Total Return Fund 0.58% 0.14% 0.00% 0.72% NSAT Nationwide Balanced Fund 0.75% 0.15% 0.00% 0.90% NSAT Nationwide Equity Income Fund 0.80% 0.15% 0.00% 0.95% NSAT Nationwide Global 50 Fund (formerly, NSAT 1.00% 0.20% 0.00% 1.20% Nationwide Global Equity Fund) NSAT Nationwide High Income Bond Fund 0.80% 0.15% 0.00% 0.95% NSAT Nationwide Mid Cap Index Fund (formerly, 0.88% 0.15% 0.00% 1.03% NSAT Nationwide Select Advisers Mid Cap Fund) NSAT Nationwide Multi-Sector Bond Fund 0.75% 0.15% 0.00% 0.90% NSAT Nationwide Small Cap Growth Fund (formerly, 1.10% 0.20% 0.00% 1.30% NSAT Nationwide Select Advisers Small Cap Growth Fund) NSAT Nationwide Small Cap Value Fund 0.90% 0.15% 0.00% 1.05% NSAT Nationwide Small Company Fund 0.98% 0.17% 0.00% 1.15% NSAT Nationwide Strategic Growth Fund 0.90% 0.10% 0.00% 1.00%
8 9 UNDERLYING MUTUAL FUND ANNUAL EXPENSES (CONTINUED)
Management Other Total Underlying Fees Expenses 12b-1 Fees Mutual Fund Expenses NSAT Nationwide Strategic Value Fund 0.90% 0.10% 0.00% 1.00% Neuberger Berman AMT - Guardian Portfolio 0.85% 0.15% 0.00% 1.00% Neuberger Berman AMT - Mid-Cap Growth Portfolio 0.85% 0.15% 0.00% 1.00% Neuberger Berman AMT - Partners Portfolio 0.80% 0.07% 0.00% 0.87% Oppenheimer Variable Account Funds - Oppenheimer 0.66% 0.01% 0.00% 0.67% Aggressive Growth Fund/VA Oppenheimer Variable Account Funds - Oppenheimer 0.68% 0.02% 0.00% 0.70% Capital Appreciation Fund/VA Oppenheimer Variable Account Funds - Oppenheimer 0.67% 0.02% 0.00% 0.69% Global Securities Fund/VA Oppenheimer Variable Account Funds - Oppenheimer 0.73% 0.05% 0.00% 0.78% Main Street Growth & Income Fund/VA Strong Opportunity Fund II, Inc. 1.00% 0.14% 0.00% 1.14% Universal Institutional Funds, Inc. - Emerging 0.45% 0.98% 0.00% 1.43% Markets Debt Portfolio (formerly, Morgan Stanley Dean Witter Universal Funds, Inc. - Emerging Markets Debt Portfolio) Universal Institutional Funds, Inc. - Mid Cap 0.00% 1.05% 0.00% 1.05% Growth Portfolio Van Eck Worldwide Insurance Trust - Worldwide 1.00% 0.34% 0.00% 1.34% Emerging Markets Fund Van Eck Worldwide Insurance Trust - Worldwide 1.00% 0.26% 0.00% 1.26% Hard Assets Fund Van Kampen Life Investment Trust - Morgan 0.97% 0.13% 0.00% 1.10% Stanley Real Estate Securities Portfolio Warburg Pincus Trust- Value Portfolio (formerly, 0.56% 0.44% 0.00% 1.00% Warburg Pincus Trust - Growth & Income Portfolio) Warburg Pincus Trust - International Equity 1.00% 0.32% 0.00% 1.32% Portfolio Warburg Pincus Trust - Global Post-Venture 1.07% 0.33% 0.00% 1.40% Capital Portfolio (formerly, Warburg Pincus Trust - Post-Venture Capital Portfolio)
The expenses shown above are deducted by the underlying mutual fund before it provides Nationwide with the daily net asset value. Nationwide then deducts applicable variable account charges from the net asset value in calculating the unit value of the corresponding sub-account. The management fees and other expenses are more fully described in the prospectus for each underlying mutual fund. Information relating to the underlying mutual funds was provided by the underlying mutual funds and not independently verified by Nationwide. Some underlying mutual funds are subject to fee waivers and expense reimbursements. The following chart shows what the expenses would have been for such funds without fee waivers and expense reimbursements.
Management Other Total Underlying Fees Expenses 12b-1 Fees Mutual Fund Expenses Federated Insurance Series - Federated Quality 0.60% 0.89% 0.25% 1.74% Bond Fund II Fidelity VIP Equity-Income Portfolio: Service 0.48% 0.09% 0.10% 0.67% Class
9 10
Management Other Total Underlying Fees Expenses 12b-1 Fees Mutual Fund Expenses Fidelity VIP Growth Portfolio: Service Class 0.58% 0.09% 0.10% 0.77% Fidelity VIP Overseas Portfolio: Service Class 0.73% 0.18% 0.10% 1.01% Fidelity VIP II Contrafund Portfolio: Service 0.58% 0.10% 0.10% 0.78% Class Fidelity VIP III Growth Opportunities Portfolio: 0.58% 0.11% 0.10% 0.79% Service Class NSAT Nationwide Balanced Fund 0.75% 0.25% 0.00% 1.00% NSAT Nationwide Equity Income Fund 0.80% 0.29% 0.00% 1.09% NSAT Nationwide Global 50 Fund (formerly, NSAT 1.00% 0.54% 0.00% 1.54% Nationwide Global Equity Fund) NSAT Nationwide High Income Bond Fund 0.80% 0.50% 0.00% 1.30% NSAT Nationwide Mid Cap Index Fund (formerly, 0.88% 0.86% 0.00% 1.74% NSAT Nationwide Select Advisers Mid Cap Fund) NSAT Nationwide Multi-Sector Bond Fund 0.75% 0.27% 0.00% 1.02% NSAT Nationwide Small Cap Growth Fund (formerly, 1.10% 1.30% 0.00% 2.40% NSAT Nationwide Select Advisers Small Cap Growth Fund) NSAT Nationwide Small Cap Value Fund 0.90% 0.37% 0.00% 1.27% NSAT Nationwide Strategic Growth Fund 0.90% 0.33% 0.00% 1.23% NSAT Nationwide Strategic Value Fund 0.90% 0.32% 0.00% 1.22% Neuberger Berman AMT Mid-Cap Growth Portfolio 0.93% 0.15% 0.00% 1.08% Universal Institutional Funds, Inc. - Emerging 0.80% 0.98% 0.00% 1.78% Markets Debt Portfolio (formerly, Morgan Stanley Dean Witter Universal Funds, Inc. - Emerging Markets Debt Portfolio) Universal Institutional Funds, Inc. - Mid Cap 0.75% 7.31% 0.00% 8.06% Growth Portfolio Van Eck Worldwide Insurance Trust - Worldwide 1.00% 0.54% 0.00% 1.54% Emerging Markets Fund Van Kampen Life Investment Trust - Morgan 1.00% 0.13% 0.00% 1.13% Stanley Real Estate Securities Portfolio Warburg Pincus Trust- Value Portfolio 0.75% 0.59% 0.00% 1.34% (formerly, Warburg Pincus Trust - Growth & Income Portfolio) Warburg Pincus Trust- Global Post-Venture 1.25% 0.33% 0.00% 1.58% Capital Portfolio (formerly, Warburg Pincus Trust- Post-Venture Capital Portfolio)
SYNOPSIS OF THE POLICIES The policy offered by this prospectus provides for life insurance coverage on the insured. The death benefit and cash value of the policy may increase or decrease to reflect the performance of the investment options chosen by the policy owner (see "Death Benefit Information"). CASH SURRENDER VALUE If the policy is terminated during the insured's lifetime, a cash surrender value may be payable under the policy. However, there is no guaranteed cash surrender value (see "Variation in Cash Value "). The policy will lapse without value if the cash surrender value falls below what is needed to cover policy charges. Nationwide will keep the policy in force during the guaranteed policy continuation period provided premium requirements are met (see "Grace Period and Guaranteed Policy Continuation Period" and "Minimum Requirements for Policy Issuance"). PREMIUMS The minimum initial premium for which a policy may be issued is equal to three times the initial minimum monthly premium. The initial premium is shown on the policy data page. Each premium payment must be at least $50. Additional premium payments may be made at any time while the policy is in force, subject to certain restrictions (see "Premium Payments"). 10 11 TAXATION The policies described in this prospectus meet the definition of "life insurance" under Section 7702 of the Internal Revenue Code. Nationwide will monitor compliance with the tests provided by Section 7702 to insure the policies continue to receive this favored tax treatment (see "Tax Matters"). NONPARTICIPATING POLICIES The policies are nonparticipating policies on which no dividends are payable. The policies do not share in the profits or surplus earnings of Nationwide. RIDERS A rider may be added to the policy (availability varies by state). Riders currently include: - - Maturity Extension Endorsement (not available in New York); - - Spouse Rider; - - Child Rider; - - Waiver of Monthly Deductions Rider; - - Accidental Death Benefit Rider; - - Additional Protection Rider (not available in New York); and - - Change of Insured Rider. POLICY CANCELLATION Policy owners may return the policy for any reason within certain time periods and Nationwide will refund the policy value or the amount required by law. In New York, Nationwide will refund any premiums paid (see "Right to Revoke"). NATIONWIDE LIFE INSURANCE COMPANY Nationwide is a stock life insurance company organized under the laws of the State of Ohio in March 1929. It is a member of the Nationwide group with its home office at One Nationwide Plaza, Columbus, Ohio 43215. Nationwide is a provider of life insurance, annuities and retirement products. It is admitted to do business in all states, the District of Columbia and Puerto Rico. CUSTODIAN OF ASSETS Nationwide serves as the custodian of the assets of the variable account. OTHER CONTRACTS ISSUED BY NATIONWIDE Nationwide does presently and will, from time to time, offer variable contracts and policies with benefits which vary in accordance with the investment experience of a separate account of Nationwide. NATIONWIDE INVESTMENT SERVICES CORPORATION The policies are distributed by Nationwide Investment Services Corporation ("NISC"), Two Nationwide Plaza, Columbus, Ohio 43215. (For policies issued in the State of Michigan, all references to NISC shall mean Nationwide Investment Svcs. Corporation.) NISC is a wholly owned subsidiary of Nationwide. INVESTING IN THE POLICY THE VARIABLE ACCOUNT AND UNDERLYING MUTUAL FUNDS Nationwide VLI Separate Account-4 is a separate account that invests in the underlying mutual fund options listed in Appendix A. Nationwide established the separate account on December 3, 1987, pursuant to Ohio law. Although the separate account is registered with the SEC as a unit investment trust pursuant to the Investment Company Act of 1940 ("1940 Act"), the SEC does not supervise the management of Nationwide or the variable account. Income, gains, and losses credited to, or charged against the variable account reflect the variable account's own investment experience and not the investment experience of Nationwide's other assets. The variable account's assets are held separately from Nationwide's assets and in general are not chargeable with liabilities incurred in any other business of Nationwide. Nationwide is obligated to pay all amounts promised to policy owners under the policies. The variable account is divided into sub-accounts. Policy owners elect to have net 11 12 premiums allocated among the sub-accounts and the fixed account at the time of application. Nationwide uses the assets of each sub-account to buy shares of the underlying mutual funds based on policy owner instructions. A policy's investment performance depends upon the performance of the underlying mutual fund options chosen by the policy owner. Each underlying mutual fund's prospectus contains more detailed information about that fund. Prospectuses for the underlying mutual funds should be read in conjunction with this prospectus. Underlying mutual funds in the variable account are NOT publicly traded mutual funds. They are only available as investment options in variable life insurance policies or variable annuity contracts issued by life insurance companies or, in some cases, through participation in certain qualified pension or retirement plans. The investment advisers of the underlying mutual funds may manage publicly traded mutual funds with similar names and objectives. However the underlying mutual funds are NOT directly related to any publicly traded mutual fund. Policy owners should not compare the performance of a publicly traded fund with the performance of underlying mutual funds participating in the variable account. The performance of the underlying mutual funds could differ substantially from that of any publicly traded funds. Changes of Investment Policy Nationwide may materially change the investment policy of the variable account. Nationwide must inform policy owners and obtain all necessary regulatory approvals. Any change must be submitted to the various state insurance departments which may disapprove it if deemed detrimental to the interests of the policy owners or if it renders Nationwide's operations hazardous to the public. If a policy owner objects, the policy may be converted to a substantially comparable general account life insurance policy offered by Nationwide. The policy owner has the later of 60 days (6 months in Pennsylvania) from the date of the investment policy change or 60 days (6 months in Pennsylvania) from being informed of the change to make the conversion. Nationwide will not require evidence of insurability for this conversion. The new policy will not be affected by the investment experience of any separate account. The new policy will be for an amount of insurance not exceeding the death benefit of the policy converted on the date of the conversion. Voting Rights Policy owners who have allocated assets to the underlying mutual funds are entitled to certain voting rights. Nationwide will vote policy owner shares at special shareholder meetings based on policy owner instructions. However, if the law changes allowing Nationwide to vote in its own right, it may elect to do so. Policy owners with voting interests in an underlying mutual fund will be notified of issues requiring the shareholder's vote as soon as possible prior to the shareholder meeting. Notification will contain proxy materials, and a form to return to Nationwide with voting instructions. Nationwide will vote shares for which no instructions are received in the same proportion as those that are received. The number of shares which a policy owner may vote is determined by dividing the cash value of the amount they have allocated to an underlying mutual fund by the net asset value of that underlying mutual fund. Nationwide will designate a date for this determination not more than 90 days before the shareholder meeting. Material Conflicts The underlying mutual funds may be offered through separate accounts of other insurance companies, as well as through other separate accounts of Nationwide. Nationwide does not anticipate any disadvantages to this. However, it is possible that a conflict may arise between the interests of the variable account and one or more of the other separate accounts in which these underlying mutual funds participate. Material conflicts may occur due to a change in law affecting the operations of variable life insurance policies and variable annuity contracts, or differences in the voting 12 13 instructions of the contract owners and those of other companies. If a material conflict occurs, Nationwide will take whatever steps are necessary to protect contract owners and variable annuity payees, including withdrawal of the variable account from participation in the underlying mutual fund(s) involved in the conflict. Substitution of Securities Nationwide may substitute, eliminate and/or combine shares of another underlying mutual fund for shares already purchased or to be purchased in the future if either of the following occur: (1) shares of a current underlying mutual fund option are no longer available for investment; or (2) further investment in an underlying mutual fund option is inappropriate. No substitution, elimination, and/or combination of shares may take place without the prior approval of the SEC. THE FIXED ACCOUNT The fixed account is an investment option that is funded by assets of Nationwide's general account. The general account contains all of Nationwide's assets other than those in other Nationwide separate accounts. It is used to support Nationwide's annuity and insurance obligations and may contain compensation for mortality and expense risks. Under exemptive and exclusionary provisions, Nationwide's general account has not been registered under the Securities Act of 1933 and has not been registered as an investment company under the Investment Company Act of 1940. Accordingly, neither the general account nor any interest therein is subject to the provisions of these Acts. Nationwide has been advised that the staff of the SEC has not reviewed the disclosures in this prospectus relating to the fixed account. Disclosures regarding the general account may, however, be subject to certain generally applicable provisions of the federal securities laws concerning the accuracy and completeness of statements made in prospectuses. Premium payments will be allocated to the fixed account by election of the policy owner. The investment income earned by the fixed account will be allocated to the policies at varying rate(s) set by Nationwide. The guaranteed rate for any premium payment will be effective for not less than twelve months. Nationwide guarantees that the rate will not be less than 3.0% per year. Any interest in excess of 3.0% will be credited to fixed account allocations at Nationwide's sole discretion. The policy owner assumes the risk that interest credited to fixed account allocations may not exceed the minimum guarantee of 3.0% for any given year. New premium payments deposited to the contract which are allocated to the fixed account may receive a different rate of interest than amounts transferred from the sub-accounts to the fixed account and amounts maturing in the fixed account. INFORMATION ABOUT THE POLICIES MINIMUM REQUIREMENTS FOR POLICY ISSUANCE This policy provides life insurance coverage with the flexibility to vary the amount and frequency of premium payments. Minimum requirements for policy issuance include: - the insured must be 80 or younger; - Nationwide may require satisfactory evidence of insurability (including a medical exam); and - a minimum specified amount of $50,000 for non-preferred policies ($100,000 for non-preferred policies in Pennsylvania, New Jersey, Texas Alabama and New York) and $100,000 for preferred policies. PREMIUM PAYMENTS Each premium payment must be at least $50. The initial premium is payable in full at Nationwide's home office or to an authorized agent of Nationwide. Upon payment of the initial premium, temporary insurance may be provided. Issuance of the 13 14 continuing insurance coverage is dependent upon completion of all underwriting requirements, payment of initial premium, and delivery of the policy while the insured is still living. Additional premium payments may be made at any time while the policy is in force, subject to the following conditions: - Nationwide may require satisfactory evidence of insurability before accepting any additional premium payment which results in an increase in the net amount at risk; - during the guaranteed policy continuation period, the total premium payments, less any policy indebtedness and less any partial surrenders, must be greater than or equal to the sum of the minimum monthly premiums in order to guarantee that the policy remain in force. (The minimum monthly premiums are shown in the policy data page.); - premium payments in excess of the premium limit established by the IRS to qualify the policy as a contract for life insurance will be refunded; and - Nationwide may require policy indebtedness be repaid prior to accepting any additional premium payments. Additional premium payments or other changes to the policy may jeopardize the policy's non-modified endowment status. Nationwide will monitor premiums paid and other policy transactions and will notify the policy owner when non-modified endowment contract status is in jeopardy. Nationwide will send scheduled premium payment reminder notices to policy owners according to the premium mode shown on the policy data page. PRICING Premiums will not be priced when the New York Stock Exchange is closed or on the following nationally recognized holidays: - - New Year's Day - Independence Day - - Martin Luther King, Jr. - Labor Day Day - - Presidents' Day - Thanksgiving - - Good Friday - Christmas - - Memorial Day Nationwide also will not price premiums if: (1) trading on the New York Stock Exchange is restricted; (2) an emergency exists making disposal or valuation of securities held in the variable account impracticable; or (3) the SEC, by order, permits a suspension or postponement for the protection of security holders. Rules and regulations of the SEC will govern as to when the conditions described in (2) and (3) exist. If Nationwide is closed on days when the New York Stock Exchange is open, policy value may be affected since the policy owner would not have access to their account. POLICY CHARGES SALES LOAD Nationwide deducts a sales load from each premium payment received. It is guaranteed never to exceed 2.5% of each premium payment. Currently, for all policy years the sales load is 0.5% of each premium payment. The total sales load actually deducted from any policy will be equal to the sum of this front-end sales load plus any sales surrender charge. TAX EXPENSE CHARGES A charge equal to 3.5% is deducted from all premium payments when the premium payments are received in order to compensate Nationwide for certain administrative expenses which are incurred by Nationwide for taxes, which include premium or other taxes imposed by various state and local jurisdictions, as well as federal taxes imposed under Section 848 of the Internal Revenue Code. These tax expenses consist of two components: (1) a tax rate of 2.25% for state and local premium or other taxes; and 14 15 (2) a tax rate of 1.25% for federal taxes. The amount charged may be more or less than the amount actually assessed by the state in which a particular policy owner lives. Nationwide does not expect to make a profit from these charges. SURRENDER CHARGES Nationwide deducts a surrender charge from the cash value of any policy surrendered during the first nine years (first fifteen years in Pennsylvania). The charge is deducted proportionally from the cash value in each sub-account and the fixed account. The maximum initial surrender charge varies by issue age, sex, specified amount and underwriting classification. The surrender charge is calculated based on the initial specified amount. The following tables illustrate the maximum initial surrender charge per $1,000 of initial specified amount for policies which are issued on a standard basis (see "Appendix B" for specific examples). INITIAL SPECIFIED AMOUNT $50,000-$99,999* MALE FEMALE ISSUE NON- NON- MALE FEMALE AGE TOBACCO TOBACCO STANDARD STANDARD 25 $7.773 $7.518 $8.369 $7.818 35 $8.817 $8.396 $9.811 $8.889 45 $12.185 $11.390 $13.884 $12.164 55 $15.628 $13.995 $18.410 $15.106 65 $22.274 $19.043 $26.559 $20.607 *Specified amounts of less than $100,000 are not available in New York or New Jersey. INITIAL SPECIFIED AMOUNT $100,000+ MALE FEMALE ISSUE NON- NON- MALE FEMALE AGE TOBACCO TOBACCO STANDARD STANDARD 25 $5.773 $5.518 $6.369 $5.818 35 $6.817 $6.396 $7.811 $6.889 45 $9.685 $8.890 $11.384 $9.664 55 $13.128 $11.495 $15.910 $12.606 65 $21.274 $18.043 $25.559 $19.607 The surrender charge is comprised of two components: - an underwriting component; and - sales component. The underwriting component varies by issue age in the following manner: $1,000 OF INITIAL SPECIFIED AMOUNT ISSUE SPECIFIED AMOUNTS SPECIFIED AMOUNTS AGE LESS THAN $100,000* $100,000 OR MORE 0-35 $6.00 $4.00 36-55 $7.50 $5.00 56-80 $7.50 $6.50 *Specified amounts of less than $100,000 are not available in New York or New Jersey. The underwriting component is designed to cover the administrative expenses associated with underwriting and issuing policies, including the costs of: - processing applications; - conducting medical exams; - determining insurability and the insured's underwriting class; and - establishing policy records. The remainder of the surrender charge that is not attributable to the underwriting component represents the sales component. In no event will this component exceed 26.5% of the lesser of the SEC guideline level premium required in the first year or the premiums actually paid in the first year. The purpose of the sales component is to reimburse Nationwide for some of the expenses incurred in the distribution of the policies. Nationwide also deducts 0.5% of each premium payment for sales load. The surrender charge may be insufficient to recover certain expenses related to the sale of the policies. Unrecovered expenses are borne by Nationwide's general assets which may include profits, if any, from mortality and expense risk charges. Additional premiums and/or income earned on assets in the variable account have no effect on these charges. Increases in Specified Amount Policies surrendered during the first nine policy years (first fifteen policy years in Pennsylvania) following an increase in the specified amount will incur a surrender charge associated with the increase. This surrender charge is comprised of an underwriting component and sales component. The maximum initial surrender 15 16 charge associated with the increase is based on the attained age at the time of the increase, the underwriting classification of the increase, sex, and the amount of the increase in specified amount. The actual initial surrender charge associated with the increase is based upon the maximum initial surrender charge and the premium received within one year of the increase in specified amount. Increases that are caused by a change in death benefit option that do not change the net amount at risk are not subject to a surrender charge. The surrender charge associated with the increase for policy years following the increase is a percentage of the initial surrender charge. The following table illustrates the maximum initial surrender charge per $1,000 of specified amount increase for policies increasing coverage on a standard basis. This charge reflects both the underwriting and sales component. MALE FEMALE ISSUE NON- NON- MALE FEMALE AGE TOBACCO TOBACCO STANDARD STANDARD 25 $3.464 $3.311 $3.821 $3.491 35 4.090 3.837 4.686 4.133 45 5.811 5.334 6.830 5.798 55 7.877 6.897 9.546 7.563 65 12.764 10.826 15.335 11.764 75 20.787 17.389 24.236 18.682 80 27.309 23.309 30.707 24.647 Reduction in Specified Amount Decreases in specified amount requested by a policy owner will incur a proportional surrender charge. This proportion is equal to the decrease in specified amount divided by the specified amount prior to the decrease. In the case of a policy with prior increases, these fractional surrender charges will be calculated separately for the initial specified amount and each increase in specified amount. For a policy with prior increases in specified amounts, these decreases will be made on a last in first out ("LIFO") basis and therefore decrease each segment in reverse order of its effective date. Decreases in the specified amount resulting from a partial surrender or a death benefit option change that do not change the net amount risk will not incur a proportional surrender charge. Reductions to Surrender Charges Surrender charges are reduced in subsequent policy years as follows: COMPLETED SURRENDER CHARGE AS A % OF POLICY YEARS INITIAL SURRENDER CHARGES 0 100% 1 100% 2 90% 3 80% 4 70% 5 60% 6 50% 7 40% 8 30% 9+ 0% The surrender charge is reduced by any partial surrender charge actually paid on previous decreases in specified amount. For the initial specified amount, a completed policy year (in the chart above) is measured from the issue date. For any increase in specified amount, a completed policy year (in the chart above) is measured from the effective date of the increase. Special guaranteed maximum surrender charges apply in Pennsylvania (see Appendix B). MONTHLY COST OF INSURANCE The monthly cost of insurance charge for each policy month is determined by multiplying the monthly cost of insurance rate by the net amount at risk. This deduction is charged proportionately to the cash value in each sub-account and the fixed account. If death benefit Option 1 or Option 3 (Option 3 is not available in New York) is in effect and there have been increases in the specified amount, then the cash value will first be considered a part of the initial specified amount. If the cash value exceeds the initial specified amount, it will then be considered a part of the additional increases in specified amount resulting from the increases in the order of the increases. Monthly cost of insurance rates will not exceed those guaranteed in the policy. Guaranteed cost of insurance rates for policies issued on specified amounts less than $100,000 are based 16 17 on the 1980 Commissioners' Extended Term Mortality Table, Age Last Birthday (1980 CET). Guaranteed cost of insurance rates for policies issued on specified amounts $100,000 or more are based on the 1980 Commissioners' Standard Ordinary Mortality Table, Age Last Birthday (1980 CSO). Guaranteed cost of insurance rates for policies issued on a substandard basis are based on appropriate percentage multiples of the guaranteed cost of insurance rate on a standard basis. These mortality tables are sex distinct. In addition, separate mortality tables will be used for tobacco and non-tobacco. Mortality tables are unisex for: - policies issued in the State of Montana; - group or sponsored arrangements (including employees of Nationwide and their family members); and - special exchange programs which Nationwide may make available from time to time. The rate class of an insured may affect the cost of insurance rate. Nationwide currently places insureds into both standard rate classes and substandard rate classes that involve a higher mortality risk. In an otherwise identical policy, an insured in the standard rate class will have a lower cost of insurance than an insured in a rate class with higher mortality risks. Nationwide may also issue certain policies on a "non-medical" basis to certain categories of individuals. Due to the underwriting criteria established for policies issued on a non-medical basis, actual rates will be higher than the current cost of insurance rates being charged under policies that are medically underwritten. MONTHLY ADMINISTRATIVE CHARGE Nationwide deducts an administrative expense charge proportionately from the cash value in each sub-account and the fixed account on a monthly basis. This charge reimburses Nationwide for certain actual expenses related to the maintenance of the policies including accounting and record keeping, and periodic reporting to policy owners. Nationwide does not expect to recover any amount in excess of aggregate maintenance expenses from this charge. Currently, this charge is $10 per month in the first year, and $5 per month in renewal years. Nationwide may, at its sole discretion, increase this charge. However, Nationwide guarantees that this charge will never exceed $10 per month in the first year and $7.50 per month in renewal years. MORTALITY AND EXPENSE RISK CHARGE Nationwide assumes certain risks for guaranteeing the mortality and expense charges. The mortality risk assumed under the policies is that the insured may not live as long as expected. The expense risk assumed is that the actual expenses incurred in issuing and administering the policies may be greater than expected. In addition, Nationwide assumes risks associated with the non-recovery of policy issue, underwriting and other administrative expenses due to policies that lapse or are surrendered in the early policy years. Nationwide deducts the mortality and expense risk charge from the variable account on a monthly basis. Mortality and expense risk deductions will be charged proportionally to the cash value in each sub-account. The mortality and expense risk charge compensates Nationwide for assuming risks associated with mortality and administrative costs. The charge is charged on a daily basis and is equivalent to an annual effective rate of 0.60% of the first $25,000 of cash value attributable to the variable account, 0.30% of the next $225,000 of cash value attributable to the variable account, and 0.10% of cash value attributable to the variable account in excess of $250,000. Policy owners receive quarterly and annual statements advising policy owners of the cancellation of accumulation units for mortality and expense risk charges. These charges are all guaranteed. Nationwide may realize a profit from this charge. INCOME TAX No charge is assessed to policy owners for income taxes incurred by Nationwide as a result of the operations of the sub-accounts. However, Nationwide reserves the right to assess a charge for income taxes against the variable account if income taxes are incurred. 17 18 REDUCTION OF CHARGES The policy is available for purchase by individuals, corporations and other groups. Nationwide may reduce or eliminate certain charges (sales load, surrender charge, monthly administrative charge, monthly cost of insurance charge, or other charges) where the size or nature of the group results in savings in sales, underwriting, administrative or other costs, to Nationwide. These charges may be reduced in certain group, sponsored arrangements or special exchange programs made available by Nationwide (including employees of Nationwide and their families). Eligibility for reduction in charges and the amount of any reduction is determined by a number of factors, including: - the number of insureds; - the total premium expected to be paid; - total assets under management for the policy owner; - the nature of the relationship among individual insureds; - the purpose for which the policies are being purchased; - the expected persistency of individual policies; and - any other circumstances which are rationally related to the expected reduction in expenses. The extent and nature of reductions may change from time to time. The charge structure may vary. Variations are determined in a manner not unfairly discriminatory to policy owners which reflects differences in costs of services. SURRENDERING THE POLICY FOR CASH SURRENDER (REDEMPTION) Policies may be surrendered for the cash surrender value any time while the insured is living. The cancellation will be effective as of the date Nationwide receives the policy accompanied by a signed, written request for cancellation. In some cases, Nationwide may require additional documentation of a customary nature. CASH SURRENDER VALUE The cash surrender value increases or decreases daily to reflect the investment experience of the variable account and the daily crediting of interest in the fixed account and the policy loan account. The cash surrender value equals the policy's cash value, next computed after the date Nationwide receives a proper written request for surrender and the policy, minus any charges, indebtedness or other deductions due on that date, which may also include a surrender charge. PARTIAL SURRENDERS After the policy has been in force for one year, the policy owner may request a partial surrender. Partial surrenders are permitted if they satisfy the following requirements: (1) the minimum partial surrender is $200; (2) partial surrenders may not reduce the specified amount below the minimum specified amount; (3) during the first ten policy years, the maximum amount of a partial surrender cannot exceed 10% of cash surrender value as of the beginning of the policy year; (4) after the completion of ten policy years, the maximum amount of a partial surrender is the cash surrender value less the greater of $500 or three monthly deductions; and (5) after the partial surrender, the policy continues to qualify as life insurance. When a partial surrender is made, the cash value will be reduced by the amount of the partial surrender. Further, the specified amount will be reduced by the amount necessary to prevent any increase to the net amount at risk, unless the partial surrender is treated as a preferred partial surrender. 18 19 Preferred Partial Surrenders A partial surrender is considered a preferred partial surrender if the following conditions are met: (1) the surrender occurs before the 15th policy anniversary; and (2) the surrender amount plus the amount of any previous preferred policy surrenders in that same policy year does not exceed 10% of the cash surrender value as of the beginning of the policy year. Reduction of the Specified Amount When a partial surrender is made, in addition to the cash value being reduced by the amount of the partial surrender, the specified amount may also be reduced (except in the case of a preferred partial surrender). The reduction to the specified amount will be made in the following order: (1) against the most recent increase in the specified amount; (2) against the next most recent increases in the specified amount in succession; and (3) against the specified amount under the original application. Nationwide reserves the right to deduct a fee from the partial surrender amount. The maximum fee is $25 or 5% of the partial surrender amount, whichever is less. Preferred partial surrenders are not subject to this fee. Certain partial surrenders may result in currently taxable income and tax penalties. INCOME TAX WITHHOLDING Federal law requires Nationwide to withhold income tax from any portion of surrender proceeds subject to tax. Nationwide will withhold income tax unless the policy owner advises Nationwide, in writing, of his or her request not to withhold. If a policy owner requests that taxes not be withheld, or if the taxes withheld are insufficient, the policy owner may be liable for payment of an estimated tax. Policy owners should consult a tax advisor. In certain employer-sponsored life insurance arrangements, including equity split dollar arrangements, participants may be required to report for income tax purposes, one or more of the following: (1) the value each year of the life insurance protection provided; (2) an amount equal to any employer-paid premiums; or (3) some or all of the amount by which the current value exceeds the employer's interest in the policy. Participants should consult with the sponsor or the administrator of the plan, and/or with their personal tax or legal advisor, to determine the tax consequences, if any, of their employer-sponsored life insurance arrangements. VARIATION IN CASH VALUE On any date during the policy year, the cash value equals the cash value on the preceding valuation date, plus any net premium applied since the previous valuation date, minus any partial surrenders, plus or minus any investment results, minus any surrender charge for decreases in specified amount, and less any policy charges. There is no guaranteed cash value. The cash value will vary with the investment experience of the variable account and/or the daily crediting of interest in the fixed account and policy loan account depending on the allocation of cash value by the policy owner. POLICY PROVISIONS POLICY OWNER While the insured is living, all rights in this policy are vested in the policy owner named in the application or as subsequently changed, subject to assignment, if any. The policy owner may name a contingent policy owner or a new policy owner while the insured is living. Any change must be in a written form satisfactory to Nationwide and received at Nationwide's home office. Once received, the change will be effective when signed. The change will not affect any payment made or action taken by Nationwide before it was received. Nationwide may require that the 19 20 policy be submitted for endorsement before making a change. If the policy owner is other than the insured, names no contingent policy owner, and dies before the insured, the policy owner's rights in this policy belong to the policy owner's estate. BENEFICIARY The beneficiary(ies) will be as named in the application or as subsequently changed, subject to assignment, if any. The policy owner may name a new beneficiary while the insured is living. Any change must be in a written form satisfactory to Nationwide and received at Nationwide's home office. Once received, the change will be effective when signed. The change will not affect any payment made or action taken by Nationwide before it was received. If any beneficiary predeceases the insured, that beneficiary's interest passes to any surviving beneficiary(ies), unless otherwise provided. Multiple beneficiaries will be paid in equal shares, unless otherwise provided. If no named beneficiary survives the insured, the death proceeds will be paid to the policy owner or the policy owner's estate. CHANGES IN EXISTING INSURANCE COVERAGE The policy owner may request certain changes in the insurance coverage under the policy. Requests must be in writing and received by Nationwide. No change will take effect unless the cash surrender value after the change is sufficient to keep the policy in force for at least 3 months. Specified Amount Increases After the first policy year, the policy owner may request an increase to the specified amount. Any increase will be subject to the following conditions: (1) the request must be applied for in writing; (2) satisfactory evidence of insurability must be provided; (3) the increase must be for a minimum of $10,000; (4) the cash surrender value is sufficient to continue the policy in force for at least 3 months; and (5) the age at the time of increase must satisfy the same age requirements as new issues. Any approved increase will have an effective date of the monthly anniversary day on or next following the date Nationwide approves the supplemental application. Nationwide reserves the right to limit the number of specified amount increases to one each policy year. Specified Amount Decreases After the first policy year, the policy owner may also request a decrease to the specified amount. Any approved decrease will be effective on the monthly anniversary day on or next following the date Nationwide receives the request. Any such decrease shall reduce the insurance in the following order: (1) against insurance provided by the most recent increase; (2) against the next most recent increases successively; and (3) against insurance provided under the original application. Nationwide reserves the right to limit the number of specified amount decreases to one each policy year. Nationwide will refuse a request for a decrease which would: (1) reduce the specified amount to less than the minimum specified amount; or (2) disqualify the policy as a contract for life insurance. OPERATION OF THE POLICY ALLOCATION OF NET PREMIUM AND CASH VALUE Nationwide allocates premium payments to sub-accounts or the fixed account, as instructed by policy owners. All percentage allocations must be in whole numbers, and must be at least 1%. The sum of allocations must equal 100%. Future premium allocations may be changed by giving written notice to Nationwide. 20 21 Premiums allocated to a sub-account on the application are allocated to the NSAT Money Market Fund during the period the policy owner may cancel the policy, unless a specific state requires premiums to be allocated to the fixed account. (In New York, premiums are allocated to either the NSAT Money Market Fund or the fixed account based on the policy owner's election.) At the expiration of this period, the premiums are used to purchase shares of the underlying mutual funds specified by the policy owner at net asset value for the respective sub-account(s). The policy owner may change the allocation of net premiums or may transfer cash value from one sub-account to another. Changes are subject to the terms and conditions imposed by each underlying mutual fund and those found in this prospectus. Net premiums allocated to the fixed account at the time of application may not be transferred from the fixed account prior to the first policy anniversary (see "Transfers"). HOW THE INVESTMENT EXPERIENCE IS DETERMINED The accumulation unit value for a valuation period is determined by multiplying the accumulation unit value for each sub-account for the immediately preceding valuation period by the net investment factor for the sub-account for the subsequent valuation period. Though the number of accumulation units will not change as a result of investment experience, the value of an accumulation unit may increase or decrease from valuation period to valuation period. NET INVESTMENT FACTOR The net investment factor for any valuation period is determined by dividing (a) by (b) where: (a) is: (1) the net asset value per share of the underlying mutual fund held in the sub-account as of the end of the current valuation period; and (2) the per share amount of any dividend or income distributions made by the underlying mutual fund (if the ex-dividend date occurs during the current valuation period). (b) is the net asset value per share of the underlying mutual fund determined as of the end of the immediately preceding valuation period. The net investment factor may be greater or less than one; therefore, the value of an accumulation unit may increase or decrease. Currently, Nationwide does not maintain a tax reserve with respect to the policies since income with respect to the underlying mutual funds is not taxable to Nationwide or the variable account. Nationwide reserves the right to adjust the calculation of the net investment factor to reflect a tax reserve should such income of other items become taxable to Nationwide. It should be noted that changes in the net investment factor may not be directly proportional to changes in the net asset value of underlying mutual fund shares, because of the deduction for mortality and expense risk charge, and any charge or credit for tax reserves. DETERMINING THE CASH VALUE The cash value is the sum of the value of all variable account accumulation units attributable to the policy plus amounts credited to the fixed account and the policy loan account. Nationwide will determine the value of the assets in a variable account at the end of each valuation day. The cash value will be determined at least monthly. The number of accumulation units credited to each sub-account is determined by dividing the net amount allocated to the sub-account by the accumulation unit value for the sub-account for the valuation period during which the premium is received by Nationwide. In the event part or all of the cash value is surrendered or charges or deductions are made against the cash value, an appropriate number of accumulation units from the variable account and an appropriate amount from the fixed account will be deducted in the same proportion that the policy owner's interest in the variable account and the fixed account bears to the total cash value. The cash value in the fixed account and the policy loan account is credited with interest daily at an effective annual rate which 21 22 Nationwide periodically declares. The annual effective rate will never be less than 3%. (For a description of the annual effective credited rates, see "The Fixed Account" and "Policy Loans.") Upon request, Nationwide will inform the policy owner of the then applicable rates for each account. TRANSFERS Policy owners can transfer allocations without penalty or adjustment subject to the following conditions: - Nationwide reserves the right to restrict transfers between the fixed account and the sub-accounts to one per policy year; - transfers made to the fixed account may not be made in the first policy year; - Nationwide reserves the right to restrict the amount transferred from the fixed account to 20% of that portion of the cash value attributable to the fixed account as of the end of the previous policy year (subject to state restrictions). Policy owners who have entered into Dollar Cost Averaging agreements with Nationwide may transfer under the terms of that agreement; - Nationwide reserves the right to restrict the amount transferred to the fixed account to 20% of that portion of cash value attributable to the sub-accounts as of the close of business of the prior valuation period; and - Nationwide reserves the right to refuse a transfer to the fixed account if the fixed account value is greater than or equal to 30% of the total policy value. Transfer Requests Nationwide will accept transfer requests in writing or in those states that allow, over the telephone. Nationwide will use reasonable procedures to confirm that telephone instructions are genuine and will not be liable for following instructions it reasonably determined to be genuine. Nationwide may withdraw the telephone exchange privilege upon 30 days written notice to policy owners. Market-Timing Firms Some policy owners may use market-timing firms or other third parties to make transfers on their behalf. Generally, in order to take advantage of perceived market trends, market- timing firms will submit transfer requests on behalf of multiple policy owners at the same time. Sometimes this can result in unusually large transfers of funds. These large transfers might interfere with the ability of Nationwide or the underlying mutual fund to process transactions. This can potentially disadvantage policy owners not using market-timing firms. To avoid this, Nationwide may modify the transfer rights of policy owners who use market-timing firms (or other third parties) to initiate transfers on their behalf. The transfer rights of individual policy owners will not be modified in any way when instructions are submitted directly by the policy owner, or by the policy owner's representative (as authorized by the execution of a valid Nationwide Limited Power of Attorney Form). To protect policy owners, Nationwide may refuse transfer requests: - submitted by any agent acting under a power of attorney on behalf of more than one policy owner; or - submitted on behalf of individual policy owners who have executed pre-authorized exchange forms which are submitted by market-timing firms (or other third parties) on behalf of more than one policy owner at the same time. Nationwide will not restrict transfer rights unless Nationwide believes it to be necessary for the protection of all policy owners. RIGHT TO REVOKE A policy owner may cancel the policy by returning it by the latest of: - 10 days after receiving the policy; - 45 days after signing the application; or - 10 days after Nationwide delivers a Notice of Right of Withdrawal. 22 23 The policy can be mailed to the registered representative who sold it, or directly to Nationwide. Returned policies are deemed void from the beginning. Nationwide will refund the amount prescribed by the state in which the policy was issued within seven days after it receives the policy. (In New York, Nationwide will refund any premiums paid.) The refunded policy value will reflect the deduction of any policy charges, unless otherwise required by law. This right varies by state. POLICY LOANS TAKING A POLICY LOAN The policy owner may take a policy loan at any time using the policy as security. In states other than New York, maximum policy indebtedness is limited to cash value attributable to both fixed and policy loan accounts, and 90% of the cash value of the variable account, less any surrender charges. In New York, maximum policy indebtedness is limited to 90% of the cash value attributable to the fixed account, policy loan account, and variable account, less any surrender charges. Nationwide will not grant a loan for an amount less than $200. Policy indebtedness will be deducted from the death benefit, cash surrender value upon surrender, or the maturity proceeds. Any request for a policy loan must be in written form. The request must be signed. Certain policy loans may result in currently taxable income and tax penalties. A policy owner considering the use of policy loans in connection with his or her retirement income plan should consult his or her personal tax adviser regarding potential tax consequences that may arise if necessary payments are not made to keep the policy from lapsing. The amount of the payments necessary to prevent the policy from lapsing will increase with age. EFFECT ON INVESTMENT PERFORMANCE When a loan is made, an amount equal to the amount of the loan is transferred from the variable account to the policy loan account. If the assets relating to a policy are held in more than one sub-account, withdrawals from the sub-accounts will be made in proportion to the assets in each sub-account at the time of the loan. Policy loans will be transferred from the fixed account only when sufficient amounts are not available in the sub-accounts. The amount taken out of the variable account will not be affected by the variable account's investment experience while the loan is outstanding. INTEREST The annual effective loan interest rate charged on policy loans is 3.9%. On a current basis, the cash value in the policy loan account is credited with an annual effective rate of 3% during policy years 1 through 10 and an annual effective rate of 3.9% during the 11th and subsequent policy years. Nationwide may change the current interest crediting rate on the policy loans at any time at its sole discretion. However, the crediting rate is guaranteed never to be lower than 3% during policy years 1 through 10 and 3.65% during the 11th and subsequent policy years. If it is determined that such loans will be treated, as a result of the differential between the interest crediting rate and the loan interest rate, as taxable distributions under any applicable ruling, regulation, or court decision, Nationwide retains the right to increase the net cost (by decreasing the interest crediting rate) on all subsequent policy loans to an amount that would result in the transaction being treated as a loan under federal tax law. If this amount is not prescribed by such ruling, regulation, or court decision, the amount will be that which Nationwide considers to be more likely to result in the transaction being treated as a loan under federal tax law. Amounts transferred to the policy loan account will earn interest daily from the date of transfer. The earned interest is transferred from the policy loan account to the variable account or the fixed account on each policy anniversary, at the time a new loan is requested, or at the time of loan repayment. It will be allocated according to the fund allocation factors in effect at the time of the transfer. 23 24 Interest is charged daily and is payable at the end of each policy year or at the time of loan repayment. Unpaid interest will be added to the existing policy indebtedness as of the due date and will be charged interest at the same rate as the rest of the indebtedness. Whenever the total policy indebtedness exceeds the cash value less any surrender charges, and if the guaranteed policy continuation provision is not in effect, Nationwide will send a notice to the policy owner and the assignee, if any. The policy will terminate without value 61 days after the mailing of the notice unless a sufficient repayment is made during that period. A repayment is sufficient if it is large enough to reduce the total policy indebtedness to an amount equal to the total cash value less any surrender charges plus an amount sufficient to continue the policy in force for 3 months. Alternatively, if the policy is in the guaranteed policy continuation period, a payment which will bring the guaranteed policy continuation provision into effect will be considered sufficient if such an amount is less than the premium required to bring the cash surrender value to zero and cover 3 months of deductions. EFFECT ON DEATH BENEFIT AND CASH VALUE A policy loan, whether or not repaid, will have a permanent effect on the death benefit and cash value because the investment results of the variable account or the fixed account will apply only to the non-loaned portion of the cash value. The longer the loan is outstanding, the greater the effect is likely to be. Depending on the investment results of the variable account or the fixed account while the loan is outstanding, the effect could be favorable or unfavorable. REPAYMENT All or part of the indebtedness may be repaid at any time while the policy is in force during the insured's lifetime. Any payment intended as a premium payment, rather than a loan repayment, must be identified as such. Loan repayments will be credited to the sub-accounts and the fixed account in proportion to the policy owner's underlying mutual fund allocation factors in effect at the time of the repayment. Each repayment may not be less than $50. Nationwide reserves the right to require that any loan repayments resulting from policy loans transferred from the fixed account must be first allocated to the fixed account. ASSIGNMENT While the insured is living, the policy owner may assign his or her rights in the policy. The assignment must be in writing, signed by the policy owner and received at Nationwide's home office. Prior to being received, assignments will not affect any payments made or actions taken by Nationwide. Nationwide is not responsible for any assignment not submitted, nor is Nationwide responsible for the sufficiency of any assignment. Assignments are subject to any indebtedness owed to Nationwide before being received. POLICY OWNER SERVICES DOLLAR COST AVERAGING Dollar Cost Averaging is a long-term transfer program that allows you to make regular, level investments over time. It involves the automatic transfer of a specified amount from the fixed account and/or certain sub-accounts into other sub-accounts. This program is not available in the State of New York. Nationwide does not guarantee that this program will result in profit or protect policy owners from loss. Policy owners direct Nationwide to automatically transfer specified amounts from the fixed account, Federated Insurance Series - Federated Quality Bond Fund II, Fidelity VIP High Income Portfolio, NSAT Government Bond Fund, NSAT Nationwide High Income Bond Fund, and the NSAT Money Market Fund. Transfers occur monthly or on another frequency if permitted by Nationwide. Nationwide will process transfers until either the value in the originating investment option is exhausted, or the policy owner instructs Nationwide in writing to stop the transfers. Transfers from the fixed account must be equal to or less than 1/30th of the fixed account value at the time the program is requested. 24 25 Nationwide reserves the right to stop establishing new Dollar Cost Averaging programs. Nationwide reserves the right to assess a processing fee for this service. DEATH BENEFIT INFORMATION CALCULATION OF THE DEATH BENEFIT At issue, the policy owner irrevocably elects either of the following tests qualifying the policy as life insurance under Section 7702 of the Internal Revenue Code: (1) the guideline premium/cash value corridor test; or (2) the cash value accumulation test. The cash value accumulation test is not available on policies issued for delivery in the State of New York. While the policy is in force, the death benefit will never be less than the specified amount. The death benefit may vary with the cash value of the policy, which depends on investment performance. In states other than New York, the policy owner may choose one of three death benefit options. In New York, only death benefit Options 1 and 2 are available. OPTION 1: the death benefit will be the greater of the specified amount or minimum required death benefit. Under Option 1, the amount of the death benefit will ordinarily not change for several years to reflect the investment performance and may not change at all. If investment performance is favorable, the amount of death benefit may increase. To see how and when investment performance will begin to affect death benefits, see the illustrations in Appendix C. OPTION 2: the death benefit will be the greater of the specified amount plus the cash value as of the date of death, or minimum required death benefit and will vary directly with the investment performance. OPTION 3: the death benefit is the greater of the minimum required death benefit or the sum of the specified amount on the date of death and accumulated premium account which consists of all premium payments accumulated to date of death less partial surrenders accumulated to date of death. The accumulations will be calculated based on the Option 3 interest rate shown on the policy data page. In no event will the accumulated premium account be less than zero or greater than the maximum accumulated premium account shown on the policy data page. For any death benefit option, the calculation of the minimum required death benefit is shown on the policy data page. The minimum required death benefit is the lowest death benefit which will qualify the policy as life insurance under Section 7702 of the Internal Revenue Code. A change in death benefit option will not be permitted if it results in the total premiums paid exceeding the then current maximum premium limitations under Section 7702 of the Internal Revenue Code where the policy owner has selected guideline premium/cash value corridor test. CHANGES IN THE DEATH BENEFIT OPTION After the first policy year, the policy owner may elect to change the death benefit option under the policy from either Option 1 to Option 2, or from Option 2 to Option 1. Only one change of death benefit option is permitted per policy year. The effective date of a change will be the monthly anniversary day following the date the change is approved by Nationwide. In order for any change in the death benefit option to become effective, the cash surrender value, after a change, must be sufficient to keep the policy in force for at least three months. Nationwide will adjust the specified amount so that the net amount at risk remains constant before and after the death benefit option change. A change in death benefit option will not be permitted if it results in the total premiums paid exceeding the then current maximum premium limitations under Section 7702 of the Internal Revenue Code where the policy owner has selected guideline premium/cash value corridor test. PROCEEDS PAYABLE ON DEATH The actual death proceeds payable on the insured's death will be the death benefit as described above, less any policy indebtedness, and less any unpaid policy charges. Under certain circumstances, the death proceeds may 25 26 be adjusted (see "Incontestability," "Error in Age or Sex," and "Suicide"). INCONTESTABILITY Nationwide will not contest payment of the death proceeds based on the initial specified amount after the policy has been in force during the insured's lifetime for 2 years from the policy date. For any increase in specified amount requiring evidence of insurability, Nationwide will not contest payment of the death proceeds based on such an increase after it has been in force during the insured's lifetime for 2 years from its effective date. ERROR IN AGE OR SEX If the age or sex of the insured has been misstated, the death benefit and cash value will be adjusted. The cash value will be adjusted to reflect the cost of insurance charges on the correct age and sex from the policy date. SUICIDE If the insured dies by suicide, while sane or insane, within two years from the policy date, Nationwide will pay no more than the sum of the premiums paid, less any indebtedness and less any partial surrenders. If the insured dies by suicide, while sane or insane, within two years from the date an application is accepted for an increase in the specified amount, Nationwide will pay no more than the amount paid for the additional benefit. MATURITY PROCEEDS The maturity date is the policy anniversary on or next following the insured's 100th birthday. If the policy is still in force, maturity proceeds are payable to the policy owner on the maturity date. Maturity proceeds are equal to the amount of the policy's cash value, less any indebtedness. EXCHANGE RIGHTS The policy owner may exchange the policy for a flexible premium adjustable life insurance policy offered by Nationwide on the policy date. The benefits for the new policy will not vary with the investment experience of a separate account. The exchange must be elected within 24 months from the policy date. No evidence of insurability will be required. The policy owner and beneficiary under the new policy will be the same as those under the exchanged policy on the effective date of the exchange. The new policy will have a death benefit on the exchange date not more than the death benefit of the original policy immediately prior to the exchange date. The new policy will have the same policy date and issue age as the original policy. The initial specified amount and any increases in specified amount will have the same rate class as those of the original policy. Any indebtedness may be transferred to the new policy. The exchange may be subject to an equitable adjustment in rates and values to reflect variances, if any, in the rates and values between the two policies. After adjustment, if any excess is owed the policy owner, Nationwide will pay the excess to the policy owner in cash. The exchange may be subject to federal income tax withholding (see "Income Tax Withholding"). GRACE PERIOD AND GUARANTEED POLICY CONTINUATION PERIOD GRACE PERIOD If the cash surrender value on a monthly anniversary day is not sufficient to cover the current monthly deduction, and the guaranteed policy continuation provision is not in effect, a grace period will be allowed for the payment of a premium of the lesser of at least three times the current monthly deduction and the premium required to bring the guaranteed policy continuation provision back into effect. Nationwide will send the policy owner a notice at the start of the grace period, at the address in the application or another address specified by the policy owner, stating the amount of premium required. The grace period will end 61 days after the day the notice is mailed. If sufficient premium is not received by Nationwide by the end of the grace period, the policy will lapse without value. If death proceeds become payable during the grace period, Nationwide will pay the death proceeds. 26 27 GUARANTEED POLICY CONTINUATION PERIOD This policy will not lapse during the guaranteed policy continuation period provided that on each monthly anniversary day (1) is greater than or equal to (2) where: (1) is the sum of all premiums paid to date minus any indebtedness, and minus any partial surrenders; and (2) is the sum of minimum monthly premiums required since the policy date including the minimum monthly premium for the current monthly anniversary day. The guaranteed policy continuation period is the lesser of 30 policy years or the number of policy years until the insured reaches attained age 65. For policies issued to ages greater than 55, the guaranteed policy continuation period is 10 policy years. This provision is subject to state insurance restrictions. In New York, the guaranteed policy continuation period is the lesser of 30 policy years or the number of policy years until the insured reaches attained age 65. For policies issued to ages greater than 62, the guaranteed policy continuation period is 3 policy years. In Texas, the guaranteed policy continuation period is 9 policy years for all issue ages. In Massachusetts, the guaranteed policy continuation period is 5 policy years for all issue ages. REINSTATEMENT If the grace period ends and the policy owner has neither paid the required premium nor surrendered the policy for its cash surrender value, the policy owner may reinstate the policy by: (1) submitting a written request at any time within 3 years after the end of the grace period and prior to the maturity date; (2) providing evidence of insurability satisfactory to Nationwide; (3) paying sufficient premium to cover all policy charges that were due and unpaid during the grace period; (4) paying sufficient premium to keep the policy in force for 3 months from the date of reinstatement, or, if the policy is in the guaranteed policy continuation period, paying the lesser of (a) and (b) where: (a) is premium sufficient to keep the policy in force for 3 months from the date of reinstatement; and (b) is premium sufficient to bring the guaranteed policy continuation provision into effect; and (5) paying or reinstating any indebtedness against the policy which existed at the end of the grace period. The effective date of a reinstated policy will be the monthly anniversary day on or next following the date the application for reinstatement is approved by Nationwide. If the policy is reinstated, the cash value on the date of reinstatement, but prior to applying any premiums or loan repayments received, will be set equal to the lesser of: (1) the cash value at the end of the grace period; or (2) the surrender charge for the policy year in which the policy was reinstated. Amounts allocated to underlying mutual funds at the start of the grace period will be reinstated, unless the policy owner provides otherwise. TAX MATTERS POLICY PROCEEDS Section 7702 of the Internal Revenue Code provides that if certain tests are met, a policy will be treated as a life insurance policy for federal tax purposes. Nationwide will monitor compliance with these tests. The policy should thus receive the same federal income tax treatment as fixed benefit life insurance. As a result, the death proceeds payable under a policy are excludable from gross income of the beneficiary under Section 101 of the Internal Revenue Code. Section 7702A of the Internal Revenue Code defines modified endowment contracts as those policies issued or materially changed on or after 27 28 June 21, 1988 on which the total premiums paid during the first seven years exceed the amount that would have been paid if the policy provided for paid up benefits after seven level annual premiums (see "Information about the Policies"). The Internal Revenue Code states that taxation of surrenders, partial surrenders, loans, collateral assignments and other pre-death distributions from modified endowment contracts (other than certain distributions to terminally ill individuals) are subject to federal income taxes in a manner similar to the way annuities are taxed. Modified endowment contract distributions are defined by the Internal Revenue Code as amounts not received as an annuity and are taxable to the extent the cash value of the policy exceeds, at the time of distribution, the premiums paid into the policy. A 10% tax penalty generally applies to the taxable portion of such distributions unless the policy owner is over age 59 1/2, disabled, or the distribution is part of an annuity to the policy owner as defined in the Internal Revenue Code. Under certain circumstances, certain distributions made under a policy on the life of a "terminally ill individual", as that term is defined in the Internal Revenue Code, are excludable from gross income. The policies offered by this prospectus may or may not be issued as modified endowment contracts. Nationwide will monitor premiums paid and will notify the policy owner when the policy's non-modified endowment status is in jeopardy. If a policy is not a modified endowment contract, a cash distribution during the first 15 years after a policy is issued which causes a reduction in death benefits may still become fully or partially taxable to the policy owner pursuant to Section 7702(f)(7) of the Internal Revenue Code. The policy owner should carefully consider this potential effect and seek further information before initiating any changes in the terms of the policy. Under certain conditions, a policy may become a modified endowment as a result of a material change or a reduction in benefits as defined by Section 7702A(c) of the Internal Revenue Code. In addition to meeting the tests required under Section 7702, Section 817(h) of the Internal Revenue Code requires that the investments of separate accounts such as the variable account be adequately diversified. Regulations under 817(h) provide that a variable life policy that fails to satisfy the diversification standards will not be treated as life insurance unless such failure was inadvertent, is corrected, and the policy owner or Nationwide pays an amount to the IRS. The amount will be based on the tax that would have been paid by the policy owner if the income, for the period the policy was not diversified, had been received by the policy owner. If the failure to diversify is not corrected in this manner, the policy owner will be deemed the owner of the underlying securities and taxed on the earnings of his or her account. Representatives of the IRS have suggested, from time to time, that the number of underlying mutual funds available or the number of transfer opportunities available under a variable product may be relevant in determining whether the product qualifies for the desired tax treatment. No formal guidance has been issued in this area. Should the U.S. Secretary of the Treasury issue additional rules or regulations limiting the number of underlying mutual funds, transfers between underlying mutual funds, exchanges of underlying mutual funds or changes in investment objectives of underlying mutual funds such that the policy would no longer qualify as life insurance under Section 7702 of the Internal Revenue Code, Nationwide will take whatever steps are available to remain in compliance. Nationwide will monitor compliance with these regulations and, to the extent necessary, will change the objectives or assets of the sub-account investments to remain in compliance. A total surrender or cancellation of the policy by lapse or the maturity of the policy on its maturity date may have adverse tax consequences. If the amount received by the policy owner plus total policy indebtedness exceeds the premiums paid into the policy, the excess generally will be treated as taxable income, regardless of whether or not the policy is a modified endowment contract. 28 29 WITHHOLDING Distributions of income from a modified endowment contract are subject to federal income tax withholding; however, the recipient may elect not to have the withholding taken from the distribution. A distribution of income from a modified endowment contract may be subject to mandatory back-up withholding (which cannot be waived). The mandatory back-up withholding rate is 31% of the income that is distributed and will arise of no taxpayer identification number is provided to Nationwide, or if the IRS notifies Nationwide that back-up withholding is required. FEDERAL ESTATE AND GENERATION-SKIPPING TRANSFER TAXES The federal estate tax is integrated with the federal gift tax under a unified tax rate schedule. In general, in 2000, an estate of less than $625,000 (inclusive of certain pre-death gifts) will not incur a federal estate tax liability. In addition, an unlimited marital deduction may be available for federal estate tax purposes, for certain amounts that pass to the surviving spouse. When the insured dies, the death benefit will generally be included in the insured's federal gross estate if: (1) the proceeds were payable to or for the benefit of the insured's estate; or (2) the insured held any "incident of ownership" in the policy at death or at any time within three years of death. An incident of ownership is, in general, any right that may be exercised by the policy owner, such as the right to borrow on the policy, or the right to name a new beneficiary. If the policy owner (whether or not he or she is the insured) transfers ownership of the policy to another person, such transfer may be subject to a federal gift tax. In addition, if such policy owner transfers the policy to someone two or more generations younger than the policy owner, the transfer may be subject to the federal generation-skipping transfer tax ("GSTT"), the taxable amount being the value of the policy. Similarly, if the beneficiary is two or more generations younger than the insured, the payment of the death proceeds at the death of the insured may be subject to the GSTT. Pursuant to regulations recently promulgated by the U.S. Secretary of the Treasury, Nationwide may be required to withhold a portion of the death proceeds and pay them directly to the IRS as the GSTT liability. The GSTT provisions generally apply to the same transfers that are subject to estate or gift taxes. The tax rate is a flat rate equal to the maximum estate tax rate (currently 55%), and there is a provision for an aggregate $1 million exemption. Due to the complexity of these rules, the policy owner should consult with counsel and other competent advisors regarding these taxes. NON-RESIDENT ALIENS Pre-death distributions from modified endowment contracts to nonresident aliens ("NRAs") are generally subject to federal income tax and tax withholding, at a statutory rate of 30% of the amount of income that is distributed. Nationwide is required to withhold such amount from the distribution and remit it to the IRS. Distributions to certain NRAs may be subject to lower, or in certain instances zero, tax and withholding rates, if the United States has entered into an applicable treaty. However, in order to obtain the benefits of such treaty provisions, the NRA must give to Nationwide sufficient proof of his or her residency and citizenship in the form and manner prescribed by the IRS. In addition, the NRA must obtain an individual taxpayer identification number from the IRS, and furnish that number to Nationwide prior to the distribution. If Nationwide does not have the proper proof of citizenship or residency and a proper individual taxpayer identification number prior to any distribution, Nationwide will be required to withhold 30% of the income, regardless of any treaty provision. A pre-death distribution may not be subject to withholding where the recipient sufficiently establishes to Nationwide that such payment is effectively connected to the recipient's conduct of a trade or business in the United States and that such payment is includible in the recipient's gross income for United States federal income tax purposes. Any such distributions may be subject to back-up withholding at the statutory 29 30 rate (currently 31%) if no taxpayer identification number, or an incorrect taxpayer identification number, is provided. State and local estate, inheritance, income and other tax consequences of ownership or receipt of policy proceeds depend on the circumstances of each policy owner or beneficiary. TAXATION OF NATIONWIDE Nationwide is taxed as a life insurance company under the Internal Revenue Code. Since the variable account is not a separate entity from Nationwide and its operations form a part of Nationwide, it will not be taxed separately as a "regulated investment company" under Sub-chapter M of the Internal Revenue Code. Investment income and realized capital gains on the assets of the variable account are reinvested and taken into account in determining the value of accumulation units. As a result, such investment income and realized capital gains are automatically applied to increase reserves under the policies. Nationwide does not initially expect to incur any federal income tax liability that would be chargeable to the variable account. Based upon these expectations, no charge is currently being made against the variable account for federal income taxes. If, however, Nationwide determines that on a separate company basis such taxes may be incurred, it reserves the right to assess a charge for such taxes against the variable account. Nationwide may also incur state and local taxes (in addition to premium taxes) in several states. At present, these taxes are not significant. If they increase, however, charges for such taxes may be made. TAX CHANGES The foregoing discussion, which is based on Nationwide's understanding of federal tax laws as they are currently interpreted by the IRS, is general and is not intended as tax advice. The Internal Revenue Code has been subjected to numerous amendments and changes, and it is reasonable to believe that it will continue to be revised. The United States Congress has, in the past, considered numerous legislative proposals that, if enacted, could change the tax treatment of the policies. It is reasonable to believe that such proposals, and future proposals, may be enacted into law. In addition, the U.S. Treasury Department may amend existing regulations, issue new regulations, or adopt new interpretations of existing law that may be at variance with its current positions on these matters. In addition, current state law (which is not discussed herein), and future amendments to state law, may affect the tax consequences of the policy. If the policy owner, insured, or beneficiary or other person receiving any benefit or interest in or from the policy is not both a resident and citizen of the United States, there may be a tax imposed by a foreign country, in addition to any tax imposed by the United States. The foreign law (including regulations, rulings, and case law) may change and impose additional taxes on the policy, the death proceeds, or other distributions and/or ownership of the policy, or a treaty may be amended and all or part of the favorable treatment may be eliminated. Any or all of the foregoing may change from time to time without any notice, and the tax consequences arising out of a policy may be changed retroactively. There is no way of predicting if, when, or to what extent any such change may take place. No representation is made as to the likelihood of the continuation of these current laws, interpretations, and policies. The foregoing is a general explanation as to certain tax matters pertaining to insurance policies. It is not intended to be legal or tax advice, and should not take the place of your independent legal, tax and/or financial advisor. LEGAL CONSIDERATIONS On July 6, 1983, the U.S. Supreme Court held in Arizona Governing Committee v. Norris that certain annuity benefits provided by employers' retirement and fringe benefit programs may not vary between men and women on the basis of sex. This decision applies only to benefits derived from premiums made on or after August 1, 1983. The policies offered by this prospectus are based upon actuarial tables which distinguish between men and women. Thus the policies 30 31 provide different benefits to men and women of the same age. Accordingly, employers and employee organizations should consider, in consultation with legal counsel, the impact of Norris on any employment related insurance or benefit program before purchasing this policy. STATE REGULATION Nationwide is subject to the laws of Ohio governing insurance companies and to regulation by the Ohio Insurance Department. An annual statement in a prescribed form is filed with the Insurance Department each year covering the operation of Nationwide for the preceding year and its financial condition as of the end of such year. Regulation by the Insurance Department includes periodic examination to determine Nationwide's contract liabilities and reserves so that the Insurance Department may certify the items are correct. Nationwide's books and accounts are subject to review by the Insurance Department at all times and a full examination of its operations is conducted periodically by the National Association of Insurance Commissioners. Such regulation does not, however, involve any supervision of management or investment practices or policies. In addition, Nationwide is subject to regulation under the insurance laws of other jurisdictions in which it may operate. REPORTS TO POLICY OWNERS Nationwide will mail to the policy owner at the last known address of record: - an annual statement containing: the amount of the current death benefit, cash value, cash surrender value, premiums paid, monthly charges deducted, amounts invested in the fixed account and the sub-accounts, and policy indebtedness; - annual and semi-annual reports containing all applicable information and financial statements or their equivalent, which must be sent to the underlying mutual fund beneficial shareholders as required by the rules under the Investment Company Act of 1940 for the variable account; and - statements of significant transactions, such as changes in specified amount, changes in death benefit options, changes in future premium allocations, transfers among sub-accounts, premium payments, loans, loan repayments, reinstatement and termination. ADVERTISING Nationwide is ranked and rated by independent financial rating services, including Moody's, Standard & Poor's and A.M. Best Company. The purpose of these ratings is to reflect the financial strength or claims-paying ability of Nationwide. The ratings are not intended to reflect the investment experience or financial strength of the variable account. Nationwide may advertise these ratings from time to time. In addition, Nationwide may include in certain advertisements, endorsements in the form of a list of organizations, individuals or other parties which recommend Nationwide or the policies. Furthermore, Nationwide may occasionally include in advertisements comparisons of currently taxable and tax deferred investment programs, based on selected tax brackets, or discussions of alternative investment vehicles and general economic conditions. LEGAL PROCEEDINGS Nationwide 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 Nationwide. 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. In November 1997, two plaintiffs, one who was the owner of a variable life insurance contract and the other who was the owner of a variable annuity contract, commenced a lawsuit in a federal court in Texas against Nationwide Life Insurance Company and the American Century group of defendants (Robert Young and David D. Distad v. Nationwide Life Insurance 31 32 Company et al.). In this lawsuit, plaintiffs sought to represent a class of variable life insurance contract owners and variable annuity contract owners whom they claim were allegedly misled when purchasing these variable contracts into believing that the performance of their underlying mutual fund option managed by American Century, whose shares may only be purchased by insurance companies, would track the performance of a mutual fund, also managed by American Century, whose shares are publicly traded. The amended complaint seeks unspecified compensatory and punitive damages. On April 27, 1998, the District Court denied, in part, and granted, in part, motions to dismiss the complaint filed by Nationwide and American Century. The remaining claims against Nationwide allege securities fraud, common law fraud, civil conspiracy, and breach of contract. The District Court, on December 2, 1998, issued an order denying plaintiffs' motion for class certification and the appeals court declined to review the order denying class certification upon interlocutory appeal. On June 11, 1999, the District Court denied the plaintiffs' motion to amend their complaint and reconsider class certification. In January 2000, Nationwide and American Century settled this lawsuit now limited to the claims of the two named plaintiffs. On February 9, 2000, the court dismissed this lawsuit with prejudice. On October 29, 1998, Nationwide was named in a lawsuit filed in Ohio state court related to the sale of deferred annuity products for use as investments in tax-deferred contributory retirement plans (Mercedes Castillo v. Nationwide Financial Services, Inc., Nationwide Life Insurance Company and Nationwide Life and Annuity Insurance Company). On May 3, 1999, the complaint was amended to, among other things, add Marcus Shore as a second plaintiff. The amended complaint is brought as a class action on behalf of all persons who purchased individual deferred annuity contracts or participated in group annuity contracts sold by Nationwide and the other named Nationwide affiliates which were used to fund certain tax-deferred retirement plans. The amended complaint seeks unspecified compensatory and punitive damages. No class has been certified. On June 11, 1999, Nationwide and the other named defendants filed a motion to dismiss the amended complaint. On March 8, 2000, the court denied the motion to dismiss the amended complaint filed by Nationwide and other named defendants. Nationwide intends to defend this lawsuit vigorously. There can be no assurance that any litigation relating to pricing or sales practices will not have a material adverse effect on Nationwide in the future. The general distributor, NISC, is not engaged in any litigation of any material nature. EXPERTS The audited financial statements have been included herein in reliance upon the reports of KPMG LLP, independent certified public accountants, and upon the authority of said firm as experts in accounting and auditing. REGISTRATION STATEMENT A registration statement has been filed with the SEC under the Securities Act of 1933, as amended, with respect to the policies offered hereby. This prospectus does not contain all the information set forth in the Registration Statement and amendments thereto and exhibits filed as a part thereof, to all of which reference is hereby made for further information concerning the variable account, Nationwide, and the policies offered hereby. Statements contained in this prospectus as to the content of policies and other legal instruments are summaries. For a complete statement of the terms thereof, reference is made to such instruments as filed. DISTRIBUTION OF THE POLICIES The policies will be sold by licensed insurance agents in those states where the policies may lawfully be sold. Agents are registered representatives of broker dealers registered under the Securities Exchange Act of 1934 who are member firms of the National Association of Securities Dealers, Inc. ("NASD"). The policies will be distributed by the general distributor, NISC. NISC was organized as an Oklahoma 32 33 corporation on March 19, 1974. NISC is a wholly owned subsidiary of Nationwide and a member of the NASD. NISC acts as general distributor for the following separate accounts, all of which are separate investment accounts of Nationwide or its affiliates: - Nationwide VLI Separate Account-2 - Nationwide VLI Separate Account-3 - Nationwide VLI Separate Account-4 - Nationwide VLI Separate Account-5 - Nationwide Multi-Flex Variable Account - Nationwide DC Variable Account - Nationwide DCVA-II - NACo Variable Account - Nationwide Variable Account - Nationwide Variable Account-II - Nationwide Variable Account-5 - Nationwide Variable Account-6 - Nationwide Variable Account-8 - Nationwide Variable Account-9 - Nationwide Variable Account-10 - Nationwide Variable Account-11 - Nationwide VA Separate Account-A - Nationwide VA Separate Account-B - Nationwide VA Separate Account-C - Nationwide VL Separate Account-A - Nationwide VL Separate Account-B - Nationwide VL Separate Account-C - Nationwide VL Separate Account-D. Gross first year commissions paid by Nationwide on the sale of these policies plus fees for marketing services are not more than 6.75% of the premiums paid. No underwriting commissions have been paid by Nationwide to NISC. NISC DIRECTORS AND OFFICERS
------------------------------------------------------------------------------------------------------------------ POSITIONS AND OFFICES NAME AND BUSINESS ADDRESS WITH UNDERWRITER ------------------------------------------------------------------------------------------------------------------ Joseph J. Gasper Chairman of the Board and Director One Nationwide Plaza Columbus, OH 43215 ------------------------------------------------------------------------------------------------------------------ Dimon R. McFerson Chairman and Chief Executive Officer and Director One Nationwide Plaza Columbus, OH 43215 ------------------------------------------------------------------------------------------------------------------ Richard A. Karas Vice Chairman and Director One Nationwide Plaza Columbus, OH 43215 ------------------------------------------------------------------------------------------------------------------ Duane C. Meek President One Nationwide Plaza Columbus, OH 43215 ------------------------------------------------------------------------------------------------------------------ Philip C. Gath Director One Nationwide Plaza Columbus, OH 43215 ------------------------------------------------------------------------------------------------------------------ Susan A. Wolken Director One Nationwide Plaza Columbus, OH 43215 ------------------------------------------------------------------------------------------------------------------ Robert A. Oakley Executive Vice President - Chief Financial Officer One Nationwide Plaza Columbus, OH 43215 ------------------------------------------------------------------------------------------------------------------ Robert J. Woodward, Jr. Executive Vice President - Chief Investment Officer One Nationwide Plaza Columbus, OH 43215 ------------------------------------------------------------------------------------------------------------------
33 34
------------------------------------------------------------------------------------------------------------------ POSITIONS AND OFFICES NAME AND BUSINESS ADDRESS WITH UNDERWRITER ------------------------------------------------------------------------------------------------------------------ Mark R. Thresher Senior Vice President and Treasurer One Nationwide Plaza Columbus, OH 43215 ------------------------------------------------------------------------------------------------------------------ Barbara J. Shane Vice President - Compliance Officer Two Nationwide Plaza Columbus, OH 43215 ------------------------------------------------------------------------------------------------------------------ Alan A. Todryk Vice President - Taxation One Nationwide Plaza Columbus, OH 43215 ------------------------------------------------------------------------------------------------------------------ John F. Delaloye Assistant Secretary One Nationwide Plaza Columbus, OH 43215 ------------------------------------------------------------------------------------------------------------------ Glenn W. Soden Assistant Secretary One Nationwide Plaza Columbus, OH 43215 ------------------------------------------------------------------------------------------------------------------ E. Gary Berndt Assistant Treasurer One Nationwide Plaza Columbus, OH 43215 ------------------------------------------------------------------------------------------------------------------ Duane M. Campbell Assistant Treasurer One Nationwide Plaza Columbus, OH 43215 ------------------------------------------------------------------------------------------------------------------ Terry C. Smetzer Assistant Treasurer One Nationwide Plaza Columbus, OH 43215 ------------------------------------------------------------------------------------------------------------------
ADDITIONAL INFORMATION ABOUT NATIONWIDE The life insurance business, including annuities, is the only business in which Nationwide is engaged. Nationwide markets its policies through independent insurance brokers, general agents, and registered representatives of registered NASD broker/dealer firms. Nationwide serves as depositor for the following separate investment accounts, each of which is a registered investment company: - Nationwide Variable Account; - Nationwide Variable Account-II; - Nationwide Variable Account-3; - Nationwide Variable Account-4; - Nationwide Variable Account-5; - Nationwide Variable Account-6; - Nationwide Fidelity Advisor Variable Account; - Nationwide Variable Account-8; - Nationwide Variable Account-9; - Nationwide Variable Account-10; - Nationwide Variable Account-11; - MFS Variable Account; - Nationwide Multi-Flex Variable Account; - Nationwide VLI Separate Account; - Nationwide VLI Separate Account-2; - Nationwide VLI Separate Account-3; - Nationwide VLI Separate Account-4; - Nationwide VLI Separate Account-5; - NACo Variable Account; - Nationwide DC Variable Account; and the - Nationwide DCVA-II. Nationwide, in common with other insurance companies, is subject to regulation and supervision by the regulatory authorities of the states in which it is licensed to do business. A license from the state insurance department is a prerequisite to the transaction of insurance business in that state. In general, all states have statutory administrative powers. Such regulation relates, among other things, to licensing of insurers and their agents, the 34 35 approval of policy forms, the methods of computing reserves, the form and content of statutory financial statements, the amount of policyholders' and stockholders' dividends, and the type of distribution of investments permitted. Nationwide operates in the highly competitive field of life insurance. There are approximately 2,300 stock, mutual and other types of insurers in the life insurance business in the United States, and a large number of them compete with the registrant in the sale of insurance policies. As is customary in insurance company groups, employees are shared with the other insurance companies in the group. In addition to its direct salaried employees, Nationwide shares employees with Nationwide Mutual Insurance Company and Nationwide Mutual Fire Insurance Company. Nationwide does not presently own or lease any materially important physical properties when its property holdings are viewed in relation to its total assets. Nationwide shares its home office, other facilities and equipment with Nationwide Mutual Insurance Company. Company Management Nationwide and Nationwide Life and Annuity Insurance Company, together with Nationwide Mutual Insurance Company, Nationwide Mutual Fire Insurance Company, Nationwide Property and Casualty Insurance Company and Nationwide General Insurance Company and their affiliated companies comprise the Nationwide group of companies. The companies listed above have substantially common boards of directors and officers. Nationwide Financial Services, Inc. ("NFS") is the sole shareholder of Nationwide. NFS serves as a holding company for other financial institutions. Nationwide is the sole owner of Nationwide Life and Annuity Insurance Company. 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. Messrs. McFerson, Gasper, Woodward and Ms. Thomas are also trustees of one or more of the registered investment companies distributed by NISC, a registered broker-dealer affiliated with the Nationwide group of companies.
DIRECTORS OF NATIONWIDE - ------------------------------------- --------------------------- ---------------------------------------------------- DIRECTORS OF THE DEPOSITOR NAME AND POSITIONS AND OFFICES PRINCIPAL BUSINESS ADDRESS WITH DEPOSITOR PRINCIPAL OCCUPATION - ------------------------------------- --------------------------- ---------------------------------------------------- Lewis J. Alphin Director Farm Owner and Operator, Bell Farms (1) 519 Bethel Church Road Mount Olive, NC 28365-6107 - ------------------------------------- --------------------------- ---------------------------------------------------- A. I. Bell Director Farm Owner and Operator (1) 4121 North River Road West Zanesville, OH 43701 - ------------------------------------- --------------------------- ---------------------------------------------------- Kenneth D. Davis Director Farm Owner and Operator (1) 7229 Woodmansee Road Leesburg, OH 45135 - ------------------------------------- --------------------------- ---------------------------------------------------- Keith W. Eckel Director Partner, Fred W. Eckel Sons; President, Eckel 1647 Falls Road Farms, Inc. (1) Clarks Summit, PA 18411 - ------------------------------------- --------------------------- ---------------------------------------------------- Willard J. Engel Director Retired General Manager, Lyon County Co-operative 301 East Marshall Street Oil Company (1) Marshall, MN 56258 - ------------------------------------- --------------------------- ---------------------------------------------------- Fred C. Finney Director Owner and Operator, Moreland Fruit Farm; Operator, 1558 West Moreland Road Melrose Orchard (1) Wooster, OH 44691 - ------------------------------------- --------------------------- ----------------------------------------------------
35 36
DIRECTORS OF NATIONWIDE - ------------------------------------- --------------------------- ---------------------------------------------------- DIRECTORS OF THE DEPOSITOR NAME AND POSITIONS AND OFFICES PRINCIPAL BUSINESS ADDRESS WITH DEPOSITOR PRINCIPAL OCCUPATION - ------------------------------------- --------------------------- ---------------------------------------------------- Joseph J. Gasper President and Chief President and Chief Operating Officer, Nationwide One Nationwide Plaza Operating Officer and Life Insurance Company and Nationwide Life and Columbus, OH 43215 Director Annuity Insurance Company (2) - ------------------------------------- --------------------------- ---------------------------------------------------- Dimon R. McFerson Chairman and Chief Chairman and Chief Executive Officer- (2) One Nationwide Plaza Executive Officer and Columbus, OH 43215 Director - ------------------------------------- --------------------------- ---------------------------------------------------- David O. Miller Chairman of the Board and President, Owen Potato Farm, Inc.; Partner, M&M 115 Sprague Drive Director Enterprises (1) Hebron, OH 43025 - ------------------------------------- --------------------------- ---------------------------------------------------- Yvonne L. Montgomery Director Xerox Corporation Senior Vice President and General Manager, Public Suite 200 Sector Worldwide/Document Solutions Group 1401 H Street NW Xerox Corporation (2) Washington, DC 20007 - ------------------------------------- --------------------------- ---------------------------------------------------- Ralph M. Paige Director Executive Director Federation of Southern Federation of Southern Cooperatives/Land Assistance Fund Cooperatives/Land Assistance Fund 2769 Church Street East Point, GA 30344 - ------------------------------------- --------------------------- ---------------------------------------------------- James F. Patterson Director Vice President, Pattersons, Inc.; President, 8765 Mulberry Road Patterson Farms, Inc. (1) Chesterland, OH 44026 - ------------------------------------- --------------------------- ---------------------------------------------------- Arden L. Shisler Director President and Chief Executive Officer, K&B 1356 North Wenger Road Transport, Inc. (1) Dalton, OH 44618 - ------------------------------------- --------------------------- ---------------------------------------------------- Robert L. Stewart Director Owner and Operator Sunnydale Farms and Mining (1) 88740 Fairview Road Jewett, OH 43986 - ------------------------------------- --------------------------- ---------------------------------------------------- Nancy C. Thomas Director Co-owner, Thomas Farms (2) 1767D Westwood Avenue Alliance, OH 44601 - ------------------------------------- --------------------------- ----------------------------------------------------
(1) Principal occupation for last 5 years. (2) Prior to assuming this current position, held other executive management positions with the same or affiliated companies. Each of the directors is a director of the other major insurance affiliates of the Nationwide group of companies except Mr. Gasper who is a director only of Nationwide Life Insurance Company and Nationwide Life and Annuity Insurance Company. Messrs. McFerson and Gasper are directors of NISC, a registered broker-dealer. Messrs. McFerson, Miller, Patterson, and Shisler are directors of Nationwide Financial Services, Inc. Mr. McFerson and Ms. Thomas are trustees of Nationwide Mutual Funds, a registered investment company. Messrs. McFerson, Gasper and Woodward are trustees of Nationwide Separate Account Trust and Nationwide Asset Allocation Trust, registered investment companies. Mr. McFerson is trustee of Financial Horizons Investment Trust and Nationwide Mutual Funds, registered investment companies. 36 37 EXECUTIVE OFFICERS OF NATIONWIDE
- ------------------------------------------------------------------------------------------------------------------- OFFICERS OF THE DEPOSITOR NAME AND PRINCIPAL BUSINESS ADDRESS OFFICES OF THE DEPOSITOR - ------------------------------------------------------------------------------------------------------------------- Richard D. Headley Executive Vice President - Chief Information Technology Officer One Nationwide Plaza Columbus, OH 43215 - ------------------------------------------------------------------------------------------------------------------- Robert A. Oakley Executive Vice President - Chief Financial Officer One Nationwide Plaza Columbus, OH 43215 - ------------------------------------------------------------------------------------------------------------------- Robert J. Woodward, Jr. Executive Vice President - Chief Investment Officer One Nationwide Plaza Columbus, OH 43215 - ------------------------------------------------------------------------------------------------------------------- James E. Brock Senior Vice President - Corporate Development One Nationwide Plaza Columbus, OH 43215 - ------------------------------------------------------------------------------------------------------------------- Charles A. Bryan Senior Vice President - Chief Actuary - Property and Casualty One Nationwide Plaza Columbus, OH 43215 - ------------------------------------------------------------------------------------------------------------------- John R. Cook, Jr. Senior Vice President - Chief Communications Officer One Nationwide Plaza Columbus, OH 43215 - ------------------------------------------------------------------------------------------------------------------- David A. Diamond Senior Vice President - Corporate Controller One Nationwide Plaza Columbus, OH 43215 - ------------------------------------------------------------------------------------------------------------------- Philip C. Gath Senior Vice President - Chief Actuary - Nationwide Financial One Nationwide Plaza Columbus, OH 43215 - ------------------------------------------------------------------------------------------------------------------- Patricia R. Hatler Senior Vice President, General Counsel and Secretary One Nationwide Plaza Columbus, OH 43215 - ------------------------------------------------------------------------------------------------------------------- David K. Hollingsworth Senior Vice President One Nationwide Plaza Columbus, OH 43215 - ------------------------------------------------------------------------------------------------------------------- David R. Jahn Senior Vice President - Commercial Insurance One Nationwide Plaza Columbus, OH 43215 - ------------------------------------------------------------------------------------------------------------------- Donna A. James Senior Vice President - Chief Human Resources Officer One Nationwide Plaza Columbus, OH 43215 - ------------------------------------------------------------------------------------------------------------------- Richard A. Karas Senior Vice President - Sales - Financial Services One Nationwide Plaza Columbus, OH 43215 - ------------------------------------------------------------------------------------------------------------------- Gregory S. Lashutka Senior Vice President - Corporate Relations One Nationwide Plaza Columbus, OH 43215 - ------------------------------------------------------------------------------------------------------------------- Edwin P. McCausland, Jr. Senior Vice President - Fixed Income Securities One Nationwide Plaza Columbus, OH 43215 - -------------------------------------------------------------------------------------------------------------------
37 38 EXECUTIVE OFFICERS OF NATIONWIDE
- ------------------------------------------------------------------------------------------------------------------- OFFICERS OF THE DEPOSITOR NAME AND PRINCIPAL BUSINESS ADDRESS OFFICES OF THE DEPOSITOR - ------------------------------------------------------------------------------------------------------------------- Mark D. Phelan Senior Vice President - Technology Services One Nationwide Plaza Columbus, OH 43215 - ------------------------------------------------------------------------------------------------------------------- Douglas C. Robinette Senior Vice President - Claims and Financial Services One Nationwide Plaza Columbus, OH 43215 - ------------------------------------------------------------------------------------------------------------------- Mark R. Thresher Senior Vice President - Finance - Nationwide Financial One Nationwide Plaza Columbus, OH 43215 - ------------------------------------------------------------------------------------------------------------------- Richard M. Waggoner Senior Vice President - Operations One Nationwide Plaza Columbus, OH 43215 - ------------------------------------------------------------------------------------------------------------------- Susan A. Wolken Senior Vice President - Product Management and Nationwide One Nationwide Plaza Financial Marketing Columbus, OH 43215 - -------------------------------------------------------------------------------------------------------------------
DIMON R. MCFERSON has been a Director since April 1988 and Chairman and Chief Executive Officer since April 1996. He was elected Chief Executive Officer in December 1992, and President and Chief Executive Officer in December 1993. He was President and General Manager of Nationwide Mutual Insurance Company from April 1988 to April 1991; President and Chief Operating Officer of Nationwide Mutual Insurance Company from April 1991 to December 1992; and President and Chief Executive Officer of Nationwide Mutual Insurance Company from December 1992 to April 1996. Mr. McFerson has been with Nationwide for 20 years. JOSEPH J. GASPER has been President and Chief Operating Officer and Director of Nationwide since April 1996. Previously, he was Executive Vice President - Property/Casualty Operations of Nationwide Mutual Insurance Company from April 1995 to April 1996. He was Senior Vice President - Property/Casualty Operations of Nationwide Mutual Insurance Company from September 1993 to April 1995. Prior to that time, Mr. Gasper held numerous positions within Nationwide. Mr. Gasper has been with Nationwide for 33 years. LEWIS J. ALPHIN has been a Director of Nationwide since 1993. Mr. Alphin owns and operates an 800-acre farm in Mt. Olive, NC. He taught agriculture business at James Sprunt Community Collegy in Kenansville, NC for more than 22 years before retiring in 1994. He is the former board chairman of the Cape Fear Farm Credit Association, a member and former vice president, secretary/treasurer, and director of the Duplin County Agribusiness Council, and a former board member of the Southern States Cooperative (1986 to 1993). Mr. Alphin is a member of the Duplin County Farm Bureau, the North Carolina Farm Bureau, ad the Farm Credit Council. He is a member and former director of the Oak Wolfe Fire Department. A. I. BELL has been a Director of Nationwide since April, 1998. Mr. Bell has served as a state trustee of the Ohio Farm Bureau Federation from 1991 to 1998 and as president that last four years. He oversees the Bell family farm in Zanesville, Ohio. The farm is the hub of a multi-family swine network, in addition to grain and beef operations. Mr. Bell has represented the Ohio Farm Bureau at state and national level activities, and has traveled internationally representing Ohio agriculture. In 1995, he was introduced into The Ohio State University Department of Animal Sciences Hall of Fame. JAMES E. BROCK has been Senior Vice President - Corporate Development since July 1997. Previously, he was Senior Vice President - Company Operations from December 1996 to July 1997 and was also Senior Vice President - Life Company Operations from April 1996 to 38 39 July 1997. Mr. Brock was Senior Vice President - Investment Products Operations from November 1990 to April 1996. Prior to that time, Mr. Brock held several positions within Nationwide. Mr. Brock has been with Nationwide for 30 years. CHARLES A. BRYAN has been a Senior Vice President - Chief Actuary - Property and Casualty since 1998. Prior to joining Nationwide, Mr. Bryan was president, Chief Operating Officer of Direct Response Corporation from 1996 to 1998. Prior to that time, Mr. Bryan was a partner with Ernst & Young. JOHN R. COOK, JR. has been Senior Vice President - Chief Communications Officer since May 1997. Previously, Mr. Cook was Senior Vice President - Chief Communications Officer of USAA from July 1989 to May 1997. Mr. Cook has been with Nationwide for 2 years. KENNETH D. DAVIS has been a Director of Nationwide since April 1999. Mr. Davis is the immediate past president of the Ohio Farm Bureau Federation. He served as a member of the Ohio Farm Bureau Federation's board of trustees from 1989 until 1999. He served as first vice president of the board from 1994 until 1998. Mr. Davis serves on the board of directors of his local rural electric cooperatives and is a member of many agriculture organizations including the Ohio Corn Growers, Ohio Cattlemen's and Ohio Soybean associations. DAVID A. DIAMOND has been Senior Vice President - Corporate Controller since August 1999. He was Vice President-Controller from August 1996 to August 1999. Previously, he was Vice President - Controller from October 1993 to August 1996. Prior to that time, Mr. Diamond held several positions within Nationwide. Mr. Diamond has been with Nationwide for 11 years. KEITH W. ECKEL has been a Director of Nationwide since April 1996. Mr. Eckel is a partner of Fred W. Eckel Sons and president of Eckel Farms, Inc. in northeast Pennsylvania. He received the Master Farmer award from Penn State University in 1982. Mr. Eckel is a member of the Pennsylvania Agricultural Land Preservation Board. He is a former president of the Pennsylvania Farm Bureau, a position he held for 15 years, and the Lackawanna County Cooperative Extension Association. He has served as a board member and executive committee member of the American Farm Bureau Federation. He is a former vice president of the Pennsylvania Council of Cooperative Extension Associations and former board member of the Pennsylvania Vegetable Growers Association. WILLARD J. ENGEL has been a Director of Nationwide since 1994. Mr. Engel served as general manager of Lyon County Co-Operative Oil Co. in Marshall, MN from 1975 to 1997, and occasionally serves on a consulting basis. He previously was a division manager of the Truman Farmers Elevator. He is a former director of the Western Co-op Transport in Montevideo, MN, a former director and legislative committee chairman of the Northwest Petroleum Association in St. Paul, and a former director of Farmland Industries in Kansas City. FRED C. FINNEY has been a Director of Nationwide since 1992. Mr. Finney is the owner and operator of the Moreland Fruit Farm and operator of Melrose Orchard in Wooster, OH. He is past president of the Ohio Farm Bureau Federation, the Ohio Fruit Growers Society, Wayne County Farm Bureau, and the Westwood Ruritan Club. He is a member of the American Berry Cooperative. PHILIP C. GATH has been Senior Vice President - Chief Actuary - Nationwide Financial since May 1998. Previously, Mr. Gath was Vice President - Product Manager - Individual Variable Annuity from July 1997 to May 1998. Mr. Gath was Vice President - Individual Life Actuary from August 1989 to July 1997. Prior to that time, Mr. Gath held several positions within Nationwide. Mr. Gath has been with Nationwide for 31 years. PATRICIA R. HATLER has been Senior Vice President, General Counsel and Secretary since April 2000. Previously, she was Senior Vice President and General Counsel from July 1999 to April 2000. Prior to that time, she was General Counsel and Corporate Secretary of 39 40 Independence Blue Cross from 1983 to July 1999. DAVID K. HOLLINGSWORTH has been Senior Vice President - Multi Channel and Sponsor Relations since August 1999. Previously, he was Senior Vice President - Marketing from June 1999 to August 1999. Prior to that time, has held numerous positions within the Nationwide group of companies. Mr. Hollingsworth has been with Nationwide for 25 years. DAVID R. JAHN has been Senior Vice President - Commercial Insurance since March 1998. Previously, he was Vice President - Property/Casualty Operations and Vice President - Resource Management from March 1996 to January 1998. Prior to that time, Mr. Jahn has held numerous positions within the Nationwide group of companies. Mr. Jahn has been with Nationwide for 28 years. DONNA A. JAMES has been Senior Vice President - Chief Human Resources Officer since May 1999. She was Senior Vice President - Human Resources from December 1997 to May 1999. Previously she was Vice President - Human Resources from July 1996 to December 1997. Prior to that time, Ms. James was Vice President - Assistant to the CEO of Nationwide from March 1996 to July 1996. From May 1994 to March 1996 she was Associate Vice President - Assistant to the CEO for Nationwide. Previously Ms. James held several positions within Nationwide. Ms. James has been with Nationwide for 18 years. RICHARD D. HEADLEY has been Executive Vice President - Chief Information Technology Officer since May 1999. He was Senior Vice President - Chief Information Technology Officer from October 1997 to May 1999. Previously, Mr. Headley was Chairman and Chief Executive Officer of Banc One Services Corporation from 1992 to October 1997. From January 1975 until 1992 Mr. Headley held several positions with Banc One Corporation. Mr. Headly has been with Nationwide for 2 years. RICHARD A. KARAS has been Senior Vice President - Sales - Financial Services since March 1993. Previously, he was Vice President - Sales - Financial Services from February 1989 to March 1993. Prior to that time, Mr. Karas held several positions within Nationwide. Mr. Karas has been with Nationwide for 35 years. GREGORY S. LASHUTKA has been Senior Vice President - Corporate Relations since January 2000. Previously, he was the Mayor of the City of Columbus (Ohio) from January 1992 to December 1999. From January 1986 to December 1991, Mr. Lashutka was a Partner with Squire, Sanders & Dempsey. From January 1978 to December 1985, he was City Attorney for the City of Columbus (Ohio). EDWIN P. MCCAUSLAND, JR. has been Senior Vice President - Fixed Income Securities since 1999. Mr. McCausland has 29 years of experience in insurance investments beginning his career in 1970 with Connecticut Mutual Life Insurance Company. He joined Phoenix Mutual Life Insurance Company in 1981 as second Vice President of Bond Investments and rising to Vice President of Pension Operations. He was Vice President and Managing Director of Mass Mutual Life Insurance Company prior to joining Nationwide. DAVID O. MILLER has been a Director of Nationwide since November 1996. Mr. Miller has been Chairman of the Board since 1998. Mr. Miller is president of Owen Potato Farm, Inc. and a partner of M&M Enterprises in Licking County, OH. He is a director and board chairman of the National Cooperative Business Association, director of Cooperative Business International and the International Cooperative Alliance, and serves on the educational executive committee of the National Council of Farmer Cooperatives. He was president of the Ohio Farm Bureau Federation from 1981 to 1985 and was vice president for six years. Mr. Miller served a two year term on the board of the American Farm Bureau Association. He is past president of the Ohio Vegetable and Potato Growers Association, and was a director of Landmark, Inc., a farm supply cooperative which is now part of Indianapolis-based Countrymark. YVONNE L. MONTGOMERY has been a Director of Nationwide since April, 1998. Ms. Montgomery 40 41 is senior vice president/general manager - Public Sector Worldwide/Document Solutions Group for Xerox Corporation. A resident of Washington, DC, Ms. Montgomery is in charge of providing an integrated, industry-focused portfolio of document solutions and services to the public sector worldwide. Ms. Montgomery joined Xerox in 1976 as a sales representative and progressed through management positions, including vice president-field operations and executive assistant to the chairman and CEO. ROBERT A. OAKLEY has been Executive Vice President - Chief Financial Officer since April 1995. Previously, he was Senior Vice President - Chief Financial Officer from October 1993 to April 1995. Prior to that time, Mr. Oakley held several positions within Nationwide. Mr. Oakley has been with Nationwide for 24 years. RALPH M. PAIGE has been a Director of Nationwide since April 1999. Mr. Paige has been the Executive Director of the Federation of Southern Cooperatives/Land Assistance Fund since 1969. Mr. Paige also served as the National Field Director/Georgia State Director from 1981 to 1984. JAMES F. PATTERSON has been a Director of Nationwide since April 1989. Mr. Patterson is president of Patterson Farms, Inc. and has operated Patterson Fruit Farm in Chesterland, OH since 1964. Mr. Patterson is on the boards of The Ohio State University Hospitals Health System in Cleveland, Geauga Hospital, Inc. and the National Cooperative Business Association. He is past president of the Ohio Farm Bureau Federation and former member of Cleveland Foundation's Lake and Geauga Advisory Committees. MARK D. PHELAN has been Senior Vice President - Technology Services since 1998. His previous management experience includes five years (1977-1982) with the data processing division's sales group at IBM Corporation. From 1982 through 1990, Mr. Phelan served as director of AT&T's Consumer Communications Services Group and he was subsequently promoted to sales vice president for the Eastern Region of the Business Communications Services Division. In 1992, he became executive vice president-sales and marketing for the Electronic Commerce Division of Checkfree Corporation, a position he held for five years. From 1997 until 1998, he was in private consulting. DOUGLAS C. ROBINETTE has been Senior Vice President - Claims and Financial Services since 1999. Previously, he was Senior Vice President - Marketing and Product Management from May 1998 to 1999. Previously, Mr. Robinette was Executive Vice President, Customer Services of Employers Insurance of Wausau (Wausau), a member of the Nationwide group until December 1998, from September 1996 to May 1998. Prior to that time he was Executive Vice President, Finance and Insurance Services of Wausau from May 1995 to September 1996. From November 1994 to May 1995 Mr. Robinette was Senior Vice President, Finance and Insurance Services of Wausau. From May 1993 to November 1994 he was Senior Vice President, Finance of Wausau. Prior to that time, Mr. Robinette held several positions within the Nationwide group. Mr. Robinette has been with the Nationwide group for 13 years. ARDEN L. SHISLER has been a Director of Nationwide since 1984. Mr. Shisler is president and chief executive officer of K&B Transport, Inc., a trucking firm in Dalton, OH. He is a director of the National Cooperative Business Association in Washington, DC. He is a former board member and vice president of the Ohio Farm Bureau Federation and past president of the Ohio Agricultural Marketing Association, an Ohio Farm Bureau Federation subsidiary. He is a member of the Ohio Trucking Association, the Ohio Trucking Safety Council, the Wayne County Farm Bureau, Cornerstone Community Church, the Advisory Committee of The Ohio State University Agriculture Technical Institute and a board member of the Wilderness Center. ROBERT L. STEWART has been a Director of Nationwide since 1989. Mr. Stewart is the owner and operator of Sunnydale Farms and Mining in Jewett, OH. He served on the board of the Ohio Farm Bureau Federation and as president of the Ohio Holstein Association board. Mr. Stewart was a director of the Ohio Agricultural Stabilization and Conservation Service board and Landmark, Inc. a farm supply 41 42 cooperative which is now part of Indianapolis-based Countrymark. NANCY C. THOMAS has been a Director of Nationwide since 1986. Mrs. Thomas is a board member of Farm Credit Services' 4th District and serves on the advisory board of Walsh University in North Canton, OH. She is a past president and former director of the Ohio Agricultural Marketing Association and served on the boards of the Ohio Farm Bureau Federation and Landmark, Inc., a farm supply cooperative which is now part of Indianapolis-based Countrymark, and as the Midwest regional representative on the American Farm Bureau women's committee. MARK R. THRESHER has been Senior Vice President - Finance - Nationwide Financial since May 1999. He was Vice President - Controller from August 1996 to May 1999. He was Vice President and Treasurer from November 1996 to February 1997. Previously, he was Vice President and Treasurer from June 1996 to November 1996. Prior to joining Nationwide, Mr. Thresher served as a partner with KPMG LLP from July 1988 to June 1996. RICHARD M. WAGGONER has been Senior Vice President - Operations since May 1999. Previously, he was President of Nationwide Services from May 1997 to May 1999. Prior to that time, Mr. Waggoner has held numerous positions within the Nationwide group of companies. Mr. Waggoner has been with Nationwide for 23 years. SUSAN A. WOLKEN has been Senior Vice President - Product Management and Nationwide Financial Marketing since May 1999. Previously, Ms. Wolken was Senior Vice President - Life Company Operations from June 1997 to May 1999. She was Senior Vice President - Enterprise Administration from July 1996 to June 1997. Prior to that time, she was Senior Vice President - Human Resources from April 1995 to July 1996. From September 1993 to April 1995, Ms. Wolken was Vice President - Human Resources. From October 1989 to September 1993 she was Vice President - Individual Life and Health Operations. Ms. Wolken has been with Nationwide for 25 years. ROBERT J. WOODWARD, JR. has been Executive Vice President - Chief Investment Officer since August 1995. Previously, he was Senior Vice President - Fixed Income Investments from March 1991 to August 1995. Prior to that time, Mr. Woodward held several positions within Nationwide. Mr. Woodward has been with Nationwide for 35 years. 42 43 APPENDIX A: OBJECTIVES FOR UNDERLYING MUTUAL FUNDS The underlying mutual funds listed below are designed primarily as investment vehicles for variable annuity contracts and variable life insurance policies issued by insurance companies. There is no guarantee that the investment objectives will be met. AMERICAN CENTURY VARIABLE PORTFOLIOS, INC., MEMBER OF THE AMERICAN CENTURY(SM) FAMILY OF INVESTMENTS. American Century Variable Portfolios, Inc. was organized as a Maryland corporation in 1987. It is a diversified, open-end investment management company which offers its shares only as investment vehicles for variable annuity and variable life insurance products of insurance companies. American Century Variable Portfolios, Inc. is managed by American Century Investment Management, Inc. AMERICAN CENTURY VP INCOME & GROWTH Investment Objective: Dividend growth, current income and capital appreciation. The Fund seeks to achieve its investment objective by investing in common stocks. The investment manager constructs the portfolio to match the risk characteristics of the S&P 500 Stock Index and then optimizes each portfolio to achieve the desired balance of risk and return potential. This includes targeting a dividend yield that exceeds that of the S&P 500. Such a management technique known as "portfolio optimization" may cause the Fund to be more heavily invested in some industries than in others. However, the Fund may not invest more than 25% of its total assets in companies whose principal business activities are in the same industry. AMERICAN CENTURY VP INTERNATIONAL Investment Objective: To seek capital growth. The Fund will seek to achieve its investment objective by investing primarily in securities of foreign companies that meet certain fundamental and technical standards of selection and, in the opinion of the investment manager, have potential for appreciation. Under normal conditions, the Fund will invest at least 65% of its assets in common stocks or other equity securities of issuers from at least three countries outside the United States. While securities of United States issuers may be included in the portfolio from time to time, it is the primary intent of the manager to diversify investments across a broad range of foreign issuers. Although the primary investment of the Fund will be common stocks (defined to include depository receipts for common stock and other equity equivalents), the Fund may also invest in other types of securities consistent with the Fund's objective. When the manager believes that the total capital growth potential of other securities equals or exceeds the potential return of common stocks, the Fund may invest up to 35% of its assets in such other securities. There can be no assurance that the Fund will achieve its objectives. AMERICAN CENTURY VP VALUE Investment Objective: The investment objective of the Fund is long-term capital growth; income is a secondary objective. The equity securities in which the Fund will invest will be primarily securities of well-established companies with intermediate-to-large market capitalizations that are believed by management to be undervalued at the time of purchase. Under normal market conditions, the Fund expects to invest at least 80% of the value of its total assets in equity securities, including common and preferred stock, convertible preferred stock and convertible debt obligations. DREYFUS INVESTMENT PORTFOLIOS Dreyfus Investment Portfolios (the "Fund") is an open-end, management investment company known as a mutual fund. Shares are offered only to variable annuity and variable life insurance separate accounts established by insurance companies to fund variable annuity contracts and variable life insurance policies and to qualified pension and retirement plans. Individuals may not purchase shares directly 43 44 from the Fund. The Dreyfus Corporation serves as the Fund's investment adviser. EUROPEAN EQUITY PORTFOLIO Investment Objective: The Portfolio seeks long-term capital growth. To pursue this goal, the Portfolio generally invests at least 80% of its total assets in stocks included within the universe of the 300 largest European companies. The Portfolio's stock investments may include common stocks, preferred stocks and convertible securities. DREYFUS STOCK INDEX FUND, INC. The Dreyfus Stock Index Fund, Inc. ("Fund") is an open-end, non-diversified, management investment company incorporated under Maryland law on January 24, 1989 and commenced operations on September 29, 1989. The Fund offers its shares only as investment vehicles for variable annuity and variable life insurance products of insurance companies. The Dreyfus Corporation ("Dreyfus") serves as the Fund's manager, while Mellon Equity Associates, an affiliate of Dreyfus, serves as the Fund's index manager. Dreyfus is a wholly-owned subsidiary of Mellon Bank, N.A., which is a wholly-owned subsidiary of Mellon Bank Corporation. Investment Objective: To provide investment results that correspond to the price and yield performance of publicly traded common stocks in the aggregate, as represented by the Standard & Poor's 500 Composite Stock Price Index. The Fund is neither sponsored by nor affiliated with Standard & Poor's Corporation. DREYFUS VARIABLE INVESTMENT FUND Dreyfus Variable Investment Fund ("Fund") is an open-end, management investment company. It was organized as an unincorporated business trust under the laws of the Commonwealth of Massachusetts on October 29, 1986 and commenced operations on August 31, 1990. The Fund offers its shares only as investment vehicles for variable annuity and variable life insurance products of insurance companies. Dreyfus serves as the Fund's manager. Fayez Sarofim & Company serves as the sub-adviser and provides day-to-day management of the portfolio. APPRECIATION PORTFOLIO (FORMERLY, CAPITAL APPRECIATION PORTFOLIO) Investment Objective: The Portfolio's primary investment objective is to provide long-term capital growth consistent with the preservation of capital; current income is a secondary investment objective. This Portfolio invests primarily in the common stocks of domestic and foreign issuers. THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC. The Dreyfus Socially Responsible Growth Fund, Inc. is an open-end, diversified, management investment company incorporated under Maryland law on July 20, 1992 and commenced operations on October 7, 1993. The Fund offers its share only as investment vehicles for variable annuity and variable life insurance products of insurance companies. Dreyfus serves as the Fund's investment adviser. NCM Capital Management Group, Inc. serves as the Fund's sub-investment adviser and provides day-to-day management of the Fund's portfolio. Investment Objective: Capital growth through equity investment in companies that, in the opinion of the Fund's advisers, not only meet traditional investment standards, but which also show evidence that they conduct their business in a manner that contributes to the enhancement of the quality of life in America. Current income is secondary to the primary goal. FEDERATED INSURANCE SERIES Federated Insurance Series (the "Trust"), an Open-End Management Investment Company, was established as a Massachusetts business trust, under a Declaration of Trust dated September 15, 1993. The Trust offers its shares only as investment vehicles for variable annuity and variable life insurance products of insurance companies. Federated Investment Management Company serves as the investment adviser. FEDERATED QUALITY BOND FUND II Investment Objective: Current income by investing in investment grade fixed income securities. FIDELITY VARIABLE INSURANCE PRODUCTS FUND The Fidelity Variable Insurance Products Fund (VIP) is an open-end, diversified, management 44 45 investment company organized as a Massachusetts business trust on November 13, 1981. Shares of VIP are purchased by insurance companies to fund benefits under variable life insurance policies and variable annuity contracts. Fidelity Management & Research Company ("FMR") is the manager for VIP and its portfolios. VIP EQUITY-INCOME PORTFOLIO: SERVICE CLASS Investment Objective: Reasonable income by investing primarily in income-producing equity securities. In choosing these securities FMR also will consider the potential for capital appreciation. The Portfolio's goal is to achieve a yield which exceeds the composite yield on the securities comprising the Standard & Poor's 500 Composite Stock Price Index. VIP GROWTH PORTFOLIO: SERVICE CLASS Investment Objective: Capital appreciation. This Portfolio will invest in the securities of both well-known and established companies, and smaller, less well-known companies which may have a narrow product line or whose securities are thinly traded. These latter securities will often involve greater risk than may be found in the ordinary investment security. FMR's analysis and expertise plays an integral role in the selection of securities and, therefore, the performance of the Portfolio. Many securities which FMR believes would have the greatest potential may be regarded as speculative, and investment in the Portfolio may involve greater risk than is inherent in other underlying mutual funds. It is also important to point out that this Portfolio makes sense for you if you can afford to ride out changes in the stock market because it invests primarily in common stocks. FMR can also make temporary investments in securities such as investment-grade bonds, high-quality preferred stocks and short-term notes, for defensive purposes when it believes market conditions warrant. VIP HIGH INCOME PORTFOLIO: SERVICE CLASS Investment Objective: High level of current income by investing primarily in high-risk, lower-rated, high-yielding, fixed-income securities, while also considering growth of capital. FMR will seek high current income normally by investing the Portfolio's assets as follows: - at least 65% in income-producing debt securities and preferred stocks, including convertible securities; and - up to 20% in common stocks and other equity securities when consistent with the Portfolio's primary objective or acquired as part of a unit combining fixed-income and equity securities Higher yields are usually available on securities that are lower-rated or that are unrated. Lower-rated securities are usually defined as Ba or lower by Moody's Investor Service, Inc. ("Moody's"); BB or lower by Standard & Poor's and may be deemed to be of a speculative nature. The Portfolio may also purchase lower-quality bonds such as those rated Ca3 by Moody's or C- by Standard & Poor's which provide poor protection for payment of principal and interest (commonly referred to as "junk bonds"). For a further discussion of lower-rated securities, please see the "Risks of Lower-Rated Debt Securities" section of the Portfolio's prospectus. VIP OVERSEAS PORTFOLIO: SERVICE CLASS Investment Objective: Long-term capital growth primarily through investments in foreign securities. This Portfolio provides a means for investors to diversify their own portfolios by participating in companies and economies outside the United States. FIDELITY VARIABLE INSURANCE PRODUCTS FUND II The Fidelity Variable Insurance Products Fund II (VIP II) is an open-end, diversified, management investment company organized as a Massachusetts business trust on March 21, 1988. VIP II's shares are purchased by insurance companies to fund benefits under variable life insurance policies and variable annuity contracts. FMR is the manager of VIP II and its portfolios. 45 46 VIP II CONTRAFUND PORTFOLIO: SERVICE CLASS Investment Objective: To seek capital appreciation by investing primarily in companies that FMR believes to be undervalued due to an overly pessimistic appraisal by the public. This strategy can lead to investments in domestic or foreign companies, small and large, many of which may not be well known. The Portfolio primarily invests in common stock and securities convertible into common stock, but it has the flexibility to invest in any type of security that may produce capital appreciation. FIDELITY VARIABLE INSURANCE PRODUCTS FUND III The Fidelity Variable Insurance Products Fund III (VIP III) is an open-end, diversified, management investment company organized as a Massachusetts business trust on July 14, 1994. VIP III's shares are purchased by insurance companies to fund benefits under variable life insurance policies and variable annuity contracts. FMR is the manager of VIP III and it's portfolios. VIP III GROWTH OPPORTUNITIES PORTFOLIO: SERVICE CLASS Investment Objective: Capital growth by investing primarily in common stocks and securities convertible into common stocks. The Portfolio, under normal conditions, will invest at least 65% of its total assets in securities of companies that FMR believes have long-term growth potential. Although the Portfolio invests primarily in common stock and securities convertible into common stock, it has the ability to purchase other securities, such as preferred stock and bonds that may produce capital growth. The Portfolio may invest in foreign securities without limitation. JANUS ASPEN SERIES The Janus Aspen Series is an open-end management investment company whose shares are offered in connection with investment in and payments under variable annuity contracts and variable life insurance policies, as well as certain qualified retirement plans. Janus Capital Corporation serves as investment adviser to each Portfolio. CAPITAL APPRECIATION PORTFOLIO: SERVICE SHARES Investment Objective: Seeks long-term growth of capital by investing primarily in common stocks selected for their growth potential. The Portfolio may invest in companies of any size, from larger, well-established companies to smaller, emerging growth companies. GLOBAL TECHNOLOGY PORTFOLIO: SERVICE SHARES Investment Objective: Seeks long-term growth of capital by investing primarily in equity securities of U.S. and foreign companies selected for their growth potential. Under normal circumstances, the Portfolio invests at least 65% of its total assets in securities of companies that the Portfolio manager believes will benefit significantly from advances or improvements in technology. INTERNATIONAL GROWTH PORTFOLIO: SERVICE SHARES Investment Objective: Seeks long-term growth of capital by investing at least 65% of its total assets in securities of issuers from at least five different countries, excluding the United States. Although the Portfolio intends to invest substantially all of its assets in issuers located outside the United States, it may invest in U.S. issuers and it may at times invest all of its assets in fewer than five countries, or even a single country. NATIONWIDE SEPARATE ACCOUNT TRUST Nationwide Separate Account Trust ("NSAT") is a diversified open-end management investment company created under the laws of Massachusetts. NSAT offers shares in the mutual funds listed below, each with its own investment objectives. Shares of NSAT will be sold primarily to separate accounts to fund the benefits under variable life insurance policies and variable annuity contracts issued by life insurance companies. The assets of NSAT are managed by Villanova Mutual Fund Capital Trust ("VMF"), an indirect subsidiary of Nationwide Financial Services, Inc. 46 47 CAPITAL APPRECIATION FUND Investment Objective: Long-term capital appreciation. GOVERNMENT BOND FUND Investment Objective: As high a level of income as is consistent with the preservation of capital by investing in a diversified portfolio of securities issued or backed by the U.S. Government, its agencies or instrumentalities. MONEY MARKET FUND Investment Objective: As high a level of current income as is considered consistent with the preservation of capital and maintenance of liquidity. TOTAL RETURN FUND Investment Objective: To obtain a reasonable, long-term total return on invested capital. SUB-ADVISED NATIONWIDE FUNDS NATIONWIDE BALANCED FUND Subadviser: J.P. Morgan Investment Management, Inc. Investment Objective: Primarily seeks above-average income compared to a portfolio entirely invested in equity securities. The Fund's secondary objective is to take advantage of opportunities for growth of capital and income. The Fund seeks its objective primarily through investments in a broad variety of securities, including equity securities, fixed-income securities and short term obligations. Under normal market conditions, it is anticipated that the Fund will invest at least 40% of the Fund's total assets in equity securities and at least 25% in fixed-income senior securities. The Fund's subadviser will have discretion to invest in the full range of maturities of fixed-income securities. Generally, most of the Fund's long-term debt investments will consist of "investment grade" securities, but the Fund may invest up to 20% of its net assets in non-convertible fixed-income securities rated below investment grade or determined by the subadviser to be of comparable quality. These securities are commonly known as junk bonds. In addition, the Fund may invest an unlimited amount in convertible securities rated below investment grade. NATIONWIDE EQUITY INCOME FUND Subadviser: Federated Investment Counseling Investment Objective: Seeks above average income and capital appreciation by investing at least 65% of its assets in income-producing equity securities. Such equity securities include common stocks, preferred stocks, and securities (including debt securities) that are convertible into common stocks. The portion of the Fund's total assets invested in each type of equity security will vary according to the Fund's subadviser's assessment of market, economic conditions and outlook. NATIONWIDE GLOBAL 50 FUND (FORMERLY, NATIONWIDE GLOBAL EQUITY FUND) Subadviser: J. P. Morgan Investment Management, Inc. Investment Objective: To provide high total return from a globally diversified portfolio of equity securities. Total return will consist of income plus realized and unrealized capital gains and losses. The Fund seeks its investment objective through country allocation, stock selection and management of currency exposure. Under normal market conditions, J.P. Morgan Investment Management Inc., intends to keep the Fund essentially fully invested with at least 65% of the value of its total assets in equity securities consisting of common stocks and other securities with equity characteristics such as preferred stocks, warrants, rights, convertible securities, trust certificates, limited partnership interests and equity participations. The Fund's primary equity instruments are the common stock of companies based in the developed countries around the world. The assets of the Fund will ordinarily be invested in the securities of at least five different countries. 47 48 NATIONWIDE HIGH INCOME BOND FUND Subadviser: Federated Investment Counseling Investment Objective: Seeks to provide high current income by investing primarily in a professionally managed, diversified portfolio of fixed income securities. To meet its objective, the Fund intends to invest at least 65% of its assets in lower-rated fixed income securities such as preferred stocks, bonds, debentures, notes, equipment lease certificates and equipment trust certificates which are rated BBB or lower by Standard & Poor's or Fitch Investors Service or Baa or lower by Moody's (or if not rated, are determined by the Fund's subadviser to be of a comparable quality). Such investments are commonly referred to as "junk bonds." For a further discussion of lower-rated securities, please see the "High Yield Securities" section of the Fund's prospectus. NATIONWIDE MULTI SECTOR BOND FUND Subadviser: Miller, Anderson & Sherrerd, LLP Investment Objective: Primarily seeks a high level of current income. Capital appreciation is a secondary objective. The Fund seeks to achieve its objectives by investing in a globally diverse portfolio of fixed-income investments and by giving the subadviser broad discretion to deploy the Fund's assets among certain segments of the fixed-income market that the subadviser believes will best contribute to achievement of the Fund's investment objectives. The Fund reserves the right to invest predominantly in securities rated in medium or lower categories, or as determined by the subadviser to be of comparable quality, commonly referred to as "junk bonds." Although the subadviser has the ability to invest up to 100% of the Fund's assets in lower-rated securities, the subadviser does not anticipate investing in excess of 75% of the Fund's assets in such securities. NATIONWIDE MID CAP INDEX FUND (FORMERLY, NATIONWIDE SELECT ADVISERS MID CAP FUND) Subadviser: The Dreyfus Corporation Investment Objective: Capital appreciation. The Fund seeks to match the performance of the Standard & Poor's MidCap 400 Index. To pursue this goal, the Fund generally is fully invested in all 400 stocks included in this index in proportion to their weighting in the index, and in futures whose performance is tied to the index. The Fund is neither sponsored by nor affiliated with Standard & Poor's Corporation. NATIONWIDE SMALL CAP GROWTH FUND (FORMERLY, NATIONWIDE SELECT ADVISERS SMALL CAP GROWTH FUND) Subadvisers: Franklin Advisers, Inc., Miller Anderson & Sherrerd, LLP, Neuberger Berman, LLC. Investment Objective: Seeks capital growth by investing in a broadly diversified portfolio of equity securities issued by U.S. and foreign companies with market capitalizations in the range of companies represented by the Russell 2000, known as small cap companies. Under normal market conditions, the Fund will invest at least 65% of its total assets in the equity securities of small cap companies. The balance of the Fund's assets may be invested in equity securities of larger cap companies. The Fund may also invest in foreign securities. NATIONWIDE SMALL CAP VALUE FUND Subadviser: The Dreyfus Corporation Investment Objective: The Fund intends to pursue its investment objective by investing, under normal market conditions, at least 75% of the Fund's total assets in equity securities of companies whose equity market capitalizations at the time of investment are similar to the market capitalizations of companies in the Russell 2000 Small Stock Index. 48 49 NATIONWIDE SMALL COMPANY FUND Subadvisers: The Dreyfus Corporation, Neuberger Berman, L.P., Lazard Asset Management and Strong Capital Management, Inc). Investment Objective: Under normal market conditions, the Fund will invest at least 65% of its total assets in equity securities of companies whose equity market capitalizations at the time of investment are similar to the market capitalizations of companies in the Russell 2000 Small Stock Index. NATIONWIDE STRATEGIC GROWTH FUND Subadviser: Strong Capital Management Inc. Investment Objective: Capital growth by investing primarily in equity securities that the Fund's subadviser believes have above-average growth prospects. The Fund will generally invest in companies whose earnings are believed to be in a relatively strong growth trend, and to a lesser extent, in companies in which significant further growth is not anticipated but whose market value is thought to be undervalued. Under normal market conditions, the Fund will invest at least 65% of its total assets in equity securities, including common stocks, preferred stocks, and securities convertible into common or preferred stocks, such as warrants and convertible bonds. The Fund may invest up to 35% of its total assets in debt obligations, including intermediate- to long-term corporate or U.S. Government debt securities. NATIONWIDE STRATEGIC VALUE FUND (NOT AVAILABLE FOR POLICIES ISSUED ON OR AFTER MAY 1, 2000) Subadviser: Strong Capital Management Inc./Schafer Capital Management Inc. Investment Objective: Primarily long-term capital appreciation; current income is a secondary objective. The Fund seeks to meet its objectives by investing in securities which are believed to offer the possibility of increase in value, primarily common stocks of established companies having a strong financial position and a low stock market valuation at the time of purchase in relation to investment value. Other than considered appropriate for cash reserves, the Fund will generally maintain a fully invested position in common stocks of publicly held companies, primarily in stocks of companies listed on a national securities exchange or other equity securities (common stock or securities convertible into common stock). Investments may also be made in debt securities which are convertible into common stocks and in warrants or other rights to purchase common stock, which in such case are considered equity securities by the Fund. Strong Capital Management, Inc. has subcontracted with Schafer Capital Management, Inc. to subadvise the Fund. NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST Neuberger & Berman Advisers Management Trust ("NB AMT") is an open-end, diversified management investment company consisting of several series. Shares of the series of NB AMT are offered in connection with certain variable annuity contracts and variable life insurance policies issued through life insurance company separate accounts and are also offered directly to qualified pension and retirement plans outside of the separate account context. The Guardian, Partners and Mid-Cap Growth Portfolios of NB AMT invest all of their investable assets in a corresponding series of Advisers Managers Trust managed by Neuberger Berman Management Incorporated ("NB Management"). Each series then invests in securities in accordance with an investment objective, policies and limitations identical to those of the Portfolio. This "master/feeder fund" structure is different from that of many other investment companies which directly acquire and manage their own portfolios of securities. (For more information regarding "master/feeder fund" structure, see "Special Information Regarding Organization, Capitalization, and Other Matters" in the underlying mutual fund prospectus.) The investment advisor is NB Management. 49 50 AMT GUARDIAN PORTFOLIO Investment Objective: Capital appreciation and secondarily, current income. The Portfolio and its corresponding series seek to achieve these objectives by investing in common stocks of long-established, high-quality companies. NB Management uses a value-oriented investment approach in selecting securities, looking for low price-to-earnings ratios, strong balance sheets, solid management, and consistent earnings. AMT MID-CAP GROWTH PORTFOLIO Investment Objective: Capital appreciation by investing in equity securities of medium-sized companies that NB Management believes have the potential for long-term, above-average capital appreciation. Medium-sized companies have market capitalizations form $300 million to $10 billion at the time of investment. The Portfolio and its corresponding series may invest up to 10% of its net assets, measured at the time of investment, in corporate debt securities that are below investment grade or, if unrated, deemed by NB Management to be of comparable quality. Securities that are below investment grade, as well as unrated securities, are often considered to be speculative and usually entail greater risk. As a part of the Portfolio's investment strategy, the Portfolio may invest up to 20% of its net assets in securities of issuers organized and doing business principally outside the United States. This limitation does not apply with respect to foreign securities that are denominated in U.S. dollars. AMT PARTNERS PORTFOLIO Investment Objective: Capital growth by investing primarily in the common stock of established companies. Its investment program seeks securities believed to be undervalued based on fundamentals such as low price-to-earnings ratios, consistent cash flows, and the company's track record through all parts of the market cycle. OPPENHEIMER VARIABLE ACCOUNT FUNDS The Oppenheimer Variable Account Funds are an open-end, diversified management investment company organized as a Massachusetts business trust in 1984. Shares of the Funds are sold to provide benefits under variable life insurance policies and variable annuity contracts. OppenheimerFunds, Inc. is the investment adviser. OPPENHEIMER AGGRESSIVE GROWTH FUND/VA (FORMERLY "OPPENHEIMER CAPITAL APPRECIATION FUND") Investment Objective: Capital appreciation by investing in "growth type" companies. Such companies are believed to have relatively favorable long-term prospects for increasing demand for their goods or services, or to be developing new products, services or markets and normally retain a relatively larger portion of their earnings for research, development and investment in capital assets. The Fund may also invest in cyclical industries in "special situations" that OppenheimerFunds, Inc. believes present opportunities for capital growth. OPPENHEIMER CAPITAL APPRECIATION FUND/VA (FORMERLY "OPPENHEIMER GROWTH FUND") Investment Objective: Capital appreciation by investing in securities of well-known established companies. Such securities generally have a history of earnings and dividends and are issued by seasoned companies (companies which have an operating history of at least five years including predecessors). Current income is a secondary consideration in the selection of the Fund's portfolio securities. OPPENHEIMER GLOBAL SECURITIES FUND/VA Investment Objective: To seek long-term capital appreciation by investing a substantial portion of assets in securities of foreign issuers, "growth-type" companies, cyclical industries and special appreciation possibilities. These securities may be considered speculative. OPPENHEIMER MAIN STREET GROWTH & INCOME FUND/VA (FORMERLY "OPPENHEIMER GROWTH & INCOME FUND") Investment Objective: High total return, which stocks, preferred stocks, convertible securities and warrants. Debt investments 50 51 will include bonds, participation includes growth in the value of its shares as well as current income from quality and debt securities. In seeking its investment objectives, the Fund may invest in equity and debt securities. Equity investments will include common interests, asset-backed securities, private-label mortgage-backed securities and CMOs, zero coupon securities and U.S. debt obligations, and cash and cash equivalents. From time to time, the Fund may focus on small to medium capitalization issuers, the securities of which may be subject to greater price volatility than those of larger capitalized issuers. STRONG OPPORTUNITY FUND II, INC. The Strong Opportunity Fund II, Inc. is a diversified, open-end management company commonly called a mutual fund. The Strong Opportunity Fund II, Inc. was incorporated in Wisconsin and may only be purchased by the separate accounts of insurance companies for the purpose of funding variable annuity contracts and variable life insurance policies. Strong Capital Management, Inc. is the investment adviser for the Fund. Investment Objective: To seek capital appreciation through investments in a diversified portfolio of equity securities. UNIVERSAL INSTITUTIONAL FUNDS, INC. (FORMERLY, MORGAN STANLEY DEAN WITTER UNIVERSAL FUNDS, INC.) The Universal Institutional Funds, Inc. is a mutual fund designed to provide investment vehicles for variable annuity contracts and variable life insurance policies and for certain tax-qualified investors. Its Emerging Markets Debt Portfolio is managed by Morgan Stanley Dean Witter Investment Management, Inc. EMERGING MARKETS DEBT PORTFOLIO Investment Objective: High total return by investing primarily in dollar and non-dollar denominated fixed income securities of government and government-related issuers located in emerging market countries, which securities provide a high level of current income, while at the same time holding the potential for capital appreciation if the perceived creditworthiness of the issuer improves due to improving economic, financial, political, social or other conditions in the country in which the issuer is located. MID CAP GROWTH PORTFOLIO Investment Objective: Seeks long-term capital growth by investing primarily in common stocks and other equity securities of issuers with equity capitalizations in the range of the companies represented in the Standard & Poor's Rating Group ("S&P") MidCap 400 Index. Such range is generally $500 million to $6 billion but the range fluctuates over time with changes in the equity market. Miller, Anderson & Sherrerd, LLP is the Portfolio's investment adviser. VAN ECK WORLDWIDE INSURANCE TRUST Van Eck Worldwide Insurance Trust ("Van Eck Trust") is an open-end management investment company organized as a business trust under the laws of the Commonwealth of Massachusetts on January 7, 1987. Shares of Van Eck Trust are offered only to separate accounts of insurance companies to fund the benefits of variable life insurance policies and variable annuity contracts. The investment advisor and manager is Van Eck Associates Corporation. WORLDWIDE EMERGING MARKETS FUND Investment Objective: Seeks long-term capital appreciation by investing primarily in equity securities in emerging markets around the world. The Fund emphasizes investment in countries that, compared to the world's major economies, exhibit relatively low gross national product per capita, as well as the potential for rapid economic growth. WORLDWIDE HARD ASSETS FUND Investment Objective: Long-term capital appreciation by investing primarily in "Hard Asset Securities." For the Fund's purpose, "Hard Assets" are real estate, energy, timber, and industrial and precious metals. Income is a secondary consideration. VAN KAMPEN LIFE INVESTMENT TRUST Van Kampen Life Investment Trust is an open-end diversified management investment company organized as a Delaware business trust. 51 52 Shares are offered in separate portfolios which are sold only to insurance companies to provide funding for variable life insurance policies and variable annuity contracts. Van Kampen Asset Management, Inc. serves as the Fund's investment adviser. MORGAN STANLEY REAL ESTATE SECURITIES PORTFOLIO Investment Objective: Long-term capital growth by investing principally in a diversified portfolio of securities of companies operating in the real estate industry ("Real Estate Securities"). Current income is a secondary consideration. Real Estate Securities include equity securities, including common stocks and convertible securities, as well as non-convertible preferred stocks and debt securities of real estate industry companies. A "real estate industry company" is a company that derives at least 50% of its assets (marked to market), gross income or net profits from the ownership, construction, management or sale of residential, commercial or industrial real estate. Under normal market conditions, at least 65% of the Fund's total assets will be invested in Real Estate Securities, primarily equity securities of real estate investment trusts. The Portfolio may invest up to 25% of its total assets in securities issued by foreign issuers, some or all of which may also be Real Estate Securities. WARBURG PINCUS TRUST The Warburg Pincus Trust is an open-end management investment company organized in March 1995 as a business trust under the laws of The Commonwealth of Massachusetts. The Trust offers its shares to insurance companies for allocation to separate accounts for the purpose of funding variable annuity and variable life contracts. The Portfolios are managed by Credit Suisse Asset Management, LLC ("Credit Suisse"). GLOBAL POST-VENTURE CAPITAL PORTFOLIO (FORMERLY, POST-VENTURE CAPITAL PORTFOLIO) (NOT AVAILABLE FOR POLICIES ISSUED ON OR AFTER SEPTEMBER 27, 1999) Investment Objective: Seeks long-term growth of capital by investing primarily in equity securities of U.S. and foreign companies considered to be in their post-venture capital stage of development. Under normal market conditions, the Portfolio will invest at least 65% of its total assets in equity securities of "post-venture capital companies." A post-venture capital company is one that has received venture capital financing either: (a) during the early stages of the company's existence or the early stages of the development of a new product or service; or (b) as part of a restructuring or recapitalization of the company. The Portfolio will invest in at least three countries including the United States. INTERNATIONAL EQUITY PORTFOLIO (NOT AVAILABLE FOR POLICIES ISSUED ON OR AFTER SEPTEMBER 27, 1999) Investment Objective: Long-term capital appreciation by investing primarily in a broadly diversified portfolio of equity securities of companies, wherever organized, that in the judgment of Credit Suisse have their principal business activities and interests outside the United States. The Portfolio will ordinarily invest substantially all of its assets, but no less than 65% of its total assets, in common stocks, warrants and securities convertible into or exchangeable for common stocks. The Portfolio intends to invest principally in the securities of financially strong companies with opportunities for growth within growing international economies and markets through increased earning power and improved utilization or recognition of assets. 52 53 VALUE PORTFOLIO (FORMERLY, GROWTH & INCOME PORTFOLIO) (NOT AVAILABLE FOR POLICIES ISSUED ON OR AFTER MAY 1, 2000) Investment Objective: Seeks total return by investing primarily in equity securities of value companies that may or may not pay dividends. 53 54 APPENDIX B: ILLUSTRATION OF SURRENDER CHARGES EXAMPLE 1: A female non-tobacco, age 45, purchases a policy with a specified amount of $50,000 and a scheduled premium of $750. She now wishes to surrender the policy during the first policy year. By using the initial surrender charge table reproduced below, (also see "Surrender Charges") the total surrender charge per thousand multiplied by the specified amount expressed in thousands equals the total surrender charge of $569.50 ($11.390 x 50=569.50). EXAMPLE 2: A male non-tobacco, age 35, purchases a policy with a specified amount of $100,000 and a scheduled premium of $1100. He now wants to surrender the policy in the sixth policy year. The total initial surrender charge is calculated using the method illustrated above (surrender charge per 1000 is 6.817 x 100=681.70 maximum initial surrender charge). Because the fifth policy year has been completed, the maximum initial surrender charge is reduced by multiplying it by the applicable percentage factor from the "Reductions to Surrender Charges" table below. (Also see "Reductions to Surrender Charges.") In this case, $681.70 x 60%=$409.02 which is the amount Nationwide deducts as a total surrender charge. Maximum surrender charge per $1,000 of initial specified amount for policies issued on a standard basis: INITIAL SPECIFIED AMOUNT $50,000-$99,999*
ISSUE MALE FEMALE MALE FEMALE AGE NON-TOBACCO NON-TOBACCO STANDARD STANDARD 25 $7.773 $7.518 $8.369 $7.818 35 8.817 8.396 9.811 8.889 45 12.185 11.390 13.884 12.164 55 15.628 13.995 18.410 15.106 65 22.274 19.043 26.559 20.607
*Specified amounts of less than $100,000 are not available in New York or New Jersey. INITIAL SPECIFIED AMOUNT $100,000+
ISSUE MALE FEMALE MALE FEMALE AGE NON-TOBACCO NON-TOBACCO STANDARD STANDARD 25 $5.773 $5.518 $6.369 $5.818 35 6.817 6.396 7.811 6.889 45 9.685 8.890 11.384 9.664 55 13.128 11.495 15.910 12.606 65 21.274 18.043 25.559 19.607
54 55 REDUCTIONS TO SURRENDER CHARGES
SURRENDER CHARGE SURRENDER CHARGE COMPLETED AS A % OF INITIAL COMPLETED AS A % OF INITIAL POLICY YEARS SURRENDER CHARGES POLICY YEARS SURRENDER CHARGES 0 100% 5 60% 1 100% 6 50% 2 90% 7 40% 3 80% 8 30% 4 70% 9+ 0%
The current surrender charges are the same for all states. However, in Pennsylvania the guaranteed maximum surrender charges are spread out over 14 years. The guaranteed maximum surrender charge in subsequent years in Pennsylvania is reduced in the following manner:
COMPLETED SURRENDER CHARGE AS A COMPLETED SURRENDER CHARGE AS A COMPLETED SURRENDER CHARGE AS A POLICY YEARS % OF INITIAL POLICY YEARS % OF INITIAL POLICY YEARS % OF INITIAL SURRENDER CHARGES SURRENDER CHARGES SURRENDER CHARGES 0 100% 5 60% 10 20% 1 100% 6 50% 11 15% 2 90% 7 40% 12 10% 3 80% 8 30% 13 5% 4 70% 9 25% 14+ 0%
The illustrations of current values in this prospectus are the same for Pennsylvania. However, the illustrations of guaranteed values in this prospectus do not reflect guaranteed maximum surrender charges which are spread out over 14 years. If this policy is issued in Pennsylvania, please contact Nationwide's home office for an illustration. Nationwide has no plans to change the current surrender charges. 55 56 APPENDIX C: ILLUSTRATIONS OF CASH VALUES, CASH SURRENDER VALUES, AND DEATH BENEFITS The illustrations in this prospectus have been prepared to help show how values under the policies change with investment performance. The illustrations illustrate how cash values, cash surrender values and death benefits under a policy would vary over time if the hypothetical gross investment rates of return were a uniform annual effective rate of either 0%, 6% or 12%. If the hypothetical gross investment rate of return averages 0%, 6% or 12% over a period of years, but fluctuates above or below those averages for individual years, the cash values, cash surrender values and death benefits may be different. For hypothetical returns of 0% and 6%, the illustrations also illustrate when the policies would go into default, at which time additional premium payments would be required to continue the policy in force. The illustrations also assume there is no policy indebtedness, no additional premium payments are made, no cash values are allocated to the fixed account, and there are no changes in the specified amount or death benefit option. The amounts shown for the cash value, cash surrender value and death benefit as of each policy anniversary reflect the fact that the net investment return on the assets held in the sub-accounts is lower than the gross return. This is due to the deduction of underlying mutual fund investment advisory fees and other expenses, which are equivalent to an annual effective rate of 0.90%. This effective rate is based on the average of the fund expenses, after expense reimbursement, for the preceding year for all underlying mutual fund options available under the policy as of December 31, 1999. Some underlying mutual funds are subject to expense reimbursements and fee waivers. Absent expense reimbursement and fees waivers, the annual effective rate would have been 1.01%. Nationwide anticipates that the expense reimbursement and fee waiver arrangements will continue past the current year. Should there be an increase or decrease in the expense reimbursements or fee waivers of these underlying mutual funds, such change will be reflected in the net asset value of the corresponding underlying mutual fund. Taking into account the underlying mutual fund expenses, gross annual rates of return of 0%, 6% and 12% correspond to net investment experience at constant annual rates of -0.90%, 5.10% and 11.10%. The illustrations also reflect the fact that Nationwide makes monthly charges for providing insurance protection, recovering taxes, providing for administrative expenses, and assuming mortality and expense risks. Current values reflect current cost of insurance charges and guaranteed values reflect the maximum cost of insurance charges guaranteed in the policy. The values shown are for policies which are issued as standard. Policies issued on a substandard basis would result in lower cash values and death benefits than those illustrated. The cash surrender values shown in the illustrations reflect the fact that Nationwide will deduct a surrender charge from the policy's cash value for any policy surrendered in full during the first nine policy years. The illustrations also reflect the fact that no charges for federal or state income taxes are currently made against the variable account. If such a charge is made in the future, it will require a higher gross investment return than illustrated in order to produce the net after-tax returns shown in the illustrations. Upon request, Nationwide will furnish a comparable illustration based on the proposed insured's age, sex, smoking classification, rating classification and premium payment requested. 56 57 DEATH BENEFIT OPTION 1 $750 ANNUAL PREMIUM: $50,000 SPECIFIED AMOUNT MALE: NON-TOBACCO ISSUE: AGE 45 CURRENT VALUES
0% HYPOTHETICAL GROSS 6% HYPOTHETICAL GROSS 12% HYPOTHETICAL GROSS INVESTMENT RETURN INVESTMENT RETURN INVESTMENT RETURN PREMIUMS PAID PLUS CASH CASH CASH POLICY INTEREST AT CASH SURRENDER DEATH CASH SURRENDER DEATH CASH SURRENDER DEATH YEAR 5% VALUE VALUE BENEFIT VALUE VALUE BENEFIT VALUE VALUE BENEFIT 1 788 421 0 50,000 454 0 50,000 488 0 50,000 2 1,614 883 309 50,000 977 404 50,000 1,076 503 50,000 3 2,483 1,325 808 50,000 1,511 995 50,000 1,713 1,197 50,000 4 3,394 1,749 1,290 50,000 2,057 1,598 50,000 2,404 1,945 50,000 5 4,351 2,157 1,756 50,000 2,617 2,216 50,000 3,159 2,757 50,000 6 5,357 2,550 2,206 50,000 3,194 2,850 50,000 3,983 3,639 50,000 7 6,412 2,926 2,640 50,000 3,787 3,500 50,000 4,885 4,598 50,000 8 7,520 3,287 3,057 50,000 4,396 4,167 50,000 5,871 5,642 50,000 9 8,683 3,630 3,458 50,000 5,023 4,850 50,000 6,953 6,781 50,000 10 9,905 3,957 3,957 50,000 5,667 5,667 50,000 8,139 8,139 50,000 11 11,188 4,266 4,266 50,000 6,329 6,329 50,000 9,442 9,442 50,000 12 12,535 4,557 4,557 50,000 7,010 7,010 50,000 10,875 10,875 50,000 13 13,949 4,829 4,829 50,000 7,710 7,710 50,000 12,452 12,452 50,000 14 15,434 5,083 5,083 50,000 8,430 8,430 50,000 14,190 14,190 50,000 15 16,993 5,318 5,318 50,000 9,171 9,171 50,000 16,106 16,106 50,000 16 18,630 5,532 5,532 50,000 9,934 9,934 50,000 18,223 18,223 50,000 17 20,349 5,699 5,699 50,000 10,694 10,694 50,000 20,544 20,544 50,000 18 22,154 5,813 5,813 50,000 11,448 11,448 50,000 23,093 23,093 50,000 19 24,049 5,876 5,876 50,000 12,200 12,200 50,000 25,905 25,905 50,000 20 26,039 5,894 5,894 50,000 12,954 12,954 50,000 29,027 29,027 50,000 21 28,129 5,851 5,851 50,000 13,699 13,699 50,000 32,498 32,498 50,000 22 30,323 5,741 5,741 50,000 14,431 14,431 50,000 36,367 36,367 50,000 23 32,626 5,555 5,555 50,000 15,146 15,146 50,000 40,695 40,695 50,000 24 35,045 5,283 5,283 50,000 15,838 15,838 50,000 45,536 45,536 53,277 25 37,585 4,917 4,917 50,000 16,502 16,502 50,000 50,875 50,875 59,015 26 40,252 4,444 4,444 50,000 17,131 17,131 50,000 56,757 56,757 65,270 27 43,052 3,852 3,852 50,000 17,720 17,720 50,000 63,252 63,252 71,474 28 45,992 3,127 3,127 50,000 18,261 18,261 50,000 70,431 70,431 78,178 29 49,079 2,250 2,250 50,000 18,745 18,745 50,000 78,375 78,375 85,428 30 52,321 1,197 1,197 50,000 19,160 19,160 50,000 87,176 87,176 93,278
(1) NO POLICY LOANS AND NO PARTIAL WITHDRAWALS HAVE BEEN MADE. (2) CURRENT VALUES REFLECT CURRENT COST OF INSURANCE CHARGES AND A MONTHLY $10 ADMINISTRATIVE EXPENSE CHARGE FOR THE FIRST POLICY YEAR AND $5 THEREAFTER. CURRENT VALUES REFLECT A 4% OF PREMIUM CHARGE ON ALL PREMIUMS UP TO THE TARGET PREMIUM AND 4% ON PREMIUMS IN EXCESS OF TARGET FOR ANY SINGLE POLICY YEAR. (3) NET INVESTMENT RETURNS ARE CALCULATED AS THE HYPOTHETICAL GROSS INVESTMENT RETURN LESS ALL CHARGES AND DEDUCTIONS SHOWN IN THE PROSPECTUS APPENDIX. THE HYPOTHETICAL INVESTMENT RATES OF RETURN SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT RATES OF RETURN. ACTUAL RATES OF RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE BY AN OWNER, PREVAILING RATES AND RATES OF INFLATION. THE DEATH BENEFIT AND CASH VALUE FOR A POLICY WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED 0%, 6%, AND 12% OVER A PERIOD OF YEARS BUT ALSO FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR INDIVIDUAL POLICY YEARS. NO REPRESENTATION CAN BE MADE BY NATIONWIDE LIFE OR THE TRUST THAT THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME. 57 58 DEATH BENEFIT OPTION 1 $750 ANNUAL PREMIUM: $50,000 SPECIFIED AMOUNT MALE: NON-TOBACCO ISSUE: AGE 45 GUARANTEED VALUES
0% HYPOTHETICAL GROSS 6% HYPOTHETICAL GROSS 12% HYPOTHETICAL GROSS INVESTMENT RETURN INVESTMENT RETURN INVESTMENT RETURN PREMIUMS PAID PLUS CASH CASH CASH POLICY INTEREST AT CASH SURRENDER DEATH CASH SURRENDER DEATH CASH SURRENDER DEATH YEAR 5% VALUE VALUE BENEFIT VALUE VALUE BENEFIT VALUE VALUE BENEFIT 1 788 355 0 50,000 385 0 50,000 416 0 50,000 2 1,614 718 144 50,000 802 229 50,000 891 317 50,000 3 2,483 1,058 542 50,000 1,220 704 50,000 1,397 881 50,000 4 3,394 1,374 915 50,000 1,637 1,178 50,000 1,936 1,477 50,000 5 4,351 1,665 1,264 50,000 2,052 1,651 50,000 2,511 2,110 50,000 6 5,357 1,928 1,584 50,000 2,463 2,118 50,000 3,123 2,779 50,000 7 6,412 2,160 1,873 50,000 2,864 2,577 50,000 3,772 3,485 50,000 8 7,520 2,356 2,127 50,000 3,253 3,023 50,000 4,460 4,231 50,000 9 8,683 2,513 2,341 50,000 3,623 3,451 50,000 5,186 5,014 50,000 10 9,905 2,626 2,626 50,000 3,971 3,971 50,000 5,952 5,952 50,000 11 11,188 2,692 2,692 50,000 4,290 4,290 50,000 6,760 6,760 50,000 12 12,535 2,705 2,705 50,000 4,575 4,575 50,000 7,610 7,610 50,000 13 13,949 2,664 2,664 50,000 4,823 4,823 50,000 8,508 8,508 50,000 14 15,434 2,562 2,562 50,000 5,025 5,025 50,000 9,455 9,455 50,000 15 16,993 2,391 2,391 50,000 5,171 5,171 50,000 10,454 10,454 50,000 16 18,630 2,142 2,142 50,000 5,252 5,252 50,000 11,506 11,506 50,000 17 20,349 1,806 1,806 50,000 5,254 5,254 50,000 12,614 12,614 50,000 18 22,154 1,367 1,367 50,000 5,159 5,159 50,000 13,779 13,779 50,000 19 24,049 809 809 50,000 4,948 4,948 50,000 15,002 15,002 50,000 20 26,039 115 115 50,000 4,599 4,599 50,000 16,287 16,287 50,000 21 28,129 (*) (*) (*) 4,088 4,088 50,000 17,640 17,640 50,000 22 30,323 (*) (*) (*) 3,387 3,387 50,000 19,071 19,071 50,000 23 32,626 (*) (*) (*) 2,466 2,466 50,000 20,594 20,594 50,000 24 35,045 (*) (*) (*) 1,284 1,284 50,000 22,222 22,222 50,000 25 37,585 (*) (*) (*) (*) (*) (*) 23,972 23,972 50,000 26 40,252 (*) (*) (*) (*) (*) (*) 25,865 25,865 50,000 27 43,052 (*) (*) (*) (*) (*) (*) 27,931 27,931 50,000 28 45,992 (*) (*) (*) (*) (*) (*) 30,202 30,202 50,000 29 49,079 (*) (*) (*) (*) (*) (*) 32,730 32,730 50,000 30 52,321 (*) (*) (*) (*) (*) (*) 35,587 35,587 50,000
(1) NO POLICY LOANS AND NO PARTIAL WITHDRAWALS HAVE BEEN MADE. (2) CURRENT VALUES REFLECT CURRENT COST OF INSURANCE CHARGES AND A MONTHLY $10 ADMINISTRATIVE EXPENSE CHARGE FOR THE FIRST POLICY YEAR AND $5 THEREAFTER. CURRENT VALUES REFLECT A 4% OF PREMIUM CHARGE ON ALL PREMIUMS UP TO THE TARGET PREMIUM AND 4% ON PREMIUMS IN EXCESS OF TARGET FOR ANY SINGLE POLICY YEAR. (3) NET INVESTMENT RETURNS ARE CALCULATED AS THE HYPOTHETICAL GROSS INVESTMENT RETURN LESS ALL CHARGES AND DEDUCTIONS SHOWN IN THE PROSPECTUS APPENDIX. (*) UNLESS ADDITIONAL PREMIUM IS PAID, THE POLICY WILL LAPSE WITHOUT VALUE. THE HYPOTHETICAL INVESTMENT RATES OF RETURN SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT RATES OF RETURN. ACTUAL RATES OF RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE BY AN OWNER, PREVAILING RATES AND RATES OF INFLATION. THE DEATH BENEFIT AND CASH VALUE FOR A POLICY WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED 0%, 6%, AND 12% OVER A PERIOD OF YEARS BUT ALSO FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR INDIVIDUAL POLICY YEARS. NO REPRESENTATION CAN BE MADE BY NATIONWIDE LIFE OR THE TRUST THAT THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME. 58 59 DEATH BENEFIT OPTION 2 $750 ANNUAL PREMIUM: $50,000 SPECIFIED AMOUNT MALE: NON-TOBACCO ISSUE: AGE 45 CURRENT VALUES
0% HYPOTHETICAL GROSS 6% HYPOTHETICAL GROSS 12% HYPOTHETICAL GROSS INVESTMENT RETURN INVESTMENT RETURN INVESTMENT RETURN PREMIUMS PAID PLUS CASH CASH CASH POLICY INTEREST AT CASH SURRENDER DEATH CASH SURRENDER DEATH CASH SURRENDER DEATH YEAR 5% VALUE VALUE BENEFIT VALUE VALUE BENEFIT VALUE VALUE BENEFIT 1 788 419 0 50,419 452 0 50,452 485 0 50,485 2 1,614 877 303 50,877 971 397 50,971 1,069 496 51,069 3 2,483 1,313 797 51,313 1,498 981 51,498 1,698 1,182 51,698 4 3,394 1,729 1,270 51,729 2,033 1,574 52,033 2,377 1,918 52,377 5 4,351 2,128 1,726 52,128 2,581 2,179 52,581 3,113 2,712 53,113 6 5,357 2,508 2,163 52,508 3,139 2,795 53,139 3,913 3,569 53,913 7 6,412 2,869 2,582 52,869 3,710 3,423 53,710 4,782 4,495 54,782 8 7,520 3,212 2,982 53,212 4,291 4,062 54,291 5,726 5,496 55,726 9 8,683 3,535 3,363 53,535 4,884 4,712 54,884 6,752 6,580 56,752 10 9,905 3,839 3,839 53,839 5,487 5,487 55,487 7,869 7,869 57,869 11 11,188 4,122 4,122 54,122 6,101 6,101 56,101 9,084 9,084 59,084 12 12,535 4,384 4,384 54,384 6,724 6,724 56,724 10,406 10,406 60,406 13 13,949 4,624 4,624 54,624 7,357 7,357 57,357 11,847 11,847 61,847 14 15,434 4,842 4,842 54,842 7,999 7,999 57,999 13,417 13,417 63,417 15 16,993 5,038 5,038 55,038 8,649 8,649 58,649 15,129 15,129 65,129 16 18,630 5,210 5,210 55,210 9,306 9,306 59,306 16,995 16,995 66,995 17 20,349 5,326 5,326 55,326 9,938 9,938 59,938 18,998 18,998 68,998 18 22,154 5,383 5,383 55,383 10,537 10,537 60,537 21,146 21,146 71,146 19 24,049 5,382 5,382 55,382 11,105 11,105 61,105 23,456 23,456 73,456 20 26,039 5,329 5,329 55,329 11,644 11,644 61,644 25,951 25,951 75,951 21 28,129 5,208 5,208 55,208 12,136 12,136 62,136 28,637 28,637 78,637 22 30,323 5,012 5,012 55,012 12,571 12,571 62,571 31,528 31,528 81,528 23 32,626 4,733 4,733 54,733 12,936 12,936 62,936 34,637 34,637 84,637 24 35,045 4,364 4,364 54,364 13,220 13,220 63,220 37,976 37,976 87,976 25 37,585 3,895 3,895 53,895 13,409 13,409 63,409 41,560 41,560 91,560 26 40,252 3,319 3,319 53,319 13,487 13,487 63,487 45,403 45,403 95,403 27 43,052 2,626 2,626 52,626 13,439 13,439 63,439 49,524 49,524 99,524 28 45,992 1,808 1,808 51,808 13,250 13,250 63,250 53,940 53,940 103,940 29 49,079 852 852 50,852 12,898 12,898 62,898 58,668 58,668 108,668 30 52,321 (*) (*) (*) 12,359 12,359 62,359 63,724 63,724 113,724
(1) NO POLICY LOANS AND NO PARTIAL WITHDRAWALS HAVE BEEN MADE. (2) CURRENT VALUES REFLECT CURRENT COST OF INSURANCE CHARGES AND A MONTHLY $10 ADMINISTRATIVE EXPENSE CHARGE FOR THE FIRST POLICY YEAR AND $5 THEREAFTER. CURRENT VALUES REFLECT A 4% OF PREMIUM CHARGE ON ALL PREMIUMS UP TO THE TARGET PREMIUM AND 4% ON PREMIUMS IN EXCESS OF TARGET FOR ANY SINGLE POLICY YEAR. (3) NET INVESTMENT RETURNS ARE CALCULATED AS THE HYPOTHETICAL GROSS INVESTMENT RETURN LESS ALL CHARGES AND DEDUCTIONS SHOWN IN THE PROSPECTUS APPENDIX. (*) UNLESS ADDITIONAL PREMIUM IS PAID, THE POLICY WILL LAPSE WITHOUT VALUE. THE HYPOTHETICAL INVESTMENT RATES OF RETURN SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT RATES OF RETURN. ACTUAL RATES OF RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE BY AN OWNER, PREVAILING RATES AND RATES OF INFLATION. THE DEATH BENEFIT AND CASH VALUE FOR A POLICY WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED 0%, 6%, AND 12% OVER A PERIOD OF YEARS BUT ALSO FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR INDIVIDUAL POLICY YEARS. NO REPRESENTATION CAN BE MADE BY NATIONWIDE LIFE OR THE TRUST THAT THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME. 59 60 DEATH BENEFIT OPTION 2 $750 ANNUAL PREMIUM: $50,000 SPECIFIED AMOUNT MALE: NON-TOBACCO ISSUE: AGE 45 GUARANTEED VALUES
0% HYPOTHETICAL GROSS 6% HYPOTHETICAL GROSS 12% HYPOTHETICAL GROSS INVESTMENT RETURN INVESTMENT RETURN INVESTMENT RETURN PREMIUMS PAID PLUS CASH CASH CASH POLICY INTEREST AT CASH SURRENDER DEATH CASH SURRENDER DEATH CASH SURRENDER DEATH YEAR 5% VALUE VALUE BENEFIT VALUE VALUE BENEFIT VALUE VALUE BENEFIT 1 788 352 0 50,352 383 0 50,383 414 0 50,414 2 1,614 711 137 50,711 795 221 50,795 883 309 50,883 3 2,483 1,045 529 51,045 1,205 689 51,205 1,380 863 51,380 4 3,394 1,353 894 51,353 1,611 1,152 51,611 1,905 1,446 51,905 5 4,351 1,632 1,231 51,632 2,011 1,610 52,011 2,460 2,058 52,460 6 5,357 1,881 1,537 51,881 2,402 2,057 52,402 3,044 2,700 53,044 7 6,412 2,096 1,809 52,096 2,778 2,491 52,778 3,656 3,369 53,656 8 7,520 2,273 2,043 52,273 3,135 2,905 53,135 4,294 4,065 54,294 9 8,683 2,406 2,234 52,406 3,466 3,293 53,466 4,955 4,783 54,955 10 9,905 2,493 2,493 52,493 3,764 3,764 53,764 5,636 5,636 55,636 11 11,188 2,528 2,528 52,528 4,025 4,025 54,025 6,335 6,335 56,335 12 12,535 2,508 2,508 52,508 4,241 4,241 54,241 7,048 7,048 57,048 13 13,949 2,430 2,430 52,430 4,406 4,406 54,406 7,772 7,772 57,772 14 15,434 2,289 2,289 52,289 4,512 4,512 54,512 8,503 8,503 58,503 15 16,993 2,077 2,077 52,077 4,547 4,547 54,547 9,232 9,232 59,232 16 18,630 1,787 1,787 51,787 4,500 4,500 54,500 9,950 9,950 59,950 17 20,349 1,411 1,411 51,411 4,358 4,358 54,358 10,646 10,646 60,646 18 22,154 936 936 50,936 4,102 4,102 54,102 11,302 11,302 61,302 19 24,049 349 349 50,349 3,712 3,712 53,712 11,901 11,901 61,901 20 26,039 (*) (*) (*) 3,168 3,168 53,168 12,421 12,421 62,421 21 28,129 (*) (*) (*) 2,451 2,451 52,451 12,840 12,840 62,840 22 30,323 (*) (*) (*) 1,539 1,539 51,539 13,136 13,136 63,136 23 32,626 (*) (*) (*) 413 413 50,413 13,282 13,282 63,282 24 35,045 (*) (*) (*) (*) (*) (*) 13,247 13,247 63,247 25 37,585 (*) (*) (*) (*) (*) (*) 12,991 12,991 62,991 26 40,252 (*) (*) (*) (*) (*) (*) 12,461 12,461 62,461 27 43,052 (*) (*) (*) (*) (*) (*) 11,591 11,591 61,591 28 45,992 (*) (*) (*) (*) (*) (*) 10,302 10,302 60,302 29 49,079 (*) (*) (*) (*) (*) (*) 8,505 8,505 58,505 30 52,321 (*) (*) (*) (*) (*) (*) 6,106 6,106 56,106
(1) NO POLICY LOANS AND NO PARTIAL WITHDRAWALS HAVE BEEN MADE. (2) CURRENT VALUES REFLECT CURRENT COST OF INSURANCE CHARGES AND A MONTHLY $10 ADMINISTRATIVE EXPENSE CHARGE FOR THE FIRST POLICY YEAR AND $5 THEREAFTER. CURRENT VALUES REFLECT A 4% OF PREMIUM CHARGE ON ALL PREMIUMS UP TO THE TARGET PREMIUM AND 4% ON PREMIUMS IN EXCESS OF TARGET FOR ANY SINGLE POLICY YEAR. (3) NET INVESTMENT RETURNS ARE CALCULATED AS THE HYPOTHETICAL GROSS INVESTMENT RETURN LESS ALL CHARGES AND DEDUCTIONS SHOWN IN THE PROSPECTUS APPENDIX. (*) UNLESS ADDITIONAL PREMIUM IS PAID, THE POLICY WILL LAPSE WITHOUT VALUE. THE HYPOTHETICAL INVESTMENT RATES OF RETURN SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT RATES OF RETURN. ACTUAL RATES OF RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE BY AN OWNER, PREVAILING RATES AND RATES OF INFLATION. THE DEATH BENEFIT AND CASH VALUE FOR A POLICY WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED 0%, 6%, AND 12% OVER A PERIOD OF YEARS BUT ALSO FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR INDIVIDUAL POLICY YEARS. NO REPRESENTATION CAN BE MADE BY NATIONWIDE LIFE OR THE TRUST THAT THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME. 60 61 DEATH BENEFIT OPTION 1 $1200 ANNUAL PREMIUM: $50,000 SPECIFIED AMOUNT MALE: NON-TOBACCO ISSUE: AGE 55 CURRENT VALUES
0% HYPOTHETICAL GROSS 6% HYPOTHETICAL GROSS 12% HYPOTHETICAL GROSS INVESTMENT RETURN INVESTMENT RETURN INVESTMENT RETURN PREMIUMS PAID PLUS CASH CASH CASH POLICY INTEREST AT CASH SURRENDER DEATH CASH SURRENDER DEATH CASH SURRENDER DEATH YEAR 5% VALUE VALUE BENEFIT VALUE VALUE BENEFIT VALUE VALUE BENEFIT 1 1,260 614 0 50,000 665 0 50,000 717 24 50,000 2 2,583 1,242 549 50,000 1,385 692 50,000 1,535 842 50,000 3 3,972 1,845 1,221 50,000 2,121 1,498 50,000 2,423 1,799 50,000 4 5,431 2,436 1,882 50,000 2,889 2,335 50,000 3,403 2,849 50,000 5 6,962 3,016 2,531 50,000 3,690 3,205 50,000 4,487 4,002 50,000 6 8,570 3,585 3,169 50,000 4,527 4,111 50,000 5,686 5,270 50,000 7 10,259 4,143 3,797 50,000 5,401 5,055 50,000 7,015 6,668 50,000 8 12,032 4,690 4,413 50,000 6,316 6,039 50,000 8,488 8,210 50,000 9 13,893 5,227 5,019 50,000 7,273 7,065 50,000 10,122 9,914 50,000 10 15,848 5,753 5,753 50,000 8,274 8,274 50,000 11,937 11,937 50,000 11 17,901 6,269 6,269 50,000 9,323 9,323 50,000 13,954 13,954 50,000 12 20,056 6,688 6,688 50,000 10,342 10,342 50,000 16,123 16,123 50,000 13 22,318 7,023 7,023 50,000 11,341 11,341 50,000 18,482 18,482 50,000 14 24,694 7,285 7,285 50,000 12,333 12,333 50,000 21,069 21,069 50,000 15 27,189 7,465 7,465 50,000 13,314 13,314 50,000 23,916 23,916 50,000 16 29,808 7,516 7,516 50,000 14,242 14,242 50,000 27,041 27,041 50,000 17 32,559 7,437 7,437 50,000 15,122 15,122 50,000 30,507 30,507 50,000 18 35,447 7,212 7,212 50,000 15,943 15,943 50,000 34,377 34,377 50,000 19 38,479 6,838 6,838 50,000 16,708 16,708 50,000 38,735 38,735 50,000 20 41,663 6,320 6,320 50,000 17,425 17,425 50,000 43,686 43,686 50,000 21 45,006 5,624 5,624 50,000 18,074 18,074 50,000 49,337 49,337 51,804 22 48,517 4,724 4,724 50,000 18,643 18,643 50,000 55,613 55,613 58,394 23 52,202 3,582 3,582 50,000 19,113 19,113 50,000 62,529 62,529 65,655 24 56,073 2,157 2,157 50,000 19,463 19,463 50,000 70,146 70,146 73,654 25 60,136 398 398 50,000 19,670 19,670 50,000 78,531 78,531 82,458 26 64,403 (*) (*) (*) 19,714 19,714 50,000 87,758 87,758 92,146 27 68,883 (*) (*) (*) 19,561 19,561 50,000 97,904 97,904 102,799 28 73,587 (*) (*) (*) 19,172 19,172 50,000 109,055 109,055 114,508 29 78,527 (*) (*) (*) 18,490 18,490 50,000 121,303 121,303 127,368 30 83,713 (*) (*) (*) 17,438 17,438 50,000 134,744 134,744 141,481
(1) NO POLICY LOANS AND NO PARTIAL WITHDRAWALS HAVE BEEN MADE. (2) CURRENT VALUES REFLECT CURRENT COST OF INSURANCE CHARGES AND A MONTHLY $10 ADMINISTRATIVE EXPENSE CHARGE FOR THE FIRST POLICY YEAR AND $5 THEREAFTER. CURRENT VALUES REFLECT A 4% OF PREMIUM CHARGE ON ALL PREMIUMS UP TO THE TARGET PREMIUM AND 4% ON PREMIUMS IN EXCESS OF TARGET FOR ANY SINGLE POLICY YEAR. (3) NET INVESTMENT RETURNS ARE CALCULATED AS THE HYPOTHETICAL GROSS INVESTMENT RETURN LESS ALL CHARGES AND DEDUCTIONS SHOWN IN THE PROSPECTUS APPENDIX. (*) UNLESS ADDITIONAL PREMIUM IS PAID, THE POLICY WILL LAPSE WITHOUT VALUE. THE HYPOTHETICAL INVESTMENT RATES OF RETURN SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT RATES OF RETURN. ACTUAL RATES OF RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE BY AN OWNER, PREVAILING RATES AND RATES OF INFLATION. THE DEATH BENEFIT AND CASH VALUE FOR A POLICY WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED 0%, 6%, AND 12% OVER A PERIOD OF YEARS BUT ALSO FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR INDIVIDUAL POLICY YEARS. NO REPRESENTATION CAN BE MADE BY NATIONWIDE LIFE OR THE TRUST THAT THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME. 61 62 DEATH BENEFIT OPTION 1 $1200 ANNUAL PREMIUM: $50,000 SPECIFIED AMOUNT MALE: NON-TOBACCO ISSUE: AGE 55 GUARANTEED VALUES
0% HYPOTHETICAL GROSS 6% HYPOTHETICAL GROSS 12% HYPOTHETICAL GROSS INVESTMENT RETURN INVESTMENT RETURN INVESTMENT RETURN PREMIUMS PAID PLUS CASH CASH CASH POLICY INTEREST AT CASH SURRENDER DEATH CASH SURRENDER DEATH CASH SURRENDER DEATH YEAR 5% VALUE VALUE BENEFIT VALUE VALUE BENEFIT VALUE VALUE BENEFIT 1 1,260 468 0 50,000 514 0 50,000 561 0 50,000 2 2,583 910 217 50,000 1,032 339 50,000 1,161 468 50,000 3 3,972 1,294 671 50,000 1,522 898 50,000 1,772 1,148 50,000 4 5,431 1,616 1,061 50,000 1,976 1,422 50,000 2,389 1,835 50,000 5 6,962 1,867 1,382 50,000 2,386 1,901 50,000 3,008 2,523 50,000 6 8,570 2,041 1,625 50,000 2,742 2,326 50,000 3,621 3,205 50,000 7 10,259 2,129 1,783 50,000 3,032 2,686 50,000 4,220 3,874 50,000 8 12,032 2,118 1,841 50,000 3,240 2,963 50,000 4,794 4,517 50,000 9 13,893 1,993 1,785 50,000 3,349 3,141 50,000 5,328 5,120 50,000 10 15,848 1,741 1,741 50,000 3,338 3,338 50,000 5,807 5,807 50,000 11 17,901 1,345 1,345 50,000 3,186 3,186 50,000 6,214 6,214 50,000 12 20,056 789 789 50,000 2,871 2,871 50,000 6,530 6,530 50,000 13 22,318 56 56 50,000 2,365 2,365 50,000 6,735 6,735 50,000 14 24,694 (*) (*) (*) 1,634 1,634 50,000 6,799 6,799 50,000 15 27,189 (*) (*) (*) 633 633 50,000 6,683 6,683 50,000 16 29,808 (*) (*) (*) (*) (*) (*) 6,333 6,333 50,000 17 32,559 (*) (*) (*) (*) (*) (*) 5,675 5,675 50,000 18 35,447 (*) (*) (*) (*) (*) (*) 4,611 4,611 50,000 19 38,479 (*) (*) (*) (*) (*) (*) 3,014 3,014 50,000 20 41,663 (*) (*) (*) (*) (*) (*) 724 724 50,000 21 45,006 (*) (*) (*) (*) (*) (*) (*) (*) (*) 22 48,517 (*) (*) (*) (*) (*) (*) (*) (*) (*) 23 52,202 (*) (*) (*) (*) (*) (*) (*) (*) (*) 24 56,073 (*) (*) (*) (*) (*) (*) (*) (*) (*) 25 60,136 (*) (*) (*) (*) (*) (*) (*) (*) (*) 26 64,403 (*) (*) (*) (*) (*) (*) (*) (*) (*) 27 68,883 (*) (*) (*) (*) (*) (*) (*) (*) (*) 28 73,587 (*) (*) (*) (*) (*) (*) (*) (*) (*) 29 78,527 (*) (*) (*) (*) (*) (*) (*) (*) (*) 30 83,713 (*) (*) (*) (*) (*) (*) (*) (*) (*)
(1) NO POLICY LOANS AND NO PARTIAL WITHDRAWALS HAVE BEEN MADE. (2) CURRENT VALUES REFLECT CURRENT COST OF INSURANCE CHARGES AND A MONTHLY $10 ADMINISTRATIVE EXPENSE CHARGE FOR THE FIRST POLICY YEAR AND $5 THEREAFTER. CURRENT VALUES REFLECT A 4% OF PREMIUM CHARGE ON ALL PREMIUMS UP TO THE TARGET PREMIUM AND 4% ON PREMIUMS IN EXCESS OF TARGET FOR ANY SINGLE POLICY YEAR. (3) NET INVESTMENT RETURNS ARE CALCULATED AS THE HYPOTHETICAL GROSS INVESTMENT RETURN LESS ALL CHARGES AND DEDUCTIONS SHOWN IN THE PROSPECTUS APPENDIX. (*) UNLESS ADDITIONAL PREMIUM IS PAID, THE POLICY WILL LAPSE WITHOUT VALUE. THE HYPOTHETICAL INVESTMENT RATES OF RETURN SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT RATES OF RETURN. ACTUAL RATES OF RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE BY AN OWNER, PREVAILING RATES AND RATES OF INFLATION. THE DEATH BENEFIT AND CASH VALUE FOR A POLICY WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED 0%, 6%, AND 12% OVER A PERIOD OF YEARS BUT ALSO FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR INDIVIDUAL POLICY YEARS. NO REPRESENTATION CAN BE MADE BY NATIONWIDE LIFE OR THE TRUST THAT THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME. 62 63 DEATH BENEFIT OPTION 2 $1200 ANNUAL PREMIUM: $50,000 SPECIFIED AMOUNT MALE: NON-TOBACCO ISSUE: AGE 55 CURRENT VALUES
0% HYPOTHETICAL GROSS 6% HYPOTHETICAL GROSS 12% HYPOTHETICAL GROSS INVESTMENT RETURN INVESTMENT RETURN INVESTMENT RETURN PREMIUMS PAID PLUS CASH CASH CASH POLICY INTEREST AT CASH SURRENDER DEATH CASH SURRENDER DEATH CASH SURRENDER DEATH YEAR 5% VALUE VALUE BENEFIT VALUE VALUE BENEFIT VALUE VALUE BENEFIT 1 1,260 606 0 50,606 657 0 50,657 709 16 50,709 2 2,583 1,221 528 51,221 1,362 669 51,362 1,510 817 51,510 3 3,972 1,804 1,180 51,804 2,074 1,450 52,074 2,369 1,745 52,369 4 5,431 2,369 1,815 52,369 2,809 2,254 52,809 3,307 2,753 53,307 5 6,962 2,918 2,433 52,918 3,567 3,082 53,567 4,334 3,849 54,334 6 8,570 3,449 3,033 53,449 4,350 3,934 54,350 5,457 5,041 55,457 7 10,259 3,964 3,617 53,964 5,158 4,812 55,158 6,687 6,341 56,687 8 12,032 4,462 4,185 54,462 5,993 5,716 55,993 8,035 7,758 58,035 9 13,893 4,943 4,735 54,943 6,855 6,647 56,855 9,512 9,304 59,512 10 15,848 5,408 5,408 55,408 7,746 7,746 57,746 11,132 11,132 61,132 11 17,901 5,856 5,856 55,856 8,666 8,666 58,666 12,909 12,909 62,909 12 20,056 6,189 6,189 56,189 9,514 9,514 59,514 14,754 14,754 64,754 13 22,318 6,420 6,420 56,420 10,300 10,300 60,300 16,685 16,685 66,685 14 24,694 6,560 6,560 56,560 11,030 11,030 61,030 18,725 18,725 68,725 15 27,189 6,602 6,602 56,602 11,694 11,694 61,694 20,873 20,873 70,873 16 29,808 6,488 6,488 56,488 12,227 12,227 62,227 23,078 23,078 73,078 17 32,559 6,223 6,223 56,223 12,626 12,626 62,626 25,348 25,348 75,348 18 35,447 5,791 5,791 55,791 12,866 12,866 62,866 27,678 27,678 77,678 19 38,479 5,196 5,196 55,196 12,942 12,942 62,942 30,076 30,076 80,076 20 41,663 4,450 4,450 54,450 12,856 12,856 62,856 32,559 32,559 82,559 21 45,006 3,527 3,527 53,527 12,572 12,572 62,572 35,106 35,106 85,106 22 48,517 2,407 2,407 52,407 12,059 12,059 62,059 37,702 37,702 87,702 23 52,202 1,071 1,071 51,071 11,282 11,282 61,282 40,326 40,326 90,326 24 56,073 (*) (*) (*) 10,204 10,204 60,204 42,955 42,955 92,955 25 60,136 (*) (*) (*) 8,786 8,786 58,786 45,562 45,562 95,562 26 64,403 (*) (*) (*) 7,000 7,000 57,000 48,133 48,133 98,133 27 68,883 (*) (*) (*) 4,807 4,807 54,807 50,640 50,640 100,640 28 73,587 (*) (*) (*) 2,165 2,165 52,165 53,051 53,051 103,051 1 29 78,527 (*) (*) (*) (*) (*) (*) 55,323 55,323 105,323 30 83,713 (*) (*) (*) (*) (*) (*) 57,399 57,399 107,399
(1) NO POLICY LOANS AND NO PARTIAL WITHDRAWALS HAVE BEEN MADE. (2) CURRENT VALUES REFLECT CURRENT COST OF INSURANCE CHARGES AND A MONTHLY $10 ADMINISTRATIVE EXPENSE CHARGE FOR THE FIRST POLICY YEAR AND $5 THEREAFTER. CURRENT VALUES REFLECT A 4% OF PREMIUM CHARGE ON ALL PREMIUMS UP TO THE TARGET PREMIUM AND 4% ON PREMIUMS IN EXCESS OF TARGET FOR ANY SINGLE POLICY YEAR. (3) NET INVESTMENT RETURNS ARE CALCULATED AS THE HYPOTHETICAL GROSS INVESTMENT RETURN LESS ALL CHARGES AND DEDUCTIONS SHOWN IN THE PROSPECTUS APPENDIX. (*) UNLESS ADDITIONAL PREMIUM IS PAID, THE POLICY WILL LAPSE WITHOUT VALUE. THE HYPOTHETICAL INVESTMENT RATES OF RETURN SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT RATES OF RETURN. ACTUAL RATES OF RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE BY AN OWNER, PREVAILING RATES AND RATES OF INFLATION. THE DEATH BENEFIT AND CASH VALUE FOR A POLICY WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED 0%, 6%, AND 12% OVER A PERIOD OF YEARS BUT ALSO FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR INDIVIDUAL POLICY YEARS. NO REPRESENTATION CAN BE MADE BY NATIONWIDE LIFE OR THE TRUST THAT THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME. 63 64 DEATH BENEFIT OPTION 2 $1200 ANNUAL PREMIUM: $50,000 SPECIFIED AMOUNT MALE: NON-TOBACCO ISSUE: AGE 55 GUARANTEED VALUES
0% HYPOTHETICAL GROSS 6% HYPOTHETICAL GROSS 12% HYPOTHETICAL GROSS INVESTMENT RETURN INVESTMENT RETURN INVESTMENT RETURN PREMIUMS PAID PLUS CASH CASH CASH POLICY INTEREST AT CASH SURRENDER DEATH CASH SURRENDER DEATH CASH SURRENDER DEATH YEAR 5% VALUE VALUE BENEFIT VALUE VALUE BENEFIT VALUE VALUE BENEFIT 1 1,260 459 0 50,459 505 0 50,505 551 0 50,551 2 2,583 886 193 50,886 1,006 313 51,006 1,132 439 51,132 3 3,972 1,249 626 51,249 1,470 846 51,470 1,712 1,088 51,712 4 5,431 1,542 988 51,542 1,888 1,333 51,888 2,283 1,728 52,283 5 6,962 1,758 1,273 51,758 2,248 1,763 52,248 2,835 2,350 52,835 6 8,570 1,890 1,474 51,890 2,542 2,126 52,542 3,359 2,943 53,359 7 10,259 1,929 1,582 51,929 2,755 2,408 52,755 3,840 3,493 53,840 8 12,032 1,863 1,586 51,863 2,869 2,592 52,869 4,260 3,982 54,260 9 13,893 1,679 1,472 51,679 2,866 2,658 52,866 4,597 4,389 54,597 10 15,848 1,367 1,367 51,367 2,727 2,727 52,727 4,828 4,828 54,828 11 17,901 913 913 50,913 2,431 2,431 52,431 4,929 4,929 54,929 12 20,056 310 310 50,310 1,961 1,961 51,961 4,874 4,874 54,874 13 22,318 (*) (*) (*) 1,295 1,295 51,295 4,633 4,633 54,633 14 24,694 (*) (*) (*) 409 409 50,409 4,170 4,170 54,170 15 27,189 (*) (*) (*) (*) (*) (*) 3,442 3,442 53,442 16 29,808 (*) (*) (*) (*) (*) (*) 2,392 2,392 52,392 17 32,559 (*) (*) (*) (*) (*) (*) 948 948 50,948 18 35,447 (*) (*) (*) (*) (*) (*) (*) (*) (*) 19 38,479 (*) (*) (*) (*) (*) (*) (*) (*) (*) 20 41,663 (*) (*) (*) (*) (*) (*) (*) (*) (*) 21 45,006 (*) (*) (*) (*) (*) (*) (*) (*) (*) 22 48,517 (*) (*) (*) (*) (*) (*) (*) (*) (*) 23 52,202 (*) (*) (*) (*) (*) (*) (*) (*) (*) 24 56,073 (*) (*) (*) (*) (*) (*) (*) (*) (*) 25 60,136 (*) (*) (*) (*) (*) (*) (*) (*) (*) 26 64,403 (*) (*) (*) (*) (*) (*) (*) (*) (*) 27 68,883 (*) (*) (*) (*) (*) (*) (*) (*) (*) 28 73,587 (*) (*) (*) (*) (*) (*) (*) (*) (*) 29 78,527 (*) (*) (*) (*) (*) (*) (*) (*) (*) 30 83,713 (*) (*) (*) (*) (*) (*) (*) (*) (*)
(1) NO POLICY LOANS AND NO PARTIAL WITHDRAWALS HAVE BEEN MADE. (2) CURRENT VALUES REFLECT CURRENT COST OF INSURANCE CHARGES AND A MONTHLY $10 ADMINISTRATIVE EXPENSE CHARGE FOR THE FIRST POLICY YEAR AND $5 THEREAFTER. CURRENT VALUES REFLECT A 4% OF PREMIUM CHARGE ON ALL PREMIUMS UP TO THE TARGET PREMIUM AND 4% ON PREMIUMS IN EXCESS OF TARGET FOR ANY SINGLE POLICY YEAR. (3) NET INVESTMENT RETURNS ARE CALCULATED AS THE HYPOTHETICAL GROSS INVESTMENT RETURN LESS ALL CHARGES AND DEDUCTIONS SHOWN IN THE PROSPECTUS APPENDIX. THE HYPOTHETICAL INVESTMENT RATES OF RETURN SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT RATES OF RETURN. ACTUAL RATES OF RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE BY AN OWNER, PREVAILING RATES AND RATES OF INFLATION. THE DEATH BENEFIT AND CASH VALUE FOR A POLICY WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED 0%, 6%, AND 12% OVER A PERIOD OF YEARS BUT ALSO FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR INDIVIDUAL POLICY YEARS. NO REPRESENTATION CAN BE MADE BY NATIONWIDE LIFE OR THE TRUST THAT THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME. 64 65 DEATH BENEFIT OPTION 1 $1500 ANNUAL PREMIUM: $100,000 SPECIFIED AMOUNT MALE: NON-TOBACCO ISSUE: AGE 45 CURRENT VALUES
0% HYPOTHETICAL GROSS 6% HYPOTHETICAL GROSS 12% HYPOTHETICAL GROSS INVESTMENT RETURN INVESTMENT RETURN INVESTMENT RETURN PREMIUMS PAID PLUS CASH CASH CASH POLICY INTEREST AT CASH SURRENDER DEATH CASH SURRENDER DEATH CASH SURRENDER DEATH YEAR 5% VALUE VALUE BENEFIT VALUE VALUE BENEFIT VALUE VALUE BENEFIT 1 1,575 961 64 100,000 1,032 134 100,000 1,102 205 100,000 2 3,229 1,955 1,057 100,000 2,158 1,260 100,000 2,369 1,472 100,000 3 4,965 2,920 2,112 100,000 3,320 2,512 100,000 3,754 2,947 100,000 4 6,788 3,857 3,139 100,000 4,521 3,803 100,000 5,270 4,552 100,000 5 8,703 4,766 4,138 100,000 5,761 5,133 100,000 6,930 6,302 100,000 6 10,713 5,647 5,108 100,000 7,043 6,504 100,000 8,750 8,212 100,000 7 12,824 6,498 6,049 100,000 8,367 7,918 100,000 10,747 10,298 100,000 8 15,040 7,321 6,962 100,000 9,736 9,377 100,000 12,940 12,581 100,000 9 17,367 8,113 7,844 100,000 11,151 10,882 100,000 15,350 15,081 100,000 10 19,810 8,876 8,876 100,000 12,614 12,614 100,000 18,002 18,002 100,000 12 25,069 10,312 10,312 100,000 15,694 15,694 100,000 24,139 24,139 100,000 13 27,898 10,983 10,983 100,000 17,315 17,315 100,000 27,693 27,693 100,000 14 30,868 11,622 11,622 100,000 18,994 18,994 100,000 31,629 31,629 100,000 15 33,986 12,189 12,189 100,000 20,695 20,695 100,000 35,958 35,958 100,000 16 37,261 12,706 12,706 100,000 22,442 22,442 100,000 40,749 40,749 100,000 17 40,699 13,168 13,168 100,000 24,235 24,235 100,000 46,058 46,058 100,000 18 44,309 13,573 13,573 100,000 26,076 26,076 100,000 51,947 51,947 100,000 19 48,099 13,922 13,922 100,000 27,976 27,976 100,000 58,493 58,493 100,000 20 52,079 14,226 14,226 100,000 29,948 29,948 100,000 65,787 65,787 100,000 21 56,258 14,444 14,444 100,000 31,963 31,963 100,000 73,909 73,909 100,000 22 60,646 14,566 14,566 100,000 34,021 34,021 100,000 82,972 82,972 100,000 23 65,253 14,584 14,584 100,000 36,121 36,121 100,000 93,050 93,050 109,799 24 70,091 14,488 14,488 100,000 38,264 38,264 100,000 104,167 104,167 121,876 25 75,170 14,265 14,265 100,000 40,449 40,449 100,000 116,429 116,429 135,058 26 80,504 13,905 13,905 100,000 42,679 42,679 100,000 129,954 129,954 149,447 27 86,104 13,396 13,396 100,000 44,958 44,958 100,000 144,901 144,901 163,738 28 91,984 12,723 12,723 100,000 47,288 47,288 100,000 161,431 161,431 179,188 29 98,158 11,869 11,869 100,000 49,675 49,675 100,000 179,725 179,725 195,900 30 104,641 10,810 10,810 100,000 52,122 52,122 100,000 199,991 199,991 213,990
(1) NO POLICY LOANS AND NO PARTIAL WITHDRAWALS HAVE BEEN MADE. (2) CURRENT VALUES REFLECT CURRENT COST OF INSURANCE CHARGES AND A MONTHLY $10 ADMINISTRATIVE EXPENSE CHARGE FOR THE FIRST POLICY YEAR AND $5 THEREAFTER. CURRENT VALUES REFLECT A 4% OF PREMIUM CHARGE ON ALL PREMIUMS UP TO THE TARGET PREMIUM AND 4% ON PREMIUMS IN EXCESS OF TARGET FOR ANY SINGLE POLICY YEAR. (3) NET INVESTMENT RETURNS ARE CALCULATED AS THE HYPOTHETICAL GROSS INVESTMENT RETURN LESS ALL CHARGES AND DEDUCTIONS SHOWN IN THE PROSPECTUS APPENDIX. THE HYPOTHETICAL INVESTMENT RATES OF RETURN SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT RATES OF RETURN. ACTUAL RATES OF RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE BY AN OWNER, PREVAILING RATES AND RATES OF INFLATION. THE DEATH BENEFIT AND CASH VALUE FOR A POLICY WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED 0%, 6%, AND 12% OVER A PERIOD OF YEARS BUT ALSO FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR INDIVIDUAL POLICY YEARS. NO REPRESENTATION CAN BE MADE BY NATIONWIDE LIFE OR THE TRUST THAT THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME. 65 66 DEATH BENEFIT OPTION 1 $1500 ANNUAL PREMIUM: $100,000 SPECIFIED AMOUNT MALE: NON-TOBACCO ISSUE: AGE 45 GUARANTEED VALUES
0% HYPOTHETICAL GROSS 6% HYPOTHETICAL GROSS 12% HYPOTHETICAL GROSS INVESTMENT RETURN INVESTMENT RETURN INVESTMENT RETURN PREMIUMS PAID PLUS CASH CASH CASH POLICY INTEREST AT CASH SURRENDER DEATH CASH SURRENDER DEATH CASH SURRENDER DEATH YEAR 5% VALUE VALUE BENEFIT VALUE VALUE BENEFIT VALUE VALUE BENEFIT 1 1,575 931 34 100,000 1,000 102 100,000 1,069 171 100,000 2 3,229 1,854 956 100,000 2,050 1,153 100,000 2,255 1,357 100,000 3 4,965 2,738 1,930 100,000 3,121 2,313 100,000 3,538 2,730 100,000 4 6,788 3,580 2,862 100,000 4,212 3,494 100,000 4,926 4,208 100,000 5 8,703 4,379 3,751 100,000 5,320 4,692 100,000 6,428 5,800 100,000 6 10,713 5,132 4,593 100,000 6,444 5,906 100,000 8,054 7,515 100,000 7 12,824 5,833 5,384 100,000 7,579 7,130 100,000 9,812 9,363 100,000 8 15,040 6,477 6,118 100,000 8,720 8,361 100,000 11,711 11,352 100,000 9 17,367 7,058 6,789 100,000 9,861 9,592 100,000 13,763 13,493 100,000 10 19,810 7,571 7,571 100,000 10,997 10,997 100,000 15,979 15,979 100,000 11 22,376 8,009 8,009 100,000 12,123 12,123 100,000 18,376 18,376 100,000 12 25,069 8,368 8,368 100,000 13,233 13,233 100,000 20,971 20,971 100,000 13 27,898 8,643 8,643 100,000 14,323 14,323 100,000 23,788 23,788 100,000 14 30,868 8,827 8,827 100,000 15,387 15,387 100,000 26,851 26,851 100,000 15 33,986 8,908 8,908 100,000 16,413 16,413 100,000 30,193 30,193 100,000 16 37,261 8,877 8,877 100,000 17,392 17,392 100,000 33,848 33,848 100,000 17 40,699 8,719 8,719 100,000 18,310 18,310 100,000 37,852 37,852 100,000 18 44,309 8,416 8,416 100,000 19,149 19,149 100,000 42,247 42,247 100,000 19 48,099 7,945 7,945 100,000 19,889 19,889 100,000 47,085 47,085 100,000 20 52,079 7,286 7,286 100,000 20,510 20,510 100,000 52,429 52,429 100,000 21 56,258 6,417 6,417 100,000 20,991 20,991 100,000 58,359 58,359 100,000 22 60,646 5,315 5,315 100,000 21,308 21,308 100,000 64,972 64,972 100,000 23 65,253 3,955 3,955 100,000 21,437 21,437 100,000 72,388 72,388 100,000 24 70,091 2,304 2,304 100,000 21,348 21,348 100,000 80,754 80,754 100,000 25 75,170 317 317 100,000 20,996 20,996 100,000 90,218 90,218 104,653 26 80,504 (*) (*) (*) 20,324 20,324 100,000 100,668 100,668 115,769 27 86,104 (*) (*) (*) 19,257 19,257 100,000 112,193 112,193 126,778 28 91,984 (*) (*) (*) 17,696 17,696 100,000 124,916 124,916 138,657 29 98,158 (*) (*) (*) 15,524 15,524 100,000 138,987 138,987 151,495 30 104,641 (*) (*) (*) 12,605 12,605 100,000 154,580 154,580 165,401
(1) NO POLICY LOANS AND NO PARTIAL WITHDRAWALS HAVE BEEN MADE. (2) CURRENT VALUES REFLECT CURRENT COST OF INSURANCE CHARGES AND A MONTHLY $10 ADMINISTRATIVE EXPENSE CHARGE FOR THE FIRST POLICY YEAR AND $5 THEREAFTER. CURRENT VALUES REFLECT A 4% OF PREMIUM CHARGE ON ALL PREMIUMS UP TO THE TARGET PREMIUM AND 4% ON PREMIUMS IN EXCESS OF TARGET FOR ANY SINGLE POLICY YEAR. (3) NET INVESTMENT RETURNS ARE CALCULATED AS THE HYPOTHETICAL GROSS INVESTMENT RETURN LESS ALL CHARGES AND DEDUCTIONS SHOWN IN THE PROSPECTUS APPENDIX. (*) UNLESS ADDITIONAL PREMIUM IS PAID, THE POLICY WILL LAPSE WITHOUT VALUE. THE HYPOTHETICAL INVESTMENT RATES OF RETURN SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT RATES OF RETURN. ACTUAL RATES OF RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE BY AN OWNER, PREVAILING RATES AND RATES OF INFLATION. THE DEATH BENEFIT AND CASH VALUE FOR A POLICY WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED 0%, 6%, AND 12% OVER A PERIOD OF YEARS BUT ALSO FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR INDIVIDUAL POLICY YEARS. NO REPRESENTATION CAN BE MADE BY NATIONWIDE LIFE OR THE TRUST THAT THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME. 66 67 DEATH BENEFIT OPTION 2 $1500 ANNUAL PREMIUM: $100,000 SPECIFIED AMOUNT MALE: NON-TOBACCO ISSUE: AGE 45 CURRENT VALUES
0% HYPOTHETICAL GROSS 6% HYPOTHETICAL GROSS 12% HYPOTHETICAL GROSS INVESTMENT RETURN INVESTMENT RETURN INVESTMENT RETURN PREMIUMS PAID PLUS CASH CASH CASH POLICY INTEREST AT CASH SURRENDER DEATH CASH SURRENDER DEATH CASH SURRENDER DEATH YEAR 5% VALUE VALUE BENEFIT VALUE VALUE BENEFIT VALUE VALUE BENEFIT 1 1,575 957 59 100,957 1,027 130 101,027 1,098 200 101,098 2 3,229 1,943 1,045 101,943 2,144 1,247 102,144 2,355 1,457 102,355 3 4,965 2,896 2,089 102,896 3,293 2,485 103,293 3,723 2,915 103,723 4 6,788 3,818 3,100 103,818 4,474 3,756 104,474 5,214 4,496 105,214 5 8,703 4,706 4,078 104,706 5,687 5,059 105,687 6,838 6,210 106,838 6 10,713 5,562 5,023 105,562 6,933 6,395 106,933 8,609 8,071 108,609 7 12,824 6,384 5,935 106,384 8,213 7,764 108,213 10,541 10,092 110,541 8 15,040 7,171 6,812 107,171 9,527 9,168 109,527 12,649 12,290 112,649 9 17,367 7,924 7,655 107,924 10,875 10,606 110,875 14,951 14,682 114,951 10 19,810 8,642 8,642 108,642 12,258 12,258 112,258 17,465 17,465 117,465 11 22,376 9,323 9,323 109,323 13,676 13,676 113,676 20,212 20,212 120,212 12 25,069 9,968 9,968 109,968 15,129 15,129 115,129 23,214 23,214 123,214 13 27,898 10,575 10,575 110,575 16,618 16,618 116,618 26,499 26,499 126,499 14 30,868 11,145 11,145 111,145 18,143 18,143 118,143 30,103 30,103 130,103 15 33,986 11,629 11,629 111,629 19,657 19,657 119,657 34,011 34,011 134,011 16 37,261 12,053 12,053 112,053 21,182 21,182 121,182 38,278 38,278 138,278 17 40,699 12,413 12,413 112,413 22,716 22,716 122,716 42,940 42,940 142,940 18 44,309 12,704 12,704 112,704 24,252 24,252 124,252 48,031 48,031 148,031 19 48,099 12,929 12,929 112,929 25,794 25,794 125,794 53,599 53,599 153,599 20 52,079 13,101 13,101 113,101 27,357 27,357 127,357 59,708 59,708 159,708 21 56,258 13,169 13,169 113,169 28,891 28,891 128,891 66,362 66,362 166,362 22 60,646 13,127 13,127 113,127 30,384 30,384 130,384 73,609 73,609 173,609 23 65,253 12,962 12,962 112,962 31,821 31,821 131,821 81,498 81,498 181,498 24 70,091 12,666 12,666 112,666 33,187 33,187 133,187 90,086 90,086 190,086 25 75,170 12,226 12,226 112,226 34,466 34,466 134,466 99,433 99,433 199,433 26 80,504 11,633 11,633 111,633 35,639 35,639 135,639 109,606 109,606 209,606 27 86,104 10,877 10,877 110,877 36,691 36,691 136,691 120,682 120,682 220,682 28 91,984 9,947 9,947 109,947 37,601 37,601 137,601 132,743 132,743 232,743 29 98,158 8,829 8,829 108,829 38,346 38,346 138,346 145,875 145,875 245,875 30 104,641 7,504 7,504 107,504 38,896 38,896 138,896 160,171 160,171 260,171
(1) NO POLICY LOANS AND NO PARTIAL WITHDRAWALS HAVE BEEN MADE. (2) CURRENT VALUES REFLECT CURRENT COST OF INSURANCE CHARGES AND A MONTHLY $10 ADMINISTRATIVE EXPENSE CHARGE FOR THE FIRST POLICY YEAR AND $5 THEREAFTER. CURRENT VALUES REFLECT A 4% OF PREMIUM CHARGE ON ALL PREMIUMS UP TO THE TARGET PREMIUM AND 4% ON PREMIUMS IN EXCESS OF TARGET FOR ANY SINGLE POLICY YEAR. (3) NET INVESTMENT RETURNS ARE CALCULATED AS THE HYPOTHETICAL GROSS INVESTMENT RETURN LESS ALL CHARGES AND DEDUCTIONS SHOWN IN THE PROSPECTUS APPENDIX. THE HYPOTHETICAL INVESTMENT RATES OF RETURN SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT RATES OF RETURN. ACTUAL RATES OF RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE BY AN OWNER, PREVAILING RATES AND RATES OF INFLATION. THE DEATH BENEFIT AND CASH VALUE FOR A POLICY WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED 0%, 6%, AND 12% OVER A PERIOD OF YEARS BUT ALSO FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR INDIVIDUAL POLICY YEARS. NO REPRESENTATION CAN BE MADE BY NATIONWIDE LIFE OR THE TRUST THAT THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME. 67 68 DEATH BENEFIT OPTION 2 $1500 ANNUAL PREMIUM: $100,000 SPECIFIED AMOUNT MALE: NON-TOBACCO ISSUE: AGE 45 GUARANTEED VALUES
0% HYPOTHETICAL GROSS 6% HYPOTHETICAL GROSS 12% HYPOTHETICAL GROSS INVESTMENT RETURN INVESTMENT RETURN INVESTMENT RETURN PREMIUMS PAID PLUS CASH CASH CASH POLICY INTEREST AT CASH SURRENDER DEATH CASH SURRENDER DEATH CASH SURRENDER DEATH YEAR 5% VALUE VALUE BENEFIT VALUE VALUE BENEFIT VALUE VALUE BENEFIT 1 1,575 927 29 100,927 995 98 100,995 1,064 167 101,064 2 3,229 1,842 945 101,842 2,037 1,140 102,037 2,241 1,343 102,241 3 4,965 2,714 1,906 102,714 3,094 2,286 103,094 3,507 2,699 103,507 4 6,788 3,540 2,822 103,540 4,164 3,446 104,164 4,869 4,151 104,869 5 8,703 4,318 3,689 104,318 5,244 4,615 105,244 6,334 5,705 106,334 6 10,713 5,043 4,504 105,043 6,329 5,791 106,329 7,906 7,368 107,906 7 12,824 5,711 5,262 105,711 7,415 6,966 107,415 9,592 9,143 109,592 8 15,040 6,315 5,956 106,315 8,492 8,133 108,492 11,394 11,035 111,394 9 17,367 6,848 6,578 106,848 9,554 9,285 109,554 13,317 13,048 113,317 10 19,810 7,304 7,304 107,304 10,592 10,592 110,592 15,365 15,365 115,365 11 22,376 7,676 7,676 107,676 11,596 11,596 111,596 17,544 17,544 117,544 12 25,069 7,959 7,959 107,959 12,557 12,557 112,557 19,858 19,858 119,858 13 27,898 8,149 8,149 108,149 13,470 13,470 113,470 22,316 22,316 122,316 14 30,868 8,237 8,237 108,237 14,320 14,320 114,320 24,924 24,924 124,924 15 33,986 8,212 8,212 108,212 15,093 15,093 115,093 27,688 27,688 127,688 16 37,261 8,063 8,063 108,063 15,772 15,772 115,772 30,615 30,615 130,615 17 40,699 7,777 7,777 107,777 16,337 16,337 116,337 33,706 33,706 133,706 18 44,309 7,335 7,335 107,335 16,763 16,763 116,763 36,957 36,957 136,957 19 48,099 6,719 6,719 106,719 17,020 17,020 117,020 40,361 40,361 140,361 20 52,079 5,910 5,910 105,910 17,080 17,080 117,080 43,913 43,913 143,913 21 56,258 4,891 4,891 104,891 16,913 16,913 116,913 47,608 47,608 147,608 22 60,646 3,647 3,647 103,647 16,492 16,492 116,492 51,441 51,441 151,441 23 65,253 2,163 2,163 102,163 15,785 15,785 115,785 55,408 55,408 155,408 24 70,091 419 419 100,419 14,756 14,756 114,756 59,499 59,499 159,499 25 75,170 (*) (*) (*) 13,359 13,359 113,359 63,693 63,693 163,693 26 80,504 (*) (*) (*) 11,535 11,535 111,535 67,956 67,956 167,956 27 86,104 (*) (*) (*) 9,210 9,210 109,210 72,242 72,242 172,242 28 91,984 (*) (*) (*) 6,296 6,296 106,296 76,483 76,483 176,483 29 98,158 (*) (*) (*) 2,700 2,700 102,700 80,607 80,607 180,607 30 104,641 (*) (*) (*) (*) (*) (*) 84,540 84,540 184,540
(1) NO POLICY LOANS AND NO PARTIAL WITHDRAWALS HAVE BEEN MADE. (2) CURRENT VALUES REFLECT CURRENT COST OF INSURANCE CHARGES AND A MONTHLY $10 ADMINISTRATIVE EXPENSE CHARGE FOR THE FIRST POLICY YEAR AND $5 THEREAFTER. CURRENT VALUES REFLECT A 4% OF PREMIUM CHARGE ON ALL PREMIUMS UP TO THE TARGET PREMIUM AND 4% ON PREMIUMS IN EXCESS OF TARGET FOR ANY SINGLE POLICY YEAR. (3) NET INVESTMENT RETURNS ARE CALCULATED AS THE HYPOTHETICAL GROSS INVESTMENT RETURN LESS ALL CHARGES AND DEDUCTIONS SHOWN IN THE PROSPECTUS APPENDIX. (*) UNLESS ADDITIONAL PREMIUM IS PAID, THE POLICY WILL LAPSE WITHOUT VALUE. THE HYPOTHETICAL INVESTMENT RATES OF RETURN SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT RATES OF RETURN. ACTUAL RATES OF RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE BY AN OWNER, PREVAILING RATES AND RATES OF INFLATION. THE DEATH BENEFIT AND CASH VALUE FOR A POLICY WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED 0%, 6%, AND 12% OVER A PERIOD OF YEARS BUT ALSO FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR INDIVIDUAL POLICY YEARS. NO REPRESENTATION CAN BE MADE BY NATIONWIDE LIFE OR THE TRUST THAT THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME. 68 69 DEATH BENEFIT OPTION 1 $2500 ANNUAL PREMIUM: $100,000 SPECIFIED AMOUNT MALE: NON-TOBACCO ISSUE: AGE 55 CURRENT VALUES
0% HYPOTHETICAL GROSS 6% HYPOTHETICAL GROSS 12% HYPOTHETICAL GROSS INVESTMENT RETURN INVESTMENT RETURN INVESTMENT RETURN PREMIUMS PAID PLUS CASH CASH CASH POLICY INTEREST AT CASH SURRENDER DEATH CASH SURRENDER DEATH CASH SURRENDER DEATH YEAR 5% VALUE VALUE BENEFIT VALUE VALUE BENEFIT VALUE VALUE BENEFIT 1 2,625 1,454 291 100,000 1,567 404 100,000 1,680 518 100,000 2 5,381 2,939 1,776 100,000 3,259 2,097 100,000 3,594 2,431 100,000 3 8,275 4,395 3,349 100,000 5,022 3,975 100,000 5,703 4,656 100,000 4 11,314 5,824 4,894 100,000 6,859 5,929 100,000 8,030 7,100 100,000 5 14,505 7,224 6,410 100,000 8,775 7,961 100,000 10,601 9,787 100,000 6 17,855 8,597 7,899 100,000 10,774 10,076 100,000 13,443 12,746 100,000 7 21,373 9,943 9,361 100,000 12,861 12,280 100,000 16,589 16,008 100,000 8 25,066 11,261 10,796 100,000 15,042 14,577 100,000 20,073 19,608 100,000 9 28,945 12,553 12,204 100,000 17,322 16,974 100,000 23,937 23,588 100,000 10 33,017 13,818 13,818 100,000 19,708 19,708 100,000 28,231 28,231 100,000 11 37,293 15,057 15,057 100,000 22,205 22,205 100,000 33,013 33,013 100,000 12 41,782 16,117 16,117 100,000 24,677 24,677 100,000 38,220 38,220 100,000 13 46,497 17,020 17,020 100,000 27,157 27,157 100,000 43,938 43,938 100,000 14 51,446 17,785 17,785 100,000 29,668 29,668 100,000 50,264 50,264 100,000 15 56,644 18,399 18,399 100,000 32,208 32,208 100,000 57,286 57,286 100,000 16 62,101 18,895 18,895 100,000 34,816 34,816 100,000 65,137 65,137 100,000 17 67,831 19,275 19,275 100,000 37,504 37,504 100,000 73,947 73,947 100,000 18 73,848 19,525 19,525 100,000 40,276 40,276 100,000 83,866 83,866 100,000 19 80,165 19,645 19,645 100,000 43,146 43,146 100,000 95,063 95,063 103,619 20 86,798 19,640 19,640 100,000 46,137 46,137 100,000 107,526 107,526 115,052 21 93,763 19,418 19,418 100,000 49,206 49,206 100,000 121,339 121,339 127,405 22 101,076 18,951 18,951 100,000 52,362 52,362 100,000 136,583 136,583 143,412 23 108,755 18,205 18,205 100,000 55,616 55,616 100,000 153,401 153,401 161,071 24 116,818 17,140 17,140 100,000 58,983 58,983 100,000 171,949 171,949 180,547 25 125,284 15,711 15,711 100,000 62,486 62,486 100,000 192,398 192,398 202,018 26 134,173 13,867 13,867 100,000 66,155 66,155 100,000 214,932 214,932 225,679 27 143,506 11,545 11,545 100,000 70,027 70,027 100,000 239,755 239,755 251,742 28 153,307 8,674 8,674 100,000 74,153 74,153 100,000 267,096 267,096 280,451 29 163,597 5,156 5,156 100,000 78,595 78,595 100,000 297,241 297,241 312,103 30 174,402 859 859 100,000 83,428 83,428 100,000 330,462 330,462 346,985
(1) NO POLICY LOANS AND NO PARTIAL WITHDRAWALS HAVE BEEN MADE. (2) CURRENT VALUES REFLECT CURRENT COST OF INSURANCE CHARGES AND A MONTHLY $10 ADMINISTRATIVE EXPENSE CHARGE FOR THE FIRST POLICY YEAR AND $5 THEREAFTER. CURRENT VALUES REFLECT A 4% OF PREMIUM CHARGE ON ALL PREMIUMS UP TO THE TARGET PREMIUM AND 4% ON PREMIUMS IN EXCESS OF TARGET FOR ANY SINGLE POLICY YEAR. (3) NET INVESTMENT RETURNS ARE CALCULATED AS THE HYPOTHETICAL GROSS INVESTMENT RETURN LESS ALL CHARGES AND DEDUCTIONS SHOWN IN THE PROSPECTUS APPENDIX. THE HYPOTHETICAL INVESTMENT RATES OF RETURN SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT RATES OF RETURN. ACTUAL RATES OF RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE BY AN OWNER, PREVAILING RATES AND RATES OF INFLATION. THE DEATH BENEFIT AND CASH VALUE FOR A POLICY WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED 0%, 6%, AND 12% OVER A PERIOD OF YEARS BUT ALSO FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR INDIVIDUAL POLICY YEARS. NO REPRESENTATION CAN BE MADE BY NATIONWIDE LIFE OR THE TRUST THAT THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME. 69 70 DEATH BENEFIT OPTION 1 $2500 ANNUAL PREMIUM: $100,000 SPECIFIED AMOUNT MALE: NON-TOBACCO ISSUE: AGE 55 GUARANTEED VALUES
0% HYPOTHETICAL GROSS 6% HYPOTHETICAL GROSS 12% HYPOTHETICAL GROSS INVESTMENT RETURN INVESTMENT RETURN INVESTMENT RETURN PREMIUMS PAID PLUS CASH CASH CASH POLICY INTEREST AT CASH SURRENDER DEATH CASH SURRENDER DEATH CASH SURRENDER DEATH YEAR 5% VALUE VALUE BENEFIT VALUE VALUE BENEFIT VALUE VALUE BENEFIT 1 2,625 1,393 230 100,000 1,502 340 100,000 1,613 450 100,000 2 5,381 2,724 1,562 100,000 3,031 1,869 100,000 3,352 2,190 100,000 3 8,275 3,963 2,917 100,000 4,555 3,508 100,000 5,199 4,153 100,000 4 11,314 5,101 4,171 100,000 6,065 5,135 100,000 7,160 6,230 100,000 5 14,505 6,131 5,317 100,000 7,554 6,740 100,000 9,239 8,425 100,000 6 17,855 7,043 6,345 100,000 9,011 8,313 100,000 11,443 10,745 100,000 7 21,373 7,825 7,244 100,000 10,424 9,843 100,000 13,779 13,198 100,000 8 25,066 8,461 7,996 100,000 11,776 11,311 100,000 16,252 15,787 100,000 9 28,945 8,934 8,585 100,000 13,048 12,699 100,000 18,867 18,518 100,000 10 33,017 9,225 9,225 100,000 14,221 14,221 100,000 21,635 21,635 100,000 11 37,293 9,318 9,318 100,000 15,278 15,278 100,000 24,571 24,571 100,000 12 41,782 9,194 9,194 100,000 16,198 16,198 100,000 27,704 27,704 100,000 13 46,497 8,835 8,835 100,000 16,962 16,962 100,000 31,065 31,065 100,000 14 51,446 8,214 8,214 100,000 17,542 17,542 100,000 34,688 34,688 100,000 15 56,644 7,295 7,295 100,000 17,901 17,901 100,000 38,610 38,610 100,000 16 62,101 6,028 6,028 100,000 17,989 17,989 100,000 42,875 42,875 100,000 17 67,831 4,346 4,346 100,000 17,739 17,739 100,000 47,535 47,535 100,000 18 73,848 2,162 2,162 100,000 17,065 17,065 100,000 52,659 52,659 100,000 19 80,165 (*) (*) (*) 15,863 15,863 100,000 58,342 58,342 100,000 20 86,798 (*) (*) (*) 14,020 14,020 100,000 64,718 64,718 100,000 21 93,763 (*) (*) (*) 11,403 11,403 100,000 71,975 71,975 100,000 22 101,076 (*) (*) (*) 7,853 7,853 100,000 80,362 80,362 100,000 23 108,755 (*) (*) (*) 3,173 3,173 100,000 90,209 90,209 100,000 24 116,818 (*) (*) (*) (*) (*) (*) 101,771 101,771 106,860 25 125,284 (*) (*) (*) (*) (*) (*) 114,520 114,520 120,246 26 134,173 (*) (*) (*) (*) (*) (*) 128,503 128,503 134,928 27 143,506 (*) (*) (*) (*) (*) (*) 143,825 143,825 151,016 28 153,307 (*) (*) (*) (*) (*) (*) 160,592 160,592 168,621 29 163,597 (*) (*) (*) (*) (*) (*) 178,913 178,913 187,859 30 174,402 (*) (*) (*) (*) (*) (*) 198,906 198,906 208,851
(1) NO POLICY LOANS AND NO PARTIAL WITHDRAWALS HAVE BEEN MADE. (2) CURRENT VALUES REFLECT CURRENT COST OF INSURANCE CHARGES AND A MONTHLY $10 ADMINISTRATIVE EXPENSE CHARGE FOR THE FIRST POLICY YEAR AND $5 THEREAFTER. CURRENT VALUES REFLECT A 4% OF PREMIUM CHARGE ON ALL PREMIUMS UP TO THE TARGET PREMIUM AND 4% ON PREMIUMS IN EXCESS OF TARGET FOR ANY SINGLE POLICY YEAR. (3) NET INVESTMENT RETURNS ARE CALCULATED AS THE HYPOTHETICAL GROSS INVESTMENT RETURN LESS ALL CHARGES AND DEDUCTIONS SHOWN IN THE PROSPECTUS APPENDIX. (*) UNLESS ADDITIONAL PREMIUM IS PAID, THE POLICY WILL LAPSE WITHOUT VALUE. THE HYPOTHETICAL INVESTMENT RATES OF RETURN SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT RATES OF RETURN. ACTUAL RATES OF RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE BY AN OWNER, PREVAILING RATES AND RATES OF INFLATION. THE DEATH BENEFIT AND CASH VALUE FOR A POLICY WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED 0%, 6%, AND 12% OVER A PERIOD OF YEARS BUT ALSO FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR INDIVIDUAL POLICY YEARS. NO REPRESENTATION CAN BE MADE BY NATIONWIDE LIFE OR THE TRUST THAT THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME. 70 71 DEATH BENEFIT OPTION 2 $2500 ANNUAL PREMIUM: $100,000 SPECIFIED AMOUNT MALE: NON-TOBACCO ISSUE: AGE 55 CURRENT VALUES
0% HYPOTHETICAL GROSS 6% HYPOTHETICAL GROSS 12% HYPOTHETICAL GROSS INVESTMENT RETURN INVESTMENT RETURN INVESTMENT RETURN PREMIUMS PAID PLUS CASH CASH CASH POLICY INTEREST AT CASH SURRENDER DEATH CASH SURRENDER DEATH CASH SURRENDER DEATH YEAR 5% VALUE VALUE BENEFIT VALUE VALUE BENEFIT VALUE VALUE BENEFIT 1 2,625 1,438 275 101,438 1,550 388 101,550 1,663 500 101,663 2 5,381 2,895 1,732 102,895 3,210 2,048 103,210 3,540 2,378 103,540 3 8,275 4,311 3,264 104,311 4,924 3,878 104,924 5,591 4,545 105,591 4 11,314 5,685 4,755 105,685 6,693 5,763 106,693 7,832 6,902 107,832 5 14,505 7,019 6,205 107,019 8,519 7,705 108,519 10,284 9,470 110,284 6 17,855 8,312 7,615 108,312 10,404 9,706 110,404 12,966 12,268 112,966 7 21,373 9,564 8,983 109,564 12,350 11,769 112,350 15,903 15,321 115,903 8 25,066 10,776 10,311 110,776 14,359 13,894 114,359 19,119 18,654 119,119 9 28,945 11,947 11,598 111,947 16,435 16,086 116,435 22,645 22,296 122,645 10 33,017 13,077 13,077 113,077 18,578 18,578 118,578 26,512 26,512 126,512 11 37,293 14,167 14,167 114,167 20,791 20,791 120,791 30,767 30,767 130,767 12 41,782 15,034 15,034 115,034 22,890 22,890 122,890 35,256 35,256 135,256 13 46,497 15,701 15,701 115,701 24,888 24,888 124,888 40,023 40,023 140,023 14 51,446 16,190 16,190 116,190 26,807 26,807 126,807 45,121 45,121 145,121 15 56,644 16,485 16,485 116,485 28,625 28,625 128,625 50,564 50,564 150,564 16 62,101 16,628 16,628 116,628 30,376 30,376 130,376 56,430 56,430 156,430 17 67,831 16,621 16,621 116,621 32,057 32,057 132,057 62,765 62,765 162,765 18 73,848 16,449 16,449 116,449 33,647 33,647 133,647 69,599 69,599 169,599 19 80,165 16,115 16,115 116,115 35,142 35,142 135,142 76,987 76,987 176,987 20 86,798 15,628 15,628 115,628 36,545 36,545 136,545 84,996 84,996 184,996 21 93,763 14,879 14,879 114,879 37,736 37,736 137,736 93,571 93,571 193,571 22 101,076 13,839 13,839 113,839 38,672 38,672 138,672 102,741 102,741 202,741 23 108,755 12,480 12,480 112,480 39,306 39,306 139,306 112,532 112,532 212,532 24 116,818 10,773 10,773 110,773 39,589 39,589 139,589 122,975 122,975 222,975 25 125,284 8,687 8,687 108,687 39,469 39,469 139,469 134,102 134,102 234,102 26 134,173 6,191 6,191 106,191 38,887 38,887 138,887 145,948 145,948 245,948 27 143,506 3,258 3,258 103,258 37,787 37,787 137,787 158,551 158,551 258,551 28 153,307 (*) (*) (*) 36,107 36,107 136,107 171,955 171,955 271,955 29 163,597 (*) (*) (*) 33,771 33,771 133,771 186,195 186,195 286,195 30 174,402 (*) (*) (*) 30,685 30,685 130,685 201,295 201,295 301,295
(1) NO POLICY LOANS AND NO PARTIAL WITHDRAWALS HAVE BEEN MADE. (2) CURRENT VALUES REFLECT CURRENT COST OF INSURANCE CHARGES AND A MONTHLY $10 ADMINISTRATIVE EXPENSE CHARGE FOR THE FIRST POLICY YEAR AND $5 THEREAFTER. CURRENT VALUES REFLECT A 4% OF PREMIUM CHARGE ON ALL PREMIUMS UP TO THE TARGET PREMIUM AND 4% ON PREMIUMS IN EXCESS OF TARGET FOR ANY SINGLE POLICY YEAR. (3) NET INVESTMENT RETURNS ARE CALCULATED AS THE HYPOTHETICAL GROSS INVESTMENT RETURN LESS ALL CHARGES AND DEDUCTIONS SHOWN IN THE PROSPECTUS APPENDIX. (*) UNLESS ADDITIONAL PREMIUM IS PAID, THE POLICY WILL LAPSE WITHOUT VALUE. THE HYPOTHETICAL INVESTMENT RATES OF RETURN SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT RATES OF RETURN. ACTUAL RATES OF RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE BY AN OWNER, PREVAILING RATES AND RATES OF INFLATION. THE DEATH BENEFIT AND CASH VALUE FOR A POLICY WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED 0%, 6%, AND 12% OVER A PERIOD OF YEARS BUT ALSO FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR INDIVIDUAL POLICY YEARS. NO REPRESENTATION CAN BE MADE BY NATIONWIDE LIFE OR THE TRUST THAT THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME. 71 72 DEATH BENEFIT OPTION 2 $2500 ANNUAL PREMIUM: $100,000 SPECIFIED AMOUNT MALE: NON-TOBACCO ISSUE: AGE 55 GUARANTEED VALUES
0% HYPOTHETICAL GROSS 6% HYPOTHETICAL GROSS 12% HYPOTHETICAL GROSS INVESTMENT RETURN INVESTMENT RETURN INVESTMENT RETURN PREMIUMS PAID PLUS CASH CASH CASH POLICY INTEREST AT CASH SURRENDER DEATH CASH SURRENDER DEATH CASH SURRENDER DEATH YEAR 5% VALUE VALUE BENEFIT VALUE VALUE BENEFIT VALUE VALUE BENEFIT 1 2,625 1,377 215 101,377 1,486 323 101,486 1,595 433 101,595 2 5,381 2,680 1,517 102,680 2,982 1,819 102,982 3,298 2,135 103,298 3 8,275 3,874 2,827 103,874 4,452 3,405 104,452 5,081 4,035 105,081 4 11,314 4,951 4,021 104,951 5,884 4,954 105,884 6,944 6,014 106,944 5 14,505 5,901 5,087 105,901 7,265 6,452 107,265 8,880 8,067 108,880 6 17,855 6,712 6,014 106,712 8,579 7,882 108,579 10,885 10,187 110,885 7 21,373 7,372 6,791 107,372 9,808 9,227 109,808 12,949 12,368 112,949 8 25,066 7,863 7,398 107,863 10,926 10,461 110,926 15,056 14,591 115,056 9 28,945 8,165 7,816 108,165 11,906 11,557 111,906 17,188 16,839 117,188 10 33,017 8,260 8,260 108,260 12,721 12,721 112,721 19,326 19,326 119,326 11 37,293 8,132 8,132 108,132 13,344 13,344 113,344 21,449 21,449 121,449 12 41,782 7,766 7,766 107,766 13,745 13,745 113,745 23,535 23,535 123,535 13 46,497 7,147 7,147 107,147 13,899 13,899 113,899 25,565 25,565 125,565 14 51,446 6,256 6,256 106,256 13,768 13,768 113,768 27,512 27,512 127,512 15 56,644 5,065 5,065 105,065 13,309 13,309 113,309 29,334 29,334 129,334 16 62,101 3,538 3,538 103,538 12,464 12,464 112,464 30,972 30,972 130,972 17 67,831 1,626 1,626 101,626 11,162 11,162 111,162 32,352 32,352 132,352 18 73,848 (*) (*) (*) 9,316 9,316 109,316 33,377 33,377 133,377 19 80,165 (*) (*) (*) 6,835 6,835 106,835 33,942 33,942 133,942 20 86,798 (*) (*) (*) 3,634 3,634 103,634 33,937 33,937 133,937 21 93,763 (*) (*) (*) (*) (*) (*) 33,254 33,254 133,254 22 101,076 (*) (*) (*) (*) (*) (*) 31,778 31,778 131,778 23 108,755 (*) (*) (*) (*) (*) (*) 29,388 29,388 129,388 24 116,818 (*) (*) (*) (*) (*) (*) 25,943 25,943 125,943 25 125,284 (*) (*) (*) (*) (*) (*) 21,264 21,264 121,264 26 134,173 (*) (*) (*) (*) (*) (*) 15,133 15,133 115,133 27 143,506 (*) (*) (*) (*) (*) (*) 7,275 7,275 107,275 28 153,307 (*) (*) (*) (*) (*) (*) (*) (*) (*) 29 163,597 (*) (*) (*) (*) (*) (*) (*) (*) (*) 30 174,402 (*) (*) (*) (*) (*) (*) (*) (*) (*)
(1) NO POLICY LOANS AND NO PARTIAL WITHDRAWALS HAVE BEEN MADE. (2) CURRENT VALUES REFLECT CURRENT COST OF INSURANCE CHARGES AND A MONTHLY $10 ADMINISTRATIVE EXPENSE CHARGE FOR THE FIRST POLICY YEAR AND $5 THEREAFTER. CURRENT VALUES REFLECT A 4% OF PREMIUM CHARGE ON ALL PREMIUMS UP TO THE TARGET PREMIUM AND 4% ON PREMIUMS IN EXCESS OF TARGET FOR ANY SINGLE POLICY YEAR. (3) NET INVESTMENT RETURNS ARE CALCULATED AS THE HYPOTHETICAL GROSS INVESTMENT RETURN LESS ALL CHARGES AND DEDUCTIONS SHOWN IN THE PROSPECTUS APPENDIX. (*) UNLESS ADDITIONAL PREMIUM IS PAID, THE POLICY WILL LAPSE WITHOUT VALUE. THE HYPOTHETICAL INVESTMENT RATES OF RETURN SHOWN ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT RATES OF RETURN. ACTUAL RATES OF RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE BY AN OWNER, PREVAILING RATES AND RATES OF INFLATION. THE DEATH BENEFIT AND CASH VALUE FOR A POLICY WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED 0%, 6%, AND 12% OVER A PERIOD OF YEARS BUT ALSO FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR INDIVIDUAL POLICY YEARS. NO REPRESENTATION CAN BE MADE BY NATIONWIDE LIFE OR THE TRUST THAT THESE HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF TIME. 72 73 APPENDIX D: PERFORMANCE SUMMARY INFORMATION The following performance tables display historical investments results of the underlying mutual fund sub-accounts. This information may be useful in helping potential investors in deciding which underlying mutual fund sub-accounts to choose and in assessing the competence of the underlying mutual funds' investment advisers. The performance figures shown be considered in light of the investment objectives and policies, characteristics and quality of the underlying portfolios of the underlying mutual funds, and the market conditions during the periods of time quoted. The performance figures should not be considered as estimates or predictions of future performance. Investment return and the principal value of the underlying mutual fund sub-accounts are not guaranteed and will fluctuate so that a policy owner's units, when redeemed, may be worth more or less than their original cost. 73 74 Performance Tables - Total Return
Annual Percentage Change Non annualized Percentage Change Fund Unit 1 mo 1 Yr 2 Yrs. 3 Yrs. 5 yrs. Inception Underlying Investment Inception Values 1997 1998 1999 to to to to to to Options Date** 12/31/99 12/31/99 12/31/99 12/31/99 12/31/99 12/31/99 12/31/99 American Century VP Income 10/30/97 14.97 NA 26.86 18.02 5.96 18.02 49.73 NA NA 61.40 & Growth American Century VP 05/01/94 19.48 18.63 18.76 64.04 20.77 64.04 94.81 131.12 196.70 181.86 International American Century VP Value 05/01/96 10.39 26.08 4.81 -0.85 -1.00 -0.85 3.92 31.03 NA 47.12 Dreyfus Investment 04/30/99 12.93 NA NA NA 15.77 NA NA NA NA 29.20 Portfolios - European Equity Portfolio The Dreyfus Socially 10/06/93 16.83 28.43 29.38 30.08 8.53 30.08 68.30 116.15 252.60 284.18 Responsible Growth Fund, Inc. Dreyfus Stock Index Fund, 09/29/89 15.46 32.96 28.21 20.60 5.85 20.60 54.63 105.59 244.57 421.16 Inc. Dreyfus Variable 04/05/93 14.51 28.05 30.22 11.46 2.46 11.46 45.13 85.84 211.55 242.65 Investment Fund - Appreciation Portfolio (formerly, Dreyfus Variable Investment Fund - Capital Appreciation Portfolio) Federated Insurance Series 04/22/99 9.87 NA NA NA -0.41 NA NA NA NA -2.00 - - Federated Quality Bond Fund II Fidelity VIP Equity Income 10/09/86 11.85 28.05 11.54 6.25 1.02 6.25 18.52 51.77 134.31 451.00 Portfolio: Service Class Fidelity VIP Growth 10/09/86 19.13 23.45 39.38 37.29 10.08 37.29 91.34 136.21 266.77 871.37 Portfolio: Service Class Fidelity VIP High Income 09/19/85 10.33 17.58 -4.42 8.07 2.27 8.07 3.29 21.45 67.03 338.78 Portfolio: Service Class Fidelity VIP Overseas 01/28/87 16.05 11.56 12.64 42.46 11.62 42.46 60.47 79.01 122.28 280.45 Portfolio: Service Class Fidelity VIP II Contrafund 01/03/95 16.13 24.08 29.94 24.15 8.91 24.15 61.31 100.16 NA 239.00 Portfolio: Service Class Fidelity VIP III Growth 01/03/95 12.97 29.95 24.51 4.18 2.35 4.18 29.71 68.56 NA 164.19 Opportunities Portfolio: Service Class NSAT Capital Appreciation 04/15/92 13.55 34.49 29.96 4.28 -1.24 4.28 35.52 82.27 197.40 241.72 Fund NSAT Government Bond Fund 11/08/82 10.64 9.67 8.91 -2.35 -0.76 -2.35 6.35 16.63 43.32 313.47 NSAT Money Market Fund 11/10/81 11.04 5.27 5.27 4.85 0.45 4.85 10.38 16.19 29.07 231.65 NSAT Total Return Fund 11/08/82 12.63 29.43 18.07 6.94 -0.07 6.94 26.27 63.43 157.06 1132.55 NSAT Nationwide Balanced 10/31/97 10.90 NA 8.07 0.87 -1.09 0.87 9.01 NA NA 10.60 Fund NSAT Nationwide Equity 10/31/97 13.64 NA 15.13 18.49 5.04 18.49 36.42 NA NA 38.84 Income Fund NSAT Nationwide Global 50 10/31/97 14.65 NA 19.14 22.92 6.98 22.92 46.45 NA NA 48.17 Fund (formerly, NSAT Nationwide Global Equity Fund) NSAT Nationwide High 10/31/97 10.92 NA 5.80 3.19 0.97 3.19 9.17 NA NA 11.66 Income Bond Fund NSAT Nationwide Mid Cap 10/31/97 13.40 NA 10.81 20.92 5.76 20.92 33.99 NA NA 33.51 Index Fund (formerly, NSAT Nationwide Select Advisers Mid Cap Fund) NSAT Nationwide Multi 10/31/97 10.42 NA 2.60 1.56 0.99 1.56 4.20 NA NA 5.28 Sector Bond Fund NSAT Nationwide Small Cap 05/03/99 20.50 NA NA NA 27.81 NA NA NA NA 105.01 Growth Fund (formerly, NSAT Nationwide Select Advisers Small Cap Growth Fund) NSAT Nationwide Small Cap 10/31/97 12.39 NA -3.06 27.84 7.34 27.84 23.92 NA NA 21.92 Value Fund NSAT Nationwide Small 10/23/95 14.55 17.35 1.01 44.02 15.58 44.02 45.47 70.71 NA 139.82 Company Fund NSAT Nationwide Strategic 10/31/97 21.17 NA 14.59 84.75 17.10 84.75 111.71 NA NA 116.36 Growth Fund NSAT Nationwide Strategic 10/31/97 9.73 NA 0.39 -3.07 0.35 -3.07 -2.69 NA NA -1.11 Value Fund Neuberger & Berman AMT 11/03/97 15.13 NA 31.67 14.93 3.59 14.93 51.33 NA NA 59.20 Guardian Portfolio Neuberger & Berman AMT Mid 11/03/97 21.43 NA 39.28 53.89 20.48 53.89 114.34 NA NA 151.21 Cap Growth Portfolio Neuberger & Berman AMT 03/22/94 11.19 31.25 4.21 7.37 3.42 7.37 11.89 46.85 159.68 153.70 Partners Portfolio Oppenheimer Variable 08/15/86 20.63 11.67 12.36 83.60 19.27 83.60 1 06.30 130.38 267.05 943.66 Account Funds - Oppenheimer Aggressive Growth Fund/VA (formerly, Oppenheimer Capital Appreciation Fund) Oppenheimer Variable 04/03/85 17.57 26.69 24.00 41.66 14.87 41.66 75.65 122.54 280.67 995.14 Account Funds - Capital Appreciation Fund/VA (formerly, Oppenheimer Growth Fund)
Annualized Percentage Change 3 Yrs. 5 Yrs. Inception Underlying Investment to to to Options 12/31/99 12/31/99 12/31/99 American Century VP Income NA NA 24.69 & Growth American Century VP 32.21 24.30 20.09 International American Century VP Value 9.43 NA 11.11 Dreyfus Investment NA NA NA Portfolios - European Equity Portfolio The Dreyfus Socially 29.30 28.66 24.10 Responsible Growth Fund, Inc. Dreyfus Stock Index Fund, 27.15 28.07 17.47 Inc. Dreyfus Variable 22.95 25.52 20.06 Investment Fund - Appreciation Portfolio (formerly, Dreyfus Variable Investment Fund - Capital Appreciation Portfolio) Federated Insurance Series NA NA NA - - Federated Quality Bond Fund II Fidelity VIP Equity Income 14.92 18.57 13.77 Portfolio: Service Class Fidelity VIP Growth 33.18 29.68 18.76 Portfolio: Service Class Fidelity VIP High Income 6.69 10.80 10.91 Portfolio: Service Class Fidelity VIP Overseas 21.42 17.32 10.89 Portfolio: Service Class Fidelity VIP II Contrafund 26.02 NA 27.71 Portfolio: Service Class Fidelity VIP III Growth 19.01 NA 21.48 Opportunities Portfolio: Service Class NSAT Capital Appreciation 22.15 24.36 17.28 Fund NSAT Government Bond Fund 5.26 7.46 8.63 NSAT Money Market Fund 5.13 5.24 6.83 NSAT Total Return Fund 17.79 20.78 15.78 NSAT Nationwide Balanced NA NA 4.76 Fund NSAT Nationwide Equity NA NA 16.35 Income Fund NSAT Nationwide Global 50 NA NA 19.90 Fund (formerly, NSAT Nationwide Global Equity Fund) NSAT Nationwide High NA NA 5.22 Income Bond Fund NSAT Nationwide Mid Cap NA NA 14.27 Index Fund (formerly, NSAT Nationwide Select Advisers Mid Cap Fund) NSAT Nationwide Multi NA NA 2.40 Sector Bond Fund NSAT Nationwide Small Cap NA NA NA Growth Fund (formerly, NSAT Nationwide Select Advisers Small Cap Growth Fund) NSAT Nationwide Small Cap NA NA 9.58 Value Fund NSAT Nationwide Small 19.51 NA 23.23 Company Fund NSAT Nationwide Strategic NA NA 42.79 Growth Fund NSAT Nationwide Strategic NA NA -0.51 Value Fund Neuberger & Berman AMT NA NA 24.04 Guardian Portfolio Neuberger & Berman AMT Mid NA NA 53.23 Cap Growth Portfolio Neuberger & Berman AMT 13.67 21.03 17.50 Partners Portfolio Oppenheimer Variable 32.07 29.70 19.16 Account Funds - Oppenheimer Aggressive Growth Fund/VA (formerly, Oppenheimer Capital Appreciation Fund) Oppenheimer Variable 30.56 30.65 17.63 Account Funds - Capital Appreciation Fund/VA (formerly, Oppenheimer Growth Fund)
74 75
Annual Percentage Change Non annualized Percentage Change Fund Unit 1 Mo 1 Yr 2 Yrs. 3 Yrs. 5 Yrs. Inception Underlying Investment Inception Values 1997 1998 1999 to to to to to to Options Date** 12/31/99 12/31/99 12/31/99 12/31/99 12/31/99 12/31/99 12/31/99 Oppenheimer Variable 07/05/95 12.74 32.48 4.70 21.71 5.98 21.71 27.43 68.82 NA 180.19 Account Funds - Oppenheimer Main Street Growth & Income Fund/VA (formerly, Oppenheimer Growth & Income Fund) Universal Institutional 06/16/97 9.27 NA -28.38 29.37 6.12 29.37 -7.34 NA NA -6.62 Funds, Inc.- Emerging Markets Debt Portfolio (formerly, Morgan Stanley Dean Witter Universal Funds, Inc- Emerging Markets Debt Portfolio) Van Eck Worldwide 12/27/95 13.19 -11.60 -34.13 100.28 26.08 100.28 31.92 16.62 NA 46.42 Insurance Trust - Worldwide Emerging Markets Fund Van Eck Worldwide 09/01/89 8.35 -1.68 -30.97 21.00 8.09 21.00 -16.47 -17.87 7.62 46.87 Insurance Trust - Worldwide Hard Assets Fund Van Kampen Life Investment 07/03/95 8.54 21.47 -11.62 -3.37 3.51 -3.37 -14.60 3.74 NA 57.95 Trust - Morgan Stanley Real Estate Securities Portfolio Warburg Pincus Trust - 10/31/97 11.91 NA 12.13 6.24 0.05 6.24 19.13 NA NA 23.77 Value Portfolio (formerly, Growth & Income Portfolio Warburg Pincus Trust - 06/30/95 16.16 -2.26 5.35 53.43 12.34 53.43 61.63 57.99 NA 86.44 International Equity Portfolio Warburg Pincus Trust - 09/30/96 17.41 13.34 6.51 63.50 21.67 63.50 74.14 97.37 NA 92.63 Global Post-Venture Capital Portfolio (formerly, Post-Venture Capital portfolio)
Annualized Percentage Change 3 Yrs. 5 yrs. Inception Underlying Investment to to To Options 12/31/99 12/31/99 12/31/99 Oppenheimer Variable 19.07 NA 25.82 Account Funds - Oppenheimer Main Street Growth & Income Fund/VA (formerly, Oppenheimer Growth & Income Fund) Universal Institutional NA NA -2.66 Funds, Inc.- Emerging Markets Debt Portfolio (formerly, Morgan Stanley Dean Witter Universal Funds, Inc- Emerging Markets Debt Portfolio) Van Eck Worldwide 5.26 NA 9.93 Insurance Trust - Worldwide Emerging Markets Fund Van Eck Worldwide -6.35 1.48 3.79 Insurance Trust - Worldwide Hard Assets Fund Van Kampen Life Investment 1.23 NA 10.71 Trust - Morgan Stanley Real Estate Securities Portfolio Warburg Pincus Trust - NA NA 10.34 Value Portfolio (formerly, Growth & Income Portfolio Warburg Pincus Trust - 16.47 NA 14.85 International Equity Portfolio Warburg Pincus Trust - 25.44 NA 22.35 Global Post-Venture Capital Portfolio (formerly, Post-Venture Capital portfolio)
The preceding table displays three types of total return. Simply stated, total return shows the percentage change in unit values, with dividends and capital gains reinvested, after the deduction of a 0.60% asset charge (and the deduction of applicable investment advisory fees and other expenses of the underlying mutual funds). The total return figures shown in the Annual Percentage Change and Annualized Percentage Change columns represent annualized figures; i.e., they show the rate of growth that would have produced the corresponding cumulative return had performance been constant over the entire period. The Non-Annualized Percentage Change total return figures are not annual return figures but instead represent the total percentage change in unit value over the stated periods without annualization. THE TOTAL RETURN FIGURES DO NOT TAKE INTO ACCOUNT THE SEVERAL OTHER POLICY CHARGES WHICH ARE DESCRIBED IN THE "POLICY CHARGES" SECTION. THESE OTHER CHARGES INCLUDE DEDUCTIONS FROM PREMIUMS, COST OF INSURANC CHARGES, SURRENDER CHARGES AND A MONTHLY ADMINISTRATIVE CHARGE. **The underlying mutual fund Inception Date is the date the underlying mutual fund first became effective, which is not necessarily the same date the underlying mutual fund was first made available through the variable account. For those underlying mutual funds which have not been offered as sub-accounts through the variable account for one of the quoted periods, the cash values will show the investment performance such underlying mutual funds would have achieved (reduced by any applicable variable account and policy charges, and underlying mutual fund investment advisory fees and expenses) had they been offered as sub-accounts through the variable account for the period quoted. Certain underlying mutual funds are not as old as some of the periods quoted, therefore, the cash values may not be available for all of the periods shown. Performance for the Janus Aspen Series Capital Appreciation Portfolio: Service Shares, Janus Aspen Series International Growth Portfolio: Service Shares and the Janus Aspen Series Global Technology Portfolio: Service Shares is not provided due to the funds not being available in this product until January 27, 2000. 75 76 The Oppenheimer Variable Account Funds-Oppenheimer Global Securities Fund/VA, the Strong Opportunity Fund II, Inc. and the Universal Institutional Funds, Inc.-Mid Cap Growth Portfolio were added to the variable account effective May 1, 2000. Therefore, no sub-account performance is available. 76 77 Performance Tables - Cash Values
1 Year to 12/31/99 2 Years to 12/31/99 3 Years to 12/31/99 5 Years to 12/31/99 Fund Cash Cash Cash Cash Underlying Investment Inception Accum Surr. Accum Surr. Accum Surr. Accum Surr. Options Date** Value Value Value Value Value Value Value Value American Century VP Income 10/30/97 $9,200 $4,290 $20,942 $16,032 NA NA NA NA & Growth American Century VP 05/01/94 $12,871 $7,960 $28,239 $23,329 $46,374 $41,955 $89,647 $86,210 International American Century VP Value 05/01/96 $7,687 $2,777 $15,704 $10,794 $25,961 $21,542 NA NA Dreyfus Investment 04/03/99 NA NA NA NA NA NA NA NA Portfolios - European Equity Portfolio The Dreyfus Socially 10/06/93 $10,212 $5,301 $23,401 $18,490 $40,442 $36,023 $88,765 $85,328 Responsible Growth Fund, Inc. Dreyfus Stock Index Fund, 09/29/89 $9,439 $4,528 $21,573 $16,663 $37,841 $33,422 $84,804 $81,367 Inc. Dreyfus Variable Investment 04/05/93 $8,672 $3,762 $20,111 $15,201 $34,795 $30,376 $77,632 $74,195 Fund - Appreciation Portfolio (formerly, Dreyfus Variable Investment Fund - Capital Appreciation Portfolio) Federated Insurance Series 04/22/99 NA NA NA NA NA NA NA NA - - Federated Quality Bond Fund II Fidelity VIP Equity Income 10/09/86 $8,283 $3,372 $17,471 $12,560 $29,398 $24,979 $61,319 $57,882 Portfolio: Service Class Fidelity VIP Growth 10/09/86 $10,822 $5,912 $25,901 $20,991 $44,439 $40,020 $94,667 $91,230 Portfolio: Service Class Fidelity VIP High Income 09/19/85 $8,427 $3,516 $16,347 $11,436 $25,780 $21,361 $49,562 $46,125 Portfolio: Service Class Fidelity VIP Overseas 01/28/87 $11,180 $6,269 $23,709 $18,799 $37,672 $33,253 $70,423 $66,985 Portfolio: Service Class Fidelity VIP II Contrafund 01/03/95 $9,713 $4,803 $22,335 $17,425 $38,010 $33,590 NA NA Portfolio: Service Class Fidelity VIP III Growth 01/03/95 $8,049 $3,138 $18,165 $13,254 $31,421 $27,002 NA NA Opportunities Portfolio: Service Class NSAT Capital Appreciation 04/15/92 $8,094 $3,184 $18,754 $13,844 $33,173 $28,753 $74,483 $71,045 Fund NSAT Government Bond Fund 11/08/82 $7,498 $2,588 $15,738 $10,828 $24,717 $20,298 $45,053 $41,615 NSAT Money Market Fund 11/10/81 $8,120 $3,210 $16,640 $11,729 $25,564 $21,145 $44,813 $41,375 NSAT Total Return Fund 11/08/82 $8,314 $3,403 $18,165 $13,255 $31,052 $26,633 $66,803 $63,365 NSAT Nationwide Balanced 10/31/97 $7,809 $2,899 $16,256 $11,346 NA NA NA NA Fund NSAT Nationwide Equity 10/31/97 $9,246 $4,336 $19,814 $14,904 NA NA NA NA Income Fund NSAT Nationwide Global 50 10/31/97 $9,605 $4,694 $21,048 $16,137 NA NA NA NA Fund (formerly, NSAT Nationwide Global Equity Fund) NSAT Nationwide High Income 10/31/97 $7,992 $3,082 $16,439 $11,529 NA NA NA NA Bond Fund NSAT Nationwide Mid Cap 10/31/97 $9,412 $4,502 $19,742 $14,832 NA NA NA NA Index Fund (formerly, NSAT Nationwide Select Advisers Mid Cap Fund) NSAT Nationwide Multi 10/31/97 $7,818 $2,908 $15,837 $10,927 NA NA NA NA Sector Bond Fund NSAT Nationwide Small Cap 05/03/99 NA NA NA NA NA NA NA NA Growth Fund (formerly, NSAT Nationwide Select Advisers Small Cap Growth Fund) NSAT Nationwide Small Cap 10/31/97 $10,048 $5,138 $19,447 $14,537 NA NA NA NA Value Fund NSAT Nationwide Small 10/23/95 $11,212 $6,302 $22,322 $17,412 $35,579 $31,160 NA NA Company Fund NSAT Nationwide Strategic 10/31/97 $14,806 $9,896 $31,110 $26,200 NA NA NA NA Growth Fund NSAT Nationwide Strategic 10/31/97 $7,460 $2,550 $14,851 $9,941 NA NA NA NA Value Fund Neuberger & Berman AMT 11/03/97 $8,995 $4,085 $21,065 $16,155 NA NA NA NA Guardian Portfolio Neuberger & Berman AMT Mid 11/03/97 $11,945 $7,034 $28,815 $23,905 NA NA NA NA Cap Growth Portfolio Neuberger & Berman AMT 03/22/94 $8,354 $3,443 $16,962 $12,052 $28,535 $24,116 $64,043 $60,606 Partners Portfolio Oppenheimer Variable 08/15/86 $14,647 $9,737 $30,543 $25,632 $48,326 $43,907 $98,805 $95,368 Account Funds - Oppenheimer Aggressive Growth Fund/VA (formerly, Oppenheimer Capital Appreciation Fund) Oppenheimer Variable 04/03/85 $11,152 $6,242 $24,852 $19,941 $42,382 $37,963 $94,399 $90,962 Account Funds - Capital Appreciation Fund/VA (formerly, Oppenheimer Growth Fund) Oppenheimer Variable 07/05/95 $9,552 $4,642 $19,378 $14,468 $32,664 $28,244 NA NA Account Funds - Oppenheimer Main Street Growth & Income Fund/VA (formerly, Oppenheimer Growth & Income Fund)
10 Years to 12/31/99 Inception to 12/31/99 Cash Cash Underlying Investment Accum. Surr Accum Surr. Options Value Value Value Value American Century VP Income NA NA $34,667 $30,248 & Growth American Century VP NA NA $105,568 $102,621 International American Century VP Value NA NA $36,252 $32,324 Dreyfus Investment NA NA $10,778 $5,868 Portfolios - European Equity Portfolio The Dreyfus Socially NA NA $133,253 $130,798 Responsible Growth Fund, Inc. Dreyfus Stock Index Fund, $251,806 $251,806 $277,361 $277,361 Inc. Dreyfus Variable Investment NA NA $125,206 $122,751 Fund - Appreciation Portfolio (formerly, Dreyfus Variable Investment Fund - Capital Appreciation Portfolio) Federated Insurance Series NA NA $7,994 $3,084 - - Federated Quality Bond Fund II Fidelity VIP Equity Income $195,443 $195,443 $324,549 $324,549 Portfolio: Service Class Fidelity VIP Growth $294,539 $294,539 $537,649 $537,649 Portfolio: Service Class Fidelity VIP High Income $147,257 $147,257 $270,713 $270,713 Portfolio: Service Class Fidelity VIP Overseas $178,677 $178,677 $265,696 $265,696 Portfolio: Service Class Fidelity VIP II Contrafund NA NA $83,874 $80,437 Portfolio: Service Class Fidelity VIP III Growth NA NA $67,677 $64,240 Opportunities Portfolio: Service Class NSAT Capital Appreciation NA NA $145,226 $143,262 Fund NSAT Government Bond Fund $110,430 $110,430 $293,056 $293,056 NSAT Money Market Fund $100,280 $100,280 $254,913 $254,913 NSAT Total Return Fund $196,710 $196,710 $634,029 $634,029 NSAT Nationwide Balanced NA NA $25,921 $21,501 Fund NSAT Nationwide Equity NA NA $30,858 $26,439 Income Fund NSAT Nationwide Global 50 NA NA $32,517 $28,098 Fund (formerly, NSAT Nationwide Global Equity Fund) NSAT Nationwide High Income NA NA $26,747 $22,327 Bond Fund NSAT Nationwide Mid Cap NA NA $31,391 $26,972 Index Fund (formerly, NSAT Nationwide Select Advisers Mid Cap Fund) NSAT Nationwide Multi NA NA $25,528 $21,109 Sector Bond Fund NSAT Nationwide Small Cap NA NA $17,495 $12,585 Growth Fund (formerly, NSAT Nationwide Select Advisers Small Cap Growth Fund) NSAT Nationwide Small Cap NA NA $31,505 $27,085 Value Fund NSAT Nationwide Small NA NA $68,474 $65,037 Company Fund NSAT Nationwide Strategic NA NA $47,084 $42,665 Growth Fund NSAT Nationwide Strategic NA NA $25,774 $21,355 Value Fund Neuberger & Berman AMT NA NA $32,733 $28,314 Guardian Portfolio Neuberger & Berman AMT Mid NA NA $48,735 $44,315 Cap Growth Portfolio Neuberger & Berman AMT NA NA $80,644 $77,698 Partners Portfolio Oppenheimer Variable $304,816 $304,816 $548,799 $548,799 Account Funds - Oppenheimer Aggressive Growth Fund/VA (formerly, Oppenheimer Capital Appreciation Fund) Oppenheimer Variable $278,416 $278,416 $585,562 $585,562 Account Funds - Capital Appreciation Fund/VA (formerly, Oppenheimer Growth Fund) Oppenheimer Variable NA NA $66,378 $62,941 Account Funds - Oppenheimer Main Street Growth & Income Fund/VA (formerly, Oppenheimer Growth & Income Fund)
77 78
1 Year to 12/31/99 2 Years to 12/31/99 3 Years to 12/31/99 5 Years to 12/31/99 Fund Cash Cash Cash Cash Underlying Investment Inception Accum Surr. Accum Surr. Accum Surr. Accum Surr. Options Date** Value Value Value Value Value Value Value Value Universal Institutional 06/16/97 $10,167 $5,256 $16,990 $12,079 NA NA NA NA Funds, Inc.- Emerging Markets Debt Portfolio (formerly, Morgan Stanley Dean Witter Universal Funds, Inc- Emerging Markets Debt Portfolio) Van Eck Worldwide Insurance 12/27/95 $16,125 $11,215 $25,506 $20,596 $34,576 $30,156 NA NA Trust - Worldwide Emerging Markets Fund Van Eck Worldwide Insurance 09/01/89 $9,525 $4,615 $15,617 $10,706 $21,894 $17,475 $37,686 $34,248 Trust - Worldwide Hard Assets Fund Van Kampen Life Investment 07/03/95 $7,451 $2,541 $13,874 $8,964 $21,909 $17,490 NA NA Trust - Morgan Stanley Real Estate Securities Portfolio Warburg Pincus Trust - 10/31/97 $8,300 $3,389 $17,554 $12,644 NA NA NA NA Value Portfolio (formerly, Growth & Income Portfolio Warburg Pincus Trust - 06/30/95 $12,039 $7,129 $24,623 $19,712 $36,851 $32,431 NA NA International Equity Portfolio Warburg Pincus Trust - 09/30/96 $12,804 $7,893 $26,179 $21,268 $41,403 $36,983 NA NA Global Post-Venture Capital Portfolio (formerly, Post-Venture Capital portfolio)
10 Years to 12/31/99 Inception to 12/31/99 Cash Cash Underlying Investment Accum. Surr Accum Surr. Options Value Value Value Value Universal Institutional NA NA $23,973 $19,553 Funds, Inc.- Emerging Markets Debt Portfolio (formerly, Morgan Stanley Dean Witter Universal Funds, Inc- Emerging Markets Debt Portfolio) Van Eck Worldwide Insurance NA NA $58,093 $54,655 Trust - Worldwide Emerging Markets Fund Van Eck Worldwide Insurance $93,214 $93,214 $ 101,485 $101,485 Trust - Worldwide Hard Assets Fund Van Kampen Life Investment NA NA $44,912 $41,474 Trust - Morgan Stanley Real Estate Securities Portfolio Warburg Pincus Trust - NA NA $28,008 $23,589 Value Portfolio (formerly, Growth & Income Portfolio Warburg Pincus Trust - NA NA $60,139 $56,701 International Equity Portfolio Warburg Pincus Trust - NA NA $57,394 $53,465 Global Post-Venture Capital Portfolio (formerly, Post-Venture Capital portfolio)
The preceding cash value performance table shows the effect of the performance quoted on accumulated values and cash surrender values, based on a hypothetical annual premium of $10,000 for a 45 year-old male, non-tobacco preferred, with a level death benefit and an initial specified amount of $506,995.21. The cash surrender value figures reflect the deduction of all applicable policy charges, including a 0.60% asset charge, applicable cost of insurance charges, surrender charges, and an annual administrative charge (and the deduction of applicable investment advisory fees and other expenses of the underlying mutual funds). See the "Policy Charges" section for more information about these charges. The cost of insurance charges may be higher or lower for purchasers who do not meet the profile of the hypothetical purchaser. Illustrations reflecting a potential purchaser's specific characteristics are available from Nationwide upon request. **The underlying mutual fund Inception Date is the date the underlying mutual fund first became effective, which is not necessarily the same date the underlying mutual fund was first made available through the variable account. For those underlying mutual funds which have not been offered as sub-accounts through the variable account for one of the quoted periods, the cash values will show the investment performance such underlying mutual funds would have achieved (reduced by any applicable variable account and policy charges, and underlying mutual fund investment advisory fees and expenses) had they been offered as sub-accounts through the variable account for the period quoted. Certain underlying mutual funds are not as old as some of the periods quoted, therefore, the cash values may not be available for all of the periods shown. Performance for the Janus Aspen Series Capital Appreciation Portfolio: Service Shares, Janus Aspen Series International Growth Portfolio: Service Shares and the Janus Aspen Series Global Technology Portfolio: Service Shares is not provided due to the funds not being available in this product until January 27, 2000. The Oppenheimer Variable Account Funds-Oppenheimer Global Securities Fund/VA, the Strong Opportunity Fund II, Inc. and the Universal Institutional Funds, Inc.-Mid Cap Growth Portfolio were added to the variable account effective May 1, 2000. Therefore, no sub-account performance is available. 78 79 1 Independent Auditors' Report ---------------------------- The Board of Directors of Nationwide Life Insurance Company and Contract Owners of Nationwide VLI Separate Account-4: We have audited the accompanying statement of assets, liabilities and contract owners' equity of Nationwide VLI Separate Account-4 (comprised of the sub-accounts listed in note 1(b)) (collectively, "the Account") as of December 31, 1999, and the related statements of operations and changes in contract owners' equity for the year then ended and for the period February 18, 1998 (commencement of operations) through December 31, 1998. These financial statements are the responsibility of the Account's management. Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audits in accordance with generally accepted auditing standards. 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. Our procedures included confirmation of securities owned as of December 31, 1999, by correspondence with the transfer agents of the underlying mutual funds. 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 financial statements referred to above present fairly, in all material respects, the financial position of the Account as of December 31, 1999, and the results of its operations and its changes in contract owners' equity for the year then ended and for the period February 18, 1998 (commencement of operations) through December 31, 1998, in conformity with generally accepted accounting principles. KPMG LLP Columbus, Ohio February 18, 2000 2 NATIONWIDE VLI SEPARATE ACCOUNT-4 STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS' EQUITY DECEMBER 31, 1999
ASSETS: Investments at market value: American Century VP - American Century VP Income & Growth (ACVPIncGr) 1,516,852 shares (cost $11,317,293) ....................................... $ 12,134,813 American Century VP - American Century VP International (ACVPInt) 1,236,421 shares (cost $11,263,761) ....................................... 15,455,257 American Century VP - American Century VP Value (ACVPValue) 333,310 shares (cost $2,096,957) .......................................... 1,983,194 The Dreyfus Socially Responsible Growth Fund, Inc. (DrySRGro) 217,560 shares (cost $7,489,924) .......................................... 8,500,087 Dreyfus Stock Index Fund (DryStkIx) 3,157,931 shares (cost $108,850,206) ...................................... 121,422,462 Dreyfus VIF - Capital Appreciation Portfolio (DryCapAp) 474,656 shares (cost $18,124,465) ......................................... 18,924,546 Dreyfus VIF - European Equity Portfolio (DryEuroEq) 8,417 shares (cost $124,331) .............................................. 134,328 Federated Insurance Series - Quality Bond Fund II (FedQualBd) 1,135,643 shares (cost $11,089,105) ....................................... 11,129,306 Fidelity VIP - Equity-Income Portfolio - Service Class (FidVIPEI) 625,133 shares (cost $15,869,177) ......................................... 16,040,900 Fidelity VIP - Growth Portfolio - Service Class (FidVIPGr) 774,261 shares (cost $35,854,940) ......................................... 42,429,507 Fidelity VIP - High Income Portfolio - Service Class (FidVIPHI) 807,088 shares (cost $8,963,595) .......................................... 9,103,953 Fidelity VIP - Overseas Portfolio - Service Class (FidVIPOv) 478,620 shares (cost $11,186,641) ......................................... 13,104,615 Fidelity VIP-II - Contrafund Portfolio - Service Class (FidVIPCon) 846,655 shares (cost $20,982,859) ......................................... 24,637,651 Fidelity VIP-III - Growth Opportunities Portfolio - Service Class (FidVIPGrOp) 442,345 shares (cost $9,827,088) .......................................... 10,227,022 Morgan Stanley - Emerging Markets Debt Portfolio (MSEmMkt) 99,824 shares (cost $676,149) ............................................. 689,781 Nationwide SAT - Balanced Fund (NSATBal) 337,856 shares (cost $3,493,555) .......................................... 3,483,298 Nationwide SAT - Capital Appreciation Fund (NSATCapAp) 832,197 shares (cost $22,564,217) ......................................... 21,395,784 Nationwide SAT - Equity Income Fund (NSATEqInc) 68,117 shares (cost $822,495) ............................................. 921,629 Nationwide SAT - Global Equity Fund (NSATGlobEq) 1,102,541 shares (cost $14,278,718) ....................................... 15,314,299 Nationwide SAT - Government Bond Fund (NSATGvtBd) 1,818,889 shares (cost $20,152,759) ....................................... 19,625,811 Nationwide SAT - High Income Bond Fund (NSATHIncBd) 856,951 shares (cost $8,305,829) .......................................... 8,158,176 Nationwide SAT - Money Market Fund (NSATMyMkt) 139,947,802 shares (cost $139,947,802) .................................... 139,947,802
3 Nationwide SAT - Multi Sector Bond Fund (NSATMSecBd) 1,404,286 shares (cost $13,282,437) ....................................... 13,158,162 Nationwide SAT - Select Advisers Mid Cap Fund (NSATMidCap) 70,400 shares (cost $786,210) ............................................. 867,329 Nationwide SAT - Small Cap Growth Fund (NSATSmCapGr) 137,674 shares (cost $1,690,098) .......................................... 2,710,803 Nationwide SAT - Small Cap Value Fund (NSATSmCapV) 450,152 shares (cost $4,451,470) .......................................... 4,375,475 Nationwide SAT - Small Company Fund (NSATSmCo) 592,603 shares (cost $10,263,865) ......................................... 13,108,386 Nationwide SAT - Strategic Growth Fund (NSATStrGro) 534,092 shares (cost $9,544,415) .......................................... 10,916,848 Nationwide SAT - Strategic Value Fund (NSATStrVal) 100,106 shares (cost $968,230) ............................................ 941,995 Nationwide SAT - Total Return Fund (NSATTotRe) 1,267,636 shares (cost $23,594,301) ....................................... 23,844,238 Neuberger & Berman AMT - Guardian Portfolio (NBAMTGuard) 186,660 shares (cost $2,798,624) .......................................... 2,958,557 Neuberger & Berman AMT - Mid-Cap Growth Portfolio (NBAMTMCGr) 501,384 shares (cost $8,967,458) .......................................... 12,183,627 Neuberger & Berman AMT - Partners Portfolio (NBAMTPart) 379,080 shares (cost $6,993,954) .......................................... 7,445,126 Oppenheimer VAF - Aggressive Growth Fund (OppAggGro) 138,214 shares (cost $8,314,249) .......................................... 11,376,389 Oppenheimer VAF - Growth Fund (OppGro) 274,533 shares (cost $10,866,320) ......................................... 13,682,734 Oppenheimer VAF - Growth & Income Fund (OppGrInc) 280,701 shares (cost $6,119,593) .......................................... 6,913,670 Van Eck WIT - Worldwide Emerging Markets Fund (VEWrldEMkt) 188,431 shares (cost $2,005,261) .......................................... 2,687,020 Van Eck WIT - Worldwide Hard Assets Fund (VEWrldHAs) 40,565 shares (cost $424,254) ............................................. 444,596 Van Kampen LIT - Morgan Stanley Real Estate Securities Portfolio (VKMSRESec) 126,609 shares (cost $1,668,890) .......................................... 1,566,147 Warburg Pincus Trust - Growth & Income Portfolio (WPGrInc) 96,784 shares (cost $1,147,125) ........................................... 1,150,757 Warburg Pincus Trust - International Equity Portfolio (WPIntEq) 136,868 shares (cost $1,673,971) .......................................... 2,285,689 Warburg Pincus Trust - Post Venture Capital Portfolio (WPPVenCap) 47,333 shares (cost $673,398) ............................................. 911,634 ------------- Total investments ..................................................... 648,293,403 Accounts receivable ............................................................ 190 ------------- Total assets .......................................................... 648,293,593 ACCOUNTS PAYABLE .................................................................. - ------------- CONTRACT OWNERS' EQUITY (NOTE 7) .................................................. $ 648,293,593 =============
See accompanying notes to financial statements. 4 NATIONWIDE VLI SEPARATE ACCOUNT-4 STATEMENTS OF CHANGES IN CONTRACT OWNERS' EQUITY - -------------------------------- STATEMENTS OF OPERATIONS - -------------------------------- YEARS ENDED DECEMBER 31, 1999 AND FOR THE PERIOD FEBRUARY 18, 1998 (COMMENCEMENT OF OPERATIONS) THROUGH DECEMBER 31, 1998
TOTAL ACVPIncGr ----------------------------- -------------------------- 1999 1998 1999 1998 ------------- ------------ ----------- ---------- INVESTMENT ACTIVITY: Reinvested dividends .......................... $ 6,784,764 795,996 345 5,125 Mortality and expense charges (note 3) ........ (382,102) (7,523) (4,870) (86) ------------- ------------ ----------- ---------- Net investment income ....................... 6,402,662 788,473 (4,525) 5,039 ------------- ------------ ----------- ---------- Proceeds from mutual fund shares sold ......... 201,999,339 61,803,110 4,238,041 60,422 Cost of mutual fund shares sold ............... (195,191,587) (62,074,770) (3,971,748) (58,667) ------------- ------------ ----------- ---------- Realized gain (loss) on investments ......... 6,807,752 (271,660) 266,293 1,755 Change in unrealized gain (loss) on investments 42,568,531 6,208,890 692,513 125,007 ------------- ------------ ----------- ---------- Net gain (loss) on investments .............. 49,376,283 5,937,230 958,806 126,762 ------------- ------------ ----------- ---------- Reinvested capital gains ...................... 6,941,880 597,466 - - ------------- ------------ ----------- ---------- Net increase (decrease) in contract owners' equity resulting from operations ........ 62,720,825 7,323,169 954,281 131,801 ------------- ------------ ----------- ---------- EQUITY TRANSACTIONS: Purchase payments received from contract owners ............................. 515,112,072 106,894,981 4,843,884 168,731 Transfers between funds ....................... - - 5,659,068 959,762 Surrenders .................................... (2,953,250) (205,540) (25,955) (64) Death benefits ................................ (165,946) - (1,531) - Policy loans (net of repayments) (note 5) ..... (4,792,558) (1,093,563) (99,683) - Deductions for surrender charges (note 2d) .... (378,228) (2,405) (3,324) (1) Redemptions to pay cost of insurance charges and administration charges (notes 2b and 2c) (28,207,228) (4,765,148) (410,626) (23,721) Asset charges (note 3): FPVUL & VEL contracts ....................... (882,295) (148,735) (13,701) (985) MSP contracts ............................... (49,709) (535) (1,582) (4) SL contracts ................................ (99,794) (12,520) (1,422) (83) ------------- ------------ ----------- ---------- Net equity transactions ................... 477,583,064 100,666,535 9,945,128 1,103,635 ------------- ------------ ----------- ---------- NET CHANGE IN CONTRACT OWNERS' EQUITY ........... 540,303,889 107,989,704 10,899,409 1,235,436 CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ..... 107,989,704 - 1,235,436 - ------------- ------------ ----------- ---------- CONTRACT OWNERS' EQUITY END OF PERIOD ........... $ 648,293,593 107,989,704 12,134,845 1,235,436 ============= ============ =========== ========== ACVPint ACVPValue ------------------------- ---------------------- 1999 1998 1999 1998 ----------- ---------- ---------- -------- INVESTMENT ACTIVITY: Reinvested dividends .......................... - 355 9,053 169 Mortality and expense charges (note 3) ........ (3,029) (173) (698) (44) ----------- ---------- ---------- -------- Net investment income ....................... (3,029) 182 8,355 125 ----------- ---------- ---------- -------- Proceeds from mutual fund shares sold ......... 2,517,615 613,620 1,027,473 216,392 Cost of mutual fund shares sold ............... (1,889,551) (614,510) (1,065,502) (220,562) ----------- ---------- ---------- -------- Realized gain (loss) on investments ......... 628,064 (890) (38,029) (4,170) Change in unrealized gain (loss) on investments 4,031,727 159,768 (142,040) 28,277 ----------- ---------- ---------- -------- Net gain (loss) on investments .............. 4,659,791 158,878 (180,069) 24,107 ----------- ---------- ---------- -------- Reinvested capital gains ...................... - 3,644 85,768 1,997 ----------- ---------- ---------- -------- Net increase (decrease) in contract owners' equity resulting from operations ........ 4,656,762 162,704 (85,946) 26,229 ----------- ---------- ---------- -------- EQUITY TRANSACTIONS: Purchase payments received from contract owners ............................. 3,440,338 489,914 698,376 218,019 Transfers between funds ....................... 5,542,573 1,905,042 905,970 409,201 Surrenders .................................... (6,193) - (7,715) (20) Death benefits ................................ (3,352) - - - Policy loans (net of repayments) (note 5) ..... (114,731) (2,833) (15,452) (1,893) Deductions for surrender charges (note 2d) .... (793) - (988) - Redemptions to pay cost of insurance charges and administration charges (notes 2b and 2c) (514,310) (73,254) (132,120) (23,676) Asset charges (note 3): FPVUL & VEL contracts ....................... (21,791) (2,574) (5,363) (827) MSP contracts ............................... (570) (9) (203) (3) SL contracts ................................ (1,478) (217) (147) (70) ----------- ---------- ---------- -------- Net equity transactions ................... 8,319,693 2,316,069 1,442,358 600,731 ----------- ---------- ---------- -------- NET CHANGE IN CONTRACT OWNERS' EQUITY ........... 12,976,455 2,478,773 1,356,412 626,960 CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ..... 2,478,773 - 626,960 - ----------- ---------- ---------- -------- CONTRACT OWNERS' EQUITY END OF PERIOD ........... 15,455,228 2,478,773 1,983,372 626,960 =========== ========== ========== ========
5 NATIONWIDE VLI SEPARATE ACCOUNT-4 STATEMENTS OF CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED - ------------------------------------- STATEMENTS OF OPERATIONS, CONTINUED - ------------------------------------- YEARS ENDED DECEMBER 31, 1999 AND FOR THE PERIOD FEBRUARY 18, 1998 (COMMENCEMENT OF OPERATIONS) THROUGH DECEMBER 31, 1998
DrySRGro DryStkix ------------------------- --------------------------- 1999 1998 1999 1998 ----------- ---------- ------------ ----------- INVESTMENT ACTIVITY: Reinvested dividends .......................... $ 1,039 2,114 694,199 64,671 Mortality and expense charges (note 3) ........ (849) (96) (80,224) (1,001) ----------- ---------- ------------ ----------- Net investment income ....................... 190 2,018 613,975 63,670 ----------- ---------- ------------ ----------- Proceeds from mutual fund shares sold ......... 620,665 292,403 3,651,059 2,855,607 Cost of mutual fund shares sold ............... (483,300) (279,293) (3,038,322) (2,928,820) ----------- ---------- ------------ ----------- Realized gain (loss) on investments ......... 137,365 13,110 612,737 (73,213) Change in unrealized gain (loss) on investments 901,808 108,355 11,117,238 1,455,019 ----------- ---------- ------------ ----------- Net gain (loss) on investments .............. 1,039,173 121,465 11,729,975 1,381,806 ----------- ---------- ------------ ----------- Reinvested capital gains ...................... 279,678 47,900 672,634 12,311 ----------- ---------- ------------ ----------- Net increase (decrease) in contract owners' equity resulting from operations ........ 1,319,041 171,383 13,016,584 1,457,787 ----------- ---------- ------------ ----------- EQUITY TRANSACTIONS: Purchase payments received from contract owners ............................. 2,335,241 544,259 41,330,848 3,047,695 Transfers between funds ....................... 4,065,765 721,262 57,817,925 10,358,645 Surrenders .................................... (13,484) (97) (626,906) (430) Death benefits ................................ (18,063) - (24,555) - Policy loans (net of repayments) (note 5) ..... (33,299) (1,497) (192,790) (9,416) Deductions for surrender charges (note 2d) .... (1,727) (1) (80,289) (5) Redemptions to pay cost of insurance charges and administration charges (notes 2b and 2c) (506,680) (61,633) (4,045,059) (463,310) Asset charges (note 3): FPVUL & VEL contracts ....................... (17,385) (1,607) (134,875) (15,073) MSP contracts ............................... (332) (6) (4,126) (54) SL contracts ................................ (913) (135) (11,443) (1,269) ----------- ---------- ------------ ----------- Net equity transactions ................... 5,809,123 1,200,545 94,028,730 12,916,783 ----------- ---------- ------------ ----------- NET CHANGE IN CONTRACT OWNERS' EQUITY ........... 7,128,164 1,371,928 107,045,314 14,374,570 CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ..... 1,371,928 - 14,374,570 - ----------- ---------- ------------ ----------- CONTRACT OWNERS' EQUITY END OF PERIOD ........... $ 8,500,092 1,371,928 121,419,884 14,374,570 =========== ========== ============ =========== DryCapAp DryEuroEq ------------------------- --------------------------- 1999 1998 1999 1998 ----------- ---------- ------------ ----------- INVESTMENT ACTIVITY: Reinvested dividends .......................... 102,225 7,616 266 - Mortality and expense charges (note 3) ........ (19,902) (108) - - ----------- ---------- ------------ ----------- Net investment income ....................... 82,323 7,508 266 - ----------- ---------- ------------ ----------- Proceeds from mutual fund shares sold ......... 6,596,135 191,690 9,724 - Cost of mutual fund shares sold ............... (6,226,765) (192,584) (9,364) - ----------- ---------- ------------ ----------- Realized gain (loss) on investments ......... 369,370 (894) 360 - Change in unrealized gain (loss) on investments 649,339 150,742 9,997 - ----------- ---------- ------------ ----------- Net gain (loss) on investments .............. 1,018,709 149,848 10,357 - ----------- ---------- ------------ ----------- Reinvested capital gains ...................... 68,742 - 1,251 - ----------- ---------- ------------ ----------- Net increase (decrease) in contract owners' equity resulting from operations ........ 1,169,774 157,356 11,874 - ----------- ---------- ------------ ----------- EQUITY TRANSACTIONS: Purchase payments received from contract owners ............................. 12,955,621 381,182 8,625 - Transfers between funds ....................... 4,076,889 1,070,054 114,306 - Surrenders .................................... (56,786) (44) - - Death benefits ................................ (6,440) - - - Policy loans (net of repayments) (note 5) ..... (32,681) (289) - - Deductions for surrender charges (note 2d) .... (7,273) (1) - - Redemptions to pay cost of insurance charges and administration charges (notes 2b and 2c) (701,318) (58,099) (92) - Asset charges (note 3): FPVUL & VEL contracts ....................... (17,976) (1,594) (32) - MSP contracts ............................... (683) (6) (8) - SL contracts ................................ (1,755) (134) - - ----------- ---------- ------------ ----------- Net equity transactions ................... 16,207,598 1,391,069 122,799 - ----------- ---------- ------------ ----------- NET CHANGE IN CONTRACT OWNERS' EQUITY ........... 17,377,372 1,548,425 134,673 - CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ..... 1,548,425 - - - ----------- ---------- ------------ ----------- CONTRACT OWNERS' EQUITY END OF PERIOD ........... 18,925,797 1,548,425 134,673 - =========== ========== ======== ===========
(Continued) 6 NATIONWIDE VLI SEPARATE ACCOUNT-4 STATEMENTS OF CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED - ---------------------------------------- STATEMENTS OF OPERATIONS, CONTINUED - ---------------------------------------- YEARS ENDED DECEMBER 31, 1999 AND FOR THE PERIOD FEBRUARY 18, 1998 (COMMENCEMENT OF OPERATIONS) THROUGH DECEMBER 31, 1998
FedQualBd FidVIPEi ----------------------- ------------------------ 1999 1998 1999 1998 ------------ ------ ---------- ---------- INVESTMENT ACTIVITY: Reinvested dividends .......................... $ - - 97,065 - Mortality and expense charges (note 3) ....... (3,162) - (3,265) (402) ------------ ------ ---------- ---------- Net investment income ....................... (3,162) - 93,800 (402) ------------ ------ ---------- ---------- Proceeds from mutual fund shares sold ......... 193,269 - 2,794,623 1,186,510 Cost of mutual fund shares sold ............... (195,176) - (2,491,032) (1,221,597) ------------ ------ ---------- ---------- Realized gain (loss) on investments ......... (1,907) - 303,591 (35,087) Change in unrealized gain (loss) on investments 40,201 - (277,459) 449,182 ------------ ------ ---------- ---------- Net gain (loss) on investments .............. 38,294 - 26,132 414,095 ------------ ------ ---------- ---------- Reinvested capital gains ...................... - - 214,564 - ------------ ------ ---------- ---------- Net increase (decrease) in contract owners' equity resulting from operations ........ 35,132 - 334,496 413,693 ------------ ------ ---------- ---------- EQUITY TRANSACTIONS: Purchase payments received from contract owners ............................. 3,119,190 - 4,448,956 1,622,388 Transfers between funds ....................... 8,049,110 - 6,896,656 3,964,871 Surrenders .................................... - - (80,452) (401) Death benefits ................................ - - (1,391) - Policy loans (net of repayments) (note 5) ..... - - (144,802) (6,242) Deductions for surrender charges (note 2d) .... - - (10,304) (5) Redemptions to pay cost of insurance charges and administration charges (notes 2b and 2c) (20,060) - (1,124,439) (217,638) Asset charges (note 3): FPVUL & VEL contracts ....................... (31) - (43,634) (6,715) MSP contracts ............................... (21) - (1,965) (24) SL contracts ................................ - - (1,316) (565) ------------ ------ ---------- ---------- Net equity transactions ................... 11,148,188 - 9,937,309 5,355,669 ------------ ------ ---------- ---------- NET CHANGE IN CONTRACT OWNERS' EQUITY ........... 11,183,320 - 10,271,805 5,769,362 CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ..... - - 5,769,362 - ------------ ------ ---------- ---------- CONTRACT OWNERS' EQUITY END OF PERIOD ........... $ 11,183,320 - 16,041,167 5,769,362 ============ ====== =========== ========== FidVIPGr FidVIPHi ------------------------- ------------------------- 1999 1998 1999 1998 ----------- ---------- ---------- ---------- INVESTMENT ACTIVITY: Reinvested dividends .......................... 8,639 - 364,862 - Mortality and expense charges (note 3) ....... (12,917) (249) (1,521) (245) ----------- ---------- ---------- ---------- Net investment income ....................... (4,278) (249) 363,341 (245) ----------- ---------- ---------- ---------- Proceeds from mutual fund shares sold ......... 1,070,026 759,197 926,716 848,212 Cost of mutual fund shares sold ............... (923,816) (750,697) (1,041,180) (901,996) ----------- ---------- ---------- ---------- Realized gain (loss) on investments ......... 146,210 8,500 (114,464) (53,784) Change in unrealized gain (loss) on investments 6,093,883 480,684 103,063 37,295 ----------- ---------- ---------- ---------- Net gain (loss) on investments .............. 6,240,093 489,184 (11,401) (16,489) ----------- ---------- ---------- ---------- Reinvested capital gains ...................... 543,154 - 13,640 - ----------- ---------- ---------- ---------- Net increase (decrease) in contract owners' equity resulting from operations ........ 6,778,969 488,935 365,580 (16,734) ----------- ---------- ---------- ---------- EQUITY TRANSACTIONS: Purchase payments received from contract owners ............................. 13,666,314 742,777 2,442,012 685,592 Transfers between funds ....................... 20,406,545 2,489,085 3,417,897 2,964,332 Surrenders .................................... (63,057) (1,445) (30,819) - Death benefits ................................ (10,491) - (1,204) - Policy loans (net of repayments) (note 5) ..... (177,397) (5,968) (134,160) (1,581) Deductions for surrender charges (note 2d) .... (8,076) (17) (3,947) - Redemptions to pay cost of insurance charges and administration charges (notes 2b and 2c) (1,671,275) (140,842) (455,068) (103,400) Asset charges (note 3): FPVUL & VEL contracts ....................... (55,807) (4,257) (18,072) (3,432) MSP contracts ............................... (2,486) (15) (1,135) (12) SL contracts ................................ (3,848) (358) (1,596) (289) ----------- ---------- ---------- ---------- Net equity transactions ................... 32,080,422 3,078,960 5,213,908 3,541,210 ----------- ---------- ---------- ---------- NET CHANGE IN CONTRACT OWNERS' EQUITY ........... 38,859,391 3,567,895 5,579,488 3,524,476 CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ..... 3,567,895 - 3,524,476 - ----------- ---------- ---------- ---------- CONTRACT OWNERS' EQUITY END OF PERIOD ........... 42,427,286 3,567,895 9,103,964 3,524,476 =========== ========== ========== ==========
7 NATIONWIDE VLI SEPARATE ACCOUNT-4 STATEMENTS OF CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED - --------------------------------------- STATEMENTS OF OPERATIONS, CONTINUED - --------------------------------------- YEARS ENDED DECEMBER 31, 1999 AND FOR THE PERIOD FEBRUARY 18, 1998 (COMMENCEMENT OF OPERATIONS) THROUGH DECEMBER 31, 1998
FidVIPOv FidVIPCon -------------------------- ------------------------- 1999 1998 1999 1998 ------------ ---------- ----------- ---------- INVESTMENT ACTIVITY: Reinvested dividends .......................... $ 21,110 - 26,713 - Mortality and expense charges (note 3) ....... (9,859) (75) (4,360) (330) ------------ ---------- ----------- ---------- Net investment income ....................... 11,251 (75) 22,353 (330) ------------ ---------- ----------- ---------- Proceeds from mutual fund shares sold ......... 7,592,272 528,529 1,218,202 974,276 Cost of mutual fund shares sold ............... (6,861,807) (553,402) (1,003,352) (947,452) ------------ ---------- ----------- ---------- Realized gain (loss) on investments ......... 730,465 (24,873) 214,850 26,824 Change in unrealized gain (loss) on investments 1,849,661 68,313 3,006,379 648,413 ------------ ---------- ----------- ---------- Net gain (loss) on investments .............. 2,580,126 43,440 3,221,229 675,237 ------------ ---------- ----------- ---------- Reinvested capital gains ...................... 34,048 - 195,897 - ------------ ---------- ----------- ---------- Net increase (decrease) in contract owners' equity resulting from operations ........ 2,625,425 43,365 3,439,479 674,907 ------------ ---------- ----------- ---------- EQUITY TRANSACTIONS: Purchase payments received from contract owners ............................. 1,371,398 233,314 6,884,353 1,117,315 Transfers between funds ....................... 8,415,589 835,812 11,647,164 3,133,469 Surrenders .................................... (26,372) (16) (454,009) (165) Death benefits ................................ (308) - (4,599) - Policy loans (net of repayments) (note 5) ..... (21,644) (1,574) (155,019) (2,052) Deductions for surrender charges (note 2d) .... (3,377) - (58,146) (2) Redemptions to pay cost of insurance charges and administration charges (notes 2b and 2c) (318,257) (34,849) (1,389,362) (173,162) Asset charges (note 3): FPVUL & VEL contracts ....................... (10,339) (1,230) (50,526) (5,299) MSP contracts ............................... (724) (4) (1,103) (19) SL contracts ................................ (955) (103) (2,492) (446) ------------ ---------- ----------- ---------- Net equity transactions ................... 9,405,011 1,031,350 16,416,261 4,069,639 ------------ ---------- ----------- ---------- NET CHANGE IN CONTRACT OWNERS' EQUITY ........... 12,030,436 1,074,715 19,855,740 4,744,546 CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ..... 1,074,715 - 4,744,546 - ------------ ---------- ----------- ---------- CONTRACT OWNERS' EQUITY END OF PERIOD ........... $ 13,105,151 1,074,715 24,600,286 4,744,546 ============ ========== =========== ========== FidVIPGrOp VKMSEmMKt ------------------------- -------------------- 1999 1998 1999 1998 ----------- ---------- -------- -------- INVESTMENT ACTIVITY: Reinvested dividends .......................... 28,246 - 85,097 18,594 Mortality and expense charges (note 3) ....... (3,130) (168) (166) (11) ----------- ---------- -------- -------- Net investment income ....................... 25,116 (168) 84,931 18,583 ----------- ---------- -------- -------- Proceeds from mutual fund shares sold ......... 613,535 309,151 218,023 268,442 Cost of mutual fund shares sold ............... (559,981) (296,203) (200,881) (301,322) ----------- ---------- -------- -------- Realized gain (loss) on investments ......... 53,554 12,948 17,142 (32,880) Change in unrealized gain (loss) on investments 137,134 262,800 20,955 (7,323) ----------- ---------- -------- -------- Net gain (loss) on investments .............. 190,688 275,748 38,097 (40,203) ----------- ---------- -------- -------- Reinvested capital gains ...................... 55,207 - - - ----------- ---------- -------- -------- Net increase (decrease) in contract owners' equity resulting from operations ........ 271,011 275,580 123,028 (21,620) ----------- ---------- -------- -------- EQUITY TRANSACTIONS: Purchase payments received from contract owners ............................. 3,045,388 584,874 176,047 41,423 Transfers between funds ....................... 5,377,081 1,646,479 265,717 144,407 Surrenders .................................... (191,409) (36) (137) - Death benefits ................................ (1,216) - - - Policy loans (net of repayments) (note 5) ..... (42,620) 29 (792) - Deductions for surrender charges (note 2d) .... (24,514) - (17) - Redemptions to pay cost of insurance charges and administration charges (notes 2b and 2c) (632,760) (84,140) (30,191) (6,534) Asset charges (note 3): FPVUL & VEL contracts ....................... (23,008) (2,917) (1,369) (152) MSP contracts ............................... (1,943) (10) (2) (1) SL contracts ................................ (1,552) (245) (2) (13) ----------- ---------- -------- -------- Net equity transactions ................... 7,503,447 2,144,034 409,254 179,130 ----------- ---------- -------- -------- NET CHANGE IN CONTRACT OWNERS' EQUITY ........... 7,774,458 2,419,614 532,282 157,510 CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ..... 2,419,614 - 157,510 - ----------- ---------- -------- -------- CONTRACT OWNERS' EQUITY END OF PERIOD ........... 10,194,072 2,419,614 689,792 157,510 =========== ========== ======== ========
(Continued) 8 NATIONWIDE VLI SEPARATE ACCOUNT-4 STATEMENTS OF CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED - -------------------------------------- STATEMENTS OF OPERATIONS, CONTINUED - -------------------------------------- YEARS ENDED DECEMBER 31, 1999 AND FOR THE PERIOD FEBRUARY 18, 1998 (COMMENCEMENT OF OPERATIONS) THROUGH DECEMBER 31, 1998
NSATBal NSATCapAp ----------------------- -------------------------- 1999 1998 1999 1998 ----------- -------- ----------- ---------- INVESTMENT ACTIVITY: Reinvested dividends .......................... $ 80,095 9,854 96,180 14,834 Mortality and expense charges (note 3) ....... (1,605) (51) (2,498) (440) ----------- -------- ----------- ---------- Net investment income ....................... 78,490 9,803 93,682 14,394 ----------- -------- ----------- ---------- Proceeds from mutual fund shares sold ......... 2,788,299 316,297 4,176,681 703,904 Cost of mutual fund shares sold ............... (2,830,503) (315,924) (3,638,494) (686,965) ----------- -------- ----------- ---------- Realized gain (loss) on investments ......... (42,204) 373 538,187 16,939 Change in unrealized gain (loss) on investments (33,063) 22,806 (1,637,699) 469,266 ----------- -------- ----------- ---------- Net gain (loss) on investments .............. (75,267) 23,179 (1,099,512) 486,205 ----------- -------- ----------- ---------- Reinvested capital gains ...................... 495 2,184 1,352,393 174,093 ----------- -------- ----------- ---------- Net increase (decrease) in contract owners' equity resulting from operations ........ 3,718 35,166 346,563 674,692 ----------- -------- ----------- ---------- EQUITY TRANSACTIONS: Purchase payments received from contract owners ............................. 1,611,897 87,905 9,062,429 1,531,297 Transfers between funds ....................... 1,487,269 640,480 7,693,905 4,379,971 Surrenders .................................... (107,959) - (206,070) (118) Death benefits ................................ - - (17,696) - Policy loans (net of repayments) (note 5) ..... (10,080) (2,200) (72,988) 731 Deductions for surrender charges (note 2d) .... (13,826) - (26,392) (1) Redemptions to pay cost of insurance charges and administration charges (notes 2b and 2c) (211,528) (28,998) (1,637,150) (265,208) Asset charges (note 3): FPVUL & VEL contracts ....................... (6,440) (840) (57,366) (7,161) MSP contracts ............................... (439) (3) (1,785) (26) SL contracts ................................ (638) (71) (1,205) (603) ----------- -------- ----------- ---------- Net equity transactions ................... 2,748,256 696,273 14,735,682 5,638,882 NET CHANGE IN CONTRACT OWNERS' EQUITY ........... 2,751,974 731,439 15,082,245 6,313,574 CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ..... 731,439 - 6,313,574 - ----------- -------- ----------- ---------- CONTRACT OWNERS' EQUITY END OF PERIOD ........... $ 3,483,413 731,439 21,395,819 6,313,574 =========== ======== =========== ========== NSATEqInc NSATGlobEq -------------------- ----------------------- 1999 1998 1999 1998 -------- -------- ----------- -------- INVESTMENT ACTIVITY: Reinvested dividends .......................... 1,722 896 8,364 1,950 Mortality and expense charges (note 3) ....... (71) (17) (10,207) (34) -------- -------- ----------- -------- Net investment income ....................... 1,651 879 (1,843) 1,916 -------- -------- ----------- -------- Proceeds from mutual fund shares sold ......... 116,995 18,085 1,039,009 57,978 Cost of mutual fund shares sold ............... (100,117) (17,928) (930,501) (57,852) -------- -------- ----------- -------- Realized gain (loss) on investments ......... 16,878 157 108,508 126 Change in unrealized gain (loss) on investments 84,114 15,021 997,392 38,188 -------- -------- ----------- -------- Net gain (loss) on investments .............. 100,992 15,178 1,105,900 38,314 -------- -------- ----------- -------- Reinvested capital gains ...................... 202 2,636 456,545 3,213 -------- -------- ----------- -------- Net increase (decrease) in contract owners' equity resulting from operations ........ 102,845 18,693 1,560,602 43,443 -------- -------- ----------- -------- EQUITY TRANSACTIONS: Purchase payments received from contract owners ............................. 100,722 28,736 1,045,536 96,340 Transfers between funds ....................... 527,196 202,838 12,602,010 374,760 Surrenders .................................... (207) - (149,120) (20) Death benefits ................................ - - (783) - Policy loans (net of repayments) (note 5) ..... (1,768) - (3,556) (199) Deductions for surrender charges (note 2d) .... (26) - (19,098) - Redemptions to pay cost of insurance charges and administration charges (notes 2b and 2c) (48,952) (5,984) (215,865) (19,705) Asset charges (note 3): FPVUL & VEL contracts ....................... (1,993) (247) (4,771) (571) MSP contracts ............................... (80) (1) (78) (2) SL contracts ................................ (77) (21) (8,899) (48) -------- -------- ----------- -------- Net equity transactions ................... 574,815 225,321 13,245,376 450,555 -------- -------- ----------- -------- NET CHANGE IN CONTRACT OWNERS' EQUITY ........... 677,660 244,014 14,805,978 493,998 CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ..... 244,014 - 493,998 - -------- -------- ----------- -------- CONTRACT OWNERS' EQUITY END OF PERIOD ........... 921,674 244,014 15,299,976 493,998 ======== ======== =========== ========
9 NATIONWIDE VLI SEPARATE ACCOUNT-4 STATEMENTS OF CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED - --------------------------------------- STATEMENTS OF OPERATIONS, CONTINUED - --------------------------------------- YEARS ENDED DECEMBER 31, 1999 AND FOR THE PERIOD FEBRUARY 18, 1998 (COMMENCEMENT OF OPERATIONS) THROUGH DECEMBER 31, 1998
NSATGvtBd NSATHIncBd -------------------------- ---------------------- 1999 1998 1999 1998 ------------ ---------- ---------- -------- INVESTMENT ACTIVITY: Reinvested dividends .......................... $ 798,788 83,382 308,481 22,707 Mortality and expense charges (note 3) ....... (37,827) (327) (3,120) (68) ------------ ---------- ---------- -------- Net investment income ....................... 760,961 83,055 305,361 22,639 ------------ ---------- ---------- -------- Proceeds from mutual fund shares sold ......... 10,418,680 1,043,507 689,933 206,929 Cost of mutual fund shares sold ............... (11,072,171) (1,033,771) (687,767) (213,860) ------------ ---------- ---------- -------- Realized gain (loss) on investments ......... (653,491) 9,736 2,166 (6,931) Change in unrealized gain (loss) on investments (442,511) (84,436) (155,595) 7,941 ------------ ---------- ---------- -------- Net gain (loss) on investments .............. (1,096,002) (74,700) (153,429) 1,010 ------------ ---------- ---------- -------- Reinvested capital gains ...................... 35,939 22,403 645 - ------------ ---------- ---------- -------- Net increase (decrease) in contract owners' equity resulting from operations ........ (299,102) 30,758 152,577 23,649 ------------ ---------- ---------- -------- EQUITY TRANSACTIONS: Purchase payments received from contract owners ............................. 5,188,264 480,508 4,145,976 116,422 Transfers between funds ....................... 10,824,196 4,241,272 3,041,733 850,224 Surrenders .................................... (7,882) (58) (1,402) - Death benefits ................................ (779) - - - Policy loans (net of repayments) (note 5) ..... (10,210) (822) (1,976) - Deductions for surrender charges (note 2d) .... (1,010) (1) (180) - Redemptions to pay cost of insurance charges and administration charges (notes 2b and 2c) (747,310) (51,451) (134,672) (18,455) Asset charges (note 3): FPVUL & VEL contracts ....................... (13,896) (2,112) (4,222) (756) MSP contracts ............................... (3,046) (8) (16) (3) SL contracts ................................ (1,057) (178) (549) (64) ------------ ---------- ---------- -------- Net equity transactions ................... 15,227,270 4,667,150 7,044,692 947,368 ------------ ---------- ---------- -------- NET CHANGE IN CONTRACT OWNERS' EQUITY ........... 14,928,168 4,697,908 7,197,269 971,017 CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ..... 4,697,908 - 971,017 - ------------ ---------- ---------- -------- CONTRACT OWNERS' EQUITY END OF PERIOD ........... $ 19,626,076 4,697,908 8,168,286 971,017 ============ ========== ========== ======== NSATMyMkt NSATMSecBd --------------------------- ----------------------- 1999 1998 1999 1998 ------------ ----------- ----------- -------- INVESTMENT ACTIVITY: Reinvested dividends .......................... 3,376,535 506,347 405,079 20,456 Mortality and expense charges (note 3) ....... (139,891) (1,751) (8,904) (64) ------------ ----------- ----------- -------- Net investment income ....................... 3,236,644 504,596 396,175 20,392 ------------ ----------- ----------- -------- Proceeds from mutual fund shares sold ......... 104,229,444 44,230,768 824,473 678,560 Cost of mutual fund shares sold ............... (104,229,444) (44,230,768) (850,875) (682,489) ------------ ----------- ----------- -------- Realized gain (loss) on investments ......... - - (26,402) (3,929) Change in unrealized gain (loss) on investments - - (125,056) 781 ------------ ----------- ----------- -------- Net gain (loss) on investments .............. - - (151,458) (3,148) ------------ ----------- ----------- -------- Reinvested capital gains ...................... - - - 691 ------------ ----------- ----------- -------- Net increase (decrease) in contract owners' equity resulting from operations ........ 3,236,644 504,596 244,717 17,935 ------------ ----------- ----------- -------- EQUITY TRANSACTIONS: Purchase payments received from contract owners ............................. 352,373,390 88,272,542 3,583,938 238,773 Transfers between funds ....................... (230,478,324) (60,507,727) 8,648,087 687,922 Surrenders .................................... (235,503) (201,196) (4,080) - Death benefits ................................ (27,182) - 21 - Policy loans (net of repayments) (note 5) ..... (2,684,887) (1,000,116) (7,035) (427) Deductions for surrender charges (note 2d) .... (30,161) (2,354) (523) - Redemptions to pay cost of insurance charges and administration charges (notes 2b and 2c) (7,099,744) (1,866,745) (202,496) (20,588) Asset charges (note 3): FPVUL & VEL contracts ....................... (155,882) (58,762) (5,111) (994) MSP contracts ............................... (18,983) (210) (340) (4) SL contracts ................................ (43,454) (4,947) (6,384) (84) ------------ ----------- ----------- -------- Net equity transactions ................... 111,599,270 24,630,485 12,006,077 904,598 ------------ ----------- ----------- -------- NET CHANGE IN CONTRACT OWNERS' EQUITY ........... 114,835,914 25,135,081 12,250,794 922,533 CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ..... 25,135,081 - 922,533 - ------------ ----------- ----------- -------- CONTRACT OWNERS' EQUITY END OF PERIOD ........... 139,970,995 25,135,081 13,173,327 922,533 ============ =========== =========== ========
(Continued) 10 NATIONWIDE VLI SEPARATE ACCOUNT-4 STATEMENTS OF CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED - ---------------------------------------- STATEMENTS OF OPERATIONS, CONTINUED - ---------------------------------------- YEARS ENDED DECEMBER 31, 1999 AND FOR THE PERIOD FEBRUARY 18, 1998 (COMMENCEMENT OF OPERATIONS) THROUGH DECEMBER 31, 1998
NSATMidCap NSATSmCapGr --------------------- ---------------------- 1999 1998 1999 1998 --------- -------- ----------- ------- INVESTMENT ACTIVITY: Reinvested dividends .......................... $ 1,219 782 - - Mortality and expense charges (note 3) ....... (9) (21) (31) - --------- -------- ----------- ------- Net investment income ....................... 1,210 761 (31) - --------- -------- ----------- ------- Proceeds from mutual fund shares sold ......... 104,264 48,915 11,249,953 - Cost of mutual fund shares sold ............... (89,446) (51,817) (11,295,118) - --------- -------- ----------- ------- Realized gain (loss) on investments ......... 14,818 (2,902) (45,165) - Change in unrealized gain (loss) on investments 51,305 29,815 1,020,705 - --------- -------- ----------- ------- Net gain (loss) on investments .............. 66,123 26,913 975,540 - --------- -------- ----------- ------- Reinvested capital gains ...................... 47,431 - 101,886 - --------- -------- ----------- ------- Net increase (decrease) in contract owners' equity resulting from operations ........ 114,764 27,674 1,077,395 - --------- -------- ----------- ------- EQUITY TRANSACTIONS: Purchase payments received from contract owners ............................. 29,706 38,598 1,120,048 - Transfers between funds ....................... 418,208 239,349 516,673 - Surrenders .................................... (445) - - - Death benefits ................................ - - - - Policy loans (net of repayments) (note 5) ..... (3,245) - - - Deductions for surrender charges (note 2d) .... (57) - - - Redemptions to pay cost of insurance charges and administration charges (notes 2b and 2c) (35,179) (6,590) (3,049) - Asset charges (note 3): FPVUL & VEL contracts ....................... (2,054) (289) (190) - MSP contracts ............................... (35) (1) (16) - SL contracts ................................ (34) (24) (68) - --------- -------- ----------- ------- Net equity transactions ................... 406,865 271,043 1,633,398 - --------- -------- ----------- ------- NET CHANGE IN CONTRACT OWNERS' EQUITY ........... 521,629 298,717 2,710,793 - CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ..... 298,717 - - - --------- -------- ----------- ------- CONTRACT OWNERS' EQUITY END OF PERIOD ........... $ 820,346 298,717 2,710,793 - ========= ======== =========== ======= NSATSmCapV NSATSmCo ------------------------ ------------------------- 1999 1998 1999 1998 ---------- ---------- ----------- ---------- INVESTMENT ACTIVITY: Reinvested dividends .......................... - - - - Mortality and expense charges (note 3) ....... (609) (72) (4,091) (112) ---------- ---------- ----------- ---------- Net investment income ....................... (609) (72) (4,091) (112) ---------- ---------- ----------- ---------- Proceeds from mutual fund shares sold ......... 1,400,366 119,432 1,854,552 303,745 Cost of mutual fund shares sold ............... (1,184,849) (127,976) (1,415,009) (310,124) ---------- ---------- ----------- ---------- Realized gain (loss) on investments ......... 215,517 (8,544) 439,543 (6,379) Change in unrealized gain (loss) on investments (194,598) 118,603 2,711,547 132,974 ---------- ---------- ----------- ---------- Net gain (loss) on investments .............. 20,919 110,059 3,151,090 126,595 ---------- ---------- ----------- ---------- Reinvested capital gains ...................... 651,318 - 500,536 - ---------- ---------- ----------- ---------- Net increase (decrease) in contract owners' equity resulting from operations ........ 671,628 109,987 3,647,535 126,483 ---------- ---------- ----------- ---------- EQUITY TRANSACTIONS: Purchase payments received from contract owners ............................. 837,148 186,610 2,908,526 360,233 Transfers between funds ....................... 2,112,202 774,453 5,337,212 1,192,844 Surrenders .................................... (7,439) - (6,177) (43) Death benefits ................................ 222 - (1,172) - Policy loans (net of repayments) (note 5) ..... (13,801) (2,782) (23,244) (2,442) Deductions for surrender charges (note 2d) .... (953) - (791) (1) Redemptions to pay cost of insurance charges and administration charges (notes 2b and 2c) (244,824) (34,791) (349,442) (64,333) Asset charges (note 3): FPVUL & VEL contracts ....................... (10,039) (1,048) (13,385) (2,107) MSP contracts ............................... (356) (4) (382) (8) SL contracts ................................ (386) (88) (788) (177) ---------- ---------- ----------- ---------- Net equity transactions ................... 2,671,774 922,350 7,850,357 1,483,966 ---------- ---------- ----------- ---------- NET CHANGE IN CONTRACT OWNERS' EQUITY ........... 3,343,402 1,032,337 11,497,892 1,610,449 CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ..... 1,032,337 - 1,610,449 - ---------- ---------- ----------- ---------- CONTRACT OWNERS' EQUITY END OF PERIOD ........... 4,375,739 1,032,337 13,108,341 1,610,449 ========== ========== =========== ==========
11 NATIONWIDE VLI SEPARATE ACCOUNT-4 STATEMENTS OF CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED - --------------------------------------- STATEMENTS OF OPERATIONS, CONTINUED - --------------------------------------- YEARS ENDED DECEMBER 31, 1999 AND FOR THE PERIOD FEBRUARY 18, 1998 (COMMENCEMENT OF OPERATIONS) THROUGH DECEMBER 31, 1998
NSATStrGro NSATStrVal ------------------------ -------------------- 1999 1998 1999 1998 ------------ -------- -------- -------- INVESTMENT ACTIVITY: Reinvested dividends .......................... $ - - 5,676 1,052 Mortality and expense charges (note 3) ....... (2,128) (30) (137) (24) ------------ -------- -------- -------- Net investment income ....................... (2,128) (30) 5,539 1,028 ------------ -------- -------- -------- Proceeds from mutual fund shares sold ......... 2,132,323 150,535 173,459 81,326 Cost of mutual fund shares sold ............... (1,804,973) (150,564) (155,571) (89,165) ------------ -------- -------- -------- Realized gain (loss) on investments ......... 327,350 (29) 17,888 (7,839) Change in unrealized gain (loss) on investments 1,323,586 48,847 (70,115) 43,881 ------------ -------- -------- -------- Net gain (loss) on investments .............. 1,650,936 48,818 (52,227) 36,042 ------------ -------- -------- -------- Reinvested capital gains ...................... 515,885 - 22,264 - ------------ -------- -------- -------- Net increase (decrease) in contract owners' equity resulting from operations ........ 2,164,693 48,788 (24,424) 37,070 ------------ -------- -------- -------- EQUITY TRANSACTIONS: Purchase payments received from contract owners ............................. 2,422,960 106,807 113,739 26,097 Transfers between funds ....................... 6,109,550 294,315 555,257 290,790 Surrenders .................................... (8,289) - (534) - Death benefits ................................ (1,613) - - - Policy loans (net of repayments) (note 5) ..... (24,425) (514) (6,758) 368 Deductions for surrender charges (note 2d) .... (1,062) - (68) - Redemptions to pay cost of insurance charges and administration charges (notes 2b and 2c) (166,998) (20,594) (38,618) (7,966) Asset charges (note 3): FPVUL & VEL contracts ....................... (5,799) (658) (2,342) (354) MSP contracts ............................... (79) (2) (47) (1) SL contracts ................................ (147) (55) (54) (30) ------------ -------- -------- -------- Net equity transactions ................... 8,324,098 379,299 620,575 308,904 ------------ -------- -------- -------- NET CHANGE IN CONTRACT OWNERS' EQUITY ........... 10,488,791 428,087 596,151 345,974 CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ..... 428,087 - 345,974 - ------------ -------- -------- -------- CONTRACT OWNERS' EQUITY END OF PERIOD ........... $ 10,916,878 428,087 942,125 345,974 ============ ======== ======== ======== NSATTotRe NBAMTGuard ------------------------- ------------------------ 1999 1998 1999 1998 ----------- ---------- ---------- ---------- INVESTMENT ACTIVITY: Reinvested dividends .......................... 96,396 27,487 3,977 - Mortality and expense charges (note 3) ....... (606) (578) (679) (83) ----------- ---------- ---------- ---------- Net investment income ....................... 95,790 26,909 3,298 (83) ----------- ---------- ---------- ---------- Proceeds from mutual fund shares sold ......... 806,876 1,201,208 807,995 117,578 Cost of mutual fund shares sold ............... (784,668) (1,222,228) (670,629) (123,077) ----------- ---------- ---------- ---------- Realized gain (loss) on investments ......... 22,208 (21,020) 137,366 (5,499) Change in unrealized gain (loss) on investments (33,899) 283,836 77,047 82,886 ----------- ---------- ---------- ---------- Net gain (loss) on investments .............. (11,691) 262,816 214,413 77,387 ----------- ---------- ---------- ---------- Reinvested capital gains ...................... 809,302 321,440 - - ----------- ---------- ---------- ---------- Net increase (decrease) in contract owners' equity resulting from operations ........ 893,401 611,165 217,711 77,304 ----------- ---------- ---------- ---------- EQUITY TRANSACTIONS: Purchase payments received from contract owners ............................. 7,871,786 2,620,309 436,993 246,176 Transfers between funds ....................... 9,589,090 5,463,668 1,360,544 891,240 Surrenders .................................... (153,144) (81) (62,331) (2) Death benefits ................................ (25,003) - - - Policy loans (net of repayments) (note 5) ..... (318,100) (4,594) (3,869) (318) Deductions for surrender charges (note 2d) .... (19,613) (1) (7,983) - Redemptions to pay cost of insurance charges and administration charges (notes 2b and 2c) (2,208,818) (385,652) (169,963) (17,719) Asset charges (note 3): FPVUL & VEL contracts ....................... (73,719) (10,105) (8,142) (742) MSP contracts ............................... (3,448) (36) (127) (3) SL contracts ................................ (2,037) (851) (100) (62) ----------- ---------- ---------- ---------- Net equity transactions ................... 14,656,994 7,682,657 1,545,022 1,118,570 ----------- ---------- ---------- ---------- NET CHANGE IN CONTRACT OWNERS' EQUITY ........... 15,550,395 8,293,822 1,762,733 1,195,874 CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ..... 8,293,822 - 1,195,874 - ----------- ---------- ---------- ---------- CONTRACT OWNERS' EQUITY END OF PERIOD ........... 23,844,217 8,293,822 2,958,607 1,195,874 =========== ========== ========== ==========
(Continued) 12 NATIONWIDE VLI SEPARATE ACCOUNT-4 STATEMENTS OF CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED - ------------------------------------ STATEMENTS OF OPERATIONS, CONTINUED - ------------------------------------ YEARS ENDED DECEMBER 31, 1999 AND FOR THE PERIOD FEBRUARY 18, 1998 (COMMENCEMENT OF OPERATIONS) THROUGH DECEMBER 31, 1998
NBAMTMCGr NBAMTPart ------------------------ ------------------------ 1999 1998 1999 1998 ------------ -------- ---------- ---------- INVESTMENT ACTIVITY: Reinvested dividends .......................... $ - - 56,853 114 Mortality and expense charges (note 3) ....... (7,463) (52) (2,109) (290) ------------ -------- ---------- ---------- Net investment income ....................... (7,463) (52) 54,744 (176) ------------ -------- ---------- ---------- Proceeds from mutual fund shares sold ......... 7,840,757 140,913 787,143 862,257 Cost of mutual fund shares sold ............... (6,652,007) (137,009) (785,895) (875,740) ------------ -------- ---------- ---------- Realized gain (loss) on investments ......... 1,188,750 3,904 1,248 (13,483) Change in unrealized gain (loss) on investments 3,039,884 176,285 196,040 255,133 ------------ -------- ---------- ---------- Net gain (loss) on investments .............. 4,228,634 180,189 197,288 241,650 ------------ -------- ---------- ---------- Reinvested capital gains ...................... 37,807 - 98,874 3,599 ------------ -------- ---------- ---------- Net increase (decrease) in contract owners' equity resulting from operations ........ 4,258,978 180,137 350,906 245,073 ------------ -------- ---------- ---------- EQUITY TRANSACTIONS: Purchase payments received from contract owners ............................. 9,784,832 57,715 2,049,277 831,946 Transfers between funds ....................... (2,147,643) 560,630 1,699,822 3,231,525 Surrenders .................................... (16,427) (20) (78,561) (16) Death benefits ................................ (4,321) - (2,713) - Policy loans (net of repayments) (note 5) ..... (67,280) (140) (216,206) (174) Deductions for surrender charges (note 2d) .... (2,104) - (10,061) - Redemptions to pay cost of insurance charges and administration charges (notes 2b and 2c) (350,946) (55,646) (464,515) (144,625) Asset charges (note 3): FPVUL & VEL contracts ....................... (11,378) (1,407) (22,616) (4,977) MSP contracts ............................... (459) (5) (622) (18) SL contracts ................................ (716) (118) (1,766) (419) ------------ -------- ---------- ---------- Net equity transactions ................... 7,183,558 561,009 2,952,039 3,913,242 ------------ -------- ---------- ---------- NET CHANGE IN CONTRACT OWNERS' EQUITY ........... 11,442,536 741,146 3,302,945 4,158,315 CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ..... 741,146 - 4,158,315 - ------------ -------- ---------- ---------- CONTRACT OWNERS' EQUITY END OF PERIOD ........... $ 12,183,682 741,146 7,461,260 4,158,315 ============ ======== ========== ========== OppAggGro OppGro ------------------------- ------------------------ 1999 1998 1999 1998 ----------- ---------- ----------- ---------- INVESTMENT ACTIVITY: Reinvested dividends .......................... - 26 10,044 8 Mortality and expense charges (note 3) ....... (2,942) (80) (4,168) (142) ----------- ---------- ----------- ---------- Net investment income ....................... (2,942) (54) 5,876 (134) ----------- ---------- ----------- ---------- Proceeds from mutual fund shares sold ......... 1,971,772 120,154 993,762 412,555 Cost of mutual fund shares sold ............... (1,353,384) (118,908) (802,267) (391,820) ----------- ---------- ----------- ---------- Realized gain (loss) on investments ......... 618,388 1,246 191,495 20,735 Change in unrealized gain (loss) on investments 2,906,737 155,404 2,561,317 255,097 ----------- ---------- ----------- ---------- Net gain (loss) on investments .............. 3,525,125 156,650 2,752,812 275,832 ----------- ---------- ----------- ---------- Reinvested capital gains ...................... - 270 110,334 101 ----------- ---------- ----------- ---------- Net increase (decrease) in contract owners' equity resulting from operations ........ 3,522,183 156,866 2,869,022 275,799 ----------- ---------- ----------- ---------- EQUITY TRANSACTIONS: Purchase payments received from contract owners ............................. 2,894,019 298,181 2,754,479 522,163 Transfers between funds ....................... 4,290,831 753,401 7,064,837 1,352,464 Surrenders .................................... (25,306) (318) (254,161) (369) Death benefits ................................ 295 - (300) - Policy loans (net of repayments) (note 5) ..... (37,694) (2,146) (72,268) (10,091) Deductions for surrender charges (note 2d) .... (3,241) (4) (32,551) (4) Redemptions to pay cost of insurance charges and administration charges (notes 2b and 2c) (416,901) (60,958) (655,772) (91,465) Asset charges (note 3): FPVUL & VEL contracts ....................... (13,629) (1,372) (23,800) (2,763) MSP contracts ............................... (182) (5) (983) (10) SL contracts ................................ (488) (115) (390) (233) ----------- ---------- ----------- ---------- Net equity transactions ................... 6,687,704 986,664 8,779,091 1,769,692 ----------- ---------- ----------- ---------- NET CHANGE IN CONTRACT OWNERS' EQUITY ........... 10,209,887 1,143,530 11,648,113 2,045,491 CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ..... 1,143,530 - 2,045,491 - ----------- ---------- ----------- ---------- CONTRACT OWNERS' EQUITY END OF PERIOD ........... 11,353,417 1,143,530 13,693,604 2,045,491 =========== ========== =========== ==========
13 NATIONWIDE VLI SEPARATE ACCOUNT-4 STATEMENTS OF CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED - ------------------------------------ STATEMENTS OF OPERATIONS, CONTINUED - ------------------------------------ YEARS ENDED DECEMBER 31, 1999 AND FOR THE PERIOD FEBRUARY 18, 1998 (COMMENCEMENT OF OPERATIONS) THROUGH DECEMBER 31, 1998
OppGrinc VEWrldEMkt ------------------------- ---------------------- 1999 1998 1999 1998 ----------- ---------- ---------- -------- INVESTMENT ACTIVITY: Reinvested dividends .......................... $ 10,187 29 - - Mortality and expense charges (note 3) ........ (2,014) (113) (139) (20) ----------- ---------- ---------- -------- Net investment income ....................... 8,173 (84) (139) (20) ----------- ---------- ---------- -------- Proceeds from mutual fund shares sold ......... 570,677 698,919 1,092,848 70,482 Cost of mutual fund shares sold ............... (582,947) (718,580) (857,511) (84,625) ----------- ---------- ---------- -------- Realized gain (loss) on investments ......... (12,270) (19,661) 235,337 (14,143) Change in unrealized gain (loss) on investments 713,752 80,325 663,413 18,347 ----------- ---------- ---------- -------- Net gain (loss) on investments .............. 701,482 60,664 898,750 4,204 ----------- ---------- ---------- -------- Reinvested capital gains ...................... 17,163 645 - - ----------- ---------- ---------- -------- Net increase (decrease) in contract owners' equity resulting from operations ........ 726,818 61,225 898,611 4,184 ----------- ---------- ---------- -------- EQUITY TRANSACTIONS: Purchase payments received from contract owners ............................. 1,687,758 284,513 322,588 90,144 Transfers between funds ....................... 3,276,499 1,343,627 1,279,757 207,921 Surrenders .................................... (24,107) (418) (1,334) - Death benefits ................................ (9,603) - (1,149) - Policy loans (net of repayments) (note 5) ..... (23,549) (16,228) (5,485) 410 Deductions for surrender charges (note 2d) .... (3,088) (5) (171) - Redemptions to pay cost of insurance charges and administration charges (notes 2b and 2c) (314,964) (43,383) (90,731) (13,062) Asset charges (note 3): FPVUL & VEL contracts ....................... (12,409) (1,608) (4,040) (370) MSP contracts ............................... (626) (6) (151) (1) SL contracts ................................ (620) (135) (184) (31) ----------- ---------- ---------- -------- Net equity transactions ................... 4,575,291 1,566,357 1,499,100 285,011 ----------- ---------- ---------- -------- NET CHANGE IN CONTRACT OWNERS' EQUITY ........... 5,302,109 1,627,582 2,397,711 289,195 CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ..... 1,627,582 - 289,195 - ----------- ---------- ---------- -------- CONTRACT OWNERS' EQUITY END OF PERIOD ........... $ 6,929,691 1,627,582 2,686,906 289,195 =========== ========== ========== ======== VEWrldHAs VKMSRESec -------------------- ----------------------- 1999 1998 1999 1998 -------- -------- ----------- -------- INVESTMENT ACTIVITY: Reinvested dividends .......................... 2,469 - 54,408 34 Mortality and expense charges (note 3) ........ (295) (11) (1,163) (50) -------- -------- ----------- -------- Net investment income ....................... 2,174 (11) 53,245 (16) -------- -------- ----------- -------- Proceeds from mutual fund shares sold ......... 718,765 46,572 10,399,298 357,742 Cost of mutual fund shares sold ............... (692,370) (49,623) (10,439,502) (388,797) -------- -------- ----------- -------- Realized gain (loss) on investments ......... 26,395 (3,051) (40,204) (31,055) Change in unrealized gain (loss) on investments 22,444 (2,102) (130,048) 27,306 -------- -------- ----------- -------- Net gain (loss) on investments .............. 48,839 (5,153) (170,252) (3,749) -------- -------- ----------- -------- Reinvested capital gains ...................... - - - 339 -------- -------- ----------- -------- Net increase (decrease) in contract owners' equity resulting from operations ........ 51,013 (5,164) (117,007) (3,426) -------- -------- ----------- -------- EQUITY TRANSACTIONS: Purchase payments received from contract owners ............................. 201,802 23,363 754,790 233,023 Transfers between funds ....................... 69,474 144,721 440,087 517,845 Surrenders .................................... (679) - (8,017) - Death benefits ................................ - - (1,020) - Policy loans (net of repayments) (note 5) ..... 216 235 (8,547) (834) Deductions for surrender charges (note 2d) .... (87) - (1,027) - Redemptions to pay cost of insurance charges and administration charges (notes 2b and 2c) (29,846) (8,707) (188,335) (28,277) Asset charges (note 3): FPVUL & VEL contracts ....................... (1,079) (186) (4,322) (1,116) MSP contracts ............................... (2) (1) (107) (4) SL contracts ................................ (159) (16) (227) (94) -------- -------- ----------- -------- Net equity transactions ................... 239,640 159,409 983,275 720,543 -------- -------- ----------- -------- NET CHANGE IN CONTRACT OWNERS' EQUITY ........... 290,653 154,245 866,268 717,117 CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ..... 154,245 - 717,117 - -------- -------- ----------- -------- CONTRACT OWNERS' EQUITY END OF PERIOD ........... 444,898 154,245 1,583,385 717,117 ======== ======== =========== ========
(Continued) 14 NATIONWIDE VLI SEPARATE ACCOUNT-4 STATEMENTS OF CHANGES IN CONTRACT OWNERS' EQUITY, CONTINUED - --------------------------------------- STATEMENTS OF OPERATIONS, CONTINUED - --------------------------------------- YEARS ENDED DECEMBER 31, 1999 AND FOR THE PERIOD FEBRUARY 18, 1998 (COMMENCEMENT OF OPERATIONS) THROUGH DECEMBER 31, 1998
WPGrInc WPIntEq WPPVenCap ----------------------- ---------------------- -------------------- 1999 1998 1999 1998 1999 1998 ----------- -------- ---------- -------- -------- -------- INVESTMENT ACTIVITY: Reinvested dividends .......................... $ 10,150 4,521 19,282 2,873 - - Mortality and expense charges (note 3) ........ (1,209) (50) (81) (42) (154) (13) ----------- -------- ---------- -------- -------- -------- Net investment income ....................... 8,941 4,471 19,201 2,831 (154) (13) ----------- -------- ---------- -------- -------- -------- Proceeds from mutual fund shares sold ......... 372,724 345,457 785,974 277,515 364,939 87,326 Cost of mutual fund shares sold ............... (375,164) (337,050) (670,363) (301,573) (278,265) (89,432) ----------- -------- ---------- -------- -------- -------- Realized gain (loss) on investments ......... (2,440) 8,407 115,611 (24,058) 86,674 (2,106) Change in unrealized gain (loss) on investments (2,238) 5,870 581,395 30,323 208,276 29,961 ----------- -------- ---------- -------- -------- -------- Net gain (loss) on investments .............. (4,678) 14,277 697,006 6,265 294,950 27,855 ----------- -------- ---------- -------- -------- -------- Reinvested capital gains ...................... 18,278 - - - - - ----------- -------- ---------- -------- -------- -------- Net increase (decrease) in contract owners' equity resulting from operations ........ 22,541 18,748 716,207 9,096 294,796 27,842 ----------- -------- ---------- -------- -------- -------- EQUITY TRANSACTIONS: Purchase payments received from contract owners ............................. 486,214 76,711 386,407 114,374 170,257 48,012 Transfers between funds ....................... (106) 655,643 716,698 495,343 306,681 118,060 Surrenders .................................... (2,612) - (6,378) - (1,792) (163) Death benefits ................................ - - - - - - Policy loans (net of repayments) (note 5) ..... (3,476) (17,477) (4,356) (891) (2,901) 404 Deductions for surrender charges (note 2d) .... (334) - (817) - (229) (2) Redemptions to pay cost of insurance charges and administration charges (notes 2b and 2c) (53,820) (13,090) (114,080) (19,101) (61,093) (7,797) Asset charges (note 3): FPVUL & VEL contracts ....................... (2,591) (558) (5,328) (733) (1,843) (237) MSP contracts ............................... (46) (2) (367) (3) (24) (1) SL contracts ................................ (57) (47) (328) (62) (63) (20) ----------- -------- ---------- -------- -------- -------- Net equity transactions ................... 423,172 701,180 971,451 588,927 408,993 158,256 ----------- -------- ---------- -------- -------- -------- NET CHANGE IN CONTRACT OWNERS' EQUITY ........... 445,713 719,928 1,687,658 598,023 703,789 186,098 CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD ..... 719,928 - 598,023 - 186,098 - ----------- -------- ---------- -------- -------- -------- CONTRACT OWNERS' EQUITY END OF PERIOD ........... $ 1,165,641 719,928 2,285,681 598,023 889,887 186,098 =========== ======== ========== ======== ======== ========
See accompanying notes to financial statements. 15 NATIONWIDE VLI SEPARATE ACCOUNT-4 NOTES TO FINANCIAL STATEMENTS DECEMBER 31, 1999 (1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (a) Organization and Nature of Operations The Nationwide VLI Separate Account-4 (the Account) was established pursuant to a resolution of the Board of Directors of Nationwide Life Insurance Company (the Company) on December 3, 1997. The Account has been registered as a unit investment trust under the Investment Company Act of 1940. On May 3, 1999, the Company (Depositor) transferred to the Account 100,000 shares of the Nationwide SAT - Small Cap Growth Fund for which the Account was credited with 100,000 units of the Nationwide SAT - Small Cap Growth Fund. The value of the units purchased by the Company on May 3, 1999 was $1,000,000. The Company offers Flexible Premium, Modified Single Premium and Survivorship Life Variable Life Insurance Policies through the Account. (b) The Contracts Only contracts without a front-end sales charge, but with a contingent deferred sales charge and certain other fees are offered for purchase. See note 2 for a discussion of policy charges, and note 3 for asset charges. Contract owners may invest in the following: Portfolios of the American Century Variable Portfolios, Inc. (American Century VP); American Century VP - American Century VP Income & Growth (ACVPIncGr) American Century VP - American Century VP International (ACVPInt) American Century VP - American Century VP Value (ACVPValue) The Dreyfus Socially Responsible Growth Fund, Inc. (DrySRGro) Dreyfus Stock Index Fund (DryStkIx) Portfolio of the Dreyfus Variable Investment Fund (Dreyfus VIF); Dreyfus VIF - Capital Appreciation Portfolio (DryCapAp) Dreyfus VIF - European Equity Portfolio (DryEuroEq) Federated Insurance Series - Quality Bond Fund II (FedQualBd) Portfolios of the Fidelity Variable Insurance Products Fund (Fidelity VIP); Fidelity VIP - Equity-Income Portfolio - Service Class (FidVIPEI) Fidelity VIP - Growth Portfolio - Service Class (FidVIPGr) Fidelity VIP - High Income Portfolio - Service Class (FidVIPHI) Fidelity VIP - Overseas Portfolio - Service Class (FidVIPOv) Portfolio of the Fidelity Variable Insurance Products Fund II (Fidelity VIP-II); Fidelity VIP-II - Contrafund Portfolio - Service Class (FidVIPCon) Portfolio of the Fidelity Variable Insurance Products Fund III (Fidelity VIP-III); Fidelity VIP-III - Growth Opportunities Portfolio - Service Class (FidVIPGrOp) Portfolio of the Morgan Stanley Universal Funds, Inc. (Morgan Stanley); Morgan Stanley - Emerging Markets Debt Portfolio (MSEmMkt) (Continued) 16 NATIONWIDE VLI SEPARATE ACCOUNT-4 NOTES TO FINANCIAL STATEMENTS (CONTINUED) Funds of the Nationwide Separate Account Trust (Nationwide SAT) (managed for a fee by an affiliated investment advisor); Nationwide SAT - Balanced Fund (NSATBal) Nationwide SAT - Capital Appreciation Fund (NSATCapAp) Nationwide SAT - Equity Income Fund (NSATEqInc) Nationwide SAT - Global Equity Fund (NSATGlobEq) Nationwide SAT - Government Bond Fund (NSATGvtBd) Nationwide SAT - High Income Bond Fund (NSATHIncBd) Nationwide SAT - Money Market Fund (NSATMyMkt) Nationwide SAT - Multi Sector Bond Fund (NSATMSecBd) Nationwide SAT - Select Advisers Mid Cap Fund (NSATMidCap) Nationwide SAT - Small Cap Growth Fund (NSATSmCapGr) Nationwide SAT - Small Cap Value Fund (NSATSmCapV) Nationwide SAT - Small Company Fund (NSATSmCo) Nationwide SAT - Strategic Growth Fund (NSATStrGro) Nationwide SAT - Strategic Value Fund (NSATStrVal) Nationwide SAT - Total Return Fund (NSATTotRe) Portfolios of the Neuberger & Berman Advisers Management Trust (Neuberger &Berman AMT); Neuberger & Berman AMT - Guardian Portfolio (NBAMTGuard) Neuberger & Berman AMT - Mid-Cap Growth Portfolio (NBAMTMCGr) Neuberger & Berman AMT - Partners Portfolio (NBAMTPart) Funds of the Oppenheimer Variable Account Funds (Oppenheimer VAF); Oppenheimer VAF - Aggressive Growth Fund (OppAggGro) Oppenheimer VAF - Growth Fund (OppGro) Oppenheimer VAF - Growth & Income Fund (OppGrInc) Funds of the Van Eck Worldwide Insurance Trust (Van Eck WIT); Van Eck WIT - Worldwide Emerging Markets Fund (VEWrldEMkt) Van Eck WIT - Worldwide Hard Assets Fund (VEWrldHAs) Portfolio of the Van Kampen Life Investment Trust (Van Kampen LIT); Van Kampen LIT - Morgan Stanley Real Estate Securities Portfolio (VKMSRESec) Portfolios of the Warburg Pincus Trust; Warburg Pincus Trust - Growth & Income Portfolio (WPGrInc) Warburg Pincus Trust - International Equity Portfolio (WPIntEq) Warburg Pincus Trust - Post Venture Capital Portfolio (WPPVenCap) At December 31, 1999, contract owners have invested in all of the above funds. The contract owners' equity is affected by the investment results of each fund, equity transactions by contract owners and certain contract expenses (see note 2). The accompanying financial statements include only contract owners' purchase payments pertaining to the variable portions of their contracts and exclude any purchase payments for fixed dollar benefits, the latter being included in the accounts of the Company. A contract owner may choose from among a number of different underlying mutual fund options. The underlying mutual fund options are not available to the general public directly. The underlying mutual funds are available as investment options in variable life insurance policies or variable annuity contracts issued by life insurance companies or, in some cases, through participation in certain qualified pension or retirement plans. Some of the underlying mutual funds have been established by investment advisers which manage publicly traded mutual funds having similar names and investment objectives. While some of the underlying mutual funds may be similar to, and may in fact be modeled after, publicly traded mutual funds, the underlying mutual funds are not otherwise directly related to any publicly traded mutual fund. Consequently, the investment performance of publicly traded mutual funds and any corresponding underlying mutual funds may differ substantially. 17 (c) Security Valuation, Transactions and Related Investment Income The market value of the underlying mutual funds is based on the closing net asset value per share at December 31, 1999. The cost of investments sold is determined on the specific identification basis. Investment transactions are accounted for on the trade date (date the order to buy or sell is executed) and dividend income is recorded on the ex-dividend date. (d) Federal Income Taxes Operations of the Account form a part of, and are taxed with, operations of the Company which is taxed as a life insurance company under the Internal Revenue Code. The Company does not provide for income taxes within the Account. Taxes are the responsibility of the contract owner upon termination or withdrawal. (e) Use of Estimates in the Preparation of Financial Statements The preparation of financial statements in conformity with generally accepted accounting principles may require management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities, if any, at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. (f) Reclassifications Certain 1998 amounts have been reclassified to conform with the current period presentation. (2) POLICY CHARGES (a) Deductions from Premium On flexible premium, modified single premium and survivorship life variable life insurance contracts, the Company deducts a charge for state premium taxes not to exceed 2.5% of all premiums received to cover the payment of these premium taxes. Additionally, the Company deducts a front-end sales load of up to 3.5% from each premium payment received. The Company may at its sole discretion reduce this sales loading. (b) Cost of Insurance A cost of insurance charge is assessed monthly against each contract. The amount of the charge is based upon age, sex, rate class and net amount at risk (death benefit less total contract value). (c) Administrative Charges For flexible premium, modified single premium and survivorship life variable life insurance contracts, the Company currently deducts a monthly administrative charge of $10 during the first policy year and $5 per month thereafter (may deduct up to $7.50, maximum) to recover policy maintenance, accounting, record keeping and other administrative expenses. The above charges are assessed against each contract by liquidating units. (d) Surrender Charges Policy surrenders result in a redemption of the contract value from the Account and payment of the surrender proceeds to the contract owner or designee. The surrender proceeds consist of the contract value, less any outstanding policy loans, and less a surrender charge, if applicable. The amount of the charge is based upon a specified percentage of the initial surrender charge which varies by issue age, sex and rate class. For flexible premium contracts, the charge is 100% of the initial surrender charge in the first year, declining to 30% of the initial surrender charge in the eighth year. No surrender charge is assessed on any contract surrendered after the eighth year. The Company may waive the surrender charge for certain contracts in which the sales expenses normally associated with the distribution of a contract are not incurred. No charges were deducted from the initial funding, or from earnings thereon. (Continued) 18 NATIONWIDE VLI SEPARATE ACCOUNT-4 NOTES TO FINANCIAL STATEMENTS (CONTINUED) (3) ASSET CHARGES For flexible premium variable universal life (FPVUL) and variable executive life (VEL) contracts, the Company deducts a charge equal to an annual effective rate multiplied by the Cash Value attributable to the Variable Account. The annual effective rate is 0.60% for the first $25,000 of Cash Value attributable to the Variable Account, 0.30% for the next $225,000 of Cash Value attributable to the Variable Account and 0.10% for all Cash Value attributable to the Variable Account in excess of $250,000. This charge is assessed monthly against each contract by liquidating units. For modified single premium contracts (MSP), the Company deducts an annual rate of .70% charged against the cash value of the contracts. This charge is assessed monthly against each contract by liquidating units. For surivorship life contracts (SL), the Company deducts an annual rate of .55% in policy years one through ten. In policy years eleven and greater, the Company deducts an annual rate of .55% if the cash value of the contract is less than $25,000. If the cash value is greater than $25,000 but less than $100,000, the Company reduces the annual rate to .35%. If the cash value is greater than $100,000, the company reduces the annual rate to .20%. This charge is assessed monthly by liquidating units. For Corporate Variable Universal Life Series, the Company deducts on a daily basis from the assets of the Variable Account, a charge to provide for mortality and expense risks. This charge is guaranteed not to exceed an annual effective rate of 0.75% of the daily net assets of the Variable Account. Currently, this rate is 0.40% during the first through fourth Policy Years, 0.25% during the fifth through twentieth Policy Years, and 0.10% thereafter. This charge is assessed through the daily unit value calculation. Nationwide may reduce or eliminate certain charges, where the size or nature of the group results in savings in sales, underwriting, administrative or other costs, to Nationwide. These charges may be reduced in certain group, sponsored arrangements or special exchange programs made available by Nationwide. (4) DEATH BENEFITS Death benefit proceeds result in a redemption of the contract value from the Account and payment of those proceeds, less any outstanding policy loans (and policy charges), to the legal beneficiary. For last survivor flexible premium contracts, the proceeds are payable on the death of the last surviving insured. In the event that the guaranteed death benefit exceeds the contract value on the date of death, the excess is paid by the Company's general account. (5) POLICY LOANS (NET OF REPAYMENTS) Contract provisions allow contract owners to borrow 90% of a policy's cash surrender value. Interest is charged on the outstanding loan and is due and payable in advance on the policy anniversary. At the time the loan is granted, the amount of the loan is transferred from the Account to the Company's general account as collateral for the outstanding loan. Collateral amounts in the general account are credited with the stated rate of interest in effect at the time the loan is made, subject to a guaranteed minimum rate. Interest credited is paid by the Company's general account to the Account. Loan repayments result in a transfer of collateral including interest back to the Account. (6) RELATED PARTY TRANSACTIONS The Company performs various services on behalf of the Mutual Fund Companies in which the Account invests and may receive fees for the services performed. These services include, among other things, shareholder communications, preparation, postage, fund transfer agency and various other record keeping and customer service functions. These fees are paid to an affiliate of the Company. 19 (7) COMPONENTS OF CONTRACT OWNERS' EQUITY The following is a summary of contract owners' equity at December 31, 1999:
ANNUAL Contract owners' equity represented by: UNITS UNIT VALUE RETURN(b) --------- ----------- --------- The BEST of AMERICA(R) America's FUTURE Life Series(SM): American Century VP - American Century VP Income & Growth ............... 463,779 $ 14.972547 $ 6,943,953 18% American Century VP - American Century VP International ................. 625,339 19.481449 12,182,510 64% American Century VP - American Century VP Value ......................... 169,333 10.392110 1,759,727 (1)% The Dreyfus Socially Responsible Growth Fund, Inc. ........................ 480,241 16.829763 8,082,342 30% Dreyfus Stock Index Fund .................... 3,757,311 15.462782 58,098,481 21% Dreyfus VIF - Capital Appreciation Portfolio ........... 505,299 14.513370 7,333,591 11% Dreyfus VIF - European Equity Portfolio ..... 10,415 12.930654 134,673 29%(a) Federated Insurance Series - Quality Bond Fund II ..................... 3,972 9.869090 39,200 (1)%(a) Fidelity VIP - Equity-Income Portfolio - Service Class ............................ 1,196,502 11.851816 14,180,722 6% Fidelity VIP - Growth Portfolio - Service Class ............................ 1,564,447 19.134456 29,934,842 37% Fidelity VIP - High Income Portfolio - Service Class ............................ 664,736 10.329299 6,866,257 8% Fidelity VIP - Overseas Portfolio - Service Class ............................ 392,522 16.046561 6,298,628 42% Fidelity VIP-II - Contrafund Portfolio - Service Class ............................ 1,324,909 16.131283 21,372,482 24% Fidelity VIP-III - Growth Opportunities Portfolio - Service Class ................ 673,044 12.971233 8,730,211 4% Morgan Stanley - Emerging Markets Debt Portfolio .......... 62,633 9.266040 580,360 29% Nationwide SAT - Balanced Fund .............. 224,583 10.900657 2,448,102 1% Nationwide SAT - Capital Appreciation Fund ................ 1,343,877 13.552350 18,212,691 4% Nationwide SAT - Equity Income Fund ......... 66,677 13.642236 909,623 18% Nationwide SAT - Global Equity Fund ......... 595,841 14.645021 8,726,104 23% Nationwide SAT - Government Bond Fund ....... 509,816 10.635188 5,421,989 (2)% Nationwide SAT - High Income Bond Fund ...... 130,767 10.917180 1,427,607 3% Nationwide SAT - Money Market Fund .......... 4,602,015 11.037591 50,795,159 5% Nationwide SAT - Multi Sector Bond Fund ..... 590,762 10.419701 6,155,563 2% Nationwide SAT - Select Advisers Mid Cap Fund ............. 61,224 13.399089 820,346 21% Nationwide SAT - Small Cap Growth Fund ...... 32,108 20.501257 658,254 105%(a) Nationwide SAT - Small Cap Growth Fund Initial Funding by Depositor (note 1a) ... 100,000 20.501257 2,050,126 105%(a) Nationwide SAT - Small Cap Value Fund ....... 345,575 12.391945 4,282,346 28% Nationwide SAT - Small Company Fund ......... 393,286 14.547287 5,721,244 44%
(continued) 20 NATIONWIDE VLI SEPARATE ACCOUNT-4 NOTES TO FINANCIAL STATEMENTS (CONTINUED) ANNUAL UNITS UNIT VALUE RETURN(b) --------- ----------- --------- Nationwide SAT - Strategic Growth Fund ...... 211,257 21.171385 4,472,603 85% Nationwide SAT - Strategic Value Fund ....... 96,106 9.730781 935,186 (3)% Nationwide SAT - Total Return Fund .......... 1,852,310 12.627200 23,389,489 7% Neuberger & Berman AMT - Guardian Portfolio ....................... 177,738 15.132896 2,689,691 15% Neuberger & Berman AMT - Mid-Cap Growth Portfolio ................. 280,847 21.434231 6,019,739 54% Neuberger & Berman AMT - Partners Portfolio ....................... 582,704 11.188893 6,519,813 7% Oppenheimer VAF - Aggressive Growth Fund ................... 431,151 20.629873 8,894,590 84% Oppenheimer VAF - Growth Fund ............... 618,285 17.565274 10,860,345 42% Oppenheimer VAF - Growth & Income Fund ..................... 460,733 12.743006 5,871,123 22% Van Eck WIT - Worldwide Emerging Markets Fund .......... 194,066 13.192491 2,560,214 100% Van Eck WIT - Worldwide Hard Assets Fund ............... 53,013 8.353043 442,820 21% Van Kampen LIT - Morgan Stanley Real Estate Securities Portfolio ......... 146,473 8.539870 1,250,860 (3)% Warburg Pincus Trust - Growth & Income Portfolio ................ 60,100 11.912913 715,966 6% Warburg Pincus Trust - International Equity Portfolio ........... 138,513 16.163464 2,238,850 53% Warburg Pincus Trust - Post Venture Capital Portfolio ........... 46,879 17.414110 816,356 63% The BEST of AMERICA(R) Corporate Variable Universal Life Series(SM:) American Century VP - Income & Growth .......................... 355,846 12.803106 4,555,934 18% American Century VP - American Century VP International ................. 204,837 15.960157 3,269,231 63% American Century VP - American Century VP Value ......................... 23,107 9.257533 213,914 (1)% The Dreyfus Socially Responsible Growth Fund, Inc. ........................ 28,931 14.439525 417,750 30% Dreyfus Stock Index Fund .................... 3,707,136 13.249543 49,117,858 20% Dreyfus VIF - Capital Appreciation Portfolio ........... 843,808 12.239522 10,327,807 11% Federated Insurance Series - Quality Bond Fund II ..................... 18 9.842943 177 (2)%(a) Fidelity VIP - Equity-Income Portfolio - Service Class ............................ 118,952 10.484615 1,247,166 6% Fidelity VIP - Growth Portfolio - Service Class ............................ 758,262 16.475102 12,492,444 37% Fidelity VIP - High Income Portfolio - Service Class ............................ 230,895 9.691447 2,237,707 8%
21
ANNUAL UNITS UNIT VALUE RETURN(b) --------- ----------- --------- Fidelity VIP - Overseas Portfolio - Service Class ............................ 504,007 13.491426 6,799,773 42% Fidelity VIP-II - Contrafund Portfolio - Service Class ............................ 230,228 14.020034 3,227,804 24% Fidelity VIP-III - Growth Opportunities Portfolio - Service Class ................ 125,424 11.671298 1,463,861 4% Morgan Stanley Emerging Markets Debt Portfolio ........................... 12,553 8.717559 109,432 29% Nationwide SAT - Balanced Fund .............. 43,881 10.056111 441,272 0% Nationwide SAT - Capital Appreciation Fund ................ 65,598 11.623180 762,457 4% Nationwide SAT - Equity Income Fund ......... 965 12.487973 12,051 18% Nationwide SAT - Global Equity Fund ......... 468,148 12.702408 5,946,607 22% Nationwide SAT - Government Bond Fund ....... 1,312,872 10.372218 13,617,395 (3)% Nationwide SAT - High Income Bond Fund ...... 80,137 10.328712 827,712 3% Nationwide SAT - Money Market Fund .......... 3,786,796 10.776865 40,809,789 4% Nationwide SAT - Multi Sector Bond Fund ..... 460,632 10.106222 4,655,249 1% Nationwide SAT - Small Cap Growth Fund .................... 118 20.447188 2,413 104%(a) Nationwide SAT - Small Capital Value Fund ................. 8,548 10.925665 93,393 27% Nationwide SAT - Small Company Fund ......... 72,698 12.991606 944,464 43% Nationwide SAT - Strategic Growth Fund ...... 128,669 19.361969 2,491,285 84% Nationwide SAT - Strategic Value Fund ....... 791 8.772237 6,939 (3)% Nationwide SAT - Total Return Fund .......... 42,084 10.805244 454,728 7% Neuberger & Berman AMT - Guardian Portfolio ....................... 25,154 10.690765 268,916 14% Neuberger & Berman AMT - Mid-Cap Growth Portfolio ................. 315,266 17.314889 5,458,796 53% Neuberger & Berman AMT - Partners Portfolio ....................... 94,285 9.985118 941,447 7% Oppenheimer VAF - Aggressive Growth Fund ................... 138,018 17.712996 2,444,712 83% Oppenheimer VAF - Growth Fund ............... 188,390 15.039330 2,833,259 41% Oppenheimer VAF - Growth & Income Fund ..................... 97,691 10.835877 1,058,568 21% Van Eck Worldwide Emerging Markets Fund ............................. 10,044 12.613718 126,692 99% Van Eck WIT Worldwide Hard Assets Fund .............................. 252 8.246159 2,078 21% Van Kampen LIT - Morgan Stanley Real Estate Securities Portfolio ......... 38,697 8.593033 332,525 (4)% Warburg Pincus Trust - Growth & Income Portfolio ................ 42,745 10.519954 449,675 6% Warburg Pincus Trust International Equity Portfolio ......................... 3,445 13.593893 46,831 53%
(Continued) 22 NATIONWIDE VLI SEPARATE ACCOUNT-4 NOTES TO FINANCIAL STATEMENTS (CONTINUED)
ANNUAL UNITS UNIT VALUE RETURN(b) --------- ----------- --------- Warburg Pincus Trust - Post Venture Capital Portfolio ........... 4,981 14.762349 73,531 63% The BEST of AMERICA(R) Corporate Variable Universal Life Series(SM): Reduced Fee Tier: American Century VP - American Century VP Income & Growth ............... 55,124 11.518727 634,958 15% American Century VP - American Century VP International ................. 218 15.993145 3,487 60% American Century VP - American Century VP Value ......................... 946 10.286399 9,731 3% Dreyfus Stock Index Fund .................... 1,242,820 11.428481 14,203,545 14% Dreyfus VIF - Capital Appreciation Portfolio ........... 117,874 10.726699 1,264,399 7% Federated Insurance Series - Quality Bond Fund II ..................... 1,129,926 9.862542 11,143,943 (1)%(a) Fidelity VIP - Equity-Income Portfolio - Service Class ............................ 59,030 10.389282 613,279 4% Fidelity VIP - Overseas Portfolio - Service Class ............................ 490 13.776193 6,750 38% Nationwide SAT - Balanced Fund .............. 59,518 9.980828 594,039 0% Nationwide SAT - Capital Appreciation Fund ................ 234,561 10.320007 2,420,671 3% Nationwide SAT - Global Equity Fund ......... 52,708 11.900760 627,265 19% Nationwide SAT - Government Bond Fund ....... 59,316 9.890955 586,692 (1)% Nationwide SAT - High Income Bond Fund ...... 594,118 9.952512 5,912,967 0% Nationwide SAT - Money Market Fund .......... 4,669,469 10.357933 48,366,047 4% Nationwide SAT - Multi Sector Bond Fund ..... 232,330 10.168791 2,362,515 2% Nationwide SAT - Small Company Fund ......... 434,818 14.816849 6,442,633 48% Nationwide SAT - Strategic Growth Fund ...... 240,293 16.450708 3,952,990 65% Neuberger & Berman AMT - Mid-Cap Growth Portfolio ................. 44,838 15.726546 705,147 57% Oppenheimer VAF - Aggressive Growth Fund ................... 850 16.605768 14,115 66% ======== ========= ------------- $ 648,293,593 =============
(a) Non-annualized. The return was computed for the period 9/27/99, 5/03/99 and 5/03/99 (effective dates) through 12/31/99 for Dreyfus VIF - European Equities Fund, Federated Insurance Series - Federated Quality Bond Fund II, and Nationwide SAT - Small Cap Growth Fund, respectively. (b) The annual return does not include contract charges satisfied by surrending units. 80 1 INDEPENDENT AUDITORS' REPORT The Board of Directors Nationwide Life Insurance Company: We have audited the accompanying consolidated balance sheets of Nationwide Life Insurance Company and subsidiaries (collectively the Company), a wholly owned subsidiary of Nationwide Financial Services, Inc., as of December 31, 1999 and 1998, and the related consolidated statements of income, shareholder's equity and cash flows for each of the years in the three-year period ended December 31, 1999. These consolidated financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits. We conducted our audits in accordance with generally accepted auditing standards. 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, 1999 and 1998, and the results of their operations and their cash flows for each of the years in the three-year period ended December 31, 1999, in conformity with generally accepted accounting principles. Columbus, Ohio January 28, 2000 2 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, ----------------------------- Assets 1999 1998 ------ --------- --------- Investments: Securities available-for-sale, at fair value: Fixed maturity securities $15,294.0 $14,245.1 Equity securities 92.9 127.2 Mortgage loans on real estate, net 5,786.3 5,328.4 Real estate, net 254.8 243.6 Policy loans 519.6 464.3 Other long-term investments 73.8 44.0 Short-term investments 416.0 289.1 --------- --------- 22,437.4 20,741.7 --------- --------- Cash 4.8 3.4 Accrued investment income 238.6 218.7 Deferred policy acquisition costs 2,554.1 2,022.2 Other assets 305.9 420.3 Assets held in separate accounts 67,135.1 50,935.8 --------- --------- $92,675.9 $74,342.1 ========= ========= Liabilities and Shareholder's Equity ------------------------------------ Future policy benefits and claims $21,861.6 $19,767.1 Other liabilities 914.2 866.1 Liabilities related to separate accounts 67,135.1 50,935.8 --------- --------- 89,910.9 71,569.0 --------- --------- Commitments and contingencies (notes 8 and 13) 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 766.1 914.7 Retained earnings 2,011.0 1,579.0 Accumulated other comprehensive income (15.9) 275.6 --------- --------- 2,765.0 2,773.1 --------- --------- $92,675.9 $74,342.1 ========= =========
See accompanying notes to consolidated financial statements. 3 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, --------------------------------------------- 1999 1998 1997 -------- -------- -------- Revenues: Policy charges $ 895.5 $ 698.9 $ 545.2 Life insurance premiums 220.8 200.0 205.4 Net investment income 1,520.8 1,481.6 1,409.2 Realized (losses) gains on investments (11.6) 28.4 11.1 Other 66.1 66.8 46.5 -------- -------- -------- 2,691.6 2,475.7 2,217.4 -------- -------- -------- Benefits and expenses: Interest credited to policyholder account balances 1,096.3 1,069.0 1,016.6 Other benefits and claims 210.4 175.8 178.2 Policyholder dividends on participating policies 42.4 39.6 40.6 Amortization of deferred policy acquisition costs 272.6 214.5 167.2 Other operating expenses 463.4 419.7 384.9 -------- -------- -------- 2,085.1 1,918.6 1,787.5 -------- -------- -------- Income before federal income tax expense 606.5 557.1 429.9 Federal income tax expense 201.4 190.4 150.2 -------- -------- -------- Net income $ 405.1 $ 366.7 $ 279.7 ======== ======== ========
See accompanying notes to consolidated financial statements. 4 NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES (a wholly owned subsidiary of Nationwide Financial Services, Inc.) Consolidated Statements of Shareholder's Equity Years ended December 31, 1999, 1998 and 1997 (in millions)
Accumulated Additional other Total Common paid-in Retained comprehensive shareholder's stock capital earnings income equity -------- -------- ---------- -------- ---------- December 31, 1996 $ 3.8 $ 527.9 $1,432.6 $173.6 $2,137.9 Comprehensive income: Net income -- -- 279.7 -- 279.7 Net unrealized gains on securities available-for-sale arising during the year -- -- -- 73.5 73.5 -------- Total comprehensive income 353.2 -------- Capital contribution -- 836.8 -- -- 836.8 -------- Dividend to shareholder -- (450.0) (400.0) -- (850.0) ------ -------- -------- ------ -------- December 31, 1997 3.8 914.7 1,312.3 247.1 2,477.9 Comprehensive income: Net income -- -- 366.7 -- 366.7 Net unrealized gains on securities available-for-sale arising during the year -- -- -- 28.5 28.5 -------- Total comprehensive income 395.2 -------- Dividend to shareholder -- -- (100.0) -- (100.0) ------ -------- -------- ------ -------- December 31, 1998 3.8 914.7 1,579.0 275.6 2,773.1 Comprehensive income: Net income -- -- 405.1 -- 405.1 Net unrealized losses on securities available-for-sale arising during the year -- -- -- (315.0) (315.0) -------- Total comprehensive income 90.1 -------- Capital contribution -- 26.4 87.9 23.5 137.8 -------- Dividends to shareholder -- (175.0) (61.0) -- (236.0) ------ -------- -------- ------ -------- December 31, 1999 $ 3.8 $ 766.1 $2,011.0 $(15.9) $2,765.0 ====== ======== ======== ====== ========
See accompanying notes to consolidated financial statements. 5 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, ------------------------------------- 1999 1998 1997 --------- --------- --------- Cash flows from operating activities: Net income $ 405.1 $ 366.7 $ 279.7 Adjustments to reconcile net income to net cash provided by operating activities: Interest credited to policyholder account balances 1,096.3 1,069.0 1,016.6 Capitalization of deferred policy acquisition costs (637.0) (584.2) (487.9) Amortization of deferred policy acquisition costs 272.6 214.5 167.2 Amortization and depreciation 2.4 (8.5) (2.0) Realized (gains) losses on invested assets, net 11.6 (28.4) (11.1) Increase in accrued investment income (7.9) (8.2) (0.3) Decrease (increase) in other assets 122.9 16.4 (12.7) Decrease in policy liabilities (20.9) (8.3) (23.1) Increase (decrease) in other liabilities 149.7 (34.8) 230.6 Other, net (8.6) (11.3) (10.9) --------- --------- --------- Net cash provided by operating activities 1,386.2 982.9 1,146.1 --------- --------- --------- Cash flows from investing activities: Proceeds from maturity of securities available-for-sale 2,307.9 1,557.0 993.4 Proceeds from sale of securities available-for-sale 513.1 610.5 574.5 Proceeds from repayments of mortgage loans on real estate 696.7 678.2 437.3 Proceeds from sale of real estate 5.7 103.8 34.8 Proceeds from repayments of policy loans and sale of other invested assets 40.9 23.6 22.7 Cost of securities available-for-sale acquired (3,724.9) (3,182.8) (2,828.1) Cost of mortgage loans on real estate acquired (971.4) (829.1) (752.2) Cost of real estate acquired (14.2) (0.8) (24.9) Short-term investments, net (27.5) 69.3 (354.8) Other, net (110.9) (88.4) (62.5) --------- --------- --------- Net cash used in investing activities (1,284.6) (1,058.7) (1,959.8) --------- --------- --------- Cash flows from financing activities: Proceeds from capital contributions -- -- 836.8 Cash dividends paid (188.5) (100.0) -- Increase in investment product and universal life insurance product account balances 3,799.4 2,682.1 2,488.5 Decrease in investment product and universal life insurance product account balances (3,711.1) (2,678.5) (2,379.8) --------- --------- --------- Net cash used in financing activities (100.2) (96.4) 945.5 --------- --------- --------- Net increase (decrease) in cash 1.4 (172.2) 131.8 Cash, beginning of year 3.4 175.6 43.8 --------- --------- --------- Cash, end of year $ 4.8 $ 3.4 $ 175.6 ========= ========= =========
See accompanying notes to consolidated financial statements. 6 NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES (a wholly owned subsidiary of Nationwide Financial Services, Inc.) Notes to Consolidated Financial Statements December 31, 1999, 1998 and 1997 (1) Organization and Description of Business Nationwide Life Insurance Company (NLIC) is a leading provider of long-term savings and retirement products in the United States and is a wholly owned subsidiary of Nationwide Financial Services, Inc. (NFS). The Company develops and sells a diverse range of products including variable annuities, fixed annuities and life insurance as well as investment management and administrative services. NLIC markets its products through a broad network of distribution channels, including independent broker/dealers, national and regional brokerage firms, financial institutions, pension plan administrators, life insurance specialists, Nationwide Retirement Solutions sales representatives, and Nationwide agents. Wholly owned subsidiaries of NLIC include Nationwide Life and Annuity Insurance Company (NLAIC), Nationwide Advisory Services, Inc., and Nationwide Investment Services Corporation. NLIC and its subsidiaries are collectively referred to as "the Company." (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 generally accepted accounting principles, which differ from statutory accounting practices prescribed or permitted by regulatory authorities. Annual Statements for NLIC and NLAIC, filed with the Department of Insurance of the State of Ohio (the Department), are prepared on the basis of accounting practices prescribed or permitted by the Department. Prescribed statutory accounting practices include a variety of publications of the National Association of Insurance Commissioners (NAIC), as well as state laws, regulations and general administrative rules. Permitted statutory accounting practices encompass all accounting practices not so prescribed. The Company has no material permitted statutory accounting practices. In preparing the consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosures of contingent assets and liabilities as of the date of the consolidated financial statements and the reported amounts of revenues and expenses for the reporting period. Actual results could differ significantly from those estimates. The most significant estimates include those used in determining deferred policy acquisition costs, valuation allowances for mortgage loans on real estate and real estate investments and the liability for future policy benefits and claims. Although some variability is inherent in these estimates, management believes the amounts provided are adequate. (a) Consolidation Policy The consolidated financial statements include the accounts of NLIC and its wholly owned subsidiaries. All significant intercompany balances and transactions have been eliminated. 7 NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES (a wholly owned subsidiary of Nationwide Financial Services, Inc.) Notes to Consolidated Financial Statements, Continued (b) Valuation of Investments and Related Gains and Losses The Company is required to classify its fixed maturity securities and equity securities as either held-to-maturity, available-for-sale or trading. Fixed maturity securities are classified as held-to-maturity when the Company has the positive intent and ability to hold the securities to maturity and are stated at amortized cost. Fixed maturity securities not classified as held-to-maturity and all equity securities are classified as available-for-sale and are stated at fair value, with the unrealized gains and losses, net of adjustments to deferred policy acquisition costs and deferred federal income tax, reported as a separate component of accumulated other comprehensive income in shareholder's equity. The adjustment to deferred policy acquisition costs represents the change in amortization of deferred policy acquisition costs that would have been required as a charge or credit to operations had such unrealized amounts been realized. The Company has no fixed maturity securities classified as held-to-maturity or trading as of December 31, 1999 or 1998. Mortgage loans on real estate are carried at the unpaid principal balance less valuation allowances. The Company provides valuation allowances for impairments of mortgage loans on real estate based on a review by portfolio managers. The measurement of impaired loans is based on the present value of expected future cash flows discounted at the loan's effective interest rate or, as a practical expedient, at the fair value of the collateral, if the loan is collateral dependent. Loans in foreclosure and loans considered to be impaired are placed on non-accrual status. Interest received on non-accrual status mortgage loans on real estate is included in interest income in the period received. Real estate is carried at cost less accumulated depreciation and valuation allowances. Other long-term investments are carried on the equity basis, adjusted for valuation allowances. Impairment losses are recorded on long-lived assets used in operations when indicators of impairment are present and the undiscounted cash flows estimated to be generated by those assets are less than the assets' carrying amount. Realized gains and losses on the sale of investments are determined on the basis of specific security identification. Estimates for valuation allowances and other than temporary declines are included in realized gains and losses on investments. (c) Revenues and Benefits Investment Products and Universal Life Insurance Products: Investment products consist primarily of individual and group variable and fixed deferred annuities. Universal life insurance products include universal life insurance, variable universal life insurance, corporate owned life insurance and other interest-sensitive life insurance policies. Revenues for investment products and universal life insurance products consist of net investment income, asset fees, cost of insurance, policy administration and surrender charges that have been earned and assessed against policy account balances during the period. Policy benefits and claims that are charged to expense include interest credited to policy account balances and benefits and claims incurred in the period in excess of related policy account balances. Traditional Life Insurance Products: Traditional life insurance products include those products with fixed and guaranteed premiums and benefits and consist primarily of whole life insurance, limited-payment life insurance, term life insurance and certain annuities with life contingencies. Premiums for traditional life insurance products are recognized as revenue when due. Benefits and expenses are associated with earned premiums so as to result in recognition of profits over the life of the contract. This association is accomplished by the provision for future policy benefits and the deferral and amortization of policy acquisition costs. 8 NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES (a wholly owned subsidiary of Nationwide Financial Services, Inc.) Notes to Consolidated Financial Statements, Continued (d) Deferred Policy Acquisition Costs The costs of acquiring new business, principally commissions, certain expenses of the policy issue and underwriting department and certain variable sales expenses have been deferred. For investment products and universal life insurance products, deferred policy acquisition costs are being amortized with interest over the lives of the policies in relation to the present value of estimated future gross profits from projected interest margins, asset fees, cost of insurance, policy administration and surrender charges. For years in which gross profits are negative, deferred policy acquisition costs are amortized based on the present value of gross revenues. Deferred policy acquisition costs are adjusted to reflect the impact of unrealized gains and losses on fixed maturity securities available-for-sale as described in note 2(b). For traditional life insurance products, these deferred policy acquisition costs are predominantly being amortized with interest over the premium paying period of the related policies in proportion to the ratio of actual annual premium revenue to the anticipated total premium revenue. Such anticipated premium revenue was estimated using the same assumptions as were used for computing liabilities for future policy benefits. (e) Separate Accounts Separate account assets and liabilities represent contractholders' funds which have been segregated into accounts with specific investment objectives. For all but $915.4 million of separate account assets, the investment income and gains or losses of these accounts accrue directly to the contractholders. The activity of the separate accounts is not reflected in the consolidated statements of income and cash flows except for the fees the Company receives. (f) Future Policy Benefits Future policy benefits for investment products in the accumulation phase, universal life insurance and variable universal life insurance policies have been calculated based on participants' contributions plus interest credited less applicable contract charges. The average interest rate credited on investment product policy reserves was 5.6%, 6.0% and 6.1% for the years ended December 31, 1999, 1998 and 1997, respectively. 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, rather than the assumptions prescribed by state regulatory authorities. 9 NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES (a wholly owned subsidiary of Nationwide Financial Services, Inc.) Notes to Consolidated Financial Statements, Continued (g) Participating Business Participating business represents approximately 29% in 1999 (40% in 1998 and 50% in 1997) of the Company's life insurance in force, 69% in 1999 (74% in 1998 and 77% in 1997) of the number of life insurance policies in force, and 13% in 1999 (14% in 1998 and 27% in 1997) of life insurance statutory premiums. The provision for policyholder dividends is based on current dividend scales and is included in "Future policy benefits and claims" in the accompanying consolidated balance sheets. (h) Federal Income Tax The Company files a consolidated federal income tax return with Nationwide Mutual Insurance Company (NMIC), the majority shareholder of Nationwide Corp. 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 utilizes the asset and liability method of accounting for income tax. Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. Under this method, the effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. Valuation allowances are established when necessary to reduce the deferred tax assets to the amounts expected to be realized. (i) Reinsurance Ceded Reinsurance premiums ceded and reinsurance recoveries on benefits and claims incurred are deducted from the respective income and expense accounts. Assets and liabilities related to reinsurance ceded are reported on a gross basis. (j) Recently Issued Accounting Pronouncements In March 1998, The American Institute of Certified Public Accountant's Accounting Standards Executive Committee issued Statement of Position (SOP) 98-1, "Accounting for the Costs of Computer Software Developed or Obtained for Internal Use." The SOP, which has been adopted prospectively as of January 1, 1999, requires the capitalization of certain costs incurred in connection with developing or obtaining internal use software. Prior to the adoption of SOP 98-1, the Company expensed internal use software related costs as incurred. The effect of adopting the SOP was to increase net income for 1999 by $8.3 million. In June 1998, the Financial Accounting Standards Board (FASB) issued Statement No. 133, "Accounting for Derivative Instruments and Hedging Activities" (FAS 133). FAS 133 establishes accounting and reporting standards for derivative instruments and for hedging activities. Contracts that contain embedded derivatives, such as certain investment and insurance contracts, are also addressed by the Statement. FAS 133 requires that an entity recognize all derivatives as either assets or liabilities in the statement of financial position and measure those instruments at fair value. In July 1999 the FASB issued Statement No. 137 which delayed the effective date of FAS 133 to fiscal years beginning after June 15, 2000. The Company plans to adopt this Statement in first quarter 2001 and is currently evaluating the impact on results of operations and financial condition. (k) Reclassification Certain items in the 1998 and 1997 consolidated financial statements have been reclassified to conform to the 1999 presentation. 10 NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES (a wholly owned subsidiary of Nationwide Financial Services, Inc.) Notes to Consolidated Financial Statements, Continued (3) Investments The amortized cost, gross unrealized gains and losses and estimated fair value of securities available-for-sale as of December 31, 1999 and 1998 were:
Gross Gross Amortized unrealized unrealized Estimated (in millions) cost gains losses fair value --------- ------ ------- --------- December 31, 1999: Fixed maturity securities: U.S. Treasury securities and obligations of U.S. government corporations and agencies $ 428.4 $ 23.4 $ (2.4) $ 449.4 Obligations of states and political subdivisions 0.8 -- -- 0.8 Debt securities issued by foreign governments 110.6 0.6 (0.8) 110.4 Corporate securities 11,414.7 118.9 (218.6) 11,315.0 Mortgage-backed securities 3,422.8 25.8 (30.2) 3,418.4 --------- ------ ------- --------- Total fixed maturity securities 15,377.3 168.7 (252.0) 15,294.0 Equity securities 84.9 12.4 (4.4) 92.9 --------- ------ ------- --------- $15,462.2 $181.1 $(256.4) $15,386.9 ========= ====== ======= ========= December 31, 1998: Fixed maturity securities: U.S. Treasury securities and obligations of U.S. government corporations and agencies $ 255.9 $ 13.0 $ -- $ 268.9 Obligations of states and political subdivisions 1.6 -- -- 1.6 Debt securities issued by foreign governments 106.5 4.5 -- 111.0 Corporate securities 9,899.6 423.2 (18.7) 10,304.1 Mortgage-backed securities 3,457.7 104.2 (2.4) 3,559.5 --------- ------ ------- --------- Total fixed maturity securities 13,721.3 544.9 (21.1) 14,245.1 Equity securities 110.4 18.3 (1.5) 127.2 --------- ------ ------- --------- $13,831.7 $563.2 $ (22.6) $14,372.3 ========= ====== ======= =========
The amortized cost and estimated fair value of fixed maturity securities available-for-sale as of December 31, 1999, 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 $ 847.0 $ 847.0 Due after one year through five years 5,240.5 5,205.7 Due after five years through ten years 5,046.9 5,005.2 Due after ten years 4,242.9 4,236.1 --------- --------- $15,377.3 $15,294.0 ========= =========
11 NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES (a wholly owned subsidiary of Nationwide Financial Services, Inc.) Notes to Consolidated Financial Statements, Continued The components of unrealized (losses) gains on securities available-for-sale, net, were as follows as of December 31:
(in millions) 1999 1998 ------ ------- Gross unrealized (losses) gains $(75.3) $ 540.6 Adjustment to deferred policy acquisition costs 50.9 (116.6) Deferred federal income tax 8.5 (148.4) ------ ------- $(15.9) $ 275.6 ====== =======
An analysis of the change in gross unrealized (losses) gains on securities available-for-sale for the years ended December 31:
(in millions) 1999 1998 1997 ------- ----- ------ Securities available-for-sale: Fixed maturity securities $(607.1) $52.6 $137.5 Equity securities (8.8) 4.2 (2.7) ------- ----- ------ $(615.9) $56.8 $134.8 ======= ===== ======
Proceeds from the sale of securities available-for-sale during 1999, 1998 and 1997 were $513.1 million, $610.5 million and $574.5 million, respectively. During 1999, gross gains of $10.4 million ($9.0 million and $9.9 million in 1998 and 1997, respectively) and gross losses of $28.0 million ($7.6 million and $18.0 million in 1998 and 1997, respectively) were realized on those sales. In addition, gross gains of $15.1 million and gross losses of $0.7 million were realized in 1997 when the Company paid a dividend to NFS, which then made an equivalent dividend to Nationwide Corp., consisting of securities having an aggregate fair value of $850.0 million. The Company had $15.6 million of real estate investments at December 31, 1999 that were non-income producing the preceding twelve months. During 1998 the Company had investments of $42.4 million that were non-income producing, which consisted of $32.7 million of securities available-for-sale and $9.7 million of real estate. Real estate is presented at cost less accumulated depreciation of $24.8 million as of December 31, 1999 ($21.5 million as of December 31, 1998) and valuation allowances of $5.5 million as of December 31, 1999 ($5.4 million as of December 31, 1998). The recorded investment of mortgage loans on real estate considered to be impaired was $3.7 million as of both December 31, 1999 and 1998. No valuation allowance has been recorded for these loans as of December 31, 1999 or 1998. During 1999, the average recorded investment in impaired mortgage loans on real estate was approximately $3.7 million ($9.1 million in 1998) and there was no interest income recognized on those loans. Interest income recognized on impaired loans was $0.3 million in 1998 which is equal to interest income recognized using a cash-basis method of income recognition. 12 NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES (a wholly owned subsidiary of Nationwide Financial Services, Inc.) Notes to Consolidated Financial Statements, Continued Activity in the valuation allowance account for mortgage loans on real estate is summarized for the years ended December 31:
(in millions) 1999 1998 1997 ----- ----- ----- Allowance, beginning of year $42.4 $42.5 $51.0 Additions (reductions) charged to operations 0.7 (0.1) (1.2) Direct write-downs charged against the allowance -- -- (7.3) Allowance on acquired mortgage loans 1.3 -- -- ----- ----- ----- Allowance, end of year $44.4 $42.4 $42.5 ===== ===== =====
An analysis of investment income by investment type follows for the years ended December 31:
(in millions) 1999 1998 1997 -------- -------- -------- Gross investment income: Securities available-for-sale: Fixed maturity securities $1,031.3 $ 982.5 $ 911.6 Equity securities 2.5 0.8 0.8 Mortgage loans on real estate 460.4 458.9 457.7 Real estate 28.8 40.4 42.9 Short-term investments 18.6 17.8 22.7 Other 26.5 30.7 21.0 -------- -------- -------- Total investment income 1,568.1 1,531.1 1,456.7 Less investment expenses 47.3 49.5 47.5 -------- -------- -------- Net investment income $1,520.8 $1,481.6 $1,409.2 ======== ======== ========
An analysis of realized gains (losses) on investments, net of valuation allowances, by investment type follows for the years ended December 31:
(in millions) 1999 1998 1997 ------- ----- ----- Securities available-for-sale: Fixed maturity securities $(25.0) $(0.7) $ 3.6 Equity securities 7.4 2.1 2.7 Mortgage loans on real estate (0.6) 3.9 1.6 Real estate and other 6.6 23.1 3.2 ------ ----- ----- $(11.6) $28.4 $11.1 ====== ===== =====
Fixed maturity securities with an amortized cost of $9.1 million as of December 31, 1999 and $6.5 million as of December 31, 1998 were on deposit with various regulatory agencies as required by law. (4) Derivative Financial Instruments The Company uses derivative financial instruments, principally interest rate swaps, interest rate futures contracts and foreign currency swaps, to manage market risk exposures associated with changes in interest rates and foreign currency exchange rates. Provided they meet specific criteria, interest rate swaps and futures are considered hedges and are accounted for under the accrual method and deferral method, respectively. The Company has no significant derivative positions that are not considered hedges. 13 NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES (a wholly owned subsidiary of Nationwide Financial Services, Inc.) Notes to Consolidated Financial Statements, Continued Interest rate swaps are primarily used to convert specific investment securities and interest bearing policy liabilities from a fixed-rate to a floating-rate basis. Amounts receivable or payable under these agreements are recognized as an adjustment to net investment income or interest credited to policyholder account balances consistent with the nature of the hedged item. The changes in fair value of the interest rate swap agreements are not recognized on the balance sheet, except for interest rate swaps designated as hedges of fixed maturity securities available-for-sale, for which changes in fair values are reported in accumulated other comprehensive income. Interest rate futures contracts are primarily used to hedge the risk of adverse interest rate changes related to the Company's mortgage loan commitments and anticipated purchases of fixed rate investments. Gains and losses are deferred and, at the time of closing, reflected as an adjustment to the carrying value of the related mortgage loans or investments. The carrying value adjustments are amortized into net investment income over the life of the related mortgage loans or investments. Foreign currency swaps are used to convert cash flows from specific policy liabilities and investments denominated in foreign currencies into U.S. dollars at specified exchange rates. Gains and losses on foreign currency swaps are recorded in earnings based on the related spot foreign exchange rate at the end of the reporting period. Gains and losses on these contracts offset those recorded as a result of translating the hedged foreign currency denominated liabilities and investments to U.S. dollars. The following table summarizes the notional amount of derivative financial instruments classified as hedges outstanding as of December 31, 1999. Prior to 1999 the Company's activities in derivatives were not significant.
(in millions) ------------- Interest rate swaps Pay fixed/receive variable rate swaps hedging investments $362.7 Pay variable/receive fixed rate swaps hedging investments $ 28.5 Other contracts hedging investments $ 19.1 Pay variable/receive fixed rate swaps hedging liabilities $577.2 Foreign currency swaps Hedging foreign currency denominated investments $ 14.8 Hedging foreign currency denominated liabilities $577.2 Interest rate futures contracts $781.6
14 NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES (a wholly owned subsidiary of Nationwide Financial Services, Inc.) Notes to Consolidated Financial Statements, Continued (5) 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, 1999 and 1998 are as follows:
(in millions) 1999 1998 ---- ---- Deferred tax assets: Fixed maturity securities $ 5.3 $ -- Future policy benefits 149.5 207.7 Liabilities in separate accounts 373.6 319.9 Mortgage loans on real estate and real estate 18.5 17.5 Other assets and other liabilities 51.1 58.9 ----- ------ Total gross deferred tax assets 598.0 604.0 Less valuation allowance (7.0) (7.0) ----- ------ Net deferred tax assets 591.0 597.0 ----- ------ Deferred tax liabilities: Deferred policy acquisition costs 724.4 568.7 Fixed maturity securities -- 212.2 Deferred tax on realized investment gains 34.7 34.8 Equity securities and other long-term investments 10.8 9.6 Other 26.5 21.6 ------ ------ Total gross deferred tax liabilities 796.4 846.9 ------ ------ Net deferred tax liability $205.4 $249.9 ====== ======
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. Nearly all future deductible amounts can be offset by future taxable amounts or recovery of federal income tax paid within the statutory carryback period. There has been no change in the valuation allowance for the years ended December 31, 1999, 1998 and 1997. The Company's current federal income tax liability was $104.7 million and $72.8 million as of December 31, 1999 and 1998, respectively. Federal income tax expense for the years ended December 31 was as follows: (in millions) 1999 1998 1997 ------ ------ ------ Currently payable $ 53.6 $186.1 $121.7 Deferred tax expense 147.8 4.3 28.5 ------ ------ ------ $201.4 $190.4 $150.2 ====== ====== ====== 15 NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES (a wholly owned subsidiary of Nationwide Financial Services, Inc.) Notes to Consolidated Financial Statements, Continued Total federal income tax expense for the years ended December 31, 1999, 1998 and 1997 differs from the amount computed by applying the U.S. federal income tax rate to income before tax as follows:
1999 1998 1997 ---------------- ---------------- ---------------- (in millions) Amount % Amount % Amount % ------ ---- ------ ---- ------ ---- Computed (expected) tax expense $212.3 35.0 $195.0 35.0 $150.5 35.0 Tax exempt interest and dividends received deduction (7.3) (1.2) (4.9) (0.9) -- -- Income tax credits (4.3) (0.7) -- -- -- -- Other, net 0.7 0.1 0.3 0.1 (0.3) (0.1) ------ ---- ------ ---- ------ ---- Total (effective rate of each year) $201.4 33.2 $190.4 34.2 $150.2 34.9 ====== ==== ====== ==== ====== ====
Total federal income tax paid was $29.8 million, $173.4 million and $91.8 million during the years ended December 31, 1999, 1998 and 1997, respectively. (6) Comprehensive Income Comprehensive Income includes net income as well as certain items that are reported directly within separate components of shareholder's equity that bypass net income. Currently, the Company's only component of Other Comprehensive Income is unrealized gains (losses) on securities available-for-sale. The related before and after federal tax amounts are as follows:
(in millions) 1999 1998 1997 ------- ------ ------ Unrealized gains (losses) on securities available-for-sale arising during the period: Gross $(665.3) $ 58.2 $141.1 Adjustment to deferred policy acquisition costs 167.5 (12.9) (21.8) Related federal income tax (expense) benefit 171.4 (15.9) (41.7) ------- ------ ------ Net (326.4) 29.4 77.6 ------- ------ ------ Reclassification adjustment for net (gains) losses on securities available-for-sale realized during the period: Gross 17.6 (1.4) (6.3) Related federal income tax expense (benefit) (6.2) 0.5 2.2 ------- ------ ------ Net 11.4 (0.9) (4.1) ------- ------ ------ Total Other Comprehensive Income $(315.0) $ 28.5 $ 73.5 ======= ====== ======
(7) 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. 16 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. The following methods and assumptions were used by the Company in estimating its fair value disclosures: 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 mortgage loans in default 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 disclosed using 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. 17 NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES (a wholly owned subsidiary of Nationwide Financial Services, Inc.) Notes to Consolidated Financial Statements, Continued Policy reserves on life insurance contracts: Included are disclosures for individual life insurance, universal life insurance and supplementary contracts with life contingencies for which the estimated fair value is the amount payable on demand. Also included are disclosures for the Company's limited payment policies, which the Company has used discounted cash flow analyses similar to those used for investment contracts with known maturities to estimate fair value. Commitments to extend credit: Commitments to extend credit have nominal fair value because of the short-term nature of such commitments. See note 8. 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:
1999 1998 ------------------------ ------------------------- Carrying Estimated Carrying Estimated (in millions) amount fair value amount fair value --------- --------- --------- ---------- Assets: Investments: Securities available-for-sale: Fixed maturity securities $15,294.0 $15,294.0 $14,245.1 $14,245.1 Equity securities 92.9 92.9 128.5 128.5 Mortgage loans on real estate, net 5,786.3 5,745.5 5,328.4 5,527.6 Policy loans 519.6 519.6 464.3 464.3 Short-term investments 416.0 416.0 289.1 289.1 Cash 4.8 4.8 3.4 3.4 Assets held in separate accounts 67,135.1 67,135.1 50,935.8 50,935.8 Liabilities: Investment contracts (16,977.7) (16,428.6) (15,468.7) (15,158.6) Policy reserves on life insurance contracts (4,883.9) (4,607.9) (3,914.0) (3,768.9) Liabilities related to separate accounts (67,135.1) (66,318.7) (50,935.8) (49,926.5) Derivative financial instruments: Interest rate swaps hedging assets 4.3 4.3 - - Interest rate swaps hedging liabilities - (24.2) - - Foreign currency swaps (11.8) (11.8) - - Futures contracts 1.3 1.3 (1.3) (1.3)
(8) 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. 18 NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES (a wholly owned subsidiary of Nationwide Financial Services, Inc.) Notes to Consolidated Financial Statements, Continued 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 would have to borrow funds or sell assets prior to maturity and potentially recognize a gain or loss. Legal/Regulatory Risk: The risk that changes in the legal or regulatory environment in which an insurer operates will result in increased competition, reduced demand for a company's products, or create additional expenses not anticipated by the insurer in pricing its products. The Company mitigates this risk by offering a wide range of products and by operating throughout the United States, thus reducing its exposure to any single product or jurisdiction, and also by employing underwriting practices which identify and minimize the adverse impact of this risk. Financial Instruments with Off-Balance-Sheet Risk: The Company is a party to financial instruments with off-balance-sheet risk in the normal course of business through management of its investment portfolio. These financial instruments include commitments to extend credit in the form of loans and derivative financial instruments. These instruments involve, to varying degrees, elements of credit risk in excess of amounts recognized on the consolidated balance sheets. Commitments to fund fixed rate mortgage loans on real estate are agreements to lend to a borrower, and are subject to conditions established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a deposit. Commitments extended by the Company are based on management's case-by-case credit evaluation of the borrower and the borrower's loan collateral. The underlying mortgage property represents the collateral if the commitment is funded. The Company's policy for new mortgage loans on real estate is to lend no more than 75% of collateral value. Should the commitment be funded, the Company's exposure to credit loss in the event of nonperformance by the borrower is represented by the contractual amounts of these commitments less the net realizable value of the collateral. The contractual amounts also represent the cash requirements for all unfunded commitments. Commitments on mortgage loans on real estate of $216.2 million extending into 2000 were outstanding as of December 31, 1999. The Company also had $28.0 million of commitments to purchase fixed maturity securities outstanding as of December 31, 1999. 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. At December 31, 1999, NLIC's credit risk from these derivative financial instruments was $6.1 million. Significant Concentrations of Credit Risk: The Company grants mainly commercial mortgage loans on real estate to customers throughout the United States. The Company has a diversified portfolio with no more than 23% (22% in 1998) in any geographic area and no more than 2% (2% in 1998) with any one borrower as of December 31, 1999. As of December 31, 1999, 39% (42% in 1998) of the remaining principal balance of the Company's commercial mortgage loan portfolio financed retail properties. 19 NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES (a wholly owned subsidiary of Nationwide Financial Services, Inc.) Notes to Consolidated Financial Statements, Continued Reinsurance: The Company has entered into a reinsurance contract to cede a portion of its general account individual annuity business to The Franklin Life Insurance Company (Franklin). Total recoveries due from Franklin were $143.6 million and $187.9 million as of December 31, 1999 and 1998, respectively. The contract is immaterial to the Company's results of operations. The ceding of risk does not discharge the original insurer from its primary obligation to the policyholder. Under the terms of the contract, Franklin has established a trust as collateral for the recoveries. The trust assets are invested in investment grade securities, the market value of which must at all times be greater than or equal to 102% of the reinsured reserves. (9) Pension Plan and Postretirement Benefits Other Than Pensions The Company is a participant, together with other affiliated companies, in a pension plan covering all employees who have completed at least one year of service. 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. Assets of the Retirement Plan are invested in group annuity contracts of NLIC. Pension cost (benefit) charged to operations by the Company during the years ended December 31, 1999, 1998 and 1997 were $(8.3) million, $2.0 million and $7.5 million, respectively. The Company has recorded a prepaid pension asset of $13.3 million and $5.0 million as of December 31, 1999 and 1998, 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, 1999 and 1998 was $49.6 million and $40.1 million, respectively, and the net periodic postretirement benefit cost (NPPBC) for 1999, 1998 and 1997 was $4.9 million, $4.1 million and $3.0 million, respectively. 20 NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES (a wholly owned subsidiary of Nationwide Financial Services, Inc.) Notes to Consolidated Financial Statements, Continued Information regarding the funded status of the pension plan as a whole and the postretirement life and health care benefit plan as a whole as of December 31, 1999 and 1998 follows:
Pension Benefits Postretirement Benefits ------------------ ----------------------- (in millions) 1999 1998 1999 1998 --------------------------------------------------------- -------- -------- ------- ------- Change in benefit obligation: Benefit obligation at beginning of year $2,185.0 $2,033.8 $ 270.1 $ 237.9 Service cost 80.0 87.6 14.2 9.8 Interest cost 109.9 123.4 17.6 15.4 Actuarial (gain) loss (95.0) 123.2 (64.4) 15.6 Plan settlement in 1999/curtailment in 1998 (396.1) (107.2) -- -- Benefits paid (72.4) (75.8) (11.0) (8.6) Acquired companies -- -- 13.3 -- -------- -------- ------- ------- Benefit obligation at end of year 1,811.4 2,185.0 239.8 270.1 -------- -------- ------- ------- Change in plan assets: Fair value of plan assets at beginning of year 2,541.9 2,212.9 77.9 69.2 Actual return on plan assets 161.8 300.7 3.5 5.0 Employer contribution 12.4 104.1 20.9 12.1 Plan settlement (396.1) -- -- -- Benefits paid (72.4) (75.8) (11.0) (8.4) -------- -------- ------- ------- Fair value of plan assets at end of year 2,247.6 2,541.9 91.3 77.9 -------- -------- ------- ------- Funded status 436.2 356.9 (148.5) (192.2) Unrecognized prior service cost 28.2 31.5 -- -- Unrecognized net (gains) losses (402.0) (345.7) (46.7) 16.0 Unrecognized net (asset) obligation at transition (7.7) (11.0) 1.1 1.3 -------- -------- ------- ------- Prepaid (accrued) benefit cost $ 54.7 $ 31.7 $(194.1) $(174.9) ======== ======== ======= =======
21 NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES (a wholly owned subsidiary of Nationwide Financial Services, Inc.) Notes to Consolidated Financial Statements, Continued Basis for measurements, funded status of the pension plan and postretirement life and health care benefit plan:
Pension Benefits Postretirement Benefits ---------------- ----------------------- 1999 1998 1999 1998 ---- ---- ------- ------ Weighted average discount rate 7.00% 5.50% 7.80% 6.65% Rate of increase in future compensation levels 5.25% 3.75% -- -- Assumed health care cost trend rate: Initial rate -- -- 15.00% 15.00% Ultimate rate -- -- 5.50% 8.00% Uniform declining period -- -- 5 Years 15 Years
The net periodic pension cost for the pension plan as a whole for the years ended December 31, 1999, 1998 and 1997 follows:
(in millions) 1999 1998 1997 -------------------------------------------------------------------------------- ----------- ------------ Service cost (benefits earned during the period) $ 80.0 $ 87.6 $ 77.3 Interest cost on projected benefit obligation 109.9 123.4 118.6 Expected return on plan assets (160.3) (159.0) (139.0) Recognized gains (9.1) (3.8) -- Amortization of prior service cost 3.2 3.2 3.2 Amortization of unrecognized transition obligation (asset) (1.4) 4.2 4.2 ------- ------- -------- $ 22.3 $ 55.6 $ 64.3 ======= ======= ========
Effective December 31, 1998, Wausau Service Corporation (WSC) ended its affiliation with Nationwide Insurance and employees of WSC ended participation in the plan. A curtailment gain of $67.1 million resulted (consisting of a $107.2 million reduction in the projected benefit obligation, net of the write-off of the $40.1 million remaining unamortized transition obligation related to WSC). During 1999, the plan transferred assets to settle its obligation related to WSC employees . A settlement gain of $32.9 million was recognized. Basis for measurements, net periodic pension cost for the pension plan:
1999 1998 1997 ------ ----- ----- Weighted average discount rate 6.08% 6.00% 6.50% Rate of increase in future compensation levels 4.33% 4.25% 4.75% Expected long-term rate of return on plan assets 7.33% 7.25% 7.25%
22 NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES (a wholly owned subsidiary of Nationwide Financial Services, Inc.) Notes to Consolidated Financial Statements, Continued The amount of NPPBC for the postretirement benefit plan as a whole for the years ended December 31, 1999, 1998 and 1997 was as follows:
(in millions) 1999 1998 1997 ------- ----------- ----------- Service cost (benefits attributed to employee service during the year) $14.2 $ 9.8 $ 7.0 Interest cost on accumulated postretirement benefit obligation 17.6 15.4 14.0 Actual return on plan assets (3.5) (5.0) (3.6) Amortization of unrecognized transition obligation of affiliates 0.6 0.2 0.2 Net amortization and deferral (1.8) 1.2 (0.5) ----- ----- ----- $27.1 $21.6 $17.1 ===== ===== =====
Actuarial assumptions used for the measurement of the NPPBC for the postretirement benefit plan for 1999, 1998 and 1997 were as follows:
1999 1998 1997 ------- ------ ------ Discount rate 6.65% 6.70% 7.25% Long term rate of return on plan assets, net of tax 7.15% 5.83% 5.89% Assumed health care cost trend rate: Initial rate 15.00% 12.00% 11.00% Ultimate rate 5.50% 6.00% 6.00% Uniform declining period 5 Years 12 Years 12 Years
For the postretirement benefit plan as a whole, a one percentage point increase or decrease in the assumed health care cost trend rate would have no impact on the APBO as of December 31, 1999 and have no impact on the NPPBC for the year ended December 31, 1999. (10) Shareholder's Equity, Regulatory Risk-Based Capital, Retained Earnings and Dividend Restrictions Ohio, NLIC's and NLAIC's state of domicile, imposes minimum risk-based capital requirements that were developed by the NAIC. The formulas for determining the amount of risk-based capital specify various weighting factors that are applied to financial balances or various levels of activity based on the perceived degree of risk. Regulatory compliance is determined by a ratio of the company's regulatory total adjusted capital, as defined by the NAIC, to its authorized control level risk-based capital, as defined by the NAIC. Companies below specific trigger points or ratios are classified within certain levels, each of which requires specified corrective action. NLIC and NLAIC each exceed the minimum risk-based capital requirements. The statutory capital and surplus of NLIC as of December 31, 1999, 1998 and 1997 was $1.35 billion, $1.32 billion and $1.13 billion, respectively. The statutory net income of NLIC for the years ended December 31, 1999, 1998 and 1997 was $276.2 million, $171.0 million and $111.7 million, respectively. The Company is limited in the amount of shareholder dividends it may pay without prior approval by the Department. As of December 31, 1999 $40.2 million of dividends could be paid by NLIC without prior approval. 23 NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES (a wholly owned subsidiary of Nationwide Financial Services, Inc.) Notes to Consolidated Financial Statements, Continued In addition, the payment of dividends by NLIC may also be subject to restrictions set forth in the insurance laws of New York that limit the amount of statutory profits on NLIC's participating policies (measured before dividends to policyholders) that can inure to the benefit of the Company and its shareholder. The Company currently does not expect such regulatory requirements to impair its ability to pay operating expenses and shareholder dividends in the future. (11) Transactions With Affiliates During second quarter 1999 the Company entered into a modified coinsurance arrangement to reinsure the 1999 operating results of an affiliated company, Employers Life Insurance Company of Wausau (ELOW) retroactive to January 1, 1999. In September 1999, NFS acquired ELOW for $120.8 million and immediately merged ELOW into NLIC terminating the modified coinsurance arrangement. Because ELOW was an affiliate, the Company accounted for the merger similar to poolings-of-interests; however, prior period financial statements were not restated due to immateriality. The reinsurance and merger combined contributed $1.46 million to year to date net income. 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, 1999, 1998 and 1997 were $193.0 million, $216.9 million, and $315.3 million, respectively, while benefits, claims and expenses ceded were $216.9 million, $259.3 million, and $326.6 million, respectively. Pursuant to a cost sharing agreement among NMIC and certain of its direct and indirect subsidiaries, including the Company, NMIC provides certain operational and administrative services, such as sales support, advertising, personnel and general management services, to those subsidiaries. Expenses covered by such agreement are subject to allocation among NMIC and such subsidiaries. Measures used to allocate expenses among companies include individual employee estimates of time spent, special cost studies, salary expense, commission expense and other methods agreed to by the participating companies that are within industry guidelines and practices. In addition, beginning in 1999 Nationwide Services Company, a subsidiary of NMIC, provides computer, telephone, mail, employee benefits administration, and other services to NMIC and certain of its direct and indirect subsidiaries, including the Company, based on specified rates for units of service consumed. For the years ended December 31, 1999, 1998 and 1997, the Company made payments to NMIC and Nationwide Services Company totaling $124.1 million, $95.0 million, and $85.8 million, respectively. In addition, the Company does not believe that expenses recognized under these agreements are materially different than expenses that would have been recognized had the Company operated on a stand-alone basis. The Company leases office space from NMIC and certain of its subsidiaries. For the years ended December 31, 1999, 1998 and 1997, the Company made lease payments to NMIC and its subsidiaries of $9.9 million, $8.0 million and $8.4 million, respectively. 24 NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES (a wholly owned subsidiary of Nationwide Financial Services, Inc.) Notes to Consolidated Financial Statements, Continued 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 a stated period, the securities will be repurchased by the seller at the original sales price plus a price differential. Transactions under the agreements during 1999 and 1998 were not material. The Company believes that the terms of the repurchase agreements are materially consistent with what the Company could have obtained with unaffiliated parties. The Company and various affiliates entered into agreements with Nationwide Cash Management Company (NCMC), an affiliate, under which NCMC acts as a common agent in handling the purchase and sale of short-term securities for the respective accounts of the participants. Amounts on deposit with NCMC were $411.7 million and $248.4 million as of December 31, 1999 and 1998, respectively, and are included in short-term investments on the accompanying consolidated balance sheets. As part of certain restructuring activities that occurred prior to the March 1997 IPO, the Company paid a dividend valued at $485.7 million to Nationwide Corp. on January 1, 1997 consisting of the outstanding shares of common stock of ELOW, National Casualty Company (NCC) and West Coast Life Insurance Company (WCLIC). Also, on February 24, 1997, the Company paid a dividend to NFS, and NFS paid an equivalent dividend to Nationwide Corp., consisting of securities having an aggregate fair value of $850.0 million. The Company recognized a gain of $14.4 million on the transfer of securities. Certain annuity products are sold through three affiliated companies, which are also subsidiaries of NFS. Total commissions and fees paid to these affiliates for the three years ended December 31, 1999 were $56.0 million, $60.0 million and $66.1 million, respectively. (12) Bank Lines of Credit NFS, NLIC and NMIC are parties to a $600.0 million revolving credit facility which provides for a $600.0 million loan over a five year term on a fully revolving basis with a group of national financial institutions. The credit facility provides for several and not joint liability with respect to any amount drawn by any party. NFS, NLIC and NMIC pay facility and usage fees to the financial institutions to maintain the revolving credit facility. As of December 31, 1999 the Company had no amounts outstanding under the agreement. (13) Contingencies On October 29, 1998, the Company was named in a lawsuit filed in Ohio state court related to the sale of deferred annuity products for use as investments in tax-deferred contributory retirement plans (Mercedes Castillo v. Nationwide Financial Services, Inc., Nationwide Life Insurance Company and Nationwide Life and Annuity Insurance Company). On May 3, 1999, the complaint was amended to, among other things, add Marcus Shore as a second plaintiff. The amended complaint is brought as a class action on behalf of all persons who purchased individual deferred annuity contracts or participated in group annuity contracts sold by the Company and the other named Company affiliates which were used to fund certain tax-deferred retirement plans. The amended complaint seeks unspecified compensatory and punitive damages. No class has been certified. On June 11, 1999, the Company and the other named defendants filed a motion to dismiss the amended complaint. On March 8, 2000, the court denied the motion to dismiss the amended complaint filed by the Company and other named defendants. The Company intends to defend this lawsuit vigorously. (14) Segment Information The Company uses differences in products as the basis for defining its reportable segments. The Company reports three product segments: Variable Annuities, Fixed Annuities and Life Insurance. 25 NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES (a wholly owned subsidiary of Nationwide Financial Services, Inc.) Notes to Consolidated Financial Statements, Continued The Variable Annuities segment consists of annuity contracts that provide the customer with access to a wide range of investment options, tax-deferred accumulation of savings, asset protection in the event of an untimely death, and flexible payout options including a lump sum, systematic withdrawal or a stream of payments for life. The Company's variable annuity products consist almost entirely of flexible premium deferred variable annuity contracts. The Fixed Annuities segment consists of annuity contracts that generate a return for the customer at a specified interest rate fixed for a prescribed period, tax-deferred accumulation of savings, and flexible payout options including a lump sum, systematic withdrawal or a stream of payments for life. Such contracts consist of single premium deferred annuities, flexible premium deferred annuities and single premium immediate annuities. The Fixed Annuities segment includes the fixed option under variable annuity contracts. The Life Insurance segment consists of insurance products, including variable universal life insurance and corporate-owned life insurance products, that provide a death benefit and may also allow the customer to build cash value on a tax-deferred basis. In addition to the product segments, the Company reports corporate revenue and expenses, investments and related investment income supporting capital not specifically allocated to its product segments, revenues and expenses of its investment advisor subsidiary, revenues and expenses related to group annuity contracts sold to Nationwide Insurance employee and agent benefit plans and all realized gains and losses on investments in a Corporate and Other segment. During 1999 the Company revised the allocation of net investment income among its Life Insurance and Corporate and Other segments. Also, certain amounts previously reported as other income were reclassified to operating expense. Amounts reported for prior periods have been restated to reflect these changes. The following table summarizes the financial results of the Company's business segments for the years ended December 31, 1999, 1998 and 1997.
Variable Fixed Life Corporate (in millions) Annuities Annuities Insurance and Other Total ------------------------------------ --------- --------- --------- --------- --------- 1999: Net investment income (1) $ (41.5) $ 1,134.5 $ 253.1 $ 174.7 $ 1,520.8 Other operating revenue 668.2 43.4 393.0 77.8 1,182.4 --------- --------- -------- -------- --------- Total operating revenue (2) 626.7 1,177.9 646.1 252.5 2,703.2 --------- --------- -------- -------- --------- Interest credited to policyholder account balances -- 837.5 130.5 128.3 1,096.3 Amortization of deferred policy acquisition costs 162.8 49.7 60.1 -- 272.6 Other benefits and expenses 173.6 113.5 334.7 94.4 716.2 --------- --------- -------- -------- --------- Total expenses 336.4 1,000.7 525.3 222.7 2,085.1 --------- --------- -------- -------- --------- Operating income before federal income tax 290.3 177.2 120.8 29.8 618.1 Realized losses on investments -- -- -- (11.6) (11.6) --------- --------- -------- -------- --------- Consolidated income before federal tax expense $ 290.3 $ 177.2 $ 120.8 $ 18.2 $ 606.5 ========= ========= ======== ======== ========= Assets as of year end $62,599.7 $17,134.8 $6,616.7 $6,324.7 $92,675.9 ========= ========= ======== ======== =========
26 NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES (a wholly owned subsidiary of Nationwide Financial Services, Inc.) Notes to Consolidated Financial Statements, Continued
Variable Fixed Life Corporate (in millions) Annuities Annuities Insurance and Other Total ------------------------------------ --------- --------- --------- --------- --------- 1998: Net investment income (1) $ (31.3) $ 1,116.6 $ 225.6 $ 170.7 $ 1,481.6 Other operating revenue 532.9 35.7 318.5 78.6 965.7 --------- --------- -------- -------- --------- Total operating revenue (2) 501.6 1,152.3 544.1 249.3 2,447.3 --------- --------- -------- -------- --------- Interest credited to policyholder account balances -- 828.6 115.4 125.0 1,069.0 Amortization of deferred policy acquisition costs 123.9 44.2 46.4 -- 214.5 Other benefits and expenses 159.3 104.2 293.5 78.1 635.1 --------- --------- -------- -------- --------- Total expenses 283.2 977.0 455.3 203.1 1,918.6 --------- --------- -------- -------- --------- Operating income before federal income tax 218.4 175.3 88.8 46.2 528.7 Realized gains on investments -- -- -- 28.4 28.4 --------- --------- -------- -------- --------- Consolidated income before federal tax expense $ 218.4 $ 175.3 $ 88.8 $ 74.6 $ 557.1 ========= ========= ======== ======== ========= Assets as of year end $47,668.7 $15,215.7 $5,187.6 $6,270.1 $74,342.1 ========= ========= ======== ======== ========= 1997: Net investment income (1) $ (26.8) $ 1,098.2 $ 184.9 $ 152.9 $ 1,409.2 Other operating revenue 413.9 43.2 283.4 56.6 797.1 --------- --------- -------- -------- --------- Total operating revenue (2) 387.1 1,141.4 468.3 209.5 2,206.3 --------- --------- -------- -------- --------- Interest credited to policyholder account balances -- 823.4 78.5 114.7 1,016.6 Amortization of deferred policy acquisition costs 87.8 39.8 39.6 -- 167.2 Benefits and expenses 148.4 108.7 283.5 63.1 603.7 --------- --------- -------- -------- --------- Total expenses 236.2 971.9 401.6 177.8 1,787.5 --------- --------- -------- -------- --------- Operating income before federal income tax 150.9 169.5 66.7 31.7 418.8 Realized gains on investments -- -- -- 11.1 11.1 --------- --------- -------- -------- --------- Consolidated income before federal tax expense $ 150.9 $ 169.5 $ 66.7 $ 42.8 $ 429.9 ========= ========= ======== ======== ========= Assets as of year end $35,278.7 $14,436.3 $3,901.4 $6,174.3 $59,790.7 ========= ========= ======== ======== =========
- ---------- (1) The Company's method of allocating net investment income results in a charge (negative net investment income) to the Variable Annuities segment which is recognized in the Corporate and Other segment. The charge relates to non-invested assets which support this segment on a statutory basis. (2) Excludes realized gains and losses on investments. The Company has no significant revenue from customers located outside of the United States nor does the Company have any significant long-lived assets located outside the United States. -----END PRIVACY-ENHANCED MESSAGE-----