485BPOS

33' Act File No. 333-43671

40' Act File No. 811-08301

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM N-6

REGISTRATION UNDER THE SECURITIES ACT OF 1933
Pre-effective Amendment No. ___	o
Post-effective Amendment No. 30	þ

and/or

REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940	o
Amendment No. 135	þ

(Check appropriate box or boxes.)

NATIONWIDE VLI SEPARATE ACCOUNT-4

(Exact Name of Registrant)

NATIONWIDE LIFE INSURANCE COMPANY

(Name of Depositor)

One Nationwide Plaza

Columbus, Ohio 43215

(Address of Depositor’s Principal Executive Offices)  (Zip Code)

Depositor’s Telephone Number, including Area Code:  (614) 249-7111

Thomas E. Barnes,

SVP and Secretary

One Nationwide Plaza

Columbus, Ohio 43215-2220

(Name and Address of Agent for Service)

Approximate Date of Proposed Public Offering:  May 9, 2008

It is proposed that this filing will become effective (check appropriate box)

o           Immediately upon filing pursuant to paragraph (b)

þ           On May 9, 2008 pursuant to paragraph (b)

o           60 days after filing pursuant to paragraph (a)(1)

o           On (date) pursuant to paragraph (a)(1) of Rule 485.

If appropriate, check the following box:

o           This post-effective amendment designates a new effective date for a previously filed post-effective amendment.

Future Corporate Flexible Premium Variable Universal Life Insurance

BAE Future Corporate Flexible Premium Variable Universal Life Insurance

Issued By

Nationwide Life Insurance Company

Through

Nationwide VLI Separate Account-4

The Date Of This Prospectus Is May 1, 2008, as amended May 9, 2008

PLEASE KEEP THIS PROSPECTUS FOR FUTURE REFERENCE.

Variable life insurance is complex, and this prospectus is designed to help you become as fully informed as possible in making your decision to purchase or not purchase the variable life policy it describes.  Prior to your purchase, we encourage you to take the time you need to understand the policy, its potential benefits and risks, and how it might or might not benefit you.  You should use this prospectus to compare the benefits and risks of this policy versus those of other life insurance policies and alternative investment instruments.

Please read this entire prospectus and consult with a financial adviser.  If you have policy specific questions or need additional information, contact us.  Also, contact us for free copies of the prospectuses for the mutual funds available under the policy.

Telephone:	1-877-351-8808
TDD:	1-800-238-3035
Internet:	www.nationwide.com
U.S. Mail:	Nationwide Life Insurance Company
	Corporate Insurance Markets
	One Nationwide Plaza, (1-11-08)
	Columbus, OH 43215-2220

You should read your policy along with 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.

This policy is NOT: FDIC; a bank deposit; available in every state; or insured or endorsed by a bank or any federal government agency.

This policy MAY decrease in value to the point of being valueless.

THIS PROSPECTUS IS NOT AN OFFERING IN ANY JURISDICTION WHERE SUCH OFFERING MAY NOT LAWFULLY BE MADE.

The purpose of this policy is to provide life insurance protection for the beneficiary you name.  If your primary need is not life insurance protection, then purchasing this policy may not be in your best interest.  We make no claim that the policy is in any way similar or comparable to a systematic investment plan of a mutual fund.

In thinking about buying this policy to replace existing life insurance, please carefully consider its advantages versus those of the policy you intend to replace, as well as any replacement costs.  As always, consult your financial adviser.

Not all terms, conditions, benefits, programs, features and investment options are available or approved for use in every state.

We offer a variety of variable universal life policies.  Despite offering substantially similar features and investment options, certain policies may have lower overall charges than others, including this policy.  These differences in charges may be attributable to differences in sales and related expenses incurred in one distribution channel versus another.

Table of Contents

	Page
In Summary: Policy Benefits	1
In Summary: Policy Risks	2
In Summary: Variable Universal Life Insurance And The Policy	3
In Summary: Fee Tables	5
Policy Investment Options	7
The Fixed Investment Option
Variable Investment Options
Allocation of Net Premium and Cash Value
Valuation of Accumulation Units
How Sub-Account Investment Experience is Determined
Cash Value
Transfers Among and Between Policy Investment Options	12
Sub-Account Portfolio Transfers
Fixed Account Transfers
Modes to Make a Transfer
The Policy	14
Policy Owner Rights
The Beneficiary
To Purchase
Coverage
Coverage Effective Date
To Cancel (Examination Right)
To Change Coverage
To Irrevocably Transfer Cash Value Or Exchange The Policy
To Terminate Or Surrender
To Assign
Proceeds Upon Maturity
Reports And Illustrations
Errors Or Misstatements
Incontestability
If We Modify The Policy
Riders                                                                                                                                          ;	18
Change Of Insured Rider
Additional (insurance) Protection Rider
Premium                                                                                                                                         0;	19
Initial Premium
Subsequent Premiums
Charges                                                                                                                                         0;	20
Premium Load (Charge)
Partial Surrender Fee
Cost Of Insurance
Mortality And Expense Risk
Policy Loan Interest
Administrative
Additional (insurance) Protection Rider
A Note On Charges
Information on Underlying Mutual Fund Payments
The Death Benefit	25
Calculation Of The Death Benefit Proceeds
Death Benefit Options
The Minimum Required Death Benefit
Changes In The Death Benefit Options
Suicide
Surrenders                                                                                                                                        & #160;	27
Full Surrender
Other Amounts Paid At Surrender
Partial Surrender
Reduction Of Specified Amount On A Partial Surrender

Table of Contents (continued)
The Payout Options	29
Interest Income
Income For A Fixed Period
Life Income With Payments Guaranteed
Fixed Income For Varying Periods
Joint And Survivor Life
Alternate Life Income
Policy Owner Services	30
Dollar Cost Averaging
Policy Loans	30
Loan Amount And Interest
Collateral
Repayment
Net Effect Of Loans
Lapse	31
Grace Period
Reinstatement
Taxes	32
Types Of Taxes Of Which To Be Aware
Buying The Policy
Investment Gain In The Policy
Periodic Withdrawals, Non-Periodic Withdrawals And Loans
Surrendering The Policy
Withholding
Exchanging The Policy For Another Life Insurance Policy
Taxation Of Death Benefits
Terminal Illness
Special Considerations For Corporations
Taxes And The Value Of Your Policy
Business Uses of the Policy
Non-Resident Aliens and Other Persons Who are not Citizens of the United States
Tax Changes
Nationwide Life Insurance Company	38
Nationwide VLI Separate Account-4	38
Organization, Registration And Operation
Addition, Deletion, Or Substitution Of Mutual Funds
Voting Rights
Legal Proceedings	40
Nationwide Life Insurance Company
Nationwide Investment Services Corporation
Financial Statements	44
Appendix A: Sub-Account Information	45
Appendix B: Definitions	60

In Summary: Policy Benefits

Appendix B defines certain words and phrases we use in this prospectus.

Death Benefit

The primary benefit of your policy is life insurance coverage. While the policy is In Force, we will pay the Proceeds to your beneficiary when the Insured dies.

Your Choice Of Death Benefit Options

ü   Option One is the greater of the Specified Amount or the minimum required Death Benefit under federal tax law.

ü   Option Two is the greater of the Specified Amount plus the Cash Value or the minimum required Death Benefit under federal tax law.

ü   Option Three is the greater of the Specified Amount plus accumulated Premium payments (less any partial surrenders) or the minimum required Death Benefit under federal tax law.

For more information, see "Death Benefit Options," beginning on page 26.

Your Or Your Beneficiary's Choice Of Policy Proceeds

You or your beneficiary may choose to receive the Policy Proceeds in a lump sum, or there are a variety of options that will pay out over time.  For more information, see "The Payout Options," beginning on page 29.

Coverage Flexibility

Subject to conditions, you may choose to:

ü   Change the Death Benefit option;

ü   Increase or decrease the Specified Amount;

ü   Change your beneficiaries; and

ü   Change who owns the policy.

For more information, see: "Changes In The Death Benefit Options," beginning on page 27; "Reduction Of Specified Amount On A Partial Surrender," beginning on page 28; "The Beneficiary," beginning on page 15; and "Policy Owner Rights," beginning on page 14.

Access To Cash Value

Subject to conditions, you may choose to borrow against, or withdraw, the Cash Value of your policy:

ü   Take a policy loan of an amount no greater than 90% of the Sub-Account portfolios plus 100% of the Fixed Account plus 100% of the loan account.

ü   The minimum amount is $500.

For more information, see "Loan Amount And Interest," beginning on page 30.

ü   Take a partial surrender of no less than $500.  For more information, see "Partial Surrender," beginning on page 28.

ü   Surrender the policy at any time while the Insured is alive.  The Cash Surrender Value will be the Cash Values of the Sub-Account portfolios and fixed account, less any policy loans.  You may choose to receive the Cash Surrender Value in a lump sum, or you will have available the same payout options as if it constituted a Death Benefit.  For more information, see "Full Surrender," beginning on page 27 and "The Payout Options" beginning on page 29.

Premium Flexibility

You will not be required to make your Premium payments according to a schedule.  Within limits, you may vary the frequency and amount, and you might even be able to skip needing to make a Premium payment.  For more information, see "Premium," beginning on page 19.

Investment Options

You may choose to allocate your Premiums after charges to the fixed or variable investment options:

ü   The fixed investment option will earn interest daily at an annual effective rate no less than the stated interest crediting rate on the Policy Data Page.

For more information, see "The Fixed Investment Option," beginning on page 7.

1

ü   The variable investment options constitute the limitedly available mutual funds, and we have divided Nationwide VLI Separate Account-4 into a number of Sub-Account portfolios, identified in the "Appendix A: Sub-Account Information" section, to account for your allocations.  Your Investment Experience will depend on the market performance of the Sub-Account portfolios you have chosen.

We have implemented procedures intended to reduce the potentially detrimental impact that disruptive trading has on Sub-Account Investment Experience.  For more information, see "Sub-Account Portfolio Transfers," beginning on page 12 and "Modes To Make A Transfer," beginning on page 13.  For more information, see "Appendix A: Sub-Account Information," beginning on page 45 and "Variable Investment Options," beginning on page 8.

Transfers Between And Among Investment Options

You may transfer between the fixed and variable investment options, subject to conditions.  You may transfer among the Sub-Account portfolios of the variable investment option within limits.  For more information, see "Sub-Account Portfolio Transfers," beginning on page 12.  We also offer dollar cost averaging, an automated investment strategy that spreads out transfers over time to try to reduce the investment risks of market fluctuations.  For more information, see "Dollar Cost Averaging," beginning on page 30.

Taxes

Unless you make a withdrawal, generally, you will not be taxed on any earnings.  This is known as tax deferral.  For more information, see "The Minimum Required Death Benefit," beginning on page 26.  Also, your beneficiary generally will not have to account for the Death Benefit Proceeds as taxable income.  For more information, see "Taxes," beginning on page 32.

Assignment

You may assign the policy as collateral for a loan or another obligation while the Insured is alive.  For more information, see "To Assign," beginning on page 17.

Examination Right

For a limited time, you may cancel the policy, and you will receive a refund.  For more information, see "To Cancel (Examination Right)," beginning on page 15.

Riders

You may purchase any of the available Riders.  Availability will vary by state, and there may be an additional charge for the Additional (insurance) Protection Rider.

ü   Change Of Insured Rider (There is no charge for this Rider.)

ü   Additional (insurance) Protection Rider

For more information, see "Riders," beginning on page 18.

In Summary: Policy Risks

Improper Use

Variable universal life insurance is not suitable as an investment vehicle for short-term savings.  It is designed for long-term financial planning.  You will incur fees at the time of purchase that may more than offset any favorable Investment Experience.  As this may be particularly true early on, you should not purchase the policy if you expect that you will need to access its Cash Value in the near future.

Unfavorable Investment Return

The variable investment options to which you have chosen to allocate Net Premium may not generate a sufficient return.  There may not be a positive return, especially after the deductions for policy and Sub-Account portfolio charges.  Investment Experience will impact the cash value, and poor Investment Experience (in conjunction with your flexibility to make changes to the policy and deviate from your chosen premium payment plan) could cause the Cash Value of your policy to decrease, resulting in a Lapse of insurance coverage sooner than might have been foreseen.

Effect Of Partial Surrenders And Loans On Investment Returns

Partial surrenders or policy loans may accelerate a Lapse because these amounts will no longer be available to generate any investment return.  A partial surrender will reduce the amount of Cash Value allocated among the Sub-Account portfolios you have chosen, and to the fixed account, too, if there is not enough Cash Value in the Sub-Account portfolios.  As

2

collateral for a policy loan, we will transfer an equal amount of Cash Value to the policy loan account, which will also reduce the Cash Value allocated between and among your chosen investment options.  Thus, the remainder of your policy's Cash Value is all that would be available to generate an investment return sufficient to cover policy and Sub-Account portfolio charges and keep the policy In Force, at least until you repay the loan or make another Premium payment.  There will always be a Grace Period, and the opportunity to reinstate insurance coverage.  Under certain circumstances, however, the policy could terminate without value, and insurance coverage would cease.

Reduction Of The Death Benefit

A partial surrender or a policy loan would decrease the policy’s Death Benefit, depending on how the Death Benefit relates to the policy’s Cash Value.

Adverse Tax Consequences

Existing federal tax laws that benefit this policy may change at any time.  These changes could alter the favorable federal income tax treatment the policy enjoys, such as the deferral of taxation on the gains in the policy's Cash Value and the exclusion from taxable income of the Proceeds we pay to the policy's Beneficiary.  Partial and full surrenders from the policy may be subject to taxes.  The income tax treatment of the surrender of Cash Value is different in the event the policy is treated as a modified endowment contract under the Code.  Generally, tax treatment on modified endowment contracts will be less favorable when compared to having the policy treated as a life insurance contract.  For example, distributions and loans from modified endowment contracts may currently be taxed as ordinary income not a return of investment.  For more detailed information concerning the tax consequences of this policy please see the Taxes provision. For detailed information regarding tax treatment on modified endowment contracts, please see the Periodic Withdrawals, Non-Periodic Withdrawals and Loans section of the Taxes provision. Consult a qualified tax adviser on all tax matters involving your policy.

Fixed Account Transfer Restrictions And Limitations

You may transfer Cash Value to or from the fixed account so long as you make the request after the first year from the Policy Date.  Then, we will honor a transfer request from the fixed account that is made within 30 days of the end of a calendar quarter, but not within 12 months of a previous request. We may also limit what percentage of Cash Value you will be permitted to transfer to or from the fixed account.

Sub-Account Portfolio Risk

Frequent trading among the Sub-Accounts may dilute the value of your Sub-Account units, cause the Sub-Account to incur higher transaction costs, and interfere with the Sub-Accounts' ability to pursue its stated investment objective.  This disruption to the Sub-Account may result in lower Investment Experience and Cash Value.  We have instituted procedures to minimize disruptive transfers.  For more information, see “Sub-Account Portfolio Transfers," beginning on page 12 and "Modes To Make A Transfer," beginning on page 13.  While we expect these procedures to reduce the adverse effect of disruptive transfers, we cannot assure you that we have eliminated these risks.  A comprehensive discussion of the risks of the mutual funds held by each Sub-Account portfolio may be found in that mutual fund’s prospectus. You should read the mutual fund’s prospectus carefully before investing.

In Summary: Variable Universal Life Insurance And The Policy

Variable Universal Life Insurance, in general, may be important to you in two ways.

ü   It will provide economic protection to a beneficiary.

ü   It may build Cash Value.

Why would you want to purchase this type of life insurance?  How will you allocate the Net Premium among the variable investment options and the fixed investment options?  Your reasons and decisions will affect the insurance and Cash Value aspects.

While variable universal life insurance is designed primarily to provide life insurance protection, the Cash Value of a policy will be important to you in that it may impair (with poor investment results) or enhance (with favorable investment results) your ability to pay the costs of keeping the insurance In Force.

Apart from the life insurance protection features, you will have an interest in maximizing the value of the policy as a financial asset.

3

It is similar to, but also different from, universal life insurance.

ü   You will pay Premiums for life insurance coverage on the Insured.

ü   The policy will provide for the accumulation of a Cash Surrender Value if you were to surrender it at any time while the Insured is alive.

ü   The Cash Surrender Value could be substantially lower than the Premiums you have paid.

What makes the policy different from universal life insurance is your opportunity to allocate Premiums after charges to the Sub-Account portfolios you have chosen.  Also, this policy’s cash value will vary depending on the market performance of the Sub-Account portfolios, and you will bear this risk.

From the time we issue the policy through the Insured’s death, here is a basic overview.  (Please read the remainder of this prospectus for the details.)

ü   At issue, the policy will require a minimum initial Premium payment.

Among other considerations, this amount will be based on: the Insured’s age; the underwriting class; any substandard ratings; the Specified Amount; and the choice of a Rider.

ü   At the time of a Premium payment, we will deduct some charges.  We call these charges transaction fees.

ü   You will then be able to allocate the Premium net of transaction fees, or Net Premium, between and among a fixed and the variable investment options.

ü   From the policy’s Cash Value, on a periodic basis, we will deduct other charges to help cover the mortality risks we assumed, and the sales and administrative costs.  We call these charges periodic charges other than Sub-Account portfolio operating expenses.

ü   You may be able to vary the timing and amount of Premium payments.

So long as there is enough Cash Surrender Value to cover the policy's periodic charges as they come due, the policy will remain In Force.

ü   After the first policy year, you may request to increase or decrease the policy’s Specified Amount.

This flexibility will allow you to adjust the policy to meet your changing needs and circumstances, subject to: additional underwriting (for us to evaluate an increase of risk); confirmation that the policy’s tax status is not jeopardized; and confirmation that the minimum and maximum insurance amounts remain met.

ü   The policy will pay a Death Benefit to the beneficiary.  You have a choice of one of three options.

As your insurance needs change, you may be able to change Death Benefit options, rather than buying a new policy, or terminating this policy.

ü   Prior to the Insured’s death, you may withdraw all, or a portion (after the first policy year), of the policy’s Cash Surrender Value.  Or you may borrow against the Cash Surrender Value.

Withdrawals and loans are subject to restrictions, may reduce the Death Benefit and increase the likelihood of the policy lapsing.  There also could be adverse tax consequences.

4

In Summary: Fee Tables

The following tables describe the fees and expenses that you will pay when buying, owning and surrendering the policy.  Fees in this table may be rounded to the hundredth decimal.  The first table describes the fees and expenses that you will pay at the time that you buy the policy, surrender the policy or transfer Cash Value between investment options.

For more information, see "Charges," beginning on page 20.

Transaction Fees (Charge)
Charge	When Charge Is Deducted	Amount (Deducted From Each Premium Payment)
Premium Load (Charge) (1),  (2)	Upon Making A Premium Payment	Maximum Guaranteed Charge 9.00% Of Premium Payments
Partial Surrender Fee(3)	Upon Partial Surrender	Maximum Guaranteed Charge $25
		Current Charge $0

The next table describes the fees and expenses that you will pay periodically during the time that you own the policy, not including Sub-Account portfolio operating expenses.

Periodic Charges Other Than Sub-Account Portfolio Operating Expenses
Charge	When Charge Is Deducted	Amount (Deducted From Each Premium Payment)
Cost Of Insurance(4),  (5) Representative - For An Issue Age 40, Non-tobacco, Tenth Policy Year, Specified Amount $250,000	Monthly	Minimum	Maximum		Representative (6)
		$0.03 per month	$83.33 per month		$0.52 per month
		Per $1,000 Of Net Amount at Risk – Proportionately From Your Chosen Variable And Fixed Investment Options
Mortality And Expense Risk	Daily, Based on an Annual Effective Rate	Maximum Guaranteed		Currently(7)
		0.75% of daily net assets		0.25% of daily net assets
		Proportionately From Your Chosen Variable Investment Options
Policy Loan Interest (8)	Annually (Accrues Daily)	Maximum Guaranteed
		3.75% Of The Policy Loan Balance
		Current Rates
		3.70% Of The Policy Loan Balance
		On Balance of Policy Indebtedness

5

Periodic Charges Other Than Sub-Account Portfolio Operating Expenses
Charge	When Charge Is Deducted	Amount (Deducted From Each Premium Payment)
Administrative	Monthly	Maximum Guaranteed		Currently
		$10 per month		$5 per month
		Proportionately From Your Chosen Variable And Fixed Investment Options
Additional (insurance) Protection Rider  (9), (10), (11) Representative - For An Issue Age 40, Non-tobacco, Tenth Policy Year, Specified Amount $250,000	Monthly	Minimum	Maximum		Representative(12)
		$0.01 per month	$83.33 per month		$0.20 per month
		Per $1,000 Of Additional Protection Proportionately From Your Chosen Variable And Fixed Investment Options

^{_______________________________________}

The next item shows the minimum and maximum total operating expenses, as of December 31, 2007, charged by the Sub-Account portfolios that you may pay periodically during the time that you own the policy.  More detail concerning each Sub-Account portfolio’s fees and expenses is contained in the prospectus for the mutual fund that corresponds to the each Sub-Account portfolio.  Please contact us, at the telephone numbers or address on the cover page of this prospectus, for free copies of the prospectuses for the mutual funds available under the policy.

Total Annual Sub-Account Portfolio Operating Expenses
Total Annual Sub-Account Portfolio Operating Expenses	Maximum	Minimum
(expenses that are deducted from the Sub-Account portfolio assets, including management fees, distribution (12b-1) fees, and other expenses)	1.89%	0.10%

6

^{_______________________________________}

⁽¹⁾ We deduct one charge upon purchase composed of a charge intended to partially recoup costs associated with the sale of the policy as well as Premium taxes. The actual amount a taxing authority assesses may not equal the Premium taxes charged.  If the actual tax liability is more or less, we will not adjust the charge retroactively.  We may profit from this charge.

⁽²⁾ The maximum guaranteed charge is reduced to 5.5% of Premium payment starting with the eighth policy year.  Currently, the charges for policies vary according to the time of purchase, the amount of the Additional Protection Rider, and amount of annual Premium.  For more information, see "Premium Load (Charge)" beginning on page 20.

⁽³⁾ The charge is the lesser of $25 or 2% of the dollar amount of a partial surrender amount.

⁽⁴⁾ The charge varies by: the Insured's age; underwriting class; the year from the Policy Date; and Specified Amount.

⁽⁵⁾ The cost of insurance rate will increase over time, but will never exceed the Maximum indicated in the table.  Ask for a policy illustration or see the Policy Data Page for more information on your cost.

⁽⁶⁾ This amount may not be representative of your cost.

⁽⁷⁾      Currently, the Mortality and Expense Risk charge declines over time, as follows:

Charge for policy years 1-4	Charge for policy years 5-15	Charge for policy years 16-20	Charge for policy years 21+
0.25% of daily net assets	0.20% of daily net assets	0.10% of daily net assets	0.10% of daily net assets

 ⁽⁸⁾ We charge interest on the amount of an outstanding policy loan, at the rate of no more than 3.75% per annum, which accrues daily and becomes due and payable at the end of the year from the Policy Date or at the time you take an additional loan.  Currently, for policies issued on or after September 9, 2002, we expect to charge an effective annual interest rate of 3.70% on the outstanding balance of your policy loan for the first fifteen policy years, 3.45% for policy years 16 through 30, and 3.00% thereafter. Currently, for policies issued prior to September 9, 2002, we expect to charge an effective annual interest rate of 3.40% on the outstanding balance of your policy loan for the first four policy years, 3.25% for policy years 5 through 20, and 3.10% thereafter.  If left unpaid, we will add it to the loan account.  As collateral or security for repayment, we transfer an equal amount of Cash Value to the policy loan account, on which interest accrues and is credited daily.  The minimum guaranteed interest crediting rate is stated on your Policy Data Page. The effect of the crediting will be a net cost of a policy loan that is less than the loan amount interest charge. For more information, see "Policy Loans," beginning on page 30.

⁽⁹⁾ The charge varies by: the Insured's age; underwriting class; the year from the Policy Date; and Specified Amount.

⁽¹⁰⁾ Ask for a policy illustration, or see the Policy Data Page, for more information your cost.

⁽¹¹⁾ The continuation of the rider is contingent on the policy being In Force.

⁽¹²⁾ This amount may not be representative of your cost.

Policy Investment Options

You may choose to allocate all or a portion of your Net Premium to any Sub-Account.  When this actually happens depends on the right to examine law of the state in which you live.  You may also choose to allocate all or a portion of your Net Premium to the fixed investment option, and we will allocate it when we receive it.

Based on the right to examine law, some states require that we refund the initial Premium if you exercise your right to cancel the policy.  Others require that we return the cash value.  If yours is a state that requires us to refund the initial Premium, we will hold the initial Net Premium in the available money market Sub-Account until the free-look period expires.  Once your examination right ends, we will transfer the variable account Cash Value to your Sub-Account allocations in effect when at the time of the transfer.  If yours is a state that requires us to refund the Cash Value, we will allocate the Net Premiums to the Sub-Account choices in effect at the time of the transfer.  After your right to cancel the policy expires, all Premium payments will be allocated to the Sub-Account choices in effect when we received the Premium payment.

The Fixed Investment Option

The Premium you allocate to the fixed investment option is held in the fixed account, which is part of our general account. The general account contains all of our assets other than those in the separate accounts.  These assets are subject to our general liabilities from business operations.  The general account is used to support our insurance and annuity obligations.  Any amounts in excess of the separate account liabilities are deposited into our general account.  We bear the full investment risk for all amounts allocated to the fixed account.

We guarantee that the amounts you allocate to the fixed investment option will be credited interest daily at a net effective annual interest rate of at least no less than the stated interest crediting rate on the Policy Data Page.  We will credit any

7

interest in excess of the guaranteed interest crediting rate at our sole discretion.  You assume the risk that the interest we credit to the amounts you allocate to the fixed investment option may not exceed the minimum guarantee of the guaranteed interest crediting rate for any given year.

The amounts you allocate to the fixed investment option will not share in the investment performance of our general account.  Rather, the investment income you earn on your allocations will be based on varying rates we set.  Currently, the rates are set at the beginning of each calendar quarter and will be effective for at least three months.

The general account is not subject to the same laws as the separate account, and the SEC has not reviewed the disclosures in this prospectus relating to the fixed account.  However, information about the fixed account is subject to federal securities laws relating to the accuracy and completeness of statements made by prospectus disclosure.

Variable Investment Options

The separate account invests in shares of the available Sub-Account portfolios.  Each Sub-Account portfolio invests in a mutual fund that is registered with the SEC.  This registration does not involve supervision of the management or investment practices or policies of the portfolios or mutual funds by the SEC.

We may offer additional underlying mutual funds, or a different set of underlying mutual funds, through specific distribution arrangements.  Examples of these arrangements include, but are not limited to, distribution through broker-dealer firms or financial institutions.  These distribution arrangements may be exclusive or non-exclusive.

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 investment 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 separate account.  The performance of the underlying mutual funds could differ substantially from that of any publicly traded funds.

The particular underlying mutual funds available under the policy may change from time to time.  Specifically, underlying mutual funds or underlying mutual fund share classes that are currently available may be removed or closed off to future investment.  New underlying mutual funds or new share classes of currently available underlying mutual funds may be added.  Policy owners will receive notice of any such changes that affect their contract.  Additionally, not all of the underlying mutual funds are available in every state.

In the future, additional underlying mutual funds managed by certain financial institutions, brokerage firms or their affiliates may be added to the separate account.  These additional underlying mutual funds may be offered exclusively to purchasing customers of the particular financial institution or brokerage firm, or through other exclusive distribution arrangements.  Each Sub-Account portfolio’s assets are held separately from the assets of the other Sub-Account portfolios, and each Sub-Account portfolio has investment objectives and policies that are different from those of the other Sub-Account portfolios.  Thus, each Sub-Account portfolio operates as a separate investment fund, and the income or losses of one Sub-Account portfolio generally have no effect on the investment performance of any other Sub-Account portfolio.  The "Appendix A: Sub-Account Information" section identifies the available mutual funds, by name, investment type and adviser, and includes expense information for each.

The Sub-Accounts available through this policy are listed below.  For more information about the mutual funds, please refer to "Appendix A: Sub-Account Information" and/or the applicable mutual fund's prospectus.

AIM Variable Insurance Funds

·   AIM V.I. Capital Development Fund: Series I Shares

·   AIM V.I. International Growth Fund: Series I Shares

AllianceBernstein Variable Products Series Fund, Inc.

·   AllianceBernstein Growth and Income Portfolio: Class A

·   AllianceBernstein International Value Portfolio: Class A

·   AllianceBernstein Small/Mid Cap Value Portfolio: Class A

American Century Variable Portfolios, Inc.

·   American Century VP Mid Cap Value Fund: Class I

·   American Century VP Value Fund: Class I*

·   American Century VP Vista Fund: Class I

American Funds Insurance Series

·   Asset Allocation Fund: Class 2

·   Bond Fund: Class 2

·   Global Small Capitalization Fund: Class 2

·   Growth Fund: Class 2

BlackRock

·  BlackRock Large Cap Core V.I. Fund: Class II

Davis Variable Account Fund, Inc.

·   Davis Value Portfolio

DWS Investments VIT Funds

·   DWS Small Cap Index VIP: Class A

DWS Variable Series II

·   Dreman High Return Equity VIP: Class B

·   Dreman Small Mid Cap Value VIP: Class B

8

Dreyfus

·   Dreyfus Investment Portfolios - Small Cap Stock Index Portfolio: Service Shares

·   Dreyfus Stock Index Fund, Inc.: Initial Shares

·   Dreyfus Variable Investment Fund – Appreciation Portfolio: Initial Shares

·   Dreyfus Variable Investment Fund – International Value Portfolio: Initial Shares

Federated Insurance Series

·   Federated Quality Bond Fund II: Primary Shares

Fidelity Variable Insurance Products Fund

·   VIP Contrafund® Portfolio: Service Class

·   VIP Equity-Income Portfolio: Service Class*

·   VIP Freedom 2010 Portfolio: Service Class

·   VIP Freedom 2015 Portfolio: Service Class

·   VIP Freedom 2020 Portfolio: Service Class

·   VIP Freedom 2025 Portfolio: Service Class

·   VIP Freedom 2030 Portfolio: Service Class

·   VIP Growth & Income Portfolio: Service Class*

·   VIP Growth Portfolio: Service Class

·   VIP Index 500 Portfolio: Initial Class

·   VIP Investment Grade Bond Portfolio: Service Class*

·   VIP Mid Cap Portfolio: Service Class

Franklin Templeton Variable Insurance Products Trust

·   Franklin Small Cap Value Securities Fund: Class 2

·   Mutual Discovery Securities Fund: Class 2

·   Templeton Global Income Securities Fund: Class 2

Janus Aspen Series

·   Balanced Portfolio: Service Shares

·   Forty Portfolio: Service Shares

·   Global Technology Portfolio: Service Shares

·   International Growth Portfolio: Service Shares

Legg Mason Partners Variable Portfolios I, Inc.

·   Legg Mason Partners Variable Small Cap Growth Portfolio: Class I

Lincoln Variable Insurance Products Trust

·   Baron Growth Opportunities Fund: Service Class

Lord Abbett Series Fund, Inc.

·   Mid-Cap Value Portfolio: Class VC

MFS Variable Insurance Trust

·   MFS Value Series: Service Class

·   Research International Series: Service Class

Nationwide Variable Insurance Trust (“NVIT”)

·   Federated NVIT High Income Bond Fund: Class I*

·   Gartmore NVIT Emerging Markets Fund: Class I

·   Gartmore NVIT International Equity Fund: Class I (formerly,  Gartmore NVIT International Growth Fund: Class I)

·   Gartmore NVIT Worldwide Leaders Fund: Class I

·   NVIT Government Bond Fund: Class I (formerly, Nationwide NVIT Government Bond Fund: Class I)

·   NVIT International Index Fund: Class II

·   NVIT Investor Destinations Funds: Class II (formerly, Nationwide NVIT Investor Destinations Funds: Class II)

Ø   NVIT Investor Destinations Conservative Fund: Class II (formerly, Nationwide NVIT Investor Destinations Conservative Fund: Class II)

Ø   NVIT Investor Destinations Moderately Conservative Fund: Class II (formerly, Nationwide NVIT Investor Destinations Moderately Conservative Fund: Class II)

Ø   NVIT Investor Destinations Moderate Fund: Class II(formerly, Nationwide NVIT Investor Destinations Moderate  Fund: Class II)

Ø   NVIT Investor Destinations Moderately Aggressive Fund: Class II(formerly, Nationwide NVIT Investor Destinations Moderately Aggressive Fund: Class II)

Ø   NVIT Investor Destinations Aggressive Fund: Class II(formerly, Nationwide NVIT Investor Destinations Aggressive Fund: Class II)

·   NVIT Mid Cap Index Fund: Class I

·   NVIT Money Market Fund: Class V (formerly, Nationwide NVIT Money Market Fund: Class V)

·   NVIT Multi-Manager Large Cap Growth Fund: Class I

·   NVIT Multi-Manager Mid Cap Growth Fund: Class I

·   NVIT Multi-Manager Mid Cap Value Fund: Class I

·   NVIT Multi-Manager Small Cap Growth Fund: Class I (formerly, Nationwide Multi-Manager NVIT Small Cap Growth Fund: Class I)

·   NVIT Multi-Manager Small Cap Value Fund: Class I (formerly, Nationwide Multi-Manager NVIT Small Cap Value Fund: Class I)

·   NVIT Multi-Manager Small Company Fund: Class I (formerly, Nationwide Multi-Manager NVIT Small Company Fund: Class I)

·   NVIT Nationwide Fund: Class I

·   NVIT Short Term Bond Fund: Class I

·   Van Kampen NVIT Multi Sector Bond Fund: Class I*

Neuberger Berman Advisers Management Trust

·   AMT Partners Portfolio: I Class

·   AMT Regency Portfolio: I Class

Oppenheimer Variable Account Funds

·   Oppenheimer Capital Appreciation Fund/VA: Non-Service Shares

·   Oppenheimer Global Securities Fund/VA: Non-Service Shares

·   Oppenheimer Strategic Bond Fund/VA: Non-Service Shares

PIMCO Variable Insurance Trust

·   All Asset Portfolio: Administrative Class

·   Foreign Bond Portfolio (unhedged): Administrative Class

·   Low Duration Portfolio: Administrative Class

·   Real Return Portfolio: Administrative Class

·   Total Return Portfolio: Administrative Class

Pioneer Variable Contracts Trust

·   Pioneer Emerging Markets VCT Portfolio: Class I Shares

·   Pioneer High Yield VCT Portfolio: Class I Shares*

Putnam Variable Trust

·   Putnam VT OTC & Emerging Growth Fund: Class IB

·   Putnam VT Small Cap Value Fund: Class IB

Royce Capital Fund

·   Royce Micro-Cap Portfolio: Investment Class

·   Royce Small-Cap Portfolio: Investment Class

T. Rowe Price Equity Series, Inc.

·   T. Rowe Price Blue Chip Growth Portfolio: Class II

·   T. Rowe Price Equity Income Portfolio: Class II

·   T. Rowe Price Health Sciences Portfolio: Class II

·   T. Rowe Price New America Growth Portfolio

·   T. Rowe Price Personal Strategy Balanced Portfolio

Van Eck Worldwide Insurance Trust

·   Worldwide Hard Assets Fund: Initial Class

Van Kampen

The Universal Institutional Funds, Inc.

·   Capital Growth Portfolio: Class I (formerly, Equity Growth Portfolio: Class I)

·   Emerging Markets Debt Portfolio: Class I

·   Global Real Estate Portfolio: Class II

·   Mid Cap Growth Portfolio: Class I

·   U.S. Mid Cap Value: Class I

9

Vanguard Variable Insurance Fund

·   Balanced Portfolio

·   Diversified Value Portfolio

·   International Portfolio

·   Mid-Cap Index Portfolio

·   Short-Term Investment-Grade Portfolio

W&R Target Funds, Inc.

·   Asset Strategy Portfolio*

·   Growth Portfolio

·   Real Estate Securities Portfolio

·   Science and Technology Portfolio

Wells Fargo Advantage Variable Trust

·   Wells Fargo Advantage VT Discovery Fund

·   Wells Fargo Advantage VT Small Cap Growth Fund

The following sub-account is only available in policies issued before December 31, 2008:

AIM Variable Insurance Funds

·   AIM V.I. Basic Value Fund: Series I Shares

The following sub-accounts are only available in policies issued before December 31, 2007:

American Century Variable Portfolios, Inc.

·   American Century VP Ultra Fund: Class I

Fidelity Variable Insurance Products Fund

·   VIP Overseas Portfolio: Service Class

Franklin Templeton Variable Insurance Products Trust

·   Templeton Foreign Securities Fund: Class 2

Nationwide Variable Insurance Trust

·   NVIT Health Sciences Fund: Class I (formerly, Nationwide NVIT Global Health Sciences Fund: Class I)

·   NVIT Technology and Communications Fund: Class I (formerly, Nationwide NVIT Global Technology and Communications Fund: Class I

Van Kampen

The Universal Institutional Funds, Inc.

 · U.S. Real Estate Portfolio: Class I

The following sub-account is only available in policies issued before May 1, 2006:

Goldman Sachs Variable Insurance Trust

·   Goldman Sachs VIT Mid Cap Value Fund: Institutional Shares

The following sub-accounts are only available in policies issued before May 1, 2005:

American Century Variable Portfolios, Inc.

·   American Century VP International Fund: Class I

Dreyfus

·   Dreyfus Investment Portfolios - MidCap Stock Portfolio: Initial Shares

J.P. Morgan Insurance Trust

·   JPMorgan Insurance Trust Diversified Mid Cap Growth Portfolio Class 1

Neuberger Berman Advisers Management Trust

·   AMT Small Cap Growth Portfolio: S Class (formerly, AMT Fasciano Portfolio: S Class)

The following sub-accounts are only available in policies issued before May 1, 2004:

Calvert Variable Series, Inc.

·   CVS Social Equity Portfolio

Nationwide Variable Insurance Trust

·   Gartmore NVIT Global Utilities Fund: Class I

·   NVIT Global Financial Services Fund: Class I (formerly, Nationwide NVIT Global Financial Services Fund: Class I)

Neuberger Berman Advisers Management Trust

·   AMT Mid-Cap Growth Portfolio: I Class

Oppenheimer Variable Account Funds

·   Oppenheimer Main Street Fund®/VA: Non-Service Shares

T. Rowe Price Equity Series, Inc.

·   T. Rowe Price Mid-Cap Growth Portfolio: Class II

The following sub-accounts are only available in policies issued before February 1, 2003:

American Century Variable Portfolios, Inc.

·   American Century VP Income & Growth Fund: Class I

Dreyfus

·   Dreyfus Socially Responsible Growth Fund, Inc.: Initial Shares

Fidelity Variable Insurance Products Fund

·   VIP High Income Portfolio: Service Class*

·   VIP Value Strategies Portfolio: Service Class

Nationwide Variable Insurance Trust

·   JPMorgan NVIT Balanced Fund: Class I

·   NVIT Growth Fund: Class I (formerly, Nationwide NVIT Growth Fund: Class I)

·   NVIT Mid Cap Growth Fund: Class I (formerly, Nationwide NVIT Mid Cap Growth Fund: Class I)

·   NVIT Nationwide Leaders Fund: Class I

·   NVIT U.S. Growth Leaders Fund: Class I (formerly, Nationwide NVIT U.S. Growth Leaders Fund: Class I)

·   Van Kampen NVIT Comstock Value Fund: Class I*

Neuberger Berman Advisers Management Trust

·   AMT Guardian Portfolio: I Class

Oppenheimer Variable Account Funds

·   Oppenheimer MidCap Fund/VA: Non-Service Shares

Wells Fargo Advantage Variable Trust

·   Wells Fargo Advantage VT Opportunity Fund

The following sub-accounts are only available in policies issued before May 1, 2002:

Fidelity Variable Insurance Products Fund

·   VIP Growth Opportunities Portfolio: Service Class

Van Eck Worldwide Insurance Trust

·   Worldwide Emerging Markets Fund: Initial Class

The following sub-account is only available in policies issued before May 1, 2000:

Credit Suisse Trust

·   Large Cap Value Portfolio

The following sub-accounts are only available in policies issued before September 27, 1999:

Credit Suisse Trust

·   Global Small Cap Portfolio

·   International Focus Portfolio

The following sub-account is no longer available to receive transfers or new Premium payments effective May 1, 2006:

J.P. Morgan Insurance Trust

·   JPMorgan Insurance Trust Diversified Mid Cap Value Portfolio Class 1

The following sub-account is no longer available to receive transfers or new Premium payments effective October 21, 2002:

Nationwide Variable Insurance Trust

·   NVIT Money Market Fund: Class I (formerly, Nationwide NVIT Money Market Fund: Class I)

*These underlying mutual funds may invest in lower quality debt securities commonly referred to as junk bonds.

10

Allocation Of Net Premium And Cash Value

We allocate your Premium payments to Sub-Accounts or the fixed account per your instructions.  You must specify your Premium payments in whole percentages and any allocation you make must be at least 1%.  The sum of allocations must equal 100%.

Valuation of Accumulation Units

We will price Sub-Account Units on any day the New York Stock Exchange (NYSE) is open for business, unless we are closed.  We will price Accumulation Units on any day that the NYSE is open for business.  Any transaction that you submit on a day when the NYSE is closed will not be effective until the next day that the NYSE is open for business.  Accordingly, we will not price Accumulation Units on these recognized holidays:

·   New Year's Day

·   Martin Luther King, Jr. Day

·   Presidents’ Day

·   Good Friday

·   Memorial Day

·   Independence Day

·   Labor Day

·   Thanksgiving

·   Christmas

In addition, we will not price Sub-Account Units if:

·   trading on the New York Stock Exchange is restricted;

·   an emergency exists making disposal or valuation of securities held in the separate account impracticable; or

·   the SEC, by order, permits a suspension or postponement for the protection of security holders.

SEC rules and regulations govern when the conditions described above exist.  Any transaction you try to effect when we are closed will not happen until the next day we and the NYSE are both open for business.

How Sub-Account Investment Experience is Determined

Though the number of Sub-Account Units will not change as a result of Investment Experience, changes in the net investment factor, as described below, may cause the value of a Sub-Account Unit to increase or decrease from Valuation Period to Valuation Period.  Changes in the net investment factor may not be directly proportional to changes in the Net Asset Value of the mutual fund shares, because of the deduction for mortality and expense risk charge, and any charge or credit for tax reserves.

We determine the change in Sub-Account values at the end of a Valuation Period.  The Sub-Account Unit value for a Valuation Period is determined by multiplying the Sub-Account Unit value as of the prior Valuation Period by the net investment factor for the Sub-Account for the current Valuation Period.

We determine the net investment factor for any Valuation Period by dividing (a) by (b) and then subtracting (c) where:

(a) is the sum of:

·   the Net Asset Value per share of the mutual fund held in the Sub-Account as of the end of the current Valuation Period; and

·   the per share amount of any dividend or income distributions made by the mutual fund (if the date of the dividend or income distribution occurs during the current Valuation Period); plus or minus

·   a per share charge or credit for any taxes reserved for as a result of the Sub-Account's investment operations if changes to the law result in a modification to the tax treatment of the separate account; and

(b) is the Net Asset Value per share of the mutual fund determined as of the end of the immediately preceding Valuation Period after taxes or tax credits; and

(c) is a charge for Mortality and Expense Risk.

11

Cash Value

The policy has a Cash Value.  There is no guaranteed Cash Value.  The Cash Value will vary depending on where you allocate your Net Premium.  Amounts allocated to the fixed account and policy loan account vary based on the daily crediting of interest to those accounts.  Amounts allocated to the Sub-Account portfolios vary daily based on the Investment Experience of the Sub-Account portfolios.  It will also vary because we deduct the policy's periodic charges from the cash value.  So, if the policy's cash value is part of the Death Benefit option you have chosen, then your Death Benefit will fluctuate.

We compute the Cash Value of your policy by adding the Sub-Account portfolio Unit values to the money you have allocated to the fixed investment option and adding the amount in the policy loan account.

We will determine the value of the assets in the separate account at the end of each Valuation Period.  We will determine the Cash Value at least monthly. To determine the number of Sub-Account Units credited to each Sub-Account, we divide the net amount you allocate to the Sub-Account by the Sub-Account Unit value for the Sub-Account (using the next Valuation Period following when we receive the Premium).

If you surrender part or all of the policy, we will deduct a number of Sub-Account Units from the separate account and an amount from the fixed account that corresponds to the surrendered amount.  Thus, your policy’s Cash Value will be reduced by the surrendered amount.  If we assess a partial surrender charge, we will subtract the charge from the proceeds before delivering the net amount to you.

Similarly, when we assess charges or deductions, a number of Sub-Account Units from the separate account and an amount from the fixed account that corresponds with the charge or deduction will be deducted from the policy’s Cash Value.  Unless you direct otherwise, we make these deductions in the same proportion that your interests in the separate account and the fixed account bear to the policy’s total Cash Value.

The Cash Value in the fixed account and the policy loan account is credited with interest daily at the guaranteed minimum annual effective rate stated on the Policy Data Page.  We may decide to credit interest in excess of the guaranteed minimum annual effective rate.  For the fixed account, we will guarantee the current rate in effect through the end of the calendar quarter. Upon request, we will inform you of the current applicable rates for each account.  For more information, see "The Fixed Investment Option," beginning on page 7 and "Loan Amount And Interest," beginning on page 30.

On any date during the policy year, the Cash Value equals the Cash Value on the preceding Valuation Period, plus any Net Premium applied since the previous Valuation Period, minus any policy charges, plus or minus any investment results, and minus any partial surrenders.

Transfers Among and Between Policy Investment Options

Sub-Account Portfolio Transfers

We will determine the amount you have available for transfers among the Sub-Account portfolios in Units based on the Net Asset Value (NAV) per share of the mutual fund in which a Sub-Account portfolio invests.  The mutual fund will determine its NAV once daily as of the close of the regular business session of the New York Stock Exchange (usually 4:00 p.m. Eastern time).  A Unit will not equal the NAV of the mutual fund in which the Sub-Account portfolio invests, however, because the Unit value will reflect the deduction for any transaction fees and periodic charges.  For more information, see "In Summary: Fee Tables," beginning on page 5, and "How Sub-Account Investment Experience Is Determined," beginning on page 11.

Disruptive trading practices, which hamper the orderly pursuit of stated investment objectives by underlying mutual fund managers, may adversely affect the performance of the Sub-Accounts.  Prior to the policy’s Maturity Date, you may transfer among the available Sub-Account portfolios; however, in instances of disruptive trading that we may determine, or may have already determined to be harmful to policy Owners, we will, through the use of appropriate means available to us, attempt to curtail or limit the disruptive trading.  We cannot guarantee that our attempts to deter active trading strategies will be successful.  If active trading strategies are not successfully deterred by our actions, the performance of Sub-Accounts that are actively traded will be adversely impacted.   Policy owners remaining in the affected Sub-Account will bear any resulting increased costs.  If your trading activities, or those of a third party acting on your behalf, constitute disruptive trading, we will not limit your ability to initiate the trades as provided in your policy; however, we may limit your means for making a transfer or take other action we deem necessary to protect the interests of those investing in the affected Sub-Accounts.  If you intend to use an active trading strategy, you should consult your registered representative and request information on our other policy that offers Sub-Accounts that are designed specifically to support active trading.

We may add new underlying mutual funds, or new share classes of currently available underlying mutual funds, that assess short-term trading fees.  In the case of new share class additions, your subsequent allocations may be limited to that new

12

share class.  Short-term trading fees are a charge assessed by an underlying mutual fund when you transfer out of a Sub-Account before the end of a stated period.  These fees will only apply to Sub-Accounts corresponding to underlying mutual funds that impose such a charge.  The underlying mutual fund intends short-term trading fees to compensate the fund and its shareholders for the negative impact on fund performance that may result from disruptive trading practices, including frequent trading and short-term trading (market timing) strategies.  The fees are not intended to adversely impact policy owners not engaged in such strategies.  The separate account will collect the short-term trading fees at the time of the transfer by reducing the policy owner’s Sub-Account value.  We will remit all such fees to the underlying mutual fund.  In the event a restriction we impose results in a transfer request being rejected, we will notify you that your transfer request has been rejected.  If a short-term trading fee is assessed on your transfer, we will provide you a confirmation of the amount of the fee assessed.

Underlying Mutual Fund Restrictions and Prohibitions.  Pursuant to regulations adopted by the SEC, we are required to enter into written agreements with the underlying mutual funds which allow the underlying mutual funds to:

(1)   request the taxpayer identification number, international taxpayer identification number, or other government issued identifier of any of our policy owners;

(2)   request the amounts and dates of any purchase, redemption, transfer or exchange request (“transaction information”); and

(3)   instruct us to restrict or prohibit further purchases or exchanges by policy owners that violate policies established by the underlying mutual fund (whose policies may be more restrictive than our policies).

We are required to provide such transaction information to the underlying mutual funds upon their request.  In addition, we are required to restrict or prohibit further purchases or exchange requests upon instruction from the underlying mutual fund.  We and any affected policy owner may not have advance notice of such instructions from an underlying mutual fund to restrict or prohibit further purchases or exchange requests.  If an underlying mutual fund refuses to accept a purchase or exchange request submitted by us, we will keep any affected policy owner in their current underlying mutual fund allocation.

Fixed Account Transfers

Prior to the policy’s Maturity Date, you may also make transfers involving the fixed account.  These transfers will be in dollars, and we reserve the right to limit their timing and amount, including that you may not make more than one transfer every 12 months.  However, during the first 24 months following the initial Policy Date you may irrevocably elect to transfer all of the Cash Value to the fixed account.  For more information, see "To Irrevocably Transfer Cash Value Or Exchange The Policy" on page 16.

On transfers to the fixed account, we may not permit you to transfer over 20% of the Cash Value allocated to the Sub-Account portfolios as of the close of business of the prior Valuation Period.  We reserve the right to refuse any transfer to the fixed account if the fixed account’s Cash Value comprises more than 30% of the policy’s Cash Value. You may not request a transfer to the fixed account before the end of the first year from the Policy Date.

On transfers from the fixed account, we may permit you transfers of no more than 20% of the Cash Value of the fixed account as of the end of the previous policy year (subject to state restrictions).  Any transfers you make from the fixed account must be within 45 days of the end of a interest rate guaranteed period.  An interest rate guaranteed period is the time that a stated interest rate is guaranteed to remain in effect.  Currently, interest crediting rates are reset at the beginning of each calendar quarter.

Modes To Make A Transfer

You can submit transfer requests in writing to our Home Office via first class U.S. mail.  Our contact information is on the first page of this prospectus.  When we have received your transfer request we will process it at the end of the current Valuation Period.  This is when the Accumulation Unit value will be next determined.  We may also allow you to use other methods of communication, subject to limitations.

Our contact information is on the cover page of this prospectus.

With respect to any telephonic or electronic mode of communication, including the Internet, we monitor transfer activity for potentially harmful investment practices.   For policies owned by a natural person, you are limited to 20 "transfer events" per calendar year.  If you initiate transfer events within a lesser time interval at a pace that is equivalent to 20 within a year, you may be required to submit all subsequent transfers via U.S. mail.  To calculate transfer events, at the end of each Valuation Period, we will group together all of your transfer requests for the day.  We will count this grouping as a "transfer event," regardless of the number of Sub-Accounts involved.  Once 20 transfer events or the equivalent occur, you may continue to make transfers, but only by sending your written request to us at our Home Office via first class U.S. mail until the end of the year.  Then, we begin to count transfer events over again.

For policies owned by a corporation or another entity, we monitor transfer activity for potentially harmful investment practices, however, we do not systematically monitor the transfer instructions of individual persons.  Our procedures include

13

the review of aggregate entity-level transfers, not individual transfer instructions.  It is our intention to protect the interests of all contract owners; it is possible, however, for some harmful trading to go on undetected by us.  For example, in some instances, an entity may make transfers based on the instruction of multiple parties such as employees, partners, or other affiliated persons based on those persons participation in entity sponsored programs.  We do not systematically monitor the transfer instructions of these individual persons.  We monitor aggregate trades among the Sub-Accounts for frequency, pattern, and size.  If two or more transfer events are submitted in a 30 day period, we may impose conditions on your ability to submit trades. These restrictions include revoking your privilege to make trades by any means other than written communication submitted via U.S. mail for a twelve-month period.

We have the right to restrict transfer requests, or take any other action we deem necessary, in order to protect policy owners and beneficiaries from the negative investment results that may result from harmful investment practices employed by some policy owners (or third parties acting on their behalf).  In particular, we may restrict trading strategies designed to avoid or take advantage of our monitoring procedures and other measures aimed at curbing harmful trading practices.

Some investment advisers/representatives manage the assets of multiple Nationwide policies pursuant to trading authority granted or conveyed by multiple policy owners.  We generally will require multi-policy advisers to submit all transfer requests via U.S. mail.

We will employ reasonable procedures to confirm that instructions are genuine, especially with respect to communication via the Internet or telephone, including:

·   requiring forms of personal identification before acting upon instructions;

·   providing you with written confirmation of completed transactions; and/or

·   recording telephone instructions.

If we follow these procedures, we will not be liable for any loss, damage, cost or expense from complying with what we reasonably believe to be genuine instructions.  Rather, you will bear the risk of loss.

Any computer system or telephone, whether it is yours, your service provider’s, your representative’s, or ours, can experience slowdowns or outages for a variety of reasons.  These slowdowns or outages may delay or prevent our ability to process your request.  Although we have taken precautions to help our system handle heavy usage, we cannot promise complete reliability under all circumstances.  If you are experiencing problems, you should make your request in writing.

The Policy

The policy is a legal contract between you and us  (any change to which we would want to make must be in writing, signed by our president and secretary, and attached to or endorsed on the policy).  You may exercise all policy rights and options while the Insured is alive.  You may also change the policy, but only in accordance with its terms.

Generally, the policy is available for an Insured between the ages of 18-79 (although these ages may vary in your state).  It is nonparticipating, meaning we will not be contributing any operating profits or surplus earnings toward the Proceeds from the policy.  The policy will comprise and be evidenced by: a written contract; any Riders; any endorsements; and the application, including any supplemental application.  The benefits described in the policy and this prospectus, including any optional riders or modifications in coverage, may be subject to our underwriting and approval.  We will consider the statements you make in the application as representations.  We will rely on them as being true and complete.  However, we will not void the policy or deny a claim unless a statement is a material misrepresentation.

To the extent permitted by law, policy benefits are not subject to any legal process on the part of a third-party for the payment of any claim, and no right or benefit will be subject to the claims of creditors (except as may be provided by assignment).

In order to comply with the USA Patriot Act and rules promulgated thereunder, Nationwide has implemented procedures designed to prevent policies described in this prospectus from being used to facilitate money laundering or the financing of terrorist activities.

Policy Owner Rights

The policy belongs to the owner named in the application, or the person to whom the policy or any ownership rights in the policy have been validly assigned.  You may also name a contingent policy owner.  While the Insured is alive, the owner may exercise all policy rights and options. To the extent permitted by law, policy benefits are not subject to any legal process for the payment of any claim, and no right or benefit will be subject to claims of creditors (except as may be provided by assignment).

14

The Insured is the person named in the application.  You may change the Insured by submitting a change request to us in writing.  If approved by us, the change will become effective when it was signed, rather than the date we received it.  The policy charges after the change will be based upon the new Insured’s characteristics.  For more information, see "Change Of Insured Rider" on page 18.

The Beneficiary

The beneficiary, or beneficiaries, is first in line to receive the Death Benefit Proceeds from the policy.  You name the beneficiary in the application for the policy.  You may name more than one beneficiary.  The policy permits you to designate primary and contingent beneficiaries.

If a primary beneficiary dies before the Insured, that beneficiary's interest will be paid to any surviving beneficiary. We will pay multiple primary beneficiaries in equal shares, unless you provide for another distribution.

You may name a contingent beneficiary, or beneficiaries, in the application for the policy.  The contingent beneficiary will become the primary beneficiary if all primary beneficiaries die before the Insured, and before any Proceeds become payable.  You may name more than one contingent beneficiary.  We will also pay multiple contingent beneficiaries in equal shares, unless you provide for another distribution.

You may also change or add beneficiaries or contingent beneficiaries while the Insured is living.  Any change must be in writing and satisfactory to us.  We must receive the change at our Home Office, and we may require that you send us your policy for endorsement to the address on the cover page of this prospectus before we record the change.  Once we record the change, the change will be effective as of the date it was signed rather than the date we received it.  The change will not affect any payment we made or action we took before we recorded the change.

To Purchase

To purchase the policy, you must submit to us a completed application and an initial Premium payment.

We must receive evidence of insurability that satisfies our underwriting standards (this may require a medical evidence) before we will issue a policy.  We can provide you with the details of our underwriting standards.  We reserve the right to reject any application for any reason permitted by law.  Additionally, we reserve the right to modify our underwriting standards on a prospective basis for newly issued policies at any time.  Specifically, if we have previously issued you policies with an aggregate scheduled annual premium(s) that exceed $15 million, we reserve the right to refuse to issue an additional policy to you.  We reserve the right to modify the minimum Specified Amount on a prospective basis for newly issued policies at any time.

The minimum initial Specified Amount in most states is $50,000.

Coverage

We will issue the policy only if the underwriting process has been completed, we have approved the application and the proposed Insured is alive and in the same condition of health as described in the application.  However, full insurance coverage will take effect only after you have paid the minimum initial Premium.  We begin to deduct monthly charges from your policy Cash Value on the Policy Date.

Coverage Effective Date

Insurance coverage begins and is In Force on the later of (i) the Policy Date shown on the Policy Data Page and (ii) the date the initial Premium is paid.  It will end when the policy Lapses, or when we pay all the Proceeds from the policy.  We may provide temporary insurance coverage before full insurance coverage takes effect, subject to our underwriting standards and the policy conditions.

To Cancel (Examination Right)

You may cancel your policy during the free look period.  The free look period expires on the latest of: (i) 10 days after you receive the policy (or longer if required by state law); (ii) 45 days after you sign the application for this policy; or (iii) 10 days after we deliver to you a “Notice of Withdrawal Right.” If you decide to cancel during the free look period, return the policy to the sales representative who sold it, or to us at our Home Office, along with your written cancellation request. Your written request must be received, if returned by means other than U.S. mail, or post-marked, if returned by U.S. mail, by the last day of the free look period.  When you cancel the policy during the free look period, the amount we

15

refund will be the Cash Value or, in certain states, the greater of the initial Premium payment or the policy's Cash Value.  If we do not receive your policy at our Home Office on the close of business on the date the free look period expires, you will not be allowed to cancel your policy free of charge.  Within 7 days, we will refund the amount prescribed by law.  If the policy is canceled, we will treat the policy as if it was never issued.

Because of the free look period, when we actually allocate Net Premium to the Sub-Account portfolios based on your choices depends on the right to examine law of the state in which you live.  For more information, see "Allocation of Net Premium and Cash Value" beginning on page 11.

To Change Coverage

After the first policy year, you may request to change the Specified Amount.  Changes may result in additional charges; however, no change will take effect unless the new Cash Surrender Value is sufficient to keep the policy In Force for at least three months.  Changes to the Specified Amount will alter the Death Benefit.  For more information, see "Changes In The Death Benefit Option," beginning on page 27.

If you decide to increase the Specified Amount, you must provide us with evidence of insurability that satisfies our underwriting standards. The Insured must be within the required issue ages of 18 to 79.  The increase must be for at least $10,000 and the amount of insurance after increase may not exceed the maximum amount that is generally no more than the policy’s Cash Value plus $8,000,000.  For more information, see "Calculation Of The Death Benefit Proceeds" beginning on page 25.

You may request to decrease the Specified Amount.  We first apply decreases to the amount of insurance coverage as a result of any prior Specified Amount increases, starting with the most recent.  Then we will decrease the initial Specified Amount.  We will deny a request, however, to reduce the amount of your coverage below the minimum initial Specified Amount.  Also, we will deny a request that would cause the policy to fail to satisfy Section 7702 of the Code.

To change the Specified Amount, you must submit your written request to us at our Home Office.  Changes will become effective on the next monthly anniversary from the Policy Date after we approve the request.  We reserve the right to limit the number of changes to one each year.

To Irrevocably Transfer Cash Value Or Exchange The Policy

During the first 24 months of coverage, you have a right to irrevocably elect to transfer 100% of the policy's Cash Value to the fixed account, irrespective of our right to limit transfers to the fixed account.  After this election, you no longer will be able to participate in the Investment Experience of the Sub-Account portfolios.  Rather, the policy's Cash Value will be credited with the fixed account's interest rate.  You must make your request on our official forms to the Home Office.

After the first 24 months of coverage, you may make a request to exchange the policy for a different policy so long as we receive evidence that the Insured meets our underwriting standards of insurability. The new policy may be one of our available flexible premium adjustable life insurance policies that does not have a greater Death Benefit than this policy immediately prior to the exchange date.  For more information, see "In Summary: Fee Tables," beginning on page 5.  The exchange may have tax consequences.  For more information, see "Exchanging The Policy For Another Life Insurance Policy," beginning on page 35.  This policy will terminate when the new policy takes effect.

To Terminate Or Surrender

You have the right to terminate the policy.  Or you may surrender the policy for its Cash Surrender Value.  The policy will automatically terminate when the Insured dies, the policy matures, or the Grace Period ends.  For more information, see "Grace Period," beginning on page 31.

Normally, we will pay the surrender proceeds within thirty days after we receive your written request in good order at our Home Office.  We reserve the right to delay payment of the cash surrender value arising from the Fixed Account for six months.

Generally, if the policy has a Cash Surrender Value in excess of the Premiums you have paid, the excess upon surrender will be included in your income for federal income tax purposes.  For more information, see "Taxes-Surrendering the Policy," beginning on page 34.  The cash surrender value will be reduced by the outstanding amount of a policy loan.  For more information, see "Policy Loans" beginning on page 30.

16

To Assign

You may assign any rights under the policy while the Insured is alive.  If you make an assignment, your beneficiary’s interest will be subject to the person(s) to whom you have assigned rights.  Your assignment must be in writing, and it must be recorded at our Home Office before it will become effective.  Your assignment will be subject to any outstanding policy loans.  For more information, see "Policy Loans," beginning on page 30.

Proceeds Upon Maturity

If the policy is In Force on the Maturity Date, we will pay you the maturity Proceeds.

Normally, we will pay the maturity Proceeds within seven days of the Maturity Date.  The payment will be postponed, however, when: the New York Stock Exchange is closed; the SEC restricts trading or declares an emergency; the SEC permits us to defer it for the protection of our policy owners; or the Proceeds are to be paid from the fixed account.  The maturity Proceeds will equal the policy's Cash Value minus any indebtedness.  After we pay the maturity Proceeds, the policy is terminated.

We may offer to extend the Maturity Date to coincide with the Insured's death, after which we will pay the Proceeds to your beneficiary. If you accept this offer the policy will be endorsed so that:

·   no additional Premium payments will be allowed;

·   no changes to the amount of the Specified Amount will be allowed;

·   if you elected Death Benefit Option 2, the Death Benefit will be changed to Option 1.  For more information, see "Death Benefit Options," beginning on page 26;

·   the Death Benefit will equal either 101.97% of the Cash Value if the Death Benefit is Option 1 or the Specified Amount plus the greater of accumulated Premiums and Cash Value if the Death Benefit is Option 3;

·   100% of the Cash Value (for policies with Death Benefit Option 1) or the accumulated Premium payments (for policies with Death Benefit Option 3) will be allocated to the policy's fixed account;

·   the Proceeds payable at the Insured’s death will be the greater of the Death Benefit or the Cash Value;

·   the Mortality and Expense charge and the Administrative charges will no longer be assessed and since the Death Benefit will be equal to the Cash Value if the Death Benefit is Option 1 or to the accumulated Premium payments if the Death Benefit is Option 3 the cost of insurance will become zero; and

·   the Maturity Date will not be extended where the policy will fail the definition of life insurance.

Reports And Illustrations

We will send you transaction confirmations.  We will also send you semi-annual and annual reports that show:

·   the specified coverage amount

·   the current Cash Value

·   Premiums paid

·   the Cash Surrender Value

·   all charges since the last report

·   outstanding policy indebtedness

You may receive information faster from us and reduce the amount of mail you receive by signing up for our eDelivery program.  We will notify you by e-mail when important documents, like statements and prospectuses, are ready for you to view, print, or download from our secure server.  If you would like to choose this option, go to www.nationwide.com/login.

We will send reports to the address you provide on the application, or to another you may specify.  At any time after the first policy year, you may ask for an illustration of future benefits and values under the policy.  We do not charge for illustrations.

17

Errors Or Misstatements

If an error or misstatement of age was made in completing the application, then we will adjust the Death Benefit and Cash Value accordingly.

To determine the adjusted Death Benefit, we will multiply the Net Amount at Risk at the time of the Insured’s death by the ratio of the monthly cost of insurance applied at the true age in the policy month of death and the monthly cost of insurance that should have been applied at the true age in the policy month of death.  We will then add this adjusted amount that reflects the true age to the Cash Value of the policy at the Insured’s death.  The Cash Value will be adjusted to reflect the cost of insurance charges on the correct age from the Policy Date.

Incontestability

Except for intentional material misrepresentations, we will not contest payment of the Death Benefit Proceeds based on the initial Specified Amount after the policy has been In Force for two years from the Policy Date.  For any change in Specified Amount requiring evidence of insurability, we will not contest payment of the Death Benefit Proceeds based on such an increase after two years from the effective date of the increase.

If We Modify The Policy

Any modification (or waiver) of our rights or requirements under the policy must be in writing and signed by our president or corporate secretary.  No agent may bind us by making any promise not contained in the policy.

We may modify the policy, our operations, or the separate account’s operations to meet the requirements of any law (or regulation issued by a government agency) to which the policy, our company, or the separate account is subject.  We may modify the policy to assure that it continues to satisfy the requirements of Section 7702 of the Code .  We will notify you of all modifications, and we will make appropriate endorsements to the policy.

Riders

Riders are available for you to design the policy to meet your specific needs.  You may elect one or both of them.  However, once the policy is In Force, we may require further evidence of insurability to add a Rider.  Availability varies by state.  You will incur an additional charge for the Additional Protection (insurance) Rider so long as: the policy remains in effect and the Rider's term has not expired; we pay the Rider's benefit; or you decide to terminate the Rider in a written request to our Home Office.   For more information on the costs of the Additional (insurance) Protection Rider, see "In Summary: Fee Tables," beginning on page 5, and "Charges," beginning on page 20.

Change Of Insured Rider

You may exchange the Insured for a new Insured, subject to insurability and other conditions. We do not charge for this Rider, but we base future policy charges on the characteristics of the new Insured.  You may elect this Rider at any time.

Additional (insurance) Protection Rider

This Rider is only available to purchase when you purchase the policy.  The benefit is supplemental life insurance on the Insured.  The policy pays a benefit, in addition to the base (non-rider) Death Benefit, to the beneficiary upon the Insured’s death.

Before deciding whether to purchase the Additional (insurance) Protection Rider it is important for you to know that when you purchase this Rider, the compensation received by your registered representative and his or her firm is less than when compared to purchasing insurance coverage under the base policy.  As a result of this compensation reduction, the charges assessed for the cost of insurance under this Rider will be lower for a significant period of time.

The benefit amount varies monthly and is based on the Death Benefit option you have chosen.  For more information, see "Death Benefit Options" on page 26.

The Rider’s cost is determined by multiplying a monthly cost of insurance by the Rider’s Death Benefit amount.  For more information, see "In Summary: Fee Tables" on page 5.  You may renew coverage annually until the policy Maturity Date.

18

Certain terms and conditions apply to the Rider including that two years after the Rider’s effective date we will not contest the payment of the benefit for any reason other than you failing to pay enough Premium to cover the cost of insurance for the Rider.  Also, if the Insured dies of suicide within two years of the Rider taking effect, we will pay the cost of insurance we deducted for the Rider, but not the Rider’s Death Benefit.  If the age of the Insured is misstated or erroneous, we will adjust the Rider’s Death Benefit to reflect the true age.

Premium

This policy does not require a scheduled payment of Premium to keep it In Force.  The policy will remain in effect as long as the conditions that cause the policy to Lapse do not exist.

Initial Premium

The amount of the initial Premium required for us to issue this policy will depend on the initial Specified Amount of insurance you request, the Death Benefit option you select, and any Riders you select.  Generally, the higher the required initial Specified Amount, the higher the initial Premium will be.  Similarly, because Death Benefit Options 2 and 3 provide for a potentially greater Death Benefit than Death Benefit Option 1, Death Benefit Options 2 and 3 may require a higher amount of Premiums.  Also, the age, health, and activities of the Insured will affect our determination of the risk of issuing the policy.  In general, the greater this risk, the higher the initial Premium will be.

Whether we will issue full insurance coverage depends on the Insured meeting all underwriting requirements, you paying the initial Premium, and our delivery of the policy while the Insured is alive.  We will not delay delivery of the policy to increase the likelihood that the Insured is not still living.  Depending on the outcome of our underwriting process, more or less Premium may be necessary for us to issue the policy.  We also retain the right to not issue the policy, after which, if we exercise this right, we will return your payment within  two business days.

You may pay the initial Premium to our Home Office or to our authorized representative.  The initial Premium payment must be at least $50 per policy.  The initial Premium payment will not be applied to the policy until the underwriting process is complete.

Subsequent Premiums

You may make additional Premium payments at any time while the policy is In Force, subject to the following:

·   We may require satisfactory evidence of insurability before accepting any additional Premium payment that results in an increase in the policy’s Net Amount at Risk.  Whether we exercise this right depends on: the length time since the Policy Date; the standard underwriting criteria for the amount of insurance after the requested increase; the number of policies owned by the policy owner; and the degree of uniformity with respect to the requested increases across the policies owned by the policy owner.  The longer the period, the greater the difference between the underwriting class at the time of issue and at the time of the increase, and the less uniform the changes across all policies you own, the more likely we will be to exercise this right.  If we do not exercise our right to refuse a Premium payment which increases our Net Amount at Risk, we do not waive our right to refuse subsequent Premium payments which increase our Net Amount at Risk.

·   We will refund Premium payments that exceed the applicable Premium limit under Section 7702 of the Code.  As discussed in the "Taxes" section of this prospectus, additional Premium payments or other changes to the policy may jeopardize the policy's non-modified endowment status.  We will monitor Premiums paid and other policy transactions and will notify you when the policy’s non-modified endowment contract status is in jeopardy; and

·   We may require that policy indebtedness be repaid prior to accepting any additional Premium payments.  Some, but not all, of the situations when we might exercise this right include when your policy loans exceed 90% of the cash value, when the Premium payment would result in an increase in the Net Amount at Risk, or when a Premium payment may alter the character of the policy for tax purposes.  We will tell you that we intend to apply the money you have sent us to loan repayment rather than as a Premium payment before processing the transaction.

If you decide to make a subsequent Premium payment, you must send it to our Home Office.  Each Premium payment must be at least $50 per policy.

19

Charges

Please read and consider the following, which we intend to be an amplification (but it may also be duplicative), in conjunction with the fee tables, and the accompanying footnotes, appearing earlier in the prospectus.  See "In Summary: Fee Tables," beginning on page 5.  Also, see the policy, including the Policy Data Page, and the Riders, for more information.

We will make deductions under the policy to compensate us for the services and benefits we provide, the costs and expenses we incur, and the risks we assume.  Every time you make a Premium payment, we will charge against that Premium payment a premium load.  We will deduct all other charges from the policy’s cash value (rather than a Premium payment), except for mortality and expense risk.  We will only deduct the mortality and expense risk charge from the Cash Value of the Sub-Account portfolios, and we will only deduct the loan amount interest charge from the Cash Value of the loan account.

There are also charges associated with the Sub-Account portfolios.  While you will not pay them directly, they will affect the value of the assets in the Sub-Account portfolios.  On a daily basis, the manager of each underlying mutual fund that comprises the policy’s available variable investment options deducts operating charges from that underlying mutual fund’s assets before calculating the NAV.  (We use NAV to calculate the value of your corresponding Sub-Account portfolio allocation in Units.)  More detail about these charges is contained in the prospectus for the mutual fund.

Premium Load (Charge)

This charge partially recoups sales expenses and premium taxes.  After this charge is deducted, the remaining premium is invested in the investment options you elect.

20

The Premium load is calculated based on the policy’s target premium, which is determined in accordance with SEC rules and regulations.  Target premium is 100% of the maximum annual premium allowed under the Code assuming that: (i) the policy is not a modified endowment contract; (ii) the policy's death benefit is equal to the base policy Specified Amount; (iii) you are paying seven level, annual premiums: (iv) there are no premiums resulting from an exchange under Section 1035 of the Code; and (v) there are no adjustments or substandard underwriting ratings.  Your Policy Data Page indicates your specific target premium.  The premium load calculation applicable to your policy depends on the date that you applied for orpurchased the policy, and the total premium paid to the policy in the first policy year (the “First Year Premium”).

Premium Load Applicable To Policies With Applications Signed

On Or After January 1, 2006

Premium Load for Policies with Less Than $500,000 in First Year Premium (per policy owner)	Policy Year	Premium Load for Policies with $500,000 or More in First Year Premium (per policy owner)
8.5% of Premium payments up to and including target premium PLUS 5% of Premium payments in excess of target premium	1	7% of Premium payments up to and including target premium PLUS 4% of Premium payments in excess of target premium
	2	6% of Premium payments up to and including target premium PLUS 3% of Premium payments in excess of target premium
	3	5% of Premium payments up to and including target premium PLUS 2% of Premium payments in excess of target premium
	4	4% of Premium payments up to and including target premium PLUS 2% of Premium payments in excess of target premium
	5	3% of Premium payments up to and including target premium PLUS 2% of Premium payments in excess of target premium
	6	2% of Premium payments
	7
5.5% of Premium payments up to and including target premium PLUS 3.5% of Premium payments in excess of target premium	8
	9
	10
3.5% of Premium payments	11 +

21

Premium Load Applicable To Policies Issued On Or After September 9, 2002

With Applications Signed Before January 1, 2006

Premium Load for Policies with Less Than $500,000 in First Year Premium (per policy owner)	Policy Year	Premium Load for Policies with $500,000 or More in First Year Premium (per policy owner)
9% of Premium payments up to and including target premium PLUS 7% of Premium payments in excess of target premium	1	9% of Premium payments for the base (non-rider) portion of the Specified Amount up to and including target premium PLUS 6.5% of Premium payments for the base (non-rider) portion of the Specified Amount in excess of target premium PLUS [3.29% - (A x B)] of Premium payments for the rider portion of the Specified Amount, where A = 1.29% of the Premium payments allocable to the rider portion of the Specified Amount; and B = the ratio of the rider portion of the Specified Amount to the total Specified Amount
	2
	3
	4
	5
	6	3.5% of Premium payments
	7
5.5% of Premium payments	8
	9
	10
3.5% of Premium payments	11 +	2% of Premium payments

Premium Load Applicable To Policies Issued Prior To September 9, 2002

Policy Year	Premium Load for All Policies
1	9% of Premium payments for the base (non-rider) portion of the Specified Amount up to and including target premium PLUS 6.5% of Premium payments for the base (non-rider) portion of the Specified Amount in excess of target premium PLUS 6.5% of Premium payments for the rider portion of the Specified Amount
2
3
4
5
6
7
8+	3.5% of Premium payments

Partial Surrender Fee

You may request a partial surrender after the first year from the Policy Date, and we may charge a partial surrender fee of the lesser of $25 or 2% of the surrendered amount to compensate us for the administrative costs in calculating and generating the surrender amount.  Currently we do not assess this charge.

Cost Of Insurance

We will determine this charge by multiplying the current (non-rider) monthly cost of insurance rate by the Net Amount at Risk for the base portion of the Specified Amount.  This charge compensates us for providing insurance protection under the policy.

We base the cost of insurance rates on our expectancies of future mortality and expense.  The current cost of insurance rate will vary by demographic factors such as: age; tobacco use; duration since issue; Specified Amount; underwriting class; and any substandard ratings.  The current cost of insurance charges are based on future expectations for factors such as: mortality; investment earnings; persistency; expenses; and taxes.  Any changes in these expectations may result in increased cost of insurance charges for your policy. If so, your policy's Cash Value will be adversely affected in future years.

22

We may underwrite your policy on a non-medical basis that may result in a higher cost of insurance charge.  Non-medical underwriting means that a physical examination to obtain medical information on the proposed Insured is not required to issue the policy.  The higher cost of insurance charge would compensate us for assuming additional mortality risk as a result of issuing without the information that results from medical underwriting.

We may use a separate cost of insurance rate for the initial Specified Amount and any increase.  Periodically, we will reevaluate the current base (non-rider) cost of insurance rates based on our expectations about future experience.  Any changes in the current cost of insurance rates will be uniformly applied to Insureds of the same underwriting rate class.

Mortality And Expense Risk

The charge compensates us for assuming risks associated with mortality and expense costs, and we may profit from it.  The mortality risk is that the Insured does not live as long as expected.  The expense risk is that the costs of issuing and administering the policy are more than expected.  This charge is guaranteed not to exceed 0.75% of the policy's Cash Value, on an annualized basis.  The current charge, which applies to policies with applications signed on or after January 1, 2006, declines over time, as follows:

Charge for policy years 1-4	Charge for policy years 5-15	Charge for policy years 16+
0.25% of daily net assets	0.20% of daily net assets	0.10% of daily net assets

A separate mortality and expense risk charge schedule applies to policies with applications signed before January 1, 2006, as follows:

Charge for policy years 1-4	Charge for policy years 5-20	Charge for policy years 21+
0.40% of daily net assets	0.25% of daily net assets	0.10% of daily net assets

Policy Loan Interest

We charge interest on the amount of an outstanding policy loan, at a rate no greater than 3.75% per annum, which will accrue daily and become due and payable at the end of each year from the Policy Date or at the time you take an additional loan.  If left unpaid, we will add it to the policy's outstanding indebtedness.

As collateral or security for repayment, we will transfer an equal amount of Cash Value to the policy loan account on which interest will accrue and be credited daily. The minimum guaranteed interest crediting rate is stated on the Policy Data Page.

Administrative

The maximum guaranteed administrative charge is $10, but we currently are charging $5.  This charge reimburses us for the costs of maintaining the policy, including for accounting and record keeping.

Additional (insurance) Protection Rider

This charge compensates us for providing supplemental life insurance on the Insured.  We will determine this charge by multiplying the Rider’s current cost of insurance rate by the Net Amount at Risk for the Rider portion of the Specified Amount.

We base the additional protection cost of insurance rate on our expectation as to the Insured's mortality.  The additional protection cost of insurance rate will vary by: the Insured's age; tobacco use; duration since issue; underwriting class; any substandard ratings; and the Specified Amount of the Rider.  Periodically, we will reevaluate the Rider’s current cost of insurance rates based on our expectations about future experience.  Any changes in the current cost of insurance rates will be uniformly applied to Insureds of the same underwriting rate class.  Any changes in these expectations may result in increased cost of insurance charges for the Rider.

A Note On Charges

We make many assumptions and account for many economic and financial factors in establishing fees and charges.  As we noted at the beginning of this section, the deductions we make under the policy are designed to compensate us for the services and benefits we provide, the distribution and operational expenses we incur, and the risks we assume.  Our initial expenses in distributing and establishing the contract exceed the deductions we make during the early stages of policy ownership.  Nevertheless, we expect to make a profit over time because variable life insurance is intended to be a long term financial product.  Accordingly, we have

23

designed the policy with features and underlying investment options that we believe support and encourage long-term ownership.  The "In Summary: Fee Tables," section sets out the costs you incur when you purchase this policy.  The following two paragraphs describe how we use some of those charges to distribute the policy and how some of the underlying investment options pay us for services we provide to them.  Neither of these transactions alters the charges you pay for the policy.  Rather, these two sections provide you with information about how we set those charges.  You should consider how these transactions may affect any advice you may receive with respect to the policy.

Distribution, Promotional and Sales Expenses

Distribution, promotional and sales expenses include amounts we pay to broker-dealer firms as commissions, expense allowances and marketing allowances.  We refer to these expenses collectively as "total compensation." We pay commission of up to 29.5% of first year premiums and up to 11.5% for renewal premiums after the first year. We have the ability to customize the total compensation package of our broker-dealer firms.  We may vary the form of compensation paid or the amounts paid as commission, expense allowance or marketing allowance; however, the total compensation will not exceed the maximums discussed above.  Commission may be paid as an asset-based amount instead of a premium based amount.  If an asset-based commission is paid, it will not exceed 0.25% of the non-loaned cash value per year.

The payment of such total compensation to the brokerage firms is contingent on the long-term persistency of each Policy and all Policies sold on our behalf by such firms in the aggregate.  The actual amount of total compensation we pay depends on factors such as the aggregate amount of premiums we receive from all Policies sold on our behalf by the respective brokerage firms, the revenues we receive from the investment options included within the Policies, and the scope of services brokerage firms provide.  Individual registered representatives typically receive a portion of the total compensation we pay, depending on their arrangement with their brokerage firm.

If you would like to know the exact compensation arrangement associated with this product, you should consult your registered representative or Nationwide’s Corporate Insurance Unit.

Information on Underlying Mutual Fund Payments

Our Relationship with the Underlying Mutual Funds.  The underlying mutual funds incur expenses each time they sell, administer, or redeem their shares.  The separate account aggregates policy owner purchase, redemption, and transfer requests and submits net or aggregated purchase/redemption requests to each underlying mutual fund daily.  The separate account (and not the policy owners) is the underlying mutual fund shareholder.  When the separate account aggregates transactions, the underlying mutual fund does not incur the expense of processing individual transactions it would normally incur if it sold its shares directly to the public.  We incur these expenses instead.

We also incur the distribution costs of selling the policy (as discussed above), which benefit the underlying mutual funds by providing policy owners with Sub-Account options that correspond to the underlying mutual funds.  

An investment adviser or subadviser of an underlying mutual fund or its affiliates may provide us or our affiliates with wholesaling services that assist in the distribution of the policy and may pay us or our affiliates to participate in educational and/or marketing activities.  These activities may provide the adviser or subadviser (or their affiliates) with increased exposure to persons involved in the distribution of the policy.

Types of Payments We Receive.  In light of the above, the underlying mutual funds or their affiliates make certain payments to us or our affiliates.  The amount of these payments is typically based on a percentage of assets invested in the underlying mutual funds attributable to the policies and other variable policies we and our affiliates issue, but in some cases may involve a flat fee.  These payments may be used by us for any corporate purpose, which include reducing the prices of the policies, paying expenses that we or our affiliates incur in promoting, marketing, and administering the policies and the underlying mutual funds, and achieving a profit.

We or our affiliates receive the following types of payments:

·   Underlying mutual fund 12b-1 fees, which are deducted from underlying mutual fund assets;

·   Sub-transfer agent fees or fees pursuant to administrative service plans adopted by the underlying mutual fund, which may be deducted from underlying mutual fund assets; and

24

·   Payments by an underlying mutual fund’s adviser or subadviser (or its affiliates).  Such payments may be derived, in whole or in part, from the advisory fee, which is deducted from underlying mutual fund assets and is reflected in mutual fund charges.

Furthermore, we benefit from assets invested in our affiliated underlying mutual funds (i.e., Nationwide Variable Insurance Trust) because our affiliates also receive compensation from the underlying mutual funds for investment advisory, administrative, transfer agency, distribution, and/or other services.  Thus, we may receive more revenue with respect to affiliated underlying mutual funds than unaffiliated underlying mutual funds.

We took into consideration the anticipated payments from the underlying mutual funds when we determined the charges imposed under the policies (apart from fees and expenses imposed by the underlying mutual funds).  Without these payments, we would have imposed higher charges under the policy.

Amount of Payments We Receive.  For the year ended December 31, 2007, the underlying mutual fund payments we and our affiliates received from the underlying mutual funds did not exceed .55% (as a percentage of the average daily net assets invested in the underlying mutual funds) offered through this policy or other variable policies that we and our affiliates issue.  Payments from investment advisers or subadvisers to participate in educational and/or marketing activities have not been taken into account in this percentage.

Most underlying mutual funds or their affiliates have agreed to make payments to us or our affiliates, although the applicable percentages may vary from underlying mutual fund to underlying mutual fund and some may not make any payments at all.  Because the amount of the actual payments we or our affiliates receive depends on the assets of the underlying mutual funds attributable to the policy, we and our affiliates may receive higher payments from underlying mutual funds with lower percentages (but greater assets) than from underlying mutual funds that have higher percentages (but fewer assets).

For additional information related to the amount of payments Nationwide receives, go to www.nationwide.com.

Identification of Underlying Mutual Funds.  We may consider several criteria when identifying the underlying mutual funds, including some or all of the following:  investment objectives, investment process, investment performance, risk characteristics, investment capabilities, experience and resources, investment consistency, and fund expenses.  Another factor we consider during the identification process is whether the underlying mutual fund’s adviser or subadviser is one of our affiliates or whether the underlying mutual fund, its adviser, its subadviser(s), or an affiliate will make payments to us or our affiliates.

There may be underlying mutual funds with lower fees, as well as other variable policies that offer underlying mutual funds with lower fees.  You should consider all of the fees and charges of the policy in relation to its features and benefits when making your decision to invest.  Please note that higher policy and underlying mutual fund fees and charges have a direct effect on your investment performance.

The Death Benefit

Calculation Of The Death Benefit Proceeds

We will calculate the Death Benefit and pay it to the beneficiary when we receive at our Home Office proof that the Insured has died, as well as other customary information.  The Death Benefit may be subject to an adjustment if death occurs within the contestability period or at any time if there has been a material misstatement.

While the policy is In Force, the Death Benefit will never be less than the Specified Amount. The Death Benefit will depend on which option you have chosen and the tax test (as described in the following "Minimum Required Death Benefit" section) you have elected.  Also, the Death Benefit may vary with the Cash Value of the policy, which depends on investment performance.  You may choose one of three Death Benefit options.  Not all Death Benefit options are available in all states.  If you do not elect a Death Benefit, the policy’s Death Benefit will be Option 1.

For policies issued after the later of May 1, 2002 or the date we are authorized to issue policies with a maximum Death Benefit within your state, we reserve the right to limit the amount of insurance under any policy to the maximum Death Benefit.  Currently, the maximum Death Benefit is equal to the sum of the Cash Value and the lesser of (i) 200% of the Specified Amount on the policy issue date and (ii) $8,000,000.  We may increase the maximum Death Benefit at our sole discretion.

25

We will calculate the Death Benefit on the monthly anniversary and upon the death of the Insured.  If the calculation exceeds the maximum Death Benefit, we reserve the right to pay to you a pre-death distribution to reduce the Cash Value so that the Death Benefit will not exceed the sum of the Cash Value and the lesser of (i) 180% of the Specified Amount on the policy issue date and (ii) $7,200,000.  If Death Benefit Option 3 is applicable and the accumulated Premium account is greater than the Cash Value, we reserve the right to reduce the amount previously credited to the accumulated Premium account to an amount equal to 90% of the Cash Value immediately before the distribution.  For example, if at the time of the pre-death distribution, your Cash Value is $100 and your accumulated Premium account is $102, we would reduce your accumulated Premium account by $12 to $90 (i.e., 90% of the Cash Value). The accumulated Premium account will not become less than zero because of a pre-death distribution.

The maximum Death Benefit may, under certain circumstances, curtail the flexibility that the policy affords you. For example, the policy's Cash Value may increase at a rate that outpaces the ratio of Cash Value to life insurance permitted under the Internal Revenue Code.  In some instances, you and we may address this situation by increasing the Specified Amount of insurance so that the policy's ratio of Cash Value to life insurance is readjusted to comply with the tax code definition.  If, however, an increase in the Specified Amount would cause the Death Benefit to exceed the maximum Death Benefit, then this method of achieving compliance with the tax code definition of life insurance may not be available.

We will notify you that a pre-death distribution and/or a reduction in the accumulated Premium account has been generated.  We will send this notice no later than thirty days after we become aware that the maximum Death Benefit has been exceeded.  Taxes arising from the pre-death distribution, if any, are your responsibility.  We urge you to confer with your tax adviser regarding tax implications of receiving a pre-death distribution prior to the purchase of this policy.

Death Benefit Options

There are the three Death Benefit options under the policy.  You may choose one. If you do not choose one of the following Death Benefit options, we will assume that you intended to choose Death Benefit Option One.

Option 1

The Death Benefit will be the greater of the Specified Amount or the minimum required Death Benefit.

Option 2

The Death Benefit will be the greater of the Specified Amount plus the Cash Value as of the date of death (which will vary with the investment performance), or the minimum required Death Benefit.

Option 3

The Death Benefit will be the greater of the sum of the Specified Amount on the date of death and the accumulated Premium account (which consists of all Premium payments accumulated to the date of the death less partial surrenders accumulated to the date of death) or the minimum required Death Benefit.

The Proceeds payable upon the death of the Insured are equal to Death Benefit reduced by policy indebtedness and unpaid charges and increased by any insurance provided by riders.  Also, for policies to which an "other amount paid at surrender" is available as of the time the Proceeds become payable may receive an additional payment.  For more information, see "Other Amounts Paid At Surrender" beginning on page 27.  This additional payment will be based on the other amount paid at surrender at the time the Proceeds become payable.

The Minimum Required Death Benefit

Each death benefit option has a minimum required Death Benefit.  The minimum required Death Benefit is the lowest Death Benefit that will satisfy Section 7702 of the Code.

The tax tests for life insurance generally require that the policy have a significant element of life insurance and not be primarily an investment vehicle.

At the time we issue the policy, you irrevocably elect one of the following tests pursuant to Section 7702 of the Code:

·   the cash value accumulation test; or

·   the guideline Premium/Cash Value corridor test.

26

The cash value accumulation test determines the minimum required Death Benefit by multiplying the account value by a percentage set out in the federal tax regulations to the Code. The percentages depend upon the Insured's age, sex and underwriting classification.

Under the cash value accumulation test, there is no limit to the amount that may be paid in Premiums as long as there is sufficient death benefit in relation to the account value at all times.

The guideline Premium/Cash Value corridor test determines the minimum required Death Benefit by comparing the Death Benefit to an applicable percentage of the Cash Value.  These percentages are set out in the Code, but the percentage varies only by the Attained Age of the Insured.

Regardless of which test you elect, we will monitor compliance to assure that the policy meets the statutory definition of life insurance for federal tax purposes.  As a result, the death Proceeds payable under a policy should be excludable from gross income of the beneficiary for federal income tax purposes.

If you do not elect a test, we will assume that you intended to elect the cash value accumulation test.

Changes In The Death Benefit Options

After the first policy year, you 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.  You may not change from or to Option 3.  We will permit only one change of Death Benefit option per policy year.  The effective date of a change will be the monthly anniversary date following the date we approve the change.

For any change in the Death Benefit option to become effective, the Cash Surrender Value after the change must be sufficient to keep the policy In Force for at least three months.

Upon a change from Option 1 to Option 2, we will reduce the Specified Amount so that the difference between the Death Benefit and the Cash Value (i.e., the Net Amount at Risk) remains constant before and after the Death Benefit option change.  The policy’s charges going forward will be based on a new Specified Amount that will change the calculation of the cost of insurance charges.  Depending on changes in factors such as the Cash Value, these charges may increase or decrease after the reduction.

Where the policy owner has selected the guideline premium/cash value corridor test, a change in Death Benefit option will not be permitted if it results in the total Premiums paid exceeding the maximum Premium limitations under Section 7702 of the Code.

Suicide

If the Insured dies by suicide, while sane or insane, within two years from the Policy Date, we 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 we accept an application for an increase in the Specified Amount, we will pay no more than the Death Benefit associated with the initial Specified Amount, plus the cost of insurance charges associated with the increase in Specified Amount.

Surrenders

Full Surrender

You may surrender the policy for the cash surrender value at any time while the Insured is alive.  We calculate the cash surrender value based on the policy's cash value.  For more information, see "Cash Value," beginning on page 12.  To derive the cash surrender value, we will deduct from the cash value, any due and payable periodic charges and Indebtedness.  The effective date of a surrender will coincide with the date on which we receive the policy and your written request at our Home Office.  We reserve the right to postpone payment of that portion of the cash surrender value attributable to the fixed account for up to six months.

Other Amounts Paid At Surrender

For a policy purchased by a corporation or another entity, an amount may be paid by us in addition to the policy’s Cash Surrender Value if, during a limited, specified time period, the policy is completely surrendered and the surrender Proceeds are paid directly to the policy owner as of the date of issue.  We will inform you of the availability of this arrangement at the time you apply for the policy.  This payment will not be made from the policy, but is a separate obligation of Nationwide.  This additional payment does not apply to a partial surrender, to a policy loan, or to a complete surrender for

27

which you instruct us to pay the Proceeds to a party other than the policy owner as of the date of issue. An additional surrender payment may also be available to an individually owned policy if the Premiums are paid by a corporate sponsor to whom the individual has assigned rights under the policy.

The amount, duration, and availability of additional surrender payments may vary based on a number of factors, including:

·   the number of Insureds;

·   the nature of the relationship among individual Insureds;

·   the purpose for which the policies are being purchased;

·   the expected persistency of the policies; and

·   any other circumstances which are rationally related to an expected reduction in acquisition or administrative costs.

We will pay surrender payments that are in addition to the policy’s Cash Surrender Value from our general account.  We urge you to consult with your tax adviser about the tax treatment of additional surrender payments.  The criteria for additional surrender payments may change from time to time.  Additional surrender payments will be determined in a manner that is not unfairly discriminatory to policy owners.

Partial Surrender

After the policy has been In Force for one year, you may request a partial surrender by sending a written request to the address on the first page of this prospectus.  We reserve the right to limit partial surrenders to one per year.

We permit partial surrenders if the partial surrender satisfies the following requirements:

·   the minimum partial surrender is $500;

·   a partial surrender may not cause the total Specified Amount to be reduced below the minimum Specified Amount shown on the Policy Data Page;

·   the maximum amount of a partial surrender is the Cash Surrender Value less the greater of $500 or three monthly deductions; and

·   after the partial surrender, the policy continues to satisfy Section 7702 of the Code.

Reduction Of Specified Amount On A Partial Surrender

When a partial surrender is made, we reduce the Cash Value by the amount of the partial surrender.  If the policy assets are held in more than one Sub-Account, we effect the partial surrender proportionately from the assets in each Sub-Account at the time of the partial surrender. We will distribute amounts from the fixed account only when there are insufficient amounts in the Sub-Accounts.

When you take a partial surrender, ordinarily we will reduce the Specified Amount so that the Net Amount at Risk does not increase.  Because your Net Amount at Risk is the same before and after the reduction, a partial surrender by itself does not alter the policy’s cost of insurance.  The policy’s charges going forward, however, will be based on a new Specified Amount that will change the calculation of those charges.  Depending on changes in factors such as the fluctuation in the policy’s Cash Value, these charges may increase or decrease after the reduction in Specified Amount.

However, we will not decrease the Specified Amount by more than the partial surrender amount reduced by any preferred partial surrenders.  A preferred partial surrender is a partial surrender that:

·   occurs before the 15th policy anniversary; and

·   when added to any prior preferred policy surrenders in that same policy year, it does not exceed 10% of the Cash Surrender Value as of the beginning of the policy year.

Any reduction we make to the Specified Amount will be made in the following order:

·   against the most recent increase in the Specified Amount;

·   against the next most recent increases in the Specified Amount in succession; and

·   against the Specified Amount under the original application.

28

While we reserve the right to deduct a partial surrender fee, we currently deduct none.  Certain partial surrenders may result in currently taxable income and tax penalties.  Also, partial surrenders could cause your policy to become a "modified endowment contract" under the Code, which would change the income tax treatment of any distributions from the policy.  For more information, see "Periodic Withdrawals, Non-Periodic Withdrawals And Loans," beginning on page 34.

The Payout Options

You have a number of options of receiving Proceeds, besides in a lump sum, which you may elect upon application.  We will pay the Proceeds from our general account.  If you do not make an election, when the Insured dies, the beneficiary may do so.  If the beneficiary does not make an election, we will pay the Proceeds in a lump sum. Normally, we will make the lump sum payment within seven days (30 days if the Proceeds are paid because of the Insured’s death) after we receive your written request at our Home Office.  We reserve the right to delay for six months from the date of your request the payment of any surrender Proceeds allocated to the fixed account.  Also, we will postpone any payment of Proceeds on the days we are unable to price Sub-Account Units.  For more information, see "Valuation of Accumulation Units," beginning on page 11.  To elect more than one payout option, you must apportion at least $2,000 per option, which would amount to a payment, at specified intervals, of at least $20.  At any time before Proceeds become payable, you may request to change your payout option in writing to our Home Office.  At any time before the Proceeds become payable, you may request to change your payout option in writing to our Home Office.  Changing the beneficiary of the policy will revoke the settlement options in effect at that time.  Proceeds are neither assignable nor subject to claims of creditors or legal process.

Please note that for the remainder of The Payout Options section only, "you" means the person we are obligated to pay.

Interest Income

You keep the Proceeds with us to earn interest at a specified rate.  The Proceeds can be paid at the end of twelve-, six-, three- or one-month intervals.  You may withdraw any outstanding balance by making a written request of us at our Home Office.  We will pay interest on the outstanding balance at a rate of at least 2.5% per year.  We will determine annually if we will pay any interest in excess of 2.5%.  Upon your death, we will pay any outstanding balance to your estate.

Income For A Fixed Period

You keep the Proceeds with us, but are paid at specified intervals over a number of years (no more than 30).  Each payment consists of a portion of the Proceeds plus interest at a guaranteed rate.  The Proceeds can be paid at the beginning of twelve-, six-, three- or one-month intervals.  You may withdraw any outstanding balance by making a written request of us to our Home Office.  We will pay interest at an annually determined rate of at least 2.5% per year.  We will determine annually if we will pay any interest in excess of 2.5%.  Upon your death, we will pay any outstanding balance to your estate.

Life Income With Payments Guaranteed

We pay you the Proceeds at specified intervals for a guaranteed period (10, 15 or 20 years), and, then, for the rest of your life.  The Proceeds can be paid at the beginning of twelve-, six-, three- or one-month intervals.  As the payments are based on your lifetime, you cannot withdraw any amount you designate to this option after payments begin and if you live longer than the guaranteed period, payments will cease upon your death.  During the guaranteed period, we will pay interest on the outstanding balance at a rate of at least 2.5% per year.  We will determine annually if we will pay any interest in excess of 2.5%.  If you die before the guaranteed period has elapsed, we will make the remaining payments to your estate.  If you die after the guaranteed period has elapsed, we will make no payments to your estate.

Fixed Income For Varying Periods

You keep the Proceeds with us, but are paid a fixed amount at specified intervals.  The total amount payable each year may not be less than 5% of the original Proceeds.  The Proceeds can be paid at the beginning of twelve-, six-, three- or one-month intervals.  You may withdraw any outstanding balance by making a written request of us at our Home Office.  We will pay interest on the outstanding balance at a rate of at least 2.5% per year.  We will determine annually if we will pay any interest in excess of 2.5%.  Upon your death, we will pay any outstanding balance to your estate.

29

Joint And Survivor Life

We pay you the Proceeds in equal payments at specified intervals for the life of the payee who lives longer.  The Proceeds can be paid at the beginning of twelve-, six-, three- or one-month intervals.  As the payments are based on your lifetime, you cannot withdraw any amount you designate to this option after payments begin and, payments will cease upon the death of the payee who lives longer.  We will make no payments to the last surviving payee's estate.

Alternate Life Income

We use the Proceeds to purchase an annuity with the payee as annuitant.  The amount payable will be 102% of our current individual immediate annuity purchase rate on the date you choose this settlement option.  The Proceeds can be paid at the end of twelve-, six-, three- or one-month intervals.  As the payments are based on your lifetime, you cannot withdraw any amount you designate to this option after payments begin and payments will cease upon your death.

Policy Owner Services

Dollar Cost Averaging

You may elect to participate in a dollar cost averaging program.  Dollar cost averaging is an investment strategy designed to reduce the investment risks associated with market fluctuations.  The strategy spreads the allocation of your Premium among the Sub-Account portfolios and the fixed investment option over a period of time to allow you to potentially reduce the risk of investing most of your Premium into the Sub-Accounts at a time when prices are high.

There is no additional charge for dollar cost averaging and it does not count as a transfer event.  A dollar cost averaging program may not be available in all states.  We do not assure the success of these strategies; success depends on market trends.  We cannot guarantee that dollar cost averaging will result in a profit or protect against loss.  You should carefully consider your financial ability to continue these programs over a long enough period of time to purchase Units when their value is low, as well as when it is high.  We may modify, suspend or discontinue these programs at any time.  We will notify you in writing 30 days before we do this.

On a monthly basis (or another frequency we may permit), a specified dollar amount of your Premium is systematically and automatically transferred from the fixed account to a Sub-Account portfolio.  With dollar cost averaging, you may also have Premium transferred from the NVIT Money Market Fund: Class V.

With dollar cost averaging, we will continue to process transfers until there is no more value left in the fixed account or the originating mutual fund(s).  You may also instruct us in writing to stop the transfers.  If you have Premium transferred from the fixed account, the amount must be no more than 1/30^th of the fixed account value at the time you elect to participate in the program.  Either you elect to participate in the dollar cost averaging program upon application or by submitting an election form before the beginning of the month.

Policy Loans

After the expiration of the free-look period and while the policy is In Force, you may take an advance of money from the Cash Value otherwise only available upon surrender or maturity, or upon payment of the Death Benefit.  We call this advance a policy loan.  You may increase your risk of Lapse if you take a policy loan.  There also may be adverse tax consequences.  You should obtain competent tax advice before you decide to take a policy loan.

Loan Amount And Interest

The minimum policy loan you may take is $500.  You may take no more than the maximum loan value which equals (1) plus (2) plus (3), where:

(1)   is 90% of the Sub-Account portfolios;

(2)   is 100% of the fixed account; and

(3)   is 100% of the loan account.

We guarantee the effective annual interest rate will not exceed 3.75%.  Interest will accrue daily and is due and payable at the end of each policy year or at the time of a new loan, a loan repayment, the Insured's death, a policy lapse, or a full surrender.  If left unpaid, it will be added to the outstanding balance of your policy loan.

30

For policies issued on or after September 9, 2002, we expect to charge an effective annual interest rate of 3.70% on the outstanding balance of your policy loan for the first fifteen policy years, 3.45% for policy years 16 through 30, and 3.00% thereafter.

For policies issued prior to September 9, 2002, we expect to charge an effective annual interest rate of 3.40% on the outstanding balance of your policy loan for the first four policy years, 3.25% for policy years 5 through 20, and 3.10% thereafter.

Collateral

As collateral or security, we will transfer to our loan account an amount equal to the amount of the policy loan.  We will only make a transfer from the fixed investment option if the loan amount exceeds 90% of the Cash Value you have allocated to Sub-Account portfolios.

We will credit interest to the collateral at an annual effective rate no less than the stated interest crediting rate on the Policy Data Page.

Repayment

You may repay all or part of a policy loan at any time while your policy is In Force during the Insured’s lifetime.  The minimum repayment is $50.  While your policy loan is outstanding, we will credit all payments you make as Premium payments, unless you provide written notice that they are to be applied as loan repayments.  If you do not specify any Sub-Account portfolios to allocate loan repayments, we will transfer the amount from the policy loan account to the Sub-Account portfolios and fixed investment option based on your allocations as of the date of repayment.

Net Effect Of Loans

The amount  transferred to the loan account is part of our general account and will not be affected by the investment experience of the Sub-Accounts.  The loan account is  credited interest at a different rate than the fixed account.  For more information, see "In Summary: Fee Tables," in particular, the footnotes, beginning on page 5.  Whether repaid, a policy loan affects the policy, the loan account value, the net Cash Surrender Value and the Death Benefit.  Repaying a policy loan causes the Death Benefit and net Cash Surrender Value to increase by the repayment amount.  A policy loan will affect the policy account value even if repaid because we credit these amounts with an interest rate we declare rather than with a rate of return that reflects the investment performance of the separate account.

Lapse

So long as your policy’s Cash Surrender Value is enough to cover the monthly deduction of charges on each monthly anniversary date, the policy will remain In Force.  The Cash Surrender Value could be below the amount of a monthly deduction because you have not paid enough Premium into the policy or because Investment Experience has decreased the Cash Surrender Value, or both.  The policy will remain In Force during the Grace Period.

Stated another way, this policy will Lapse when the Grace Period ends before you make a required Premium payment as stated in a notice.

Grace Period

If the Cash Surrender Value on a monthly anniversary date is not sufficient to cover the current monthly deduction, then a Grace Period begins.

We will send you a notice at the start of the Grace Period to the address on the application or another address you have specified.  The notice will state the amount of Premium required to avoid lapsing the policy. The amount of Premium specified in the notice will equal at least four times the current monthly deduction.  The Grace Period will end 61 days after the day the notice is mailed.  If we do not receive sufficient Premium by the end of the Grace Period, the policy including all Riders you have selected will Lapse without value.  The Grace Period will not alter the operation of the policy or the payment of Proceeds.

31

Reinstatement

If the Grace Period ends and you have neither paid the required Premium nor surrendered the policy for its Cash Surrender Value, you may reinstate the policy by:

·   submitting a written request at any time within three years after the end of the Grace Period and prior to the Maturity Date;

·   providing evidence of insurability satisfactory to us;

·   paying sufficient Premium to cover all policy charges that were due and unpaid during the Grace Period;

·   paying sufficient Premium to keep the policy In Force for three months from the date of reinstatement; and

·   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 date on or next following the date we approve the application for reinstatement.  If the policy is reinstated, the Cash Value on the date of reinstatement will be set to the Cash Value at the end of the Grace Period.

We will then add any Premiums or loan repayments that you made to reinstate the policy.

The allocations to Sub-Account portfolios in effect at the start of the Grace Period will be reinstated, unless you instruct otherwise.

Taxes

The tax treatment of life insurance policies under the Code is complex and the tax treatment of your policy will depend on your particular circumstances.   Seek competent tax advice regarding the tax treatment of the policy given your situation.  The following discussion provides an overview of the Code’s provisions relating to certain common life insurance policy transactions.  It is not and cannot be comprehensive, and it cannot replace personalized advice provided by a competent tax professional.

Types of Taxes of Which To Be Aware

Federal Income Tax.  Generally, the United States assesses a tax on income, which is broadly defined to include all items of income from whatever source, unless specifically excluded.  Certain expenditures can reduce income for tax purposes and correspondingly the amount of tax payable.  These expenditures are called deductions.  While there are many more income tax concepts under the Code, the concepts of "income" and "deduction" are the most fundamental to the federal income tax treatment that pertains to this policy.

Federal Transfer Tax.  In addition to the income tax, the United States also assesses a tax on some or all of the value of certain transfers of wealth made by gift while a person is living (the federal gift tax), and by bequest or otherwise at the time of a person’s death (the federal estate tax).

The federal gift tax is imposed on the value of the property (including cash) transferred by gift.  Each donor is allowed to exclude an amount (in 2008, up to $12,000 per recipient) from the value of present interest gifts.  In addition, each donor is allowed a credit against the tax on the first million dollars in lifetime gifts (calculated after taking into account the $12,000 exclusion amount).  An unlimited marital deduction may be available for certain lifetime gifts made by the donor to the donor's spouse.  Unlike the estate tax, the gift tax is not scheduled to be repealed.

In general, in 2008, an estate of less than $2,000,000 (inclusive of certain pre-death gifts) will not incur a federal estate tax liability.  The $2 million amount increases to $3.5 million in 2009.  The federal estate tax (but not the federal gift tax) is scheduled to be repealed effective after 2009; however, unless Congress acts to make that repeal permanent, the estate tax is scheduled to be reinstated with respect to decedents who die after December 31, 2010.  If the estate tax is reinstated and Congress has not acted further, the size of estates that will not incur an estate tax will revert to $1 million.

An unlimited marital deduction may be available for federal estate tax purposes for certain amounts that pass to the surviving spouse.

32

If the transfer is made to someone two or more generations younger than the transferor, the transfer may be subject to the federal generation-skipping transfer tax ("GSTT").  The GSTT provisions generally apply to the same transfers that are subject to estate or gift taxes.  The tax is imposed at a flat rate equal to the maximum estate tax rate (for 2008, 45%), and there is a provision for an aggregate $1 million exemption.  The GSTT tax is scheduled to be repealed effective after 2009; however, unless Congress acts to make that repeal permanent, the GSTT tax is scheduled to be reinstated on January 1, 2011 at a rate of 55%.

State and Local Taxes.  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.  While these taxes may or may not be substantial in your case, state by state differences of these taxes preclude a useful description of them in this prospectus.

Buying the Policy

Federal Income Tax.  Generally, the Code treats life insurance Premiums as a personal expense.  This means that under the general rule you cannot deduct from your taxable income the Premiums paid to purchase the policy.

Federal Transfer Tax.  Generally, the Code treats the payment of Premiums on a life insurance policy as a gift when the Premium payment benefits someone else (such as when premium payments are paid by someone other than the policy owner).  Gifts are not generally included in the recipient’s taxable income.  If you (whether or not you are the Insured) transfer ownership of the policy to another person, the transfer may be subject to a federal gift tax.

Investment Gain in the Policy

The income tax treatment of changes in the policy’s Cash Value depends on whether the policy is "life insurance" under the Code.  If the policy meets the definition of life insurance, then the increase in the policy’s Cash Value is not included in your taxable income for federal income tax purposes unless it is distributed to you before the death of the Insured.

To avoid adverse tax consequences, the policy must meet certain tests set out in Section 7702 of the Code.  We will monitor the Policy’s compliance with Code Section 7702, and take whatever steps are necessary to stay in compliance.

Diversification.  In addition to meeting the tests required under Section 7702, Section 817(h) of the Code requires that the investments of the separate account be adequately diversified.  Regulations under Code Section 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 the issuer pays an amount to the IRS.  If the failure to diversify is not corrected, the  gain in the policy would be treated as taxable ordinary income for federal income tax purposes.

We will also monitor compliance with Code Section 817(h) and the regulations applicable to Section 817(h) and, to the extent necessary, will change the objectives or assets of the underlying investment options to remain in compliance.  Thus, the policy should receive federal income tax treatment as life insurance.

Representatives of the IRS have informally suggested, from time to time, that the number of underlying investment options 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.  In 2003, the IRS issued formal guidance, in Revenue Ruling 2003-91, that indicates that if the number of underlying investment options available in a variable insurance product does not exceed 20, the number of investment options alone would not cause the policy to not qualify for the desired tax treatment.  The IRS has also indicated that exceeding 20 investment options may be considered a factor, along with other factors including the number of transfer opportunities available under the policy, when determining whether the policy qualifies for the desired tax treatment.  The revenue ruling did not indicate the number of investment options, if any, that would cause the policy to not provide the desired tax treatment.  Should the U.S. Secretary of the Treasury issue additional rules or regulations limiting: the number of underlying investment options, transfers between underlying investment options, exchanges of underlying investment options or changes in the investment objectives of underlying investment options such that the policy would no longer satisfy Section 7702 of the Code, we will take whatever steps are available to remain in compliance.

33

Periodic Withdrawals, Non-Periodic Withdrawals and Loans

The tax treatment described in this section applies to withdrawals and loans you choose to take from the policy.  It also applies to Premiums we accept but then return to meet the Code's definition of life insurance, and amounts used to pay the Premium on any Rider to the policy.

The income tax treatment of distributions of cash from the policy depends on whether the policy is also a "modified endowment contract" under the Code. Generally, the income tax consequences of owning a life insurance policy that is not a modified endowment contract are more advantageous than the tax consequences of owning a life insurance policy that is a modified endowment contract.

The policies offered by this prospectus may or may not be issued as modified endowment contracts.  If a policy is issued as a modified endowment contract, it will always be a modified endowment contract; a policy that is not issued as a modified endowment contract can become a modified endowment contract due to subsequent transactions with respect to the policy, such as payment of additional Premiums.  If the policy is not issued as a modified endowment contract, we will monitor it and advise you if the payment of a Premium, or other transaction, may cause the policy to become a modified endowment contract.

When the Policy is Life Insurance that is a Modified Endowment Contract.  Section 7702A of the Code defines modified endowment contracts as those life insurance policies issued or materially changed on or after 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.  Under certain conditions, a policy may become a modified endowment contract, or may become subject to a new 7 year testing period as a result of a "material change" or a "reduction in benefits" as defined by Section 7702A(c) of the Code.

All modified endowment contracts issued to the same owner by the same company during a single calendar year are required to be aggregated and treated as a single policy for purposes of determining the amount that is includible in income when a distribution occurs.

The Code provides special rules for the taxation of surrenders, partial surrenders, loans, collateral assignments and other pre-death distributions from modified endowment contracts.  Under these special rules, such transactions are taxable to the extent that at the time of the transaction the Cash Value of the policy exceeds the investment in the policy (generally, the Premiums paid for the policy).  In addition, a 10% tax penalty generally applies to the taxable portion of such distributions unless the policy owner is over age 59½ or disabled, or the distribution is part of a series of substantially equal periodic payments as defined in the Code.

When the Policy is Life Insurance that is NOT a Modified Endowment Contract.  If the policy is not issued as a modified endowment contract, we will monitor Premiums paid and will notify the policy owner when the policy is in jeopardy of becoming a modified endowment contract

Distributions from life insurance policies that are not modified endowment contracts generally are treated as being from the investment in the policy (generally, the Premiums paid for the policy), and then from the income in the policy.  Because Premium payments are generally nondeductible, distributions not in excess of investment in the policy are generally not includible in income; instead, they reduce the owner’s investment in the policy.

However, if a policy is not a modified endowment contract, a cash distribution during the first 15 years after a policy is issued that 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 Code.  You should carefully consider this potential tax ramification and seek further information before requesting any changes in the terms of the policy.

In addition, a loan from a life insurance policy that is not a modified endowment contract is not taxable when made, although it can be treated as a distribution if it is forgiven during the owner’s lifetime.  Distributions from policies that are not modified endowment contracts are not subject to the 10% early distribution penalty tax.

Surrendering the Policy

A full surrender, cancellation of the policy by Lapse, or the maturity of the policy on its Maturity Date may have adverse tax consequences.  If the amount you receive plus total policy Indebtedness exceeds the investment in the policy (generally, the Premiums paid into the policy), then the excess generally will be treated as taxable ordinary income, regardless of whether or not the policy is a modified endowment contract.  In certain circumstances, for example when the policy Indebtedness is very large, the amount of tax could exceed the amount distributed to you at surrender.

34

Withholding

Distributions of income from a life insurance policy, including a life insurance policy that is a modified endowment contract, are subject to federal income tax withholding.  Generally, the recipient may elect not to have the withholding taken from the distribution.  We will withhold income tax unless you advise us, in writing, of your request not to withhold.  If you request that taxes not be withheld, or if the taxes withheld are insufficient, you may be liable for payment of an estimated tax.

A distribution of income from a life insurance policy may be subject to mandatory back-up withholding.  Mandatory backup withholding means that we are required to withhold taxes on a distribution, at the rate established by Section 3406 of the Code, and the recipient cannot elect to receive the entire distribution at once.

Mandatory back-up withholding may arise if we have not been provided a taxpayer identification number, or if the IRS notifies us that back-up withholding is required.

In certain employer-sponsored life insurance arrangements, participants may be required to report for income tax purposes, one or more of the following:

·   the value each year of the life insurance protection provided;

·   an amount equal to any employer-paid Premiums; or

·   some or all of the amount by which the current value exceeds the employer’s interest in the policy; or

·   interest that is deemed to have been forgiven on a loan that we deemed to have been made by the employer.

Participants in an employer-sponsored plan relating to this policy should consult with the sponsor or the administrator of the plan, and/or with their personal tax or legal adviser, to determine the tax consequences, if any, of their employer-sponsored life insurance arrangements.

Exchanging the Policy for Another Life Insurance Policy

Generally, you will pay taxes on amounts that you receive in excess of your Premium payments when you completely surrender the policy.  If, however, you exchange the policy for another life insurance policy, modified endowment contract, or annuity contract, you will not be taxed on the excess amount if the exchange meets the requirements of Code Section 1035.  To meet Section 1035 requirements, the Insured named in the policy must be the Insured for the new policy or contract and the new policy or contract cannot extend the Maturity Date or otherwise delay a distribution that would extend the time that tax would be payable.  Generally, the new policy or contract will be treated as having the same issue date and tax basis as the old policy or contract.

If the policy or contract is subject to a policy Indebtedness that is discharged as part of the exchange transaction, the discharge of the Indebtedness may be taxable.  Owners should consult with their personal tax or legal advisors in structuring any policy exchange transaction.

Taxation of Death Benefits

Federal Income Tax.  The Death Benefit is generally excludable from the beneficiary's gross income under Section 101 of the Code.  However, if the policy had been transferred to a new policy owner for valuable consideration, a portion of the Death Benefit may be includible in the beneficiary’s gross income when it is paid.

The payout option selected by your beneficiary may affect how the payments received by the beneficiary are taxed.  Under the various payout options, the amount payable to the beneficiary may include earnings on the Death Benefit, which will be taxable as ordinary income.  For example, if the beneficiary elects to receive interest only, then the entire amount of the interest payment will be taxable to the beneficiary; if a periodic payment (whether for a fixed period or for life) is selected, then a portion of each payment will be taxable interest income, and a portion will be treated as the nontaxable payment of the Death Benefit.  Your beneficiaries should consult with their tax advisors to determine the tax consequences of electing a payout option, based on their individual circumstances.

Special federal income tax considerations for life insurance policies owned by employers.  In 2006, President Bush signed the Pension Protection Act of 2006, which contains new Code Sections 101(j) and 6039I, which affect the tax treatment of life insurance policies owned by the employer of the Insured.  These provisions are generally effective for life insurance policies issued after August 17, 2006, If a life insurance policy was issued on or before August 17, 2006, but materially modified after that date, it will be treated as having been issued after that date for purposes of section 101(j).  Policies issued after August 17, 2006 pursuant to a Section 1035 exchange generally are excluded from the operation of these new provisions, provided that the policy received in the exchange does not have a material increase in death benefit or other material change with respect to the old policy.

35

New Section 101(j) provides the general rule that, with respect to an employer-owned life insurance policy, the amount of death benefit payable directly or indirectly to the employer that may be excluded from income cannot exceed the sum of Premiums and other payments paid by the policyholder for the policy.  Consequently, under this general rule, the entire death benefit, less the cost to the policyholder, will be taxable.  Although Section 101(j) is not clear, if lifetime distributions from the policy are made as a nontaxable return of premium, it appears that the reduction would apply for Section 101(j) purposes and reduce the amount of Premiums for this purpose.

There are 2 exceptions to this general rule of taxability, provided that statutory notice, consent, and information requirements are satisfied.  These requirements are as follows:  Prior to the issuance by the company, (a) the employee is notified in writing that the employer intends to insure the employee's life, and the maximum face amount for which the employee could be Insured at the time that the policy is issued; (b) the employee provides written consent to being insured under the policy and that such coverage may continue after the Insured terminates employment; and (c) the employee is informed in writing that the employer will be a beneficiary of any proceeds payable upon the death of the employee.  If the employer fails to meet all of those requirements, then neither exception can apply.

The 2 exceptions are as follows.  First, if proper notice and consent are given and received, and if the Insured was an employee at any time during the 12-month period before the Insured’s death, then new Section 101(j) would not apply.

Second, if proper notice and consent are given and received and, at the time that the policy is issued, and the Insured is either a director, a “highly compensated employee” (within the meaning of Section 414(q) of the Code without regard to paragraph (1)(B)(ii) thereof), or a “highly compensated individual” (within the meaning of Section 105(h)(5), except “35%” is substituted for “25%” in paragraph (C) thereof), then the new Section 101(j) would not apply.

Code Section 6039I requires any policyholder of an employer-owned policy to file an annual return showing (a) the number of employees of the policyholder, (b) the number of such employees insured under employee-owned policies at the end of the year, (c) the total amount of insurance in force with respect to those policies at the end of the year, (d) the name, address, taxpayer identification number and type of business of the policyholder, and (e) that the policyholder has a valid consent for each Insured (or, if all consents are not obtained, the number of insured employees for whom such consent was not obtained).  Proper recordkeeping is also required by this section.

It is your responsibility to (a) provide the proper notice to each Insured, (b) obtain the proper consent from each Insured, (c) inform each Insured in writing that you will be the beneficiary of any proceeds payable upon the death of the Insured, and (d) file the annual return required by Section 6039I.  If you fail to provide the necessary notice and information, or fail to obtain the necessary consent, the death benefit will be taxable to you when received.  If you fail to file a properly completed return under Section 6039I, you could be required to pay a penalty.

Federal Transfer Taxes.  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 3 years of death.  An incident of ownership, in general, is any right in the policy 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 beneficiary is two or more generations younger than the Insured, the Death Benefit may be subject to the GSTT.  Pursuant to regulations issued by the U.S. Secretary of the Treasury, we may be required to withhold a portion of the Proceeds and pay them directly to the IRS as the GSTT tax payment.

If the policy owner is not the Insured or a beneficiary, payment of the Death Benefit to the beneficiary will be treated as a gift to the beneficiary from the policy owner.

Terminal Illness

Certain distributions made under a policy on the life of a “terminally ill individual” or a “chronically ill individual,” as those terms are defined in the Code, are treated as death proceeds.  See, “Taxation of Death Benefits,” above.

36

Special Considerations for Corporations

Section 264 of the Code imposes a number of limitations on the interest and other business deductions that may otherwise be available to businesses that own life insurance policies.  In addition, the Premium paid by a business for a life insurance policy is not deductible as a business expense or otherwise if the business is directly or indirectly a beneficiary of the policy.

For purposes of the alternative minimum tax ("AMT") that may be imposed on corporations, the death benefit from a life insurance policy, even though excluded from gross income for normal tax purposes, is included in "adjusted current earnings" for AMT purposes.  In addition, although increases to the Cash Surrender Value of a life insurance policy are generally excluded from gross income for normal income tax purposes, such increases are included in adjusted current earnings for income tax purposes.

Due to the complexity of these rules, and because they are affected by your facts and circumstances, you should consult with legal and tax counsel and other competent advisers regarding these matters.

Federal appellate and trial courts have examined the economic substance of transactions involving life insurance policies owned by corporations.  These cases involved relatively large loans against the policy’s Cash Value as well as tax deductions for the interest paid on the policy loans by the corporate policy owner to the insurance company.  Under the particular factual circumstances in these cases, the courts determined that the corporate policy owners should not have taken tax deductions for the interest paid.  Accordingly, the court determined that the corporations should have paid taxes on the amounts deducted.  Corporations should consider, in consultation with tax professionals familiar with these matters, the impact of these decisions on the corporation’s intended use of the policy.

See, also, Taxation of Death Benefits, Special federal income tax considerations for life insurance policies owned by employers, above; and Business Uses of the Policy, below.

Taxes and the Value of Your Policy

For federal income tax purposes, a separate account is not a separate entity from the company.  Thus, the tax status of the separate account is not distinct from our status as a life insurance company.  Investment income and realized capital gains on the assets of the separate 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.

At present, we do not expect to incur any federal income tax liability that would be chargeable to the Accumulation Units.  Based upon these expectations, no charge is being made against your Accumulation Units for federal income taxes.  If, however, we determine that taxes may be incurred, we reserve the right to assess a charge for these taxes.

We may also incur state and local taxes (in addition to those described in the discussion of the Premium Taxes) in several states.  At present, these taxes are not significant.  If they increase, however, charges for such taxes may be made that would decrease the value of your Accumulation Units.

Business Uses of the Policy

The life insurance policy may be used in various arrangements, including nonqualified deferred compensation or salary continuance plans, split dollar insurance plans, executive bonus plans, retiree medical benefit plans, and others.  The tax consequences of these plans may vary depending on the particular facts and circumstances of each individual arrangement.  The IRS has also recently issued new guidance on split dollar insurance plans.  In addition, Internal Revenue Code Section 409A, which sets forth new rules for taxation of nonqualified deferred compensation, was added to the Code for deferrals after December 31, 2004.  Therefore, if you are contemplating using the policy in any arrangement the value of which depends in part on its tax consequences, you should be sure to consult a tax adviser as to tax attributes of the arrangement.

Non-Resident Aliens and Other Persons Who are not Citizens of the United States

Special income tax laws and rules apply to non-resident aliens of the United States including certain withholding requirements with respect to pre-death distributions from the policy.  In addition, foreign law may impose additional taxes on the policy, the Death Benefit, or other distributions and/or ownership of the policy.

In addition, special gift, estate and GSTT laws and rules may apply to non-resident aliens, and to transfers to persons who are not citizens of the United States, including limitations on the marital deduction if the surviving or donee spouse is not a citizen of the United States.

37

If you are a non-resident alien, or a resident alien, or if any of your beneficiaries (including your spouse) are not citizens of the United States, you should confer with a competent tax professional with respect to the tax treatment of this policy.

If you, the Insured, the beneficiary, or other person receiving any benefit or interest in or from the policy, are not both a resident and citizen of the United States, there may be a tax imposed by a foreign country that is in addition to any tax imposed by the United States.  The foreign law (including regulations, rulings, treaties with the United States, and case law) may change and impose additional or increased taxes on the policy, payment of the Death Benefit, or other distributions and/or ownership of the policy.

Tax Changes

The foregoing discussion, which is based on our understanding of federal tax laws as currently interpreted by the IRS, is general and is not intended as tax advice.

The 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 life insurance policies.  It is reasonable to believe that such proposals, and future proposals, may be enacted into law.  The U.S. Treasury Department may amend existing regulations, issue new regulations, or adopt new interpretations of existing law that may differ from 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.

In 2001, the Economic Growth and Tax Relief Reconciliation Act of 2001 (EGTRRA) was enacted into law.  EGTRRA contained numerous changes to the federal income, gift, estate and generation skipping transfer taxes, many of which are not scheduled to become effective until a future date.  Among other matters, EGTRRA provides for the repeal of the federal estate and generation-skipping transfer taxes after 2009; however, unless Congress and the President enact additional legislation, EGTRRA also provides that all of those changes will "sunset" after 2010, and the estate and generation-skipping transfer taxes will be reinstated as if EGTRRA had never been enacted.

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.  You should consult your independent legal, tax and/or financial adviser.

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.  We make no representation as to the likelihood of the continuation of these current laws, interpretations, and policies.

Nationwide Life Insurance Company

We are a stock life insurance company organized under Ohio law.  We were established in 1981 and our Home Office is One Nationwide Plaza, Columbus, Ohio 43215.  We provide long-term savings products by issuing life insurance, annuities and other retirement products.

Nationwide VLI Separate Account–4

Organization, Registration And Operation

Nationwide VLI Separate Account-4 is a separate account established under Ohio law.  We own the assets in this account, and we are obligated to pay all benefits under the policies.  We may use the account to support other variable life insurance policies we issue.  It is registered with the SEC as a Unit investment trust under the Investment Company Act of 1940 ("1940 Act") and qualifies as a "separate account" within the meaning of the federal securities laws.  For purposes of federal securities laws, the separate account is, and will remain, fully funded at all times.  This registration, however, does not involve the SEC’s supervision of this account’s management or investment practice or policies.

It is divided into Sub-Accounts that may invest in shares of the available Sub-Account portfolios.  We buy and sell the Sub-Account portfolio shares at Net Asset Value.  Any dividends and distributions from a Sub-Account portfolio are reinvested at Net Asset Value in shares of that Sub-Account portfolio.

Income, gains, and losses, whether or not realized, from the assets in the account will be credited to, or charged against, the account without regard to our other income, gains, or losses.  Income, gains, and losses credited to,

38

or charged against, a Sub-Account reflect the Sub-Account’s own Investment Experience and not the Investment Experience of our other assets.  Its assets are held separately from our other assets and are not part of our general account.  We may not use the separate account’s assets to pay any of our liabilities other than those arising from the policies.  We hold assets in the separate account equal to its liabilities.  If the separate account’s assets exceed the required reserves and its other liabilities, we may transfer the excess to our general account.  The separate account may include other Sub-Accounts that are not available under the policies, and are not discussed in this prospectus.

If investment in the mutual funds or a particular portfolio is no longer possible, in our judgment becomes inappropriate for the purposes of the policy, or for any other reason at our sole discretion, we may substitute another mutual fund or portfolio without your consent.  The substituted mutual fund or portfolio may have different fees and expenses.  Substitution may be made with respect to existing investments or the investments of future Premium, or both.  We will comply with federal securities laws to effect a substitution.  Furthermore, we may close Sub-Accounts to allocations of Premiums or policy value, or both, at any time at our sole discretion.  The mutual funds, which sell their shares to the Sub-Accounts pursuant to participation agreements, also may terminate these agreements and discontinue offering their shares to the Sub-Accounts.

In addition, we reserve the right to make other structural and operational changes affecting this separate account.

We do not guarantee any money you place in this separate account.  The value of each Sub-Account will increase or decrease, depending on the investment performance of the corresponding portfolio.  You could lose some or all of your money.

Addition, Deletion, Or Substitution Of Mutual Funds

Where permitted by applicable law, we reserve the right to:

·   remove, combine, or add Sub-Accounts and make new Sub-Accounts available to you;

·  substitute shares of another mutual fund, which may have different fees and expenses, for shares of an existing mutual fund;

·  substitute or close Sub-Accounts to allocations;

·  transfer assets supporting the policies from one Sub-Account to another or from the separate account to another separate account;

·   combine the separate account with other separate accounts, and/or create new separate accounts;

·   deregister the separate account under the 1940 Act, or operate the separate account as a management investment company under the 1940 Act, or as any other form permitted by the law; and

·   modify the policy provisions to reflect changes in the Sub-Accounts and the separate account to comply with applicable law.

We will notify you if we make any of the changes above.  Also, to the extent required by law, we will obtain the required orders, approvals and/or regulatory clearance from the appropriate government agencies (such as the various insurance regulators or the SEC).

Substitution of Securities. We may substitute, eliminate, or combine shares of another underlying mutual fund for shares already purchased or to be purchased in the future if either of the following occurs:

(1)           shares of a current underlying mutual fund are no longer available for investment; or

(2)           further investment in an underlying mutual fund is inappropriate.

No substitution of shares may take place without the prior approval of the SEC. All affected contract owners will be notified in the event there is a substitution, elimination or combination of shares.

In February 2008, we filed an application with the SEC for an order permitting us to substitute assets allocated to certain underlying mutual funds into other underlying mutual funds available under the contract that have similar investment objectives and strategies.  If and when we receive SEC approval for these substitutions, affected contract owners will be notified in advance of the specific details relating to the substitutions and will be given an opportunity to make alternate investment allocations.

39

Deregistration of the Separate Account. We may deregister Nationwide VLI Separate Account-4 under the 1940 Act in the event the separate account meets an exemption from registration under the 1940 Act, if there are no shareholders in the separate account or for any other purpose approved by the SEC.

No deregistration may take place without the prior approval of the SEC.  All contract owners will be notified in the event we deregister VLI Separate Account-4.

Voting Rights

Unless there is a change in existing law, on all matters submitted to shareholders we will vote our portfolio shares attributable to your allocations in a Sub-Account only as you instruct.

Before a vote of a portfolio’s shareholders occurs, you will have the right to instruct us based on the number of portfolio shares that corresponds to the amount of policy account value you have in the portfolio (as of a date set by the portfolio).  We will vote shares for which no instructions are received in the same proportion as those that are received.  What this means to you is that when only a small number of policy owners vote, each vote has a greater impact on, and may control the outcome of the vote.

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. We will designate a date for this determination not more than 90 days before the shareholder meeting.

Legal Proceedings

Nationwide Life Insurance Company

Nationwide is a party to litigation and arbitration proceedings in the ordinary course of its business.  It is often not possible to determine the ultimate outcome of the pending investigations and legal proceedings or to provide reasonable ranges of potential losses with any degree of certainty.  Some matters, including certain of those referred to below, are in very preliminary stages, and Nationwide does not have sufficient information to make an assessment of the plaintiffs’ claims for liability or damages.  In some of the cases seeking to be certified as class actions, the court has not yet decided whether a class will be certified or (in the event of certification) the size of the class and class period.  In many of the cases, the plaintiffs are seeking undefined amounts of damages or other relief, including punitive damages and equitable remedies, which are difficult to quantify and cannot be defined based on the information currently available.  Nationwide does not believe, based on information currently known by management, that the outcomes of such pending investigations and legal proceedings are likely to have a material adverse effect on Nationwide’s consolidated financial position.  However, given the large and/or indeterminate amounts sought in certain of these matters and inherent unpredictability of litigation, it is possible that an adverse outcome in certain matters could have a material adverse effect on Nationwide’s consolidated financial results in a particular quarterly or annual period.

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 against life insurers other than Nationwide.

The financial services industry, including mutual fund, variable annuity, retirement plan, life insurance and distribution companies, has also been the subject of increasing scrutiny by regulators, legislators and the media over the past few years.  Numerous regulatory agencies, including the SEC, the Financial Industry Regulatory Authority and the New York State Attorney General, have commenced industry-wide investigations regarding late trading and market timing in connection with mutual funds and variable insurance contracts, and have commenced enforcement actions against some mutual fund and life insurance companies on those issues.  Nationwide has been contacted by or received subpoenas from the SEC and the New York State Attorney General, who are investigating market timing in certain mutual funds offered in insurance products sponsored by Nationwide.  Nationwide has cooperated with these investigations.  Information requests from the New York State Attorney General and the SEC with respect to investigations into late trading and market timing were last responded to by Nationwide and its affiliates in December 2003 and June 2005, respectively, and no further information requests have been received with respect to these matters.

40

In addition, state and federal regulators and other governmental bodies have commenced investigations, proceedings or inquiries relating to compensation and bidding arrangements and possible anti-competitive activities between insurance producers and brokers and issuers of insurance products, and unsuitable sales and replacements by producers on behalf of the issuer.  Also under investigation are compensation and revenue sharing arrangements between the issuers of variable insurance contracts and mutual funds or their affiliates, fee arrangements in retirement plans, the use of side agreements and finite reinsurance agreements, funding agreements issued to back medium-term note (MTN) programs, recordkeeping and retention compliance by broker/dealers, and supervision of former registered representatives.  Related investigations, proceedings or inquiries may be commenced in the future.  Nationwide and/or its affiliates have been contacted by or received subpoenas from state and federal regulatory agencies and other governmental bodies, state securities law regulators and state attorneys general for information relating to certain of these investigations, including those relating to compensation, revenue sharing and bidding arrangements, anti-competitive activities, unsuitable sales or replacement practices, fee arrangements in retirement plans, the use of side agreements and finite reinsurance agreements, and funding agreements backing the Nationwide MTN program.  Nationwide is cooperating with regulators in connection with these inquiries and will cooperate with Nationwide Mutual Insurance Company (NMIC) in responding to these inquiries to the extent that any inquiries encompass NMIC’s operations.

These proceedings are expected to continue in the future and could result in legal precedents and new industry-wide legislation, rules and regulations that could significantly affect the financial services industry, including mutual fund, retirement plan, life insurance and annuity companies.  These proceedings also could affect the outcome of one or more of Nationwide’s litigation matters.  There can be no assurance that any such litigation or regulatory actions will not have a material adverse effect on Nationwide in the future.

On November 20, 2007, Nationwide and Nationwide Retirement Solutions, Inc. (NRS) were named in a lawsuit filed in the Circuit Court of Jefferson County, Alabama entitled Ruth A. Gwin and Sandra H. Turner, and a class of similarly situated individuals v NLIC, NRS, Alabama State Employees Association, PEBCO, Inc. and Fictitious Defendants A to Z.  The plaintiffs purport to represent a class of all participants in the Alabama State Employees Association (ASEA) plan, excluding members of the Board of Control during the Class Period and excluding ASEA’s directors, officers and board members during the class period.  The class period is the date from which Nationwide and/or NRS first made a payment to ASEA or PEBCO arising out of the funding agreement dated March 24, 2004 to the date class notice is provided.  The plaintiffs allege that the defendants breached their fiduciary duties, converted plan participants’ properties, and breached their contract when payments were made and the plan was administered under the funding agreement.  The complaint seeks a declaratory judgment, an injunction, disgorgement of amounts paid, compensatory and punitive damages, interest, attorneys’ fees and costs, and such other equitable and legal relief to which the plaintiffs and class members may be entitled.  On January 9, 2008, Nationwide and NRS filed a Notice of Removal to the United States District Court Northern District of Alabama, Southern Division.  On January 16, 2008, Nationwide and NRS filed a motion to dismiss.  On January 24, 2008, the plaintiffs filed a motion to remand.  The motions have been fully briefed.  Nationwide and NRS intend to defendthis casevigorously.

On July 11, 2007, Nationwide was named in a lawsuit filed in the United States District Court for the Western District of Washington at Tacoma entitled Jerre Daniels-Hall and David Hamblen, Individually and on behalf of All Others Similarly Situated v. National Education Association, NEA Member Benefits Corporation, Nationwide Life Insurance Company, Security Benefit Life Insurance Company, Security Benefit Group, Inc., Security Distributors, Inc., et. al.  The plaintiffs seek to represent a class of all current or former National Education Association (NEA) members who participated in the NEA Valuebuilder 403(b) program at any time between January 1, 1991 and the present (and their heirs and/or beneficiaries).  The plaintiffs allege that the defendants violated the Employee Retirement Income Security Act of 1974, as amended (ERISA) by failing to prudently and loyally manage plan assets, by failing to provide complete and accurate information, by engaging in prohibited transactions, and by breaching their fiduciary duties when they failed to prevent other fiduciaries from breaching their fiduciary duties.  The complaint seeks to have the defendants restore all losses to the plan, restoration of plan assets and profits to participants, disgorgement of endorsement fees, disgorgement of service fee payments, disgorgement of excessive fees charged to plan participants, other unspecified relief for restitution, declaratory and injunctive relief, and attorneys’ fees.  On October 12, 2007, Nationwide filed a motion to dismiss.  The motion has been fully briefed.  Nationwide intends to defend this lawsuit vigorously.

41

On November 15, 2006, Nationwide Financial Services, Inc. (NFS), Nationwide and NRS were named in a lawsuit filed in the United States District Court for the Southern District of Ohio entitled Kevin Beary, Sheriff of Orange County, Florida, In His Official Capacity, Individually and On Behalf of All Others Similarly Situated v. Nationwide Life Insurance Co., Nationwide Retirement Solutions, Inc. and Nationwide Financial Services, Inc.  The plaintiff seeks to represent a class of all sponsors of 457(b) deferred compensation plans in the United States that had variable annuity contracts with the defendants at any time during the class period, or in the alternative, all sponsors of 457(b) deferred compensation plans in Florida that had variable annuity contracts with the defendants during the class period.  The class period is from January 1, 1996 until the class notice is provided.  The plaintiff alleges that the defendants breached their fiduciary duties by arranging for and retaining service payments from certain mutual funds.  The complaint seeks an accounting, a declaratory judgment, a permanent injunction and disgorgement or restitution of the service fee payments allegedly received by the defendants, including interest.  On January 25, 2007, NFS, Nationwide and NRS filed a motion to dismiss.  On September 17, 2007, the Court granted the motion to dismiss.  On October 1, 2007, the plaintiff filed a motion to vacate judgment and for leave to file an amended complaint.  On October 25, 2007, NFS, Nationwide and NRS filed their opposition to the plaintiff’s motion.  NFS, Nationwide and NRS continue to defend this lawsuit vigorously.

On February 11, 2005, Nationwide was named in a class action lawsuit filed in Common Pleas Court, Franklin County, Ohio entitled Michael Carr v. Nationwide Life Insurance Company.  The plaintiff claims that the total of modal payments that policyholders paid per year exceeded the guaranteed maximum premium provided for in the policy.The complaint seeks recovery for breach of contract, fraud by omission, violation of the Ohio Deceptive Trade Practices Act and unjust enrichment.  The complaint also seeks unspecified compensatory damages, disgorgement of all amounts in excess of the guaranteed maximum premium and attorneys’ fees.  On February 2, 2006, the court granted the plaintiff’s motion for class certification on the breach of contract and unjust enrichment claims.  The court certified a class consisting of all residents of the United States and the Virgin Islands who, during the class period, paid premiums on a modal basis to Nationwide for term life insurance policies issued by Nationwide during the class period that provide for guaranteed maximum premiums, excluding certain specified products.  Excluded from the class are Nationwide; any parent, subsidiary or affiliate of Nationwide; all employees, officers and directors of Nationwide; and any justice, judge or magistrate judge of the State of Ohio who may hear the case.  The class period is from February 10, 1990 through February 2, 2006, the date the class was certified.  On January 26, 2007, the plaintiff filed a motion for summary judgment.  On April 30, 2007, Nationwide filed a motion for summary judgment.  On February 4, 2008, the Court entered its ruling on the parties’ pending motions for summary judgment.  The Court granted Nationwide’s motion for summary judgment for some of the plaintiffs’ causes of action, including breach of contract claims on all decreasing term policies, plaintiff Carr’s individual claims for fraud by omission, violation of the Ohio Deceptive Trade Practices Act and all unjust enrichment claims.  However, several claims against Nationwide remain, including plaintiff Carr’s individual claim for breach of contract and the plaintiff Class’ claims for breach of contract for the term life policies in 43 of 51 jurisdictions.  The Court has requested additional briefing on Nationwide’s affirmative defense that the doctrine of voluntary payment acts as a defense to the breach of contract claims. Nationwide continues to defend this lawsuit vigorously.

On April 13, 2004, Nationwide was named in a class action lawsuit filed in Circuit Court, Third Judicial Circuit, Madison County, Illinois, entitled Woodbury v. Nationwide Life Insurance Company.  Nationwide removed this case to the United States District Court for the Southern District of Illinois on June 1, 2004.  On December 27, 2004, the case was transferred to the United States District Court for the District of Maryland and included in the multi-district proceeding entitled In Re Mutual Funds Investment Litigation.  In response, on May 13, 2005, the plaintiff filed the first amended complaint purporting to represent, with certain exceptions, a class of all persons who held (through their ownership of an Nationwide annuity or insurance product) units of any Nationwide sub-account invested in mutual funds that included foreign securities in their portfolios and that experienced market timing or stale price trading activity.  The first amended complaint purports to disclaim, with respect to market timing or stale price trading in Nationwide’s annuities sub-accounts, any allegation based on Nationwide’s untrue statement, failure to disclose any material fact, or usage of any manipulative or deceptive device or contrivance in connection with any class member’s purchases or sales of Nationwide annuities or units in annuities sub-accounts.  The plaintiff claims, in the alternative, that if Nationwide is found with respect to market timing or stale price trading in its annuities sub-accounts, to have made any untrue statement, to have failed to disclose any material fact or to have used or employed any manipulative or deceptive device or contrivance, then the plaintiff purports to represent a class, with certain exceptions, of all persons who, prior to Nationwide’s untrue statement, omission of material fact, use or employment of any manipulative or deceptive device or contrivance, held (through their ownership of an Nationwide annuity or insurance product) units of any Nationwide sub-account invested in mutual funds that included foreign securities in their portfolios and that experienced market timing activity.  The first amended complaint alleges common law negligence and seeks to recover damages not to exceed $75,000 per plaintiff or class member, including all compensatory damages and costs.  On June 1, 2006, the District Court granted Nationwide’s

42

motion to dismiss the plaintiff’s complaint.  The plaintiff appealed the District Court’s decision, and the issues have been fully briefed.  Nationwide continues to defend this lawsuit vigorously.

On August 15, 2001, NFS and Nationwide were named in a lawsuit filed in the United States District Court for the District of Connecticut entitled Lou Haddock, as trustee of the Flyte Tool & Die, Incorporated Deferred Compensation Plan, et al v. Nationwide Financial Services, Inc. and Nationwide Life Insurance Company.  Currently, the plaintiffs’ fifth amended complaint, filed March 21, 2006, purports to represent a class of qualified retirement plans under ERISA that purchased variable annuities from Nationwide.  The plaintiffs allege that they invested ERISA plan assets in their variable annuity contracts and that Nationwide and NFS breached ERISA fiduciary duties by allegedly accepting service payments from certain mutual funds.  The complaint seeks disgorgement of some or all of the payments allegedly received by NFS and Nationwide, other unspecified relief for restitution, declaratory and injunctive relief, and attorneys’ fees.  To date, the District Court has rejected the plaintiffs’ request for certification of the alleged class.  On September 25, 2007, NFS’ and Nationwide’s motion to dismiss the plaintiffs’ fifth amended complaint was denied.  On October 12, 2007, NFS and Nationwide filed their answer to the plaintiffs’ fifth amended complaint and amended counterclaims.  On November 1, 2007, the plaintiffs filed a motion to dismiss NFS’ and Nationwide’s amended counterclaims.  On November 15, 2007, the plaintiffs filed a motion for class certification.  On February 8, 2008, the Court denied the plaintiffs’ motion to dismiss the amended counterclaim, with the exception that it was tentatively granting the plaintiffs’ motion to dismiss with respect to the Companies’ claim that it could recover any “disgorgement remedy” from plan sponsors.  NFS and Nationwide continue to defend this lawsuit vigorously.

Nationwide Investment Services Corporation

The general distributor, NISC, is not engaged in any litigation of any material nature.

43

Financial Statements

The Statement of Additional Information contains consolidated financial statements for Nationwide Life Insurance Company and financial statements for Nationwide VLI Separate Account - 4.  You may obtain the Statement of Additional Information FREE OF CHARGE by contacting us at the address or telephone number on the first page of this prospectus.  You should distinguish the consolidated financial statements of the company and subsidiaries from the financial statements of the separate account.  Please consider the consolidated financial statements of the company only as bearing on our ability to meet the obligations under the policy.  You should not consider the consolidated financial statements of the company and subsidiaries as affecting the investment performance of the assets of the separate account.

44

Appendix A: Sub-Account Information

The Sub-Accounts listed below invest in corresponding mutual funds that are designed primarily as investments for variable annuity contracts and variable life insurance policies issued by insurance companies.  There is no guarantee that the investment objectives will be met.  You have voting rights with respect to the Sub-Accounts.  For more information, see "Voting Rights," beginning on page 39.

Please refer to the prospectus for each underlying mutual fund for more detailed information.

AIM Variable Insurance Funds - AIM V.I. Basic Value Fund: Series I Shares

This sub-account is only available in policies issued before December 31, 2008

Investment Adviser:	Invesco Aim Advisors, Inc.
Sub-adviser:	Invesco Trimark Investment Management, Inc.; Invesco Global Asset
	Management (N.A.), Inc.; Invesco Institutional (N.A.), Inc.; Invesco Senior
	Secured Management, Inc.; Invesco Hong Kong Limited; Invesco Asset
	Management Limited; Invesco Asset Management (Japan) Limited; Invesco
	Asset Management Deutschland, GmbH; and Invesco Australia Limited
Investment Objective:	Long-term growth of capital.

AIM Variable Insurance Funds - AIM V.I. Capital Development Fund: Series I Shares

Investment Adviser:	Invesco Aim Advisors, Inc.
Sub-adviser:	Invesco Trimark Investment Management, Inc.; Invesco Global Asset
	Management (N.A.), Inc.; Invesco Institutional (N.A.), Inc.; Invesco Senior
	Secured Management, Inc.; Invesco Hong Kong Limited; Invesco Asset
	Management Limited; Invesco Asset Management (Japan) Limited; Invesco
	Asset Management Deutschland, GmbH; and Invesco Australia Limited
Investment Objective:	Long-term capital growth.

AIM Variable Insurance Funds - AIM V.I. International Growth Fund: Series I Shares

Investment Adviser:	Invesco Aim Advisors, Inc.
Sub-adviser:	Invesco Trimark Investment Management, Inc.; Invesco Global Asset
	Management (N.A.), Inc.; Invesco Institutional (N.A.), Inc.; Invesco Senior
	Secured Management, Inc.; Invesco Hong Kong Limited; Invesco Asset
	Management Limited; Invesco Asset Management (Japan) Limited; Invesco
	Asset Management Deutschland, GmbH; and Invesco Australia Limited
Investment Objective:	Long-term growth of capital.

AllianceBernstein Variable Products Series Fund, Inc. - AllianceBernstein Growth and Income Portfolio: Class A

Investment Adviser:	AllianceBernstein L.P.
Investment Objective:	Long-term growth of capital.

AllianceBernstein Variable Products Series Fund, Inc. - AllianceBernstein International Value Portfolio: Class A

Investment Adviser:	AllianceBernstein L.P.
Investment Objective:	Long-term growth of capital.

AllianceBernstein Variable Products Series Fund, Inc. - AllianceBernstein Small/Mid Cap Value Portfolio: Class A

Investment Adviser:	AllianceBernstein L.P.
Investment Objective:	Long-term growth of capital.

American Century Variable Portfolios, Inc. - American Century VP Income & Growth Fund: Class I

This sub-account is only available in policies issued before February 1, 2003

Investment Adviser:	American Century Investment Management, Inc.
Investment Objective:	Capital growth by investing in common stocks.

45

American Century Variable Portfolios, Inc. - American Century VP International Fund: Class I

This sub-account is only available in policies issued before May 1, 2005

Investment Adviser:	American Century Global Investment Management, Inc.
Investment Objective:	Capital growth.

American Century Variable Portfolios, Inc. - American Century VP Mid Cap Value Fund: Class I

Investment Adviser:	American Century Investment Management, Inc.
Investment Objective:	Long-term capital growth with income as a secondary objective.

American Century Variable Portfolios, Inc. - American Century VP Ultra Fund: Class I

This sub-account is only available in policies issued before December 31, 2007

Investment Adviser:	American Century Investment Management, Inc.
Investment Objective:	Long-term capital growth.

American Century Variable Portfolios, Inc. - American Century VP Value Fund: Class I

Investment Adviser:	American Century Investment Management, Inc.
Investment Objective:	Long-term capital growth with income as a secondary objective.

American Century Variable Portfolios, Inc. - American Century VP Vista Fund: Class I

Investment Adviser:	American Century Investment Management, Inc.
Investment Objective:	Long-term capital growth.

American Funds Insurance Series - Asset Allocation Fund: Class 2

Investment Adviser:	Capital Research and Management Company
Investment Objective:	Seeks to provide high total return (including income and capital gains)
	consistent with the preservation of capital over the long term.

American Funds Insurance Series - Bond Fund: Class 2

Investment Adviser:	Capital Research and Management Company
Investment Objective:	Seeks to maximize current income and preserve capital by investing
	primarily in fixed-income securities.

American Funds Insurance Series - Global Small Capitalization Fund: Class 2

Investment Adviser:	Capital Research and Management Company
Investment Objective:	Seeks long-term growth of capital by investing primarily in stocks of smaller
	companies located around the world.

American Funds Insurance Series - Growth Fund: Class 2

Investment Adviser:	Capital Research and Management Company
Investment Objective:	The Fund invests primarily in common stocks of companies that appear to offer superior opportunities for growth of capital.

BlackRock Large Cap Core V.I. Fund: Class II

Investment Adviser:	BlackRock Advisors, LLC
Sub-adviser:	BlackRock Investment Management International Limited
Investment Objective:	The fund seeks its investment objective of long-term capital growth through
	investment primarily in a diversified portfolio of equity securities of large-
	cap companies located in the United States.

Calvert Variable Series, Inc. - CVS Social Equity Portfolio

This sub-account is only available in policies issued before May 1, 2004

Investment Adviser:	Calvert Asset Management Company, Inc.
Sub-adviser:	Atlanta Capital Management Company, L.L.C.
Investment Objective:	Growth of capital through investment in stocks of issuers in industries
	believed to offer opportunities for potential capital appreciation and which
	meet Portfolio's investment and social criteria.

46

Credit Suisse Trust - Global Small Cap Portfolio

This sub-account is only available in policies issued before September 27, 1999

Investment Adviser:	Credit Suisse Asset Management, LLC
Sub-adviser:	Credit Suisse Asset Management Limited
Investment Objective:	Long-term growth of capital.

Credit Suisse Trust - International Focus Portfolio

This sub-account is only available in policies issued before September 27, 1999

Investment Adviser:	Credit Suisse Asset Management, LLC
Sub-adviser:	Credit Suisse Asset Management Limited
Investment Objective:	Long-term capital appreciation.

Credit Suisse Trust - Large Cap Value Portfolio

This sub-account is only available in policies issued before May 1, 2000

Investment Adviser:	Credit Suisse Asset Management, LLC
Investment Objective:	Long-term growth of capital and income.

Davis Variable Account Fund, Inc. - Davis Value Portfolio

Investment Adviser:	Davis Selected Advisors, L.P.
Sub-adviser:	Davis Selected Advisors - NY, Inc.
Investment Objective:	Long-term growth of capital.

Dreyfus Investment Portfolios - Mid Cap Stock Portfolio: Initial Shares

This sub-account is only available in policies issued before May 1, 2005

Investment Adviser:	The Dreyfus Corporation
Sub-adviser:	Mellon Capital Management
Investment Objective:	The portfolio seeks capital appreciation.

Dreyfus Investment Portfolios - Small Cap Stock Index Portfolio: Service Shares

Investment Adviser:	The Dreyfus Corporation
Sub-adviser:	Mellon Capital Management
Investment Objective:	To match performance of the S&P SmallCap 600 Index®.

Dreyfus Socially Responsible Growth Fund, Inc.: Initial Shares

This sub-account is only available in policies issued before February 1, 2003

Investment Adviser:	The Dreyfus Corporation
Sub-adviser:	Boston Company Asset Management
Investment Objective:	Capital growth with current income as a secondary goal.

Dreyfus Stock Index Fund, Inc.: Initial Shares

Investment Adviser:	The Dreyfus Corporation
Sub-adviser:	Mellon Capital Management
Investment Objective:	To match performance of the S&P 500.

Dreyfus Variable Investment Fund - Appreciation Portfolio: Initial Shares

Investment Adviser:	The Dreyfus Corporation
Sub-adviser:	Fayez Sarofim
Investment Objective:	Long-term capital growth consistent with the preservation of capital.

Dreyfus Variable Investment Fund - International Value Portfolio: Initial Shares

Investment Adviser:	The Dreyfus Corporation
Sub-adviser:	Boston Company Asset Management
Investment Objective:	Long-term capital growth.

DWS Investments VIT Funds - DWS Small Cap Index VIP: Class A

Investment Adviser:	Northern Trust Investments, Inc.
Investment Objective:	To replicate as closely as possible the performance of the Russell 2000 Small Stock Index.

47

DWS Variable Series II - Dreman High Return Equity VIP: Class B

Investment Adviser:	Deutsche Investment Management Americas Inc.
Sub-adviser:	Dreman Value Management L.L.C.
Investment Objective:	High rate of total return.

DWS Variable Series II - Dreman Small Mid Cap Value VIP: Class B

Investment Adviser:	Deutsche Investment Management Americas Inc.
Sub-adviser:	Dreman Value Management L.L.C.
Investment Objective:	Long-term capital appreciation.

Federated Insurance Series - Federated Quality Bond Fund II: Primary Shares

Investment Adviser:	Federated Investment Management Company
Investment Objective:	Current income.

Fidelity Variable Insurance Products Fund - VIP Contrafund® Portfolio: Service Class

Investment Adviser:	Fidelity Management & Research Company
Sub-adviser:	Fidelity Research & Analysis Company
Investment Objective:	Long-term capital appreciation.

Fidelity Variable Insurance Products Fund - VIP Equity-Income Portfolio: Service Class

Investment Adviser:	Fidelity Management & Research Company
Sub-adviser:	Fidelity Research & Analysis Company
Investment Objective:	Reasonable income.

Fidelity Variable Insurance Products Fund - VIP Freedom 2010 Portfolio: Service Class

Investment Adviser:	Fidelity Management & Research Company
Investment Objective:	High total return with a secondary objective of principal preservation as the
	fund approaches its target date and beyond.

The assets of each VIP Freedom Fund are invested in a combination of other Fidelity VIP funds: domestic and international equity funds, investment-grade and high yield fixed-income funds, and money market/short-term funds (underlying Fidelity funds).  Each VIP Freedom Fund, as a shareholder in an underlying Fidelity fund, will indirectly bear its pro rata share of the fees and expenses incurred by the underlying Fidelity fund.  Please refer to the prospectus for the VIP Freedom Funds for more information.

Fidelity Variable Insurance Products Fund - VIP Freedom 2015 Portfolio: Service Class

Investment Adviser:	Fidelity Management & Research Company
Investment Objective:	Seeks high total return with a secondary objective of principal preservation
	as the fund approaches its target date and beyond.

Fidelity Variable Insurance Products Fund - VIP Freedom 2020 Portfolio: Service Class

Investment Adviser:	Fidelity Management & Research Company
Investment Objective:	High total return with a secondary objective of principal preservation as the
	fund approaches its target date and beyond.

The assets of each VIP Freedom Fund are invested in a combination of other Fidelity VIP funds: domestic and international equity funds, investment-grade and high yield fixed-income funds, and money market/short-term funds (underlying Fidelity funds).  Each VIP Freedom Fund, as a shareholder in an underlying Fidelity fund, will indirectly bear its pro rata share of the fees and expenses incurred by the underlying Fidelity fund.  Please refer to the prospectus for the VIP Freedom Funds for more information.

Fidelity Variable Insurance Products Fund - VIP Freedom 2025 Portfolio: Service Class

Investment Adviser:	Fidelity Management & Research Company
Investment Objective:	Seeks high total return with a secondary objective of principal preservation
	as the fund approaches its target date and beyond.

48

Fidelity Variable Insurance Products Fund - VIP Freedom 2030 Portfolio: Service Class

Investment Adviser:	Fidelity Management & Research Company
Investment Objective:	High total return with a secondary objective of principal preservation as the
	fund approaches its target date and beyond.

The assets of each VIP Freedom Fund are invested in a combination of other Fidelity VIP funds: domestic and international equity funds, investment-grade and high yield fixed-income funds, and money market/short-term funds (underlying Fidelity funds).  Each VIP Freedom Fund, as a shareholder in an underlying Fidelity fund, will indirectly bear its pro rata share of the fees and expenses incurred by the underlying Fidelity fund.  Please refer to the prospectus for the VIP Freedom Funds for more information.

Fidelity Variable Insurance Products Fund - VIP Growth & Income Portfolio: Service Class

Investment Adviser:	Fidelity Management & Research Company
Sub-adviser:	Fidelity Research & Analysis Company
Investment Objective:	High total return.

Fidelity Variable Insurance Products Fund - VIP Growth Opportunities Portfolio: Service Class

This sub-account is only available in policies issued before May 1, 2002

Investment Adviser:	Fidelity Management & Research Company
Sub-adviser:	Fidelity Research & Analysis Company
Investment Objective:	Capital growth.

Fidelity Variable Insurance Products Fund - VIP Growth Portfolio: Service Class

Investment Adviser:	Fidelity Management & Research Company
Sub-adviser:	FMR Co., Inc.
Investment Objective:	Capital appreciation.

Fidelity Variable Insurance Products Fund - VIP High Income Portfolio: Service Class

This sub-account is only available in policies issued before February 1, 2003

Investment Adviser:	Fidelity Management & Research Company
Sub-adviser:	FMR Co., Inc.
Investment Objective:	High level of current income.

Fidelity Variable Insurance Products Fund - VIP Index 500 Portfolio: Initial Class

Investment Adviser:	FMR
Sub-adviser:	Geode Capital Management, LLC
Investment Objective:	Total return.

Fidelity Variable Insurance Products Fund - VIP Investment Grade Bond Portfolio: Service Class

Investment Adviser:	Fidelity Management & Research Company
Sub-adviser:	Fidelity Investments Money Management, Inc.
Investment Objective:	High level of current income.

Fidelity Variable Insurance Products Fund - VIP Mid Cap Portfolio: Service Class

Investment Adviser:	Fidelity Management & Research Company
Sub-adviser:	Fidelity Research & Analysis Company
Investment Objective:	Long-term growth of capital.

Fidelity Variable Insurance Products Fund - VIP Overseas Portfolio: Service Class

This sub-account is only available in policies issued before December 31, 2007

Investment Adviser:	Fidelity Management & Research Company
Sub-adviser:	Fidelity Research & Analysis Company
Investment Objective:	Long-term capital growth.

Fidelity Variable Insurance Products Fund - VIP Value Strategies Portfolio: Service Class

This sub-account is only available in policies issued before February 1, 2003

Investment Adviser:	Fidelity Management & Research Company
Sub-adviser:	Fidelity Research & Analysis Company
Investment Objective:	Capital appreciation.

49

Franklin Templeton Variable Insurance Products Trust - Franklin Small Cap Value Securities Fund: Class 2

Investment Adviser:	Franklin Advisory Services, LLC
Investment Objective:	Long-term total return.

Franklin Templeton Variable Insurance Products Trust - Mutual Discovery Securities Fund: Class 2

Investment Adviser:	Franklin Mutual Advisers, LLC
Sub-adviser:	Franklin Templeton Investment Management Limited
Investment Objective:	Capital appreciation.

Franklin Templeton Variable Insurance Products Trust - Templeton Foreign Securities Fund: Class 2

This sub-account is only available in policies issued before December 31, 2007

Investment Adviser:	Templeton Investment Counsel, LLC
Investment Objective:	Long-term capital growth.

Franklin Templeton Variable Insurance Products Trust - Templeton Global Income Securities Fund: Class 2

Investment Adviser:	Franklin Advisors, Inc.
Investment Objective:	High current income, consistent with preservation of capital, with capital
	appreciation as a secondary consideration.

Goldman Sachs Variable Insurance Trust - Goldman Sachs VIT Mid Cap Value Fund: Institutional Shares

This sub-account is only available in policies issued before May 1, 2006

Investment Adviser:	Goldman Sachs Asset Management, L.P.
Investment Objective:	Long-term capital appreciation.

J.P. Morgan Insurance Trust - JPMorgan Insurance Trust Diversified Mid Cap Growth Portfolio Class 1

This sub-account is only available in policies issued before May 1, 2005

Investment Adviser:	JPMorgan Investment Advisors Inc.
Investment Objective:	Growth of capital and secondarily, current income by investing primarily in
	equity securities.

J.P. Morgan Insurance Trust - JPMorgan Insurance Trust Diversified Mid Cap Value Portfolio Class 1

This sub-account is no longer available to receive transfers or new premium payments effective May 1, 2006

Investment Adviser:	JPMorgan Investment Advisors Inc.
Investment Objective:	Capital appreciation with the secondary goal of achieving current income by
	investing primarily in equity securities.

Janus Aspen Series - Balanced Portfolio: Service Shares

Investment Adviser:	Janus Capital Management LLC
Investment Objective:	Long-term growth of capital, consistent with preservation of capital and
	balanced by current income.

Janus Aspen Series - Forty Portfolio: Service Shares

Investment Adviser:	Janus Capital Management LLC
Investment Objective:	Long-term growth of capital.

Janus Aspen Series - Global Technology Portfolio: Service Shares

Investment Adviser:	Janus Capital Management LLC
Investment Objective:	Long-term growth of capital.

Janus Aspen Series - International Growth Portfolio: Service Shares

Investment Adviser:	Janus Capital Management LLC
Investment Objective:	Long-term growth of capital.

Legg Mason Partners Variable Portfolios I, Inc. - Legg Mason Partners Variable Small Cap Growth Portfolio: Class I

Investment Adviser:	Legg Mason Partners Fund Advisor, LLC
Sub-adviser:	ClearBridge
Investment Objective:	The fund seeks long-term growth of capital.

50

Lincoln Variable Insurance Products Trust – Baron Growth Opportunities Fund: Service Class

Investment Adviser:	Lincoln Investment Advisors Corporation
Sub-adviser:	BAMCO, Inc.
Investment Objective:	Capital appreciation.

Lord Abbett Series Fund, Inc. - Mid-Cap Value Portfolio: Class VC

Investment Adviser:	Lord, Abbett & Co. LLC
Investment Objective:	Capital appreciation through investments, primarily in equity securities,
	which are believed to be undervalued in the market place.

MFS® Variable Insurance Trust - MFS Value Series: Service Class

Investment Adviser:	Massachusetts Financial Services Company
Investment Objective:	Capital appreciation.

MFS® Variable Insurance Trust - Research International Series: Service Class

Investment Adviser:	Massachusetts Financial Services Company
Investment Objective:	Capital appreciation.

Nationwide Variable Insurance Trust - Federated NVIT High Income Bond Fund: Class I

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	Federated Investment Management Company
Investment Objective:	High current income.

Nationwide Variable Insurance Trust - Gartmore NVIT Emerging Markets Fund: Class I

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	Gartmore Global Partners
Investment Objective:	Long-term capital growth by investing primarily in equity securities of
	companies located in emerging market countries.

Nationwide Variable Insurance Trust - Gartmore NVIT Global Utilities Fund: Class I

This sub-account is only available in policies issued before May 1, 2004

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	Gartmore Global Partners
Investment Objective:	Long-term capital growth.

Nationwide Variable Insurance Trust - Gartmore NVIT International Equity Fund: Class I

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	Gartmore Global Partners
Investment Objective:	Long-term capital growth by investing primarily in equity securities of
	companies in Europe, Australasia, the Far East and other regions, including
	developing countries.

Nationwide Variable Insurance Trust - Gartmore NVIT Worldwide Leaders Fund: Class I

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	Gartmore Global Partners
Investment Objective:	Long-term capital growth.

Nationwide Variable Insurance Trust - JPMorgan NVIT Balanced Fund: Class I

This sub-account is only available in policies issued before February 1, 2003

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	J.P. Morgan Investment Management Inc.
Investment Objective:	High total return from a diversified portfolio of equity and fixed income
	securities.

Nationwide Variable Insurance Trust - NVIT Global Financial Services Fund: Class I

This sub-account is only available in policies issued before May 1, 2004

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	Gartmore Global Partners
Investment Objective:	Long-term capital growth.

51

Nationwide Variable Insurance Trust - NVIT Government Bond Fund: Class I

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	Nationwide Asset Management, LLC
Investment Objective:	To provide a high level of income as is consistent with the preservation of
	capital.

Nationwide Variable Insurance Trust - NVIT Growth Fund: Class I

This sub-account is only available in policies issued before February 1, 2003

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	Nationwide Asset Management, LLC
Investment Objective:	Long-term capital appreciation.

Nationwide Variable Insurance Trust - NVIT Health Sciences Fund: Class I

This sub-account is only available in policies issued before December 31, 2007

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	Aberdeen Asset Management, Inc.
Investment Objective:	Long-term capital appreciation.

Nationwide Variable Insurance Trust - NVIT International Index Fund: Class II

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	BlackRock Investment Management, LLC
Investment Objective:	To match the performance of the Morgan Stanley Capital International
	Europe, Australasia and Far East Index ("MSCI EAFE® Index") as closely as
	possible before the deduction of Fund expenses.

Nationwide Variable Insurance Trust - NVIT Investor Destinations Aggressive Fund: Class II

Investment Adviser:	Nationwide Fund Advisors
Investment Objective:	To maximize growth of capital consistent with a more aggressive level of
	risk as compared to the other Investor Destinations Funds.

The Nationwide NVIT Investor Destinations Funds are designed to provide diversification and asset allocation across

several types of investments and asset classes, primarily by investing in underlying funds.  Therefore, a proportionate share of the fees and expenses of the underlying funds are indirectly borne by investors.  Please refer to the prospectus for Nationwide NVIT Investor Destinations Funds for more information.

Nationwide Variable Insurance Trust - NVIT Investor Destinations Conservative Fund: Class II

Investment Adviser:	Nationwide Fund Advisors
Investment Objective:	High level of return consistent with a conservative level of risk compared to
	the other Investor Destinations Funds.

The Nationwide NVIT Investor Destinations Funds are designed to provide diversification and asset allocation across

several types of investments and asset classes, primarily by investing in underlying funds.  Therefore, a proportionate share of the fees and expenses of the underlying funds are indirectly borne by investors.  Please refer to the prospectus for Nationwide NVIT Investor Destinations Funds for more information.

Nationwide Variable Insurance Trust - NVIT Investor Destinations Moderate Fund: Class II

Investment Adviser:	Nationwide Fund Advisors
Investment Objective:	High level of total return consistent with a moderate level of risk as
	compared to other Investor Destinations Funds.

The Nationwide NVIT Investor Destinations Funds are designed to provide diversification and asset allocation across

several types of investments and asset classes, primarily by investing in underlying funds.  Therefore, a proportionate share of the fees and expenses of the underlying funds are indirectly borne by investors.  Please refer to the prospectus for Nationwide NVIT Investor Destinations Funds for more information.

52

Nationwide Variable Insurance Trust - NVIT Investor Destinations Moderately Aggressive Fund: Class II

Investment Adviser:	Nationwide Fund Advisors
Investment Objective:	Growth of capital, but also seeks income consistent with a moderately
	aggressive level of risk as compared to the other Investor Destinations Funds.

The Nationwide NVIT Investor Destinations Funds are designed to provide diversification and asset allocation across

several types of investments and asset classes, primarily by investing in underlying funds.  Therefore, a proportionate share of the fees and expenses of the underlying funds are indirectly borne by investors.  Please refer to the prospectus for Nationwide NVIT Investor Destinations Funds for more information.

Nationwide Variable Insurance Trust - NVIT Investor Destinations Moderately Conservative Fund: Class II

Investment Adviser:	Nationwide Fund Advisors
Investment Objective:	High level of total return consistent with a moderately conservative level of
	risk.

The Nationwide NVIT Investor Destinations Funds are designed to provide diversification and asset allocation across

several types of investments and asset classes, primarily by investing in underlying funds.  Therefore, a proportionate share of the fees and expenses of the underlying funds are indirectly borne by investors.  Please refer to the prospectus for Nationwide NVIT Investor Destinations Funds for more information.

Nationwide Variable Insurance Trust - NVIT Mid Cap Growth Fund: Class I

This sub-account is only available in policies issued before February 1, 2003

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	NorthPointe Capital, LLC
Investment Objective:	Long-term capital appreciation.

Nationwide Variable Insurance Trust - NVIT Mid Cap Index Fund: Class I

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	BlackRock Investment Management, LLC
Investment Objective:	Capital appreciation.

Nationwide Variable Insurance Trust - NVIT Money Market Fund: Class I

This sub-account is no longer available to receive transfers or new premium payments effective October 21, 2002

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	Nationwide Asset Management, LLC
Investment Objective:	High level of current income as is consistent with the preservation of capital
	and maintenance of liquidity.

Nationwide Variable Insurance Trust - NVIT Money Market Fund: Class V

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	Nationwide Asset Management, LLC
Investment Objective:	High level of current income as is consistent with the preservation of capital
	and maintenance of liquidity.

Nationwide Variable Insurance Trust - NVIT Multi-Manager Large Cap Growth Fund: Class I

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	Goldman Sachs Asset Management; Neuberger Berman Management Inc. and
	Wells Fargo Investment Management
Investment Objective:	The fund seeks long-term capital growth.

Nationwide Variable Insurance Trust - NVIT Multi-Manager Mid Cap Growth Fund: Class I

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	Neuberger Berman Management Inc. and American Century Investment
	Management Inc.
Investment Objective:	The fund seeks long-term capital growth.

53

Nationwide Variable Insurance Trust - NVIT Multi-Manager Mid Cap Value Fund: Class I

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	American Century Investment Management, Inc.; RiverSource Investments,
	LLC; Thompson Siegel & Walmsley LLC
Investment Objective:	The fund seeks long-term capital appreciation.

Nationwide Variable Insurance Trust - NVIT Multi-Manager Small Cap Growth Fund: Class I

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	Oberweis Asset Management, Inc.; Waddell & Reed Investment Management
	Company
Investment Objective:	Capital growth.

Nationwide Variable Insurance Trust - NVIT Multi-Manager Small Cap Value Fund: Class I

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	Aberdeen Asset Management, Inc.; Epoch Investment Partners, Inc.; J.P.
	Morgan Investment Management Inc.
Investment Objective:	Capital appreciation.

Nationwide Variable Insurance Trust - NVIT Multi-Manager Small Company Fund: Class I

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	Aberdeen Asset Management, Inc.: American Century Investment
	Management Inc.; Gartmore Global Partners; Morgan Stanley Investment
	Management; Neuberger Berman Management, Inc.; Putnam Investment
	Management, LLC; Waddell & Reed Investment Management Company
Investment Objective:	Long-term growth of capital.

Nationwide Variable Insurance Trust - NVIT Nationwide Fund: Class I

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	Aberdeen Asset Management, Inc.
Investment Objective:	Total return through a flexible combination of capital appreciation and
	current income.

Nationwide Variable Insurance Trust - NVIT Nationwide Leaders Fund: Class I

This sub-account is only available in policies issued before February 1, 2003

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	Aberdeen Asset Management, Inc.
Investment Objective:	High total return from a concentrated portfolio of U.S. securities.

Nationwide Variable Insurance Trust - NVIT Short Term Bond Fund: Class I

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	Nationwide Asset Management, LLC
Investment Objective:	The fund seeks to provide a high level of current income while preserving
	capital and minimizing fluctuations in share value.

Nationwide Variable Insurance Trust - NVIT Technology and Communications Fund: Class I

This sub-account is only available in policies issued before December 31, 2007

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	Aberdeen Asset Management, Inc.
Investment Objective:	Long-term capital appreciation.

Nationwide Variable Insurance Trust - NVIT U.S. Growth Leaders Fund: Class I

This sub-account is only available in policies issued before February 1, 2003

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	Aberdeen Asset Management, Inc.
Investment Objective:	Long-term growth of capital.

54

Nationwide Variable Insurance Trust - Van Kampen NVIT Comstock Value Fund: Class I

This sub-account is only available in policies issued before February 1, 2003

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	Van Kampen Asset Management
Investment Objective:	Seeks capital growth and income through investments in equity securities,
	including common stocks and securities convertibles into common stocks.

Nationwide Variable Insurance Trust - Van Kampen NVIT Multi Sector Bond Fund: Class I

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	Van Kampen Asset Management
Investment Objective:	Above average total return over a market cycle of three to five years.

Neuberger Berman Advisers Management Trust - AMT Small Cap Growth Portfolio: S Class

This sub-account is only available in policies issued before May 1, 2005

Investment Adviser:	Neuberger Berman Management Inc.
Sub-adviser:	Neuberger Berman, LLC
Investment Objective:	Long-term capital growth.

Neuberger Berman Advisers Management Trust - AMT Guardian Portfolio: I Class

This sub-account is only available in policies issued before February 1, 2003

Investment Adviser:	Neuberger Berman Management Inc.
Investment Objective:	Long-term capital growth and, secondarily, current income.

Neuberger Berman Advisers Management Trust - AMT Mid-Cap Growth Portfolio: I Class

This sub-account is only available in policies issued before May 1, 2004

Investment Adviser:	Neuberger Berman Management Inc.
Sub-adviser:	Neuberger Berman, LLC
Investment Objective:	Capital growth.

Neuberger Berman Advisers Management Trust - AMT Partners Portfolio: I Class

Investment Adviser:	Neuberger Berman Management Inc.
Sub-adviser:	Neuberger Berman, LLC
Investment Objective:	Capital growth.

Neuberger Berman Advisers Management Trust - AMT Regency Portfolio: I Class

Investment Adviser:	Neuberger Berman Management Inc.
Sub-adviser:	Neuberger Berman, LLC
Investment Objective:	Growth of capital.

Oppenheimer Variable Account Funds - Oppenheimer Capital Appreciation Fund/VA: Non-Service Shares

Investment Adviser:	OppenheimerFunds, Inc.
Investment Objective:	Capital appreciation by investing in securities of well-known, established
	companies.

Oppenheimer Variable Account Funds - Oppenheimer Global Securities Fund/VA: Non-Service Shares

Investment Adviser:	OppenheimerFunds, Inc.
Investment Objective:	Long-term capital appreciation by investing a substantial portion of its
	assets in securities of foreign issuers, "growth-type" companies, cyclical
	industries and special situations that are considered to have appreciation

Oppenheimer Variable Account Funds - Oppenheimer Main Street Fund®/VA: Non-Service Shares

This sub-account is only available in policies issued before May 1, 2004

Investment Adviser:	OppenheimerFunds, Inc.
Investment Objective:	High total return which includes growth in the value of its shares as well as
	current income from equity and debt securities.

55

Oppenheimer Variable Account Funds - Oppenheimer MidCap Fund/VA: Non-Service Shares

This sub-account is only available in policies issued before February 1, 2003

Investment Adviser:	OppenheimerFunds, Inc.
Investment Objective:	Capital appreciation by investing in "growth type" companies.

Oppenheimer Variable Account Funds - Oppenheimer Strategic Bond Fund/VA: Non-Service Shares

Investment Adviser:	OppenheimerFunds, Inc.
Investment Objective:	High level of current income principally derived from interest on debt
	securities.

PIMCO Variable Insurance Trust - All Asset Portfolio: Administrative Class

Investment Adviser:	Pacific Investment Management Company LLC
Investment Objective:	Maximum total return consistent with preservation of capital and prudent
	investment management.

PIMCO Variable Insurance Trust - Foreign Bond Portfolio (unhedged): Administrative Class

Investment Adviser:	Pacific Investment Management Company LLC
Investment Objective:	Maximum total return consistent with preservation of capital and prudent
	investment management.

PIMCO Variable Insurance Trust - Low Duration Portfolio: Administrative Class

Investment Adviser:	Pacific Investment Management Company LLC
Investment Objective:	Maximum total return consistent with preservation of capital and prudent
	investment management.

PIMCO Variable Insurance Trust - Real Return Portfolio: Administrative Class

Investment Adviser:	Pacific Investment Management Company LLC
Investment Objective:	Maximum real return consistent with preservation of real capital and
	prudent investment management.

PIMCO Variable Insurance Trust - Total Return Portfolio: Administrative Class

Investment Adviser:	Pacific Investment Management Company LLC
Investment Objective:	Maximum total return consistent with preservation of capital and prudent
	investment management.

Pioneer Variable Contracts Trust - Pioneer Emerging Markets VCT Portfolio: Class I Shares

Investment Adviser:	Pioneer Investment Management, Inc.
Investment Objective:	Long-term growth of capital.

Pioneer Variable Contracts Trust - Pioneer High Yield VCT Portfolio: Class I Shares

Investment Adviser:	Pioneer Investment Management, Inc.
Investment Objective:	Maximize total return through a combination of income and capital
	appreciation.

Putnam Variable Trust - Putnam VT OTC & Emerging Growth Fund: Class IB

Investment Adviser:	Putnam Investment Management, LLC
Investment Objective:	Capital appreciation.

Putnam Variable Trust - Putnam VT Small Cap Value Fund: Class IB

Investment Adviser:	Putnam Investment Management, LLC
Investment Objective:	Capital appreciation.

Royce Capital Fund - Royce Micro-Cap Portfolio: Investment Class

Investment Adviser:	Royce & Associates, LLC
Investment Objective:	Long-term capital growth.

56

Royce Capital Fund - Royce Small-Cap Portfolio: Investment Class

Investment Adviser:	Royce & Associates, LLC
Investment Objective:	Long-term capital growth.

T. Rowe Price Equity Series, Inc. - T. Rowe Price Blue Chip Growth Portfolio: Class II

Investment Adviser:	T. Rowe Price Investment Services
Investment Objective:	Long-term capital growth and, secondarily, income.

T. Rowe Price Equity Series, Inc. - T. Rowe Price Equity Income Portfolio: Class II

Investment Adviser:	T. Rowe Price Investment Services
Investment Objective:	Substantial dividend income as well as long-term growth of capital through
	investments in the common stocks of established companies.

T. Rowe Price Equity Series, Inc. - T. Rowe Price Health Sciences Portfolio: Class II

Investment Adviser:	T. Rowe Price Investment Services
Investment Objective:	Long-term capital appreciation.

T. Rowe Price Equity Series, Inc. - T. Rowe Price Mid-Cap Growth Portfolio: Class II

This sub-account is only available in policies issued before May 1, 2004

Investment Adviser:	T. Rowe Price Investment Services
Investment Objective:	Long-term capital appreciation by investing in medium-sized growth
	companies.

T. Rowe Price Equity Series, Inc. - T. Rowe Price New America Growth Portfolio

Investment Adviser:	T. Rowe Price Investment Services
Investment Objective:	Long-term growth of capital primarily in the common stocks of companies
	operating in sectors T. Rowe Price believes will be the fastest growing in the
	United States.

T. Rowe Price Equity Series, Inc. - T. Rowe Price Personal Strategy Balanced Portfolio

Investment Adviser:	T. Rowe Price Investment Services
Investment Objective:	Seeks capital appreciation and income from stocks and bonds.

The Universal Institutional Funds, Inc. - Capital Growth Portfolio: Class I

Investment Adviser:	Morgan Stanley Investment Management Inc.
Investment Objective:	Long-term capital appreciation by investing primarily in growth-oriented
	equity securities of large capitalization companies.

The Universal Institutional Funds, Inc. - Emerging Markets Debt Portfolio: Class I

Investment Adviser:	Morgan Stanley Investment Management Inc.
Investment Objective:	High total return by investing primarily in fixed income securities of
	government and government-related issuers and, to a lesser extent, of
	corporate issuers in emerging market countries.

The Universal Institutional Funds, Inc. - Global Real Estate Portfolio: Class II

Investment Adviser:	Morgan Stanley Investment Management Inc.
Investment Objective:	The Portfolio seeks to provide current income and capital appreciation.

The Universal Institutional Funds, Inc. - Mid Cap Growth Portfolio: Class I

Investment Adviser:	Morgan Stanley Investment Management Inc.
Investment Objective:	Long-term capital growth by investing primarily in common stocks and
	other equity securities.

The Universal Institutional Funds, Inc. - U.S. Mid Cap Value Portfolio: Class I

Investment Adviser:	Morgan Stanley Investment Management Inc.
Investment Objective:	Above-average total return over a market cycle of three to five years by
	investing in common stocks and other equity securities.

57

The Universal Institutional Funds, Inc. - U.S. Real Estate Portfolio: Class I

This sub-account is only available in policies issued before December 31, 2007

Investment Adviser:	Morgan Stanley Investment Management Inc.
Investment Objective:	Above average current income and long-term capital appreciation by
	investing primarily in equity securities of companies in the U.S. real estate
	industry, including real estate investment trusts.

Van Eck Worldwide Insurance Trust - Worldwide Emerging Markets Fund: Initial Class

This sub-account is only available in policies issued before May 1, 2002

Investment Adviser:	Van Eck Associates Corporation
Investment Objective:	Long-term capital appreciation by investing primarily in equity securities in
	emerging markets around the world.

Van Eck Worldwide Insurance Trust - Worldwide Hard Assets Fund: Initial Class

Investment Adviser:	Van Eck Associates Corporation
Investment Objective:	Long-term capital appreciation by investing primarily in hard asset
	securities.  Income is a secondary consideration.

Vanguard Variable Insurance Fund - Balanced Portfolio

Investment Adviser:	The Vanguard Group, Inc.
Investment Objective:	Seeks to provide long-term capital appreciation and reasonable current
	income.

Vanguard Variable Insurance Fund - Diversified Value Portfolio

Investment Adviser:	The Vanguard Group, Inc.
Investment Objective:	Seeks to provide long-term capital appreciation and income.

Vanguard Variable Insurance Fund - International Portfolio

Investment Adviser:	The Vanguard Group, Inc.
Investment Objective:	Seeks to provide long-term capital appreciation.

Vanguard Variable Insurance Fund - Mid-Cap Index Portfolio

Investment Adviser:	The Vanguard Group, Inc.
Investment Objective:	To track the performance of the Morgan Stanley Capital
	International/MSCI/US MidCap 450 Index that measures the investment
	return of mid-capitalization stocks.

Vanguard Variable Insurance Fund - Short-Term Investment-Grade Portfolio

Investment Adviser:	The Vanguard Group, Inc.
Investment Objective:	Seeks to provide current income while maintaining limited price volatility.

W&R Target Funds, Inc. - Asset Strategy Portfolio

Investment Adviser:	Waddell & Reed Investment Management Company
Investment Objective:	High total return over the long run.

W&R Target Funds, Inc. - Growth Portfolio

Investment Adviser:	Waddell & Reed Investment Management Company
Investment Objective:	Capital growth with a secondary objective of current income.

W&R Target Funds, Inc. - Real Estate Securities Portfolio

Investment Adviser:	Waddell & Reed Investment Management Company
Sub-adviser:	Advantus Capital Management, Inc.
Investment Objective:	Total return through a combination of capital appreciation and current

W&R Target Funds, Inc. - Science and Technology Portfolio

Investment Adviser:	Waddell & Reed Investment Management Company
Investment Objective:	Long-term capital growth.

58

Wells Fargo Advantage Variable Trust - Wells Fargo Advantage VT Discovery Fund

Investment Adviser:	Wells Fargo Funds Management, LLC
Sub-adviser:	Wells Capital Management Incorporated
Investment Objective:	Long-term capital appreciation.

Wells Fargo Advantage Variable Trust - Wells Fargo Advantage VT Opportunity Fund

This sub-account is only available in policies issued before February 1, 2003

Investment Adviser:	Wells Fargo Funds Management, LLC
Sub-adviser:	Wells Capital Management Incorporated
Investment Objective:	Long-term capital appreciation.

Wells Fargo Advantage Variable Trust - Wells Fargo Advantage VT Small Cap Growth Fund

Investment Adviser:	Wells Fargo Funds Management, LLC
Investment Objective:	Long-term capital appreciation.

59

Appendix B: Definitions

Attained Age– The Insured’s Issue Age plus the number of full years since the Policy Date.

Cash Surrender Value – The policy’s Cash Value minus the amount of any loans and minus any outstanding charges.

Cash Value – The amount equal to the Premiums you pay, minus policy charges and any indebtedness, plus the Investment Experience of your policy’s investment options.

Code – The Internal Revenue Code of 1986, as amended.

Death Benefit – The amount we pay to the beneficiary upon the Insured’s death, before payment of any unpaid outstanding loan balances or charges.  The Death Benefit consists of the base policy coverage and the Additional (insurance) Protection Rider coverage, if applicable.

FDIC – Federal Deposit Insurance Corporation.

Grace Period– The period in which the Policy is In Force even though a Premium payment is past due.

Home Office– Our Home Offices are located at One Nationwide Plaza, Columbus, Ohio 43215.

In Force – The insurance coverage is in effect.

Insured – The person whose life we insure under the policy, and whose death triggers the Death Benefit.

Investment Experience– The rate of return or performance for investment options.

Lapse – The policy terminates without value.

Maturity Date – The policy anniversary on or next following the Insured's 100^th birthday.

Net Amount at Risk – The policy’s Death Benefit minus the policy’s Cash Value.

Net Asset Value (NAV) – The price of each share of a mutual fund in which a Sub-Account portfolio invests.  It is calculated by subtracting the mutual fund’s liabilities from its total assets, and dividing that figure by the number of shares outstanding.  We use NAV to calculate the value of Units.  NAV does not reflect deductions we make for charges we take from Sub-Accounts. Unit values do reflect these deductions.

60

Net Premium – Premium after transaction charges, but before any allocation to an investment option.

Policy Data Page - The part of the policy that contains more detailed information about the policy; some of which is particular to the owner, the Insured, and the beneficiary.

Policy Date – The date the policy takes effect as shown on the Policy Data Page.  Policy years and months are measured from this date.

Policy Proceeds or Proceeds – Policy Proceeds may constitute the Death Benefit, or the amount payable if the policy matures or you choose to surrender the policy.

Premium – The amount of money you pay to begin and continue the policy.

Rider – An optional benefit you may purchase under the policy.

SEC – The Securities and Exchange Commission.

Specified Amount – The dollar amount of insurance the owner selects.  The Specified Amount consists of the insurance provided under the base portion of the policy and the coverage under the Additional (insurance) Protection Rider.  This amount is used in determining the Death Benefit we will pay the beneficiary.

Sub-Accounts – The record-keeping tool we use to track the investment performance of the underlying mutual funds that are investment options, and the value of your allocations to the investment options, after we deduct transaction fees and periodic charges.

Unit – Determines the variable investment part of your policy’s Cash Value.  It represents your interest in the Sub-Accounts.

Us, we, our or the company – Nationwide Life Insurance Company.

Valuation Period – The period during which we determine the change in the value of the Sub-Accounts.  One Valuation Period ends and another begins with the close of trading on the New York Stock Exchange.

You, your or the policy owner or Owner– the person named as the owner in the application, or the person assigned ownership rights.

61

OUTSIDE BACK COVER PAGE

To learn more about this policy, you should read the Statement of Additional Information (the "SAI") dated the same date as this prospectus.  For a free copy of the SAI, to receive personalized illustrations of Death Benefits, net Cash Surrender Values, and Cash Values, and to request other information about this policy please call or write to our Service Center at 1-877-351-8808 (TDD: 1-800-238-3035) or write to us at Nationwide Life Insurance Company, Corporate Insurance Markets, One Nationwide Plaza, 1-11-08, Columbus, OH 43215-2220.

The SAI has been filed with the SEC and is incorporated by reference into this prospectus. The SEC maintains an Internet website (http://www.sec.gov) that contains the SAI and other information about us and the policy.  Information about us and the policy (including the SAI) may also be reviewed and copied at the SEC's Public Reference Room in Washington, D.C., or may be obtained, upon payment of a duplicating fee, by writing the Public Reference Section of the SEC, 100 F Street NE, Washington, D.C. 20549-8090. Additional information on the operation of the Public Reference Room may be obtained by calling the SEC at (202) 551-8090.

Investment Company Act of 1940 Registration File No. 811-8301.

Securities Act of 1933 Registration File No. 333-43671.

Nationwide VLI Separate Account-4

(Registrant)

Nationwide Life Insurance Company

(Depositor)

Corporate Insurance Markets

One Nationwide Plaza, 1-11-08

Columbus, OH 43215-2220

1-877-351-8808

TDD: 1-800-238-3035

STATEMENT OF ADDITIONAL INFORMATION

Corporate Flexible Premium Variable Universal Life Insurance Policies

This Statement of Additional Information ("SAI'') contains additional information regarding the corporate flexible premium variable universal life insurance policy offered by us, Nationwide Life Insurance Company. This SAI is not a prospectus and should be read together with the policy prospectus dated May 1, 2008, as amended May 9, 2008, and the prospectuses for the variable investment options available under the policy.  The prospectus is incorporated by reference in this SAI.  You may obtain a copy of these prospectuses FREE OF CHARGE by writing or calling us at our address or phone number shown above.

The date of this Statement of Additional Information is May 1, 2008, as amended May 9, 2008.

Table of Contents

	Page
Nationwide Life Insurance Company	1
Nationwide VLI Separate Account-4	2
Nationwide Investment Services Corporation (NISC)	2
Services	2
Underwriting Procedure	2
Net Amount at Risk	3
Target Premium	3
Illustrations	3
Advertising	3
Tax Definition of Life Insurance	4
Financial Statements	7

Nationwide Life Insurance Company

We are a stock life insurance company organized under the laws of the State of Ohio in 1981 with its Home Office at One Nationwide Plaza, Columbus, Ohio 43215.  We provide life insurance, annuities and retirement products.  We are admitted to do business in all states, the District of Columbia and Puerto Rico.  Nationwide is a member of the Nationwide group of companies and all of our common stock is owned by Nationwide Life Insurance Company.  All of Nationwide Life Insurance Company's common stock is owned by Nationwide Financial Services, Inc. ("NFS"), a holding company.  NFS has two classes of common stock outstanding with different voting rights enabling Nationwide Corporation (the holder of all of the outstanding Class B Common Stock) to control NFS.  Nationwide Corporation is a holding company, as well.  All of the common stock is held by Nationwide Mutual Insurance Company (95.2%) and Nationwide Mutual Fire Insurance Company (4.8%), the ultimate controlling persons of the Nationwide group of companies.  On March 10, 2008, NFS announced that it received an offer from Nationwide Mutual, Nationwide Mutual Fire and Nationwide Corporation to acquire by merger all of NFS’ outstanding publicly held shares of Class A common stock for $47.20 per share in cash.  NFS’ board of directors has appointed a special committee of the board, comprised entirely of independent, non-affiliated directors, to consider the proposal.  The Nationwide group of companies is one of America’s largest insurance and financial services family of companies, with combined assets of over $160 billion as of December 31, 2007.

1

Nationwide VLI Separate Account-4

Nationwide VLI Separate Account-4 is a separate account that invests in mutual funds offered and sold to insurance companies and certain retirement plans.  We 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, the SEC does not supervise our management or the management of the variable account.  We serve as the custodian of the assets of the variable account.

Nationwide Investment Services Corporation (NISC)

The policies are distributed by NISC, located at One Nationwide Plaza, Columbus, Ohio 43215, a wholly owned subsidiary of Nationwide.  For policies issued in Michigan, all references to NISC will mean Nationwide Investment Svcs. Corporation.  NISC was organized as an Oklahoma corporation in 1981.

The policies will be sold on a continuous basis 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 Financial Industry Regulatory Authority (“FINRA”).

We paid no underwriting commissions to NISC for each of the separate account’s last three fiscal years.

Services

We have responsibility for administration of the policies and the variable account.  We also maintain the records of the name, address, taxpayer identification number, and other pertinent information for each policy owner and the number and type of policy issued to each policy Owner and records with respect to the Policy value of each Policy.

We are the custodian of the assets of the variable account.  We will maintain a record of all purchases and redemption of shares of the mutual funds.

Independent Registered Public Accounting Firm

The financial statements of Nationwide VLI Separate Account-4 and the consolidated financial statements and schedules of Nationwide Life Insurance Company and subsidiaries for the periods indicated have been included herein in reliance upon the reports of KPMG LLP, independent registered public accounting firm, appearing elsewhere herein, and upon the authority of said firm as experts in accounting and auditing.  The audit report of KPMG LLP covering the December 31, 2007 consolidated financial statements and schedules of Nationwide Life Insurance Company and subsidiaries contains an explanatory paragraph that states that Nationwide Life Insurance Company adopted the American Institute of Certified Public Accountants' Statement of Position 05-1, Accounting by Insurance Enterprises for Deferred Acquisition Costs in Connection with Modifications or Exchanges of Insurance Contracts, in 2007.  KPMG LLP is located at 191 West Nationwide Blvd., Columbus, Ohio 43215.

Underwriting Procedure

We underwrite the policies issued through Nationwide VLI Separate Account-4 and Nationwide VL Separate Account-C.  The policy's cost of insurance depends upon the Insured's issue age, underwriting class, and length of time the policy has been In Force.  The rates will vary depending upon tobacco use and other risk factors.  Monthly cost of insurance rates will not exceed those guaranteed in the policy.  Guaranteed cost of insurance rates for policies are based on the 1980 Commissioners’ Standard Ordinary Male Mortality Table, Age Last Birthday aggregated as to tobacco status.  Guaranteed cost of insurance rates for substandard risks will equal the guaranteed cost of insurance rates for standard risks times a percentage greater than 100%.

The underwriting class of an Insured may affect the cost of insurance rate.  There are three underwriting classes into which Insureds are placed, depending on the Insureds’ mortality characteristics: Guaranteed Issue, Simplified Issue, and Regular Issue.  For policies with applications signed on or after January 1, 2006, within each of these mortality risk classes, there are three sub-classifications based on other risk factors of the case and the associated employee benefit plan.  The most favorable is Class A, followed by Class B, and then Class C.  For policies issued before January 1, 2006, there are no sub-classifications.

In an otherwise identical policy, an Insured in the Regular Issue underwriting class will have a lower cost of insurance than an Insured in a rate class with higher mortality risks.

2

The rating class is determined using questionnaires, medical records, and physical exams, depending on the amount of insurance and the attributes of the Insured.  On groups, we may underwrite using short-form questionnaires or abbreviated medical evaluations.

Net Amount at Risk

The policy’s cost of insurance is also dependent on the policy’s Net Amount At Risk, which equals the policy’s Death Benefit minus the policy’s Cash Value.  For policies with applications signed before January 1, 2006, the policy’s Net Amount At Risk is allocated to the Additional (insurance) Protection Rider first (if applicable) and any remaining excess is allocated to the base policy coverage.  For policies with applications signed on or after January 1, 2006, the policy’s Net Amount At Risk is allocated between base coverage and Additional (insurance) Protection Rider coverage proportionately, using the ratio (at the time of issuance) of each to the total Specified Amount.  This new allocation of Net Amount At Risk results in the charges for the base policy coverage and the Rider coverage being more directly linked to the amount of coverage received, as compared to the total Specified Amount.

If you did not elect the Additional (insurance) Protection Rider, this distinction is irrelevant.

Target Premium

We use “target premium” to calculate the premium load charge.  For all policies, target premium is calculated according to established SEC rules and regulations.  For policies with applications signed before January 1, 2006, the target premium is equal to 28.57% of the maximum annual Premium allowed under the Code.  For policies with applications signed on or after January 1, 2006, the target premium is equal to 100% of the maximum annual Premium allowed under the Code for the policy to be treated as life insurance.  Additionally, in determining the target premium, we assume: the policy is not a modified endowment contract (as defined in the Code); the policy’s death benefit is equal to the base (non-rider) portion of the Specified Amount; and you pay seven level Annual Premiums.

Illustrations

Before you purchase the policy and upon request thereafter, we will provide illustrations of future benefits under the policy based upon the proposed Insured's age and Premium class, the Death Benefits option, face amount, planned periodic Premiums, and Riders requested.

Advertising

Rating Agencies

Independent financial rating services, including Moody's, Standard & Poor's and A.M. Best Company rank and rate us.  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.  We may advertise these ratings from time to time.  In addition, we may include in certain advertisements, endorsements in the form of a list of organizations, individuals or other parties which recommend us or the policies.  Furthermore, we 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.

Money Market Yields

We may advertise the "yield" and "effective yield" for the money market sub-account.  Yield and effective yield are annualized, which means that it is assumed that the underlying mutual fund generates the same level of net income throughout a year.

Yield is a measure of the net dividend and interest income earned over a specific seven-day period (which period will be stated in the advertisement) expressed as a percentage of the offering price of the underlying mutual fund’s units.  The effective yield is calculated similarly, but reflects assumed compounding, calculated under rules prescribed by the SEC.  Thus, effective yield will be slightly higher than yield, due to the compounding.

3

Historical Performance of the Sub-Accounts

We will advertise historical performance of the sub-accounts in accordance with SEC prescribed calculations.  Please note that performance information is annualized.  However, if a sub-account has been available in the variable account for less than one year, the performance information for that sub-account is not annualized.  Performance information is based on historical earnings and is not intended to predict or project future results.

Additional Materials

We may provide information on various topics to you and prospective policy owners in advertising, sales literature or other materials.

Tax Definition of Life Insurance

Section 7702(b)(1) of the Internal Revenue Code provides that if one of two alternate tests is met, a policy will be treated as life insurance for federal tax purposes.  The two tests are referred to as the Cash Value Accumulation Test and the Guideline Premium/Cash Value Corridor Test.

The tables below show the numeric requirements for each test.

Guideline Premium/Cash Value Corridor Test

Table of Applicable Percentages of Cash Value

Attained Age of Younger Insured	Percentage of Cash Value
0-40	250%
41	243%
42	236%
43	229%
44	222%
45	215%
46	209%
47	203%
48	197%
49	191%
50	185%
51	178%
52	171%
53	164%
54	157%
55	150%
56	146%
57	142%
58	138%
59	134%
60	130%
61	128%
62	126%
63	124%
64	122%
65	120%
66	119%
67	118%
68	117%
69	116%
70	115%
71	113%
72	111%
73	109%
74	107%
75	105%
76	105%

4

Attained Age of Younger Insured	Percentage of Cash Value
77	105%
78	105%
79	105%
80	105%
81	105%
82	105%
83	105%
84	105%
85	105%
86	105%
87	105%
88	105%
89	105%
90	105%
91	104%
92	103%
93	102%
95	101%
96	101%
97	101%
98	101%
99	101%
100	100%

Cash Value Accumulation Test

The Cash Value Accumulation Test also requires the Death Benefit to exceed an applicable percentage of the Cash Value.  These applicable percentages are calculated by determining net single Premiums for each policy year given a set of actuarial assumptions.  The relevant material assumptions include an interest rate of 4% and 1980 CSO guaranteed mortality as prescribed in Internal Revenue Code Section 7702 for the Cash Value Accumulation Test.  The resulting net single Premiums are then inverted (i.e., multiplied by 1/net single Premium) to give the applicable Cash Value percentages.  These Premiums vary with the ages, and risk classifications of the Insureds.

The table below provides an example of applicable percentages for the Cash Value Accumulation Test.  This example is for a male non-tobacco preferred issue age 55.

Policy Year	Percentage of Cash Value
1	302%
2	290%
3	279%
4	269%
5	259%
6	249%
7	240%
8	231%
9	223%
10	215%
11	207%
12	200%
13	193%
14	186%
15	180%
16	174%
17	169%
18	164%
19	159%

5

Policy Year	Percentage of Cash Value
20	154%
21	150%
22	146%
23	142%
24	139%
25	136%
26	133%
27	130%
28	127%
29	125%
30	123%
31	121%
32	119%
33	118%
34	116%
35	115%
36	113%
37	112%
38	111%
39	110%
40	108%
41	107%
42	106%
43	104%
44	103%
45	102%

6

Report of Independent Registered Public Accounting Firm

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 Accounts”)) as of December 31, 2007, and the related statements of operations and changes in contract owners’ equity, and the financial highlights for each of the periods indicated herein. These financial statements and financial highlights are the responsibility of the Accounts’ management. Our responsibility is to express an opinion on these financial statements and financial highlights based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements and financial highlights 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, 2007, 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 and financial highlights referred to above present fairly, in all material respects, the financial position of the Accounts as of December 31, 2007, and the results of their operations, changes in contract owners’ equity, and financial highlights for each of the periods indicated herein, in conformity with U.S. generally accepted accounting principles.

/S/ KPMG LLP

Columbus, Ohio

March 18, 2008

116

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS’ EQUITY

December 31, 2007

Assets:
Investments at fair value:
AIM VIF - Basic Value Fund - Series I (AIMBValue) 633,230 shares (cost $7,944,089)	$	8,061,018
AIM VIF - Capital Appreciation Fund - Series I (AIMCapAp) 59,093 shares (cost $1,432,975)		1,735,563
AIM VIF - Capital Development Fund - Series I (AIMCapDev) 837,171 shares (cost $15,322,095)		15,780,682
AIM VIF - International Growth Fund - Series I (AIMIntGr) 1,067,006 shares (cost $31,143,384)		35,883,404
AllianceBernstein VPS - Growth and Income Portfolio - Class A (AlVGrIncA) 796,001 shares (cost $19,808,876)		21,348,735
AllianceBernstein VPS - International Value Portfolio - Class A (AlVIntlValA) 1,295,177 shares (cost $32,107,013)		32,560,742
AllianceBernstein VPS - Small/Mid Cap Value Portfolio - Class A (AlVSmMdCpA) 330,438 shares (cost $6,002,737)		5,653,796
American Century VP - Income & Growth Fund - Class I (ACVPIncGr) 3,041,083 shares (cost $21,157,967)		25,727,563
American Century VP - Inflation Protection Fund - Class II (ACVPInflPro2) 650,011 shares (cost $6,604,686)		6,857,612
American Century VP - International Fund - Class I (ACVPInt) 4,107,800 shares (cost $30,700,456)		48,718,505
American Century VP - International Fund - Class III (ACVPInt3) 1,020,211 shares (cost $8,995,051)		12,099,701
American Century VP - Mid Cap Value Fund - Class I (ACVPMdCpV) 177,065 shares (cost $2,511,685)		2,291,227
American Century VP - Ultra® Fund - Class I (ACVPUltra) 478,568 shares (cost $5,036,486)		5,814,601
American Century VP - Value Fund - Class I (ACVPVal) 9,157,481 shares (cost $72,544,305)		68,406,385
American Century VP - VistaSM Fund - Class I (ACVPVista1) 248,547 shares (cost $5,115,244)		5,468,029
BlackRock Large Cap Core V.I. Fund - Class II (BRLrgCp) 125,676 shares (cost $4,127,752)		3,736,359
Calvert Variable Series Inc. - Social Equity Portfolio (CalVSSocEq) 6,605 shares (cost $132,527)		134,606
Credit Suisse Trust - Global Small Cap Portfolio (CSTGlobSmCp) 44,597 shares (cost $531,287)		627,926
Credit Suisse Trust - International Focus Portfolio (CSTIntFoc) 146,803 shares (cost $1,314,628)		2,326,834
Credit Suisse Trust - Large Cap Value Portfolio (CSTLCapV) 123,252 shares (cost $1,664,775)		1,661,443
Dreyfus IP - Mid Cap Stock Portfolio - Initial Shares (DryIPMidCap) 86,161 shares (cost $1,430,040)		1,337,226

(Continued)

2

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS’ EQUITY, Continued

Dreyfus IP - Small Cap Stock Index Portfolio - Service Shares (DryIPSmCap) 1,433,661 shares (cost $24,991,832)	$	25,289,778
Dreyfus Stock Index Fund, Inc. - Initial Shares (DryStkIx) 10,315,043 shares (cost $306,079,800)		385,782,591
Dreyfus VIF - Appreciation Portfolio - Initial Shares (DryVApp) 790,695 shares (cost $28,464,796)		35,470,556
Dreyfus VIF - Developing Leaders Portfolio - Initial Shares (DryVDevLd) 20,318 shares (cost $821,481)		657,086
Dreyfus VIF - International Value Portfolio - Initial Shares (DryVIntVal) 2,061,693 shares (cost $36,232,111)		35,935,305
DWS Variable Series II - Dreman High Return Equity VIP - Class B (DWSVHghRtrn) 51,629 shares (cost $776,234)		743,969
Federated IS - American Leaders Fund II - Primary Shares (FedAmLead) 16,668 shares (cost $329,875)		285,514
Federated IS - Capital Appreciation Fund II - Primary Shares (FedCapAp) 69,578 shares (cost $440,012)		514,182
Federated IS - Market Opportunity Fund II - Service Shares (FedMrkOp) 4,506 shares (cost $46,126)		46,182
Federated IS - Quality Bond Fund II - Primary Shares (FedQualBd) 3,757,583 shares (cost $42,133,743)		42,610,987
Fidelity® VIP - Equity-Income Portfolio - Service Class (FidVIPEIS) 4,548,198 shares (cost $108,650,015)		108,338,065
Fidelity® VIP - Growth Portfolio - Service Class (FidVIPGrS) 2,651,450 shares (cost $82,251,505)		119,288,749
Fidelity® VIP - High Income Portfolio - Service Class (FidVIPHIS) 4,217,056 shares (cost $27,303,825)		25,091,480
Fidelity® VIP - High Income Portfolio - Service Class R (FidVIPHISR) 386,019 shares (cost $2,477,847)		2,289,095
Fidelity® VIP - Overseas Portfolio - Service Class (FidVIPOvS) 2,175,813 shares (cost $42,164,849)		54,874,004
Fidelity® VIP - Overseas Portfolio - Service Class R (FidVIPOvSR) 741,543 shares (cost $15,948,150)		18,679,464
Fidelity® VIP II - Contrafund® Portfolio - Service Class (FidVIPConS) 8,549,296 shares (cost $237,141,011)		237,670,419
Fidelity® VIP II - Investment Grade Bond Portfolio - Service Class (FidVIPIGBdS) 1,146,526 shares (cost $14,277,199)		14,526,485
Fidelity® VIP III - Growth Opportunities Portfolio - Service Class (FidVIPGrOpS) 632,341 shares (cost $9,862,456)		14,113,844
Fidelity® VIP III - Mid Cap Portfolio - Service Class (FidVIPMCapS) 1,151,281 shares (cost $38,165,406)		41,423,093
Fidelity® VIP III - Value Strategies Portfolio - Service Class (FidVIPVaIS) 737,451 shares (cost $9,536,140)		9,247,629
Fidelity® VIP IV - Energy Portfolio - Service Class 2 (FidVIPEnergyS2) 539,148 shares (cost $11,986,641)		14,255,084
Fidelity® VIP IV - Freedom Fund 2010 Portfolio - Service Class (FidVIPFree10S) 131,520 shares (cost $1,564,179)		1,571,670
Fidelity® VIP IV - Freedom Fund 2020 Portfolio - Service Class (FidVIPFree20S) 241,500 shares (cost $2,966,361)		3,047,725

(Continued)

3

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS’ EQUITY, Continued

Fidelity® VIP IV - Freedom Fund 2030 Portfolio - Service Class (FidVIPFree30S) 149,356 shares (cost $1,904,709)	$	1,943,122
Franklin Templeton VIP - Developing Markets Securities Fund - Class 3 (FrVIPDevMrk3) 482,203 shares (cost $6,433,972)		7,695,955
Franklin Templeton VIP - Foreign Securities Fund - Class 1 (FrVIPForSec) 157,216 shares (cost $2,328,019)		3,235,497
Franklin Templeton VIP - Foreign Securities Fund - Class 2 (FrVIPForSec2) 1,110,854 shares (cost $20,020,202)		22,494,784
Franklin Templeton VIP - Foreign Securities Fund - Class 3 (FrVIPForSec3) 362,658 shares (cost $6,246,960)		7,318,438
Franklin Templeton VIP - Global Income Securities Fund - Class 3 (FrVIPGlInc3) 208,062 shares (cost $3,279,306)		3,476,710
Franklin Templeton VIP - Income Securities Fund - Class 2 (FrVIPIncSec2) 279,159 shares (cost $4,941,181)		4,832,242
Franklin Templeton VIP - Rising Dividends Securities Fund - Class 1 (FrVIPRisDiv) 755,367 shares (cost $14,044,734)		14,812,750
Franklin Templeton VIP - Small Cap Value Securities Fund - Class 1 (FrVIPSCapV1) 650,485 shares (cost $11,630,551)		11,305,427
Franklin Templeton VIP - Small Cap Value Securities Fund - Class 2 (FrVIPSCapV2) 297,014 shares (cost $5,503,892)		5,078,942
Goldman Sachs VIT Mid Cap Value Fund (GSVTMdCpV) 5,563,134 shares (cost $88,819,967)		77,995,141
Janus Aspen Series - Balanced Portfolio - Service Shares (JAspBal) 294,375 shares (cost $8,611,573)		9,149,169
Janus Aspen Series - Forty Portfolio - Service Shares (JAspForty) 1,637,900 shares (cost $44,137,837)		66,826,334
Janus Aspen Series - Global Technology Portfolio - Service Shares (JAspGlTechS) 3,182,963 shares (cost $11,977,755)		16,487,750
Janus Aspen Series - INTECH Risk-Managed Core Portfolio - Service Shares (JAspRMgCore) 38,254 shares (cost $497,387)		508,396
Janus Aspen Series - International Growth Portfolio - Service II Shares (JAspIntGroS2) 380,055 shares (cost $19,644,677)		24,619,966
Janus Aspen Series - International Growth Portfolio - Service Shares (JAspIntGroS) 1,119,921 shares (cost $39,107,363)		72,246,109
JPMorgan Insurance Trust - Diversified Mid Cap Growth Portfolio 1 (JPMMidCapGr) 326,740 shares (cost $6,711,705)		6,760,247
JPMorgan Insurance Trust - Diversified Mid Cap Value Portfolio 1 (JPMMidCapV) 23,426 shares (cost $281,493)		211,304
Lehman Brothers AMT - Short Duration Bond Portfolio - I Class (LBTShrtDBd) 657,267 shares (cost $8,439,916)		8,544,465
Lincoln VIP - Baron Growth Opportunies Funds - Service Class (LincGroOp) 529,331 shares (cost $15,868,000)		15,850,277
Lord Abbett Series Fund, Inc. - Mid-Cap Value Portfolio - Class VC (LrdMidCapV) 99,984 shares (cost $2,257,563)		1,889,706
MFS VIT - Investors Growth Stock Series - Initial Class (MFSInvGrSt) 388,089 shares (cost $3,792,249)		4,587,216
MFS VIT - Research International Series - Service Class (MFSRsrchIntl) 593 shares (cost $9,229)		9,492

(Continued)

4

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS’ EQUITY, Continued

MFS VIT - Value Series - Initial Class (MFSValue) 452,585 shares (cost $6,468,558)	$	6,901,914
Nationwide VIT - American Funds Asset Allocation Fund - Class II (NVITAstAll2) 196,853 shares (cost $3,821,752)		3,809,097
Nationwide VIT - American Funds Bond Fund - Class II (NVITBnd2) 215,804 shares (cost $2,509,615)		2,421,323
Nationwide VIT - American Funds Global Growth Fund - Class II (NVITGlobGr2) 214,485 shares (cost $5,242,183)		5,593,772
Nationwide VIT - American Funds Growth - Income Fund - Class II (NVITGroInc2) 21,520 shares (cost $972,312)		937,390
Nationwide VIT - American Funds Growth Fund - Class II (NVITGrowth2) 98,163 shares (cost $6,725,322)		7,083,428
Nationwide VIT - Federated High Income Bond Fund - Class I (NVITFHiInc) 3,048,298 shares (cost $24,294,009)		23,288,997
Nationwide VIT - Federated High Income Bond Fund - Class III (NVITFHiInc3) 2,075,682 shares (cost $16,448,879)		15,837,451
Nationwide VIT - Gartmore Emerging Markets Fund - Class I (NVITEmMrkts) 2,315,751 shares (cost $38,389,264)		52,359,129
Nationwide VIT - Gartmore Emerging Markets Fund - Class III (NVITEmMrkts3) 1,101,602 shares (cost $18,918,886)		24,885,178
Nationwide VIT - Gartmore Global Utilities Fund - Class I (NVITGlUtl) 502,259 shares (cost $6,386,834)		6,157,696
Nationwide VIT - Gartmore International Growth Fund - Class I (NVITIntGro) 894,727 shares (cost $10,467,846)		12,579,855
Nationwide VIT - Gartmore Worldwide Leaders Fund - Class I (NVITWLead) 406,473 shares (cost $5,453,660)		7,718,915
Nationwide VIT - Global Financial Services Fund - Class I (NVITGlFin) 426,551 shares (cost $5,555,602)		4,645,136
Nationwide VIT - Global Health Sciences Fund - Class I (NVITGlHlth) 398,124 shares (cost $4,367,593)		4,685,924
Nationwide VIT - Global Health Sciences Fund - Class III (NVITGlHlth3) 223,096 shares (cost $2,427,053)		2,632,532
Nationwide VIT - Global Technology and Communications Fund - Class I (NVITGlTech) 1,336,497 shares (cost $5,636,202)		6,869,597
Nationwide VIT - Global Technology and Communications Fund - Class III (NVITGlTech3) 792,184 shares (cost $3,664,808)		4,103,511
Nationwide VIT - Government Bond Fund - Class I (NVITGvtBd) 8,744,660 shares (cost $101,538,316)		101,700,393
Nationwide VIT - Growth Fund - Class I (NVITGrowth) 1,350,537 shares (cost $12,997,203)		19,582,780
Nationwide VIT - International Index Fund - Class II (NVITIntIdx2) 191,108 shares (cost $2,235,022)		2,222,587
Nationwide VIT - International Index Fund - Class VI (NVITIntIdx6) 55,186 shares (cost $620,669)		641,261
Nationwide VIT - International Value Fund - Class I (NVITIntValI) 127,330 shares (cost $2,026,994)		2,225,720
Nationwide VIT - International Value Fund - Class III (NVITIntVal3) 552,285 shares (cost $9,732,257)		9,626,329

(Continued)

5

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS’ EQUITY, Continued

Nationwide VIT - Investor Destinations Aggressive Fund - Class II (NVITIDAgg2) 2,579,961 shares (cost $32,820,931)	$	35,087,466
Nationwide VIT - Investor Destinations Conservative Fund - Class II (NVITIDCon2) 1,408,111 shares (cost $14,647,245)		14,644,354
Nationwide VIT - Investor Destinations Moderate Fund - Class II (NVITIDMod2) 5,896,487 shares (cost $67,805,371)		73,352,295
Nationwide VIT - Investor Destinations Moderately Aggressive Fund - Class II (NVITIDModAg2) 6,386,094 shares (cost $76,998,614)		85,190,499
Nationwide VIT - Investor Destinations Moderately Conservative Fund - Class II (NVITIDModCon2) 3,133,462 shares (cost $34,947,717)		35,564,795
Nationwide VIT - J.P. Morgan Balanced Fund - Class I (NVITJPBal) 1,592,730 shares (cost $15,677,489)		17,440,388
Nationwide VIT - Mid Cap Growth Fund - Class I (NVITMdCpGr) 538,927 shares (cost $14,132,780)		17,531,295
Nationwide VIT - Mid Cap Index Fund - Class I (NVITMidCap) 3,970,138 shares (cost $70,081,221)		76,147,254
Nationwide VIT - Money Market Fund - Class I (NVITMyMkt) 122,257,635 shares (cost $122,257,635)		122,257,635
Nationwide VIT - Money Market Fund - Class V (NVITMyMkt5) 345,939,962 shares (cost $345,939,962)		345,939,962
Nationwide VIT - Multi-Manager Small Cap Growth Fund - Class I (NVITSmCapGr) 1,277,586 shares (cost $19,963,377)		23,009,330
Nationwide VIT - Multi-Manager Small Cap Value Fund - Class I (NVITSmCapVal) 6,536,235 shares (cost $78,727,923)		64,578,004
Nationwide VIT - Multi-Manager Small Company Fund - Class I (NVITSmComp) 4,428,873 shares (cost $104,279,602)		98,365,263
Nationwide VIT - Nationwide Fund - Class I (NVITNWFund) 32,076,708 shares (cost $337,408,545)		435,922,468
Nationwide VIT - Nationwide Leaders Fund - Class I (NVITNWLead) 189,497 shares (cost $2,621,811)		2,471,043
Nationwide VIT - U.S. Growth Leaders Fund - Class I (NVITUSGro) 668,981 shares (cost $7,684,298)		8,636,541
Nationwide VIT - Van Kampen Comstock Value Fund - Class I (NVITVKVal) 1,229,592 shares (cost $14,243,291)		14,140,311
Nationwide VIT - Van Kampen Multi Sector Bond Fund - Class I (NVITMltSec) 2,487,548 shares (cost $24,546,609)		24,527,224
Neuberger Berman AMT - Fasciano Portfolio - S Class Shares (NBTAFasc) 138,620 shares (cost $2,073,739)		2,009,993
Neuberger Berman AMT - Guardian Portfolio - I Class Shares (NBTAGuard) 605,085 shares (cost $9,836,414)		12,773,334
Neuberger Berman AMT - International Portfolio - Class S (NBTAInt) 308,346 shares (cost $4,360,796)		4,196,590
Neuberger Berman AMT - Mid-Cap Growth Portfolio - I Class Shares (NBTAMCGr) 1,727,501 shares (cost $27,828,618)		49,233,790
Neuberger Berman AMT - Partners Portfolio - Class I (NBTAPart) 1,030,637 shares (cost $20,916,557)		21,406,339
Neuberger Berman AMT - Regency Portfolio - Class I (NBTARegI) 52,447 shares (cost $867,760)		851,209

(Continued)

6

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS’ EQUITY, Continued

Neuberger Berman AMT - Regency Portfolio - Class S (NBTARegS) 72,255 shares (cost $1,283,323)	$	1,255,077
Neuberger Berman AMT - Socially Responsive Portfolio Class I (NBTSocRes) 259,992 shares (cost $4,244,616)		4,656,448
Oppenheimer VAF - Capital Appreciation Fund - Non-Service Shares (OppCapAp) 2,813,300 shares (cost $99,313,672)		132,731,517
Oppenheimer VAF - Global Securities Fund - Class 3 (OppGlSec3) 565,015 shares (cost $19,167,340)		20,803,840
Oppenheimer VAF - Global Securities Fund - Non-Service Shares (OppGlSec) 2,073,499 shares (cost $64,485,907)		75,890,059
Oppenheimer VAF - High Income Fund - Class 3 (OppHighInc3) 117,597 shares (cost $957,720)		938,422
Oppenheimer VAF - High Income Fund - Non-Service Shares (OppHighInc) 338,231 shares (cost $2,844,583)		2,688,940
Oppenheimer VAF - Main Street Small Cap Fund® - Non-Service Shares (OppMStSCap) 300,818 shares (cost $5,347,031)		5,474,892
Oppenheimer VAF - Main Street® - Non-Service Shares (OppMSt) 1,712,103 shares (cost $34,121,348)		43,846,953
Oppenheimer VAF - Mid Cap Fund - Non-Service Shares (OppMidCap) 842,771 shares (cost $34,842,577)		45,568,650
PIMCO VIT - All Asset Portfolio - Administrative Shares (PVITAllAst) 173,135 shares (cost $2,052,381)		2,029,142
PIMCO VIT - Low Duration Portfolio - Administrative Shares (PVITLowDur) 4,628,475 shares (cost $46,844,044)		47,673,293
PIMCO VIT - Real Return Portfolio - Administrative Shares (PVITRealRet) 4,267,572 shares (cost $53,453,633)		53,643,381
PIMCO VIT - Total Return Portfolio - Administrative Shares (PVITTotRet) 15,025,799 shares (cost $153,027,450)		157,620,630
Pioneer VCT - Pioneer High Yield Portfolio - Class I Shares (PioVHiYield) 1,531,658 shares (cost $17,009,823)		16,924,819
Putnam VT - Growth and Income Fund - IB Shares (PVTGroInc) 44,607 shares (cost $1,144,687)		1,031,309
Putnam VT - International Equity Fund - IB Shares (PVTIntlEq) 161,597 shares (cost $3,010,247)		3,063,872
Putnam VT - Voyager Fund - IB Shares (PVTVoygr) 13,720 shares (cost $382,633)		435,346
Royce Capital Fund - Micro-Cap Portfolio (RCFMicroCap) 4,077,596 shares (cost $56,449,672)		54,925,212
T. Rowe Price Blue Chip Growth Portfolio - II (TRoeBlChip2) 253,193 shares (cost $2,677,001)		2,962,354
T. Rowe Price Equity Income Portfolio - II (TRowEqInc2) 4,192,375 shares (cost $98,188,101)		99,149,667
T. Rowe Price Limited Term Bond Portfolio - Class II (TRowLtdTBd2) 218,254 shares (cost $1,066,311)		1,080,359
T. Rowe Price Mid-Cap Growth Portfolio - II (TRowMidCap2) 1,107,744 shares (cost $28,576,405)		27,427,752
T. Rowe Price New America Growth Portfolio (TRowNwAmGr) 652,107 shares (cost $13,810,682)		14,398,522

(Continued)

7

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS’ EQUITY, Continued

T. Rowe Price Personal Strategy Balanced Portfolio (TRowPerStrBal) 3,519 shares (cost $72,684)	$	65,811
The Dreyfus Socially Responsible Growth Fund, Inc. - Initial Shares (DrySRGro) 488,432 shares (cost $11,601,370)		14,897,163
Van Eck Worldwide Insurance Trust - Emerging Markets Fund - Initial Class (VEWrldEMkt) 1,116,088 shares (cost $23,764,593)		30,937,964
Van Eck Worldwide Insurance Trust - Hard Assets Fund - Initial Class (VEWrldHAs) 834,436 shares (cost $27,542,303)		34,370,405
Van Kampen UIF - Core Plus Fixed Income Portfolio - Class I (VKUCorPlus) 296,176 shares (cost $3,381,062)		3,429,724
Van Kampen UIF - Emerging Markets Debt Portfolio - Class I (VKUEmMkt) 1,433,181 shares (cost $12,265,857)		12,225,035
Van Kampen UIF - Mid Cap Growth Portfolio - Class I (VKUMCpGro) 630,309 shares (cost $8,279,246)		9,189,907
Van Kampen UIF - U.S. Real Estate Portfolio - Class I (VKUUSRE) 3,157,714 shares (cost $73,107,954)		69,627,587
W&R Target Funds, Inc. - Growth Portfolio (WRGrowth) 20,126 shares (cost $242,209)		241,986
W&R Target Funds, Inc. - Real Estate Securities Portfolio (WRRealEstS) 21,669 shares (cost $177,407)		151,396
W&R Target Funds, Inc. - Science and Technology Portfolio (WRSciTech) 253 shares (cost $5,309)		4,556
Wells Fargo AVT - Opportunity FundSM (WFVOpp) 1,226,110 shares (cost $26,824,475)		27,011,195
Total Investments		4,818,024,834
Accounts Receivable		110,183
Total Assets		4,818,135,017
Accounts Payable		—
Contract Owners Equity (note 7)	$	4,818,135,017

See accompanying notes to financial statements.

8

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF OPERATIONS

Year Ended December 31, 2007

Investment activity:	Total			AIMBValue		AIMCapAp		AIMCapDev		AIMIntGr		AlVGrIncA		AlVIntlValA		AlVSmMdCpA
Reinvested dividends	$	91,678,320		50,478		-		-		140,576		299,842		281,943		46,884
Mortality and expense risk charges (note 3)		(6,216,537	)	(6,570	)	-		(26,701	)	(78,764	)	(47,895	)	(70,619	)	(1,256	)
Net investment income (loss)		85,461,783		43,908		-		(26,701	)	61,812		251,947		211,324		45,628
Proceeds from mutual fund shares sold		1,080,591,585		2,185,251		288,900		3,716,326		4,788,216		3,214,155		4,261,828		1,310,064
Cost of mutual fund shares sold		(873,005,198	)	(1,836,834	)	(214,877	)	(2,668,300	)	(3,191,605	)	(2,622,874	)	(3,584,527	)	(1,107,569	)
Realized gain (loss) on investments		207,586,387		348,417		74,023		1,048,026		1,596,611		591,281		677,301		202,495
Change in unrealized gain (loss) on investments		(135,244,323	)	(710,460	)	106,701		(966,703	)	1,281,739		(848,511	)	(1,000,621	)	(661,993	)
Net gain (loss) on investments		72,342,064		(362,043	)	180,724		81,323		2,878,350		(257,230	)	(323,320	)	(459,498	)
Reinvested capital gains		219,084,030		470,561		-		1,262,845		-		1,017,690		932,439		346,724
Net increase (decrease) in contract owners’ equity resulting from operations	$	376,887,877		152,426		180,724		1,317,467		2,940,162		1,012,407		820,443		(67,146	)
Investment activity:	ACVPIncGr			ACVPInflPro2		ACVPInt		ACVPInt3		ACVPMdCpV		ACVPUltra		ACVPVal		ACVPVista1
Reinvested dividends	$	523,519		296,823		339,626		61,541		17,552		-		1,204,997		-
Mortality and expense risk charges (note 3)		(11,691	)	-		(55,274	)	-		-		(2,826	)	(58,535	)	(1,573	)
Net investment income (loss)		511,828		296,823		284,353		61,541		17,552		(2,826	)	1,146,462		(1,573	)
Proceeds from mutual fund shares sold		6,391,885		2,961,768		12,792,551		415,418		2,159,832		1,066,220		13,113,684		1,147,575
Cost of mutual fund shares sold		(3,826,687	)	(3,008,609	)	(7,030,659	)	(266,988	)	(2,075,191	)	(964,410	)	(11,266,074	)	(998,331	)
Realized gain (loss) on investments		2,565,198		(46,841	)	5,761,892		148,430		84,641		101,810		1,847,610		149,244
Change in unrealized gain (loss) on investments		(3,011,606	)	393,108		1,798,877		1,432,507		(281,936	)	772,249		(12,797,015	)	352,778
Net gain (loss) on investments		(446,408	)	346,267		7,560,769		1,580,937		(197,295	)	874,059		(10,949,405	)	502,022
Reinvested capital gains		-		-		-		-		36,360		-		6,248,743		-
Net increase (decrease) in contract owners’ equity resulting from operations	$	65,420		643,090		7,845,122		1,642,478		(143,383	)	871,233		(3,554,200	)	500,449

(Continued)

9

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF OPERATIONS, Continued

Year Ended December 31, 2007

Investment activity:	BRIntIndex			BRLrgCp		CalVSSocEq		CSTGIobSmCp		CSTIntFoc		CSTLCapV		DrylPMidCap		DrylPSmCap
Reinvested dividends	$	-		32,666		-		-		24,804		23,508		4,679		95,818
Mortality and expense risk charges (note 3)		(1,459	)	(6,879	)	(281	)	(211	)	(352	)	(175	)	(2,385	)	(39,671	)
Net investment income (loss)		(1,459	)	25,787		(281	)	(211	)	24,452		23,333		2,294		56,147
Proceeds from mutual fund shares sold		1,799,658		242,954		94,444		216,013		216,956		408,875		817,564		7,867,956
Cost of mutual fund shares sold		(1,845,720	)	(231,946	)	(80,252	)	(131,657	)	(117,321	)	(290,561	)	(859,538	)	(6,437,491	)
Realized gain (loss) on investments		(46,062	)	11,008		14,192		84,356		99,635		118,314		(41,974	)	1,430,465
Change in unrealized gain (loss) on investments		180,030		(384,037	)	(10,352	)	(105,235	)	219,876		(439,671	)	(74,440	)	(2,636,043	)
Net gain (loss) on investments		133,968		(373,029	)	3,840		(20,879	)	319,511		(321,357	)	(116,414	)	(1,205,578	)
Reinvested capital gains		-		515,034		6,543		-		-		348,824		132,936		1,029,058
Net increase (decrease) in contract owners’ equity resulting from operations	$	132,509		167,792		10,102		(21,090	)	343,963		50,800		18,816		(120,373	)
Investment activity:	DryStklx			DryVApp		DryVDevLd		DryVlntVal		DWSVHghRtrn		FedAmLead		FedCapAp		FedMrkOp
Reinvested dividends	$	6,828,654		554,508		5,945		604,139		5,896		4,935		3,604		483
Mortality and expense risk charges (note 3)		(621,689	)	(38,505	)	-		(96,433	)	(1,651	)	-		-		-
Net investment income (loss)		6,206,965		516,003		5,945		507,706		4,245		4,935		3,604		483
Proceeds from mutual fund shares sold		64,834,443		5,607,469		196,844		14,030,000		114,110		138,214		131,641		9,136
Cost of mutual fund shares sold		(39,572,589	)	(3,607,367	)	(205,752	)	(11,953,142	)	(110,285	)	(132,467	)	(98,201	)	(9,265	)
Realized gain (loss) on investments		25,261,854		2,000,102		(8,908	)	2,076,858		3,825		5,747		33,440		(129	)
Change in unrealized gain (loss) on investments		(11,213,766	)	(36,012	)	(186,955	)	(5,890,842	)	(35,281	)	(77,319	)	9,103		(1,040	)
Net gain (loss) on investments		14,048,088		1,964,090		(195,863	)	(3,813,984	)	(31,456	)	(71,572	)	42,543		(1,169	)
Reinvested capital gains		-		-		103,932		4,852,609		4,673		36,771		-		-
Net increase (decrease) in contract owners’ equity resulting from operations	$	20,255,053		2,480,093		(85,986	)	1,546,331		(22,538	)	(29,866	)	46,147		(686	)

(Continued)

10

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF OPERATIONS, Continued

Year Ended December 31, 2007

Investment activity:	FedQualBd			FidVIPEIS		FidVIPGrS		FidVIPHIS		FidVIPHISR		FidVIPOvS		FidVIPOvSR		FidVIPConS
Reinvested dividends	$	3,012,535		1,932,978		656,152		2,077,049		190,145		1,625,906		538,729		1,910,296
Mortality and expense risk charges (note 3)		(59,132	)	(117,543	)	(86,521	)	(17,826	)	-		(87,720	)	-		(258,348	)
Net investment income (loss)		2,953,403		1,815,435		569,631		2,059,223		190,145		1,538,186		538,729		1,651,948
Proceeds from mutual fund shares sold		30,356,930		19,337,365		23,181,545		6,510,557		350,299		9,420,379		2,559,592		22,882,344
Cost of mutual fund shares sold		(31,571,489	)	(12,532,637	)	(17,577,883	)	(6,699,624	)	(361,824	)	(5,956,483	)	(1,820,952	)	(12,034,842	)
Realized gain (loss) on investments		(1,214,559	)	6,804,728		5,603,662		(189,067	)	(11,525	)	3,463,896		738,640		10,847,502
Change in unrealized gain (loss) on investments		608,709		(15,905,975	)	18,441,027		(1,231,809	)	(188,751	)	(432,859	)	309,061		(35,362,204	)
Net gain (loss) on investments		(605,850	)	(9,101,247	)	24,044,689		(1,420,876	)	(200,276	)	3,031,037		1,047,701		(24,514,702	)
Reinvested capital gains		-		9,084,163		97,886		-		-		3,263,967		1,044,686		57,020,823
Net increase (decrease) in contract owners’ equity resulting from operations	$	2,347,553		1,798,351		24,712,206		638,347		(10,131	)	7,833,190		2,631,116		34,158,069
Investment activity:	FidVIPIGBdS			FidVIPGrOpS		FidVIPMCapS		FidVIPVaIS		FidVIPEnergyS2		FidVIPFree10S		FidVIPFree20S		FidVIPFree30S
Reinvested dividends	$	476,436		-		270,110		79,172		12,190		37,076		61,125		38,873
Mortality and expense risk charges (note 3)		(4,347	)	(2,839	)	(26,833	)	(644	)	-		-		-		-
Net investment income (loss)		472,089		(2,839	)	243,277		78,528		12,190		37,076		61,125		38,873
Proceeds from mutual fund shares sold		3,723,080		3,462,748		4,763,617		2,950,103		3,796,385		352,551		282,835		171,089
Cost of mutual fund shares sold		(3,882,092	)	(2,086,112	)	(4,018,048	)	(2,902,449	)	(3,700,169	)	(316,589	)	(231,055	)	(137,832	)
Realized gain (loss) on investments		(159,012	)	1,376,636		745,569		47,654		96,216		35,962		51,780		33,257
Change in unrealized gain (loss) on investments		191,770		1,321,560		1,091,975		(544,851	)	3,011,353		(16,903	)	(8,653	)	(2,052	)
Net gain (loss) on investments		32,758		2,698,196		1,837,544		(497,197	)	3,107,569		19,059		43,127		31,205
Reinvested capital gains		-		-		3,082,876		911,629		563,500		35,183		84,690		65,958
Net increase (decrease) in contract owners’ equity resulting from operations	$	504,847		2,695,357		5,163,697		492,960		3,683,259		91,318		188,942		136,036

(Continued)

11

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF OPERATIONS, Continued

Year Ended December 31, 2007

Investment activity:	FrVIPDevMrk3			FrVIPForSec		FrVIPForSec2		FrVIPForSec3		FrVIPGlInc3		FrVIPIncSec2		FrVIPRisDiv		FrVIPSCapV1
Reinvested dividends	$	134,911		69,784		344,432		141,669		59,433		127,625		401,727		106,122
Mortality and expense risk charges (note 3)		-		-		(53,327	)	-		-		-		-		-
Net investment income (loss)		134,911		69,784		291,105		141,669		59,433		127,625		401,727		106,122
Proceeds from mutual fund shares sold		1,549,135		967,868		7,105,538		1,145,241		366,147		1,403,298		2,960,392		1,568,641
Cost of mutual fund shares sold		(1,111,708	)	(633,458	)	(5,349,471	)	(872,410	)	(325,544	)	(1,360,058	)	(2,364,466	)	(1,247,964	)
Realized gain (loss) on investments		437,427		334,410		1,756,067		272,831		40,603		43,240		595,926		320,677
Change in unrealized gain (loss) on investments		427,527		(64,148	)	(279,035	)	238,423		120,126		(153,756	)	(1,588,215	)	(1,564,171	)
Net gain (loss) on investments		864,954		270,262		1,477,032		511,254		160,729		(110,516	)	(992,289	)	(1,243,494	)
Reinvested capital gains		445,938		144,496		785,608		307,222		-		23,668		227,655		811,996
Net increase (decrease) in contract owners’ equity resulting from operations	$	1,445,803		484,542		2,553,745		960,145		220,162		40,777		(362,907	)	(325,376	)
Investment activity:	FrVIPSCapV2			GSVTMdCpV		JAspBal		JAspForty		JAspGITechS		JAspRMgCore		JAsplntGroS2		JAsplntGroS
Reinvested dividends	$	28,063		625,839		189,547		96,428		52,327		2,302		86,238		283,951
Mortality and expense risk charges (note 3)		(12,400	)	(208,678	)	(17,100	)	(47,731	)	(5,158	)	-		-		(62,515	)
Net investment income (loss)		15,663		417,161		172,447		48,697		47,169		2,302		86,238		221,436
Proceeds from mutual fund shares sold		889,465		15,932,662		3,293,597		9,134,288		4,899,815		161,786		1,401,777		13,510,143
Cost of mutual fund shares sold		(773,836	)	(14,124,662	)	(2,908,086	)	(5,275,750	)	(2,658,012	)	(168,232	)	(1,029,978	)	(4,790,129	)
Realized gain (loss) on investments		115,629		1,808,000		385,511		3,858,538		2,241,803		(6,446	)	371,799		8,720,014
Change in unrealized gain (loss) on investments		(654,836	)	(11,651,421	)	149,402		12,121,690		748,048		33,823		3,732,278		6,681,827
Net gain (loss) on investments		(539,207	)	(9,843,421	)	534,913		15,980,228		2,989,851		27,377		4,104,077		15,401,841
Reinvested capital gains		288,566		11,581,061		-		-		-		3,990		-		-
Net increase (decrease) in contract owners’ equity resulting from operations	$	(234,978	)	2,154,801		707,360		16,028,925		3,037,020		33,669		4,190,315		15,623,277

(Continued)

12

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF OPERATIONS, Continued

Year Ended December 31, 2007

Investment activity:	JPMMidCapGr			JPMMidCapV		LBTShrtDBd		LincGroOp		LrdMidCapV		MFSInvGrSt		MFSRsrchIntl		MFSValue
Reinvested dividends	$	-		4,906		235,067		-		8,625		15,269		-		49,384
Mortality and expense risk charges (note 3)		(13,419	)	(431	)	-		(37,013	)	(3,828	)	-		(8	)	-
Net investment income (loss)		(13,419	)	4,475		235,067		(37,013	)	4,797		15,269		(8	)	49,384
Proceeds from mutual fund shares sold		2,066,026		100,579		3,179,035		3,233,969		883,419		993,027		1,568		950,557
Cost of mutual fund shares sold		(1,941,595	)	(133,430	)	(3,162,507	)	(2,773,860	)	(833,466	)	(749,308	)	(1,470	)	(731,214	)
Realized gain (loss) on investments		124,431		(32,851	)	16,528		460,109		49,953		243,719		98		219,343
Change in unrealized gain (loss) on investments		(248,142	)	(84,540	)	149,231		(1,486,508	)	(364,934	)	229,819		264		14,453
Net gain (loss) on investments		(123,711	)	(117,391	)	165,759		(1,026,399	)	(314,981	)	473,538		362		233,796
Reinvested capital gains		863,461		116,564		-		1,458,483		253,561		-		-		84,573
Net increase (decrease) in contract owners’ equity resulting from operations	$	726,331		3,648		400,826		395,071		(56,623	)	488,807		354		367,753
Investment activity:	NVITAstAll2			NVITBnd2		NVITGlobGr2		NVITGroInc2		NVITGrowth2		NVITFHiInc		NVITFHiInc3		NVITEmMrkts
Reinvested dividends	$	68,968		142,989		111,882		11,382		34,454		1,883,010		959,716		278,098
Mortality and expense risk charges (note 3)		-		-		-		-		-		(35,581	)	-		(86,583	)
Net investment income (loss)		68,968		142,989		111,882		11,382		34,454		1,847,429		959,716		191,515
Proceeds from mutual fund shares sold		1,651,012		434,306		471,163		13,580		415,613		7,399,989		2,490,023		8,340,628
Cost of mutual fund shares sold		(1,510,885	)	(432,301	)	(382,797	)	(13,873	)	(352,171	)	(7,675,666	)	(2,510,291	)	(4,773,026	)
Realized gain (loss) on investments		140,127		2,005		88,366		(293	)	63,442		(275,677	)	(20,268	)	3,567,602
Change in unrealized gain (loss) on investments		(63,468	)	(97,260	)	251,313		(34,922	)	288,185		(819,124	)	(686,065	)	6,433,912
Net gain (loss) on investments		76,659		(95,255	)	339,679		(35,215	)	351,627		(1,094,801	)	(706,333	)	10,001,514
Reinvested capital gains		1,640		-		-		-		1,318		-		-		3,989,041
Net increase (decrease) in contract owners’ equity resulting from operations	$	147,267		47,734		451,561		(23,833	)	387,399		752,628		253,383		14,182,070

(Continued)

13

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF OPERATIONS, Continued

Year Ended December 31, 2007

Investment activity:	NVITEmMrkts3			NVITGlUtl		NVITIntGro		NVITWLead		NVITGlFin		NVITGlHlth		NVITGlHlth3		NVITGlTech
Reinvested dividends	$	127,640		126,321		39,290		27,014		165,433		2,768		2,051		-
Mortality and expense risk charges (note 3)		-		(1,962	)	(3,637	)	(1,716	)	(3,923	)	(4,688	)	-		(8,401	)
Net investment income (loss)		127,640		124,359		35,653		25,298		161,510		(1,920	)	2,051		(8,401	)
Proceeds from mutual fund shares sold		3,001,189		1,771,745		4,538,398		1,018,063		1,456,594		788,577		1,199,242		2,150,630
Cost of mutual fund shares sold		(1,930,418	)	(1,506,076	)	(3,147,559	)	(588,274	)	(1,406,809	)	(756,788	)	(1,113,024	)	(1,700,477	)
Realized gain (loss) on investments		1,070,771		265,669		1,390,839		429,789		49,785		31,789		86,218		450,153
Change in unrealized gain (loss) on investments		3,392,089		(654,732	)	(15,627	)	692,082		(968,313	)	339,170		196,615		432,229
Net gain (loss) on investments		4,462,860		(389,063	)	1,375,212		1,121,871		(918,528	)	370,959		282,833		882,382
Reinvested capital gains		1,739,899		1,129,147		800,247		-		695,341		71,596		55,688		-
Net increase (decrease) in contract owners’ equity resulting from operations	$	6,330,399		864,443		2,211,112		1,147,169		(61,677	)	440,635		340,572		873,981
Investment activity:	NVITGlTech3			NVITGvtBd		NVITGrowth		NVITIntIdx2		NVITIntIdx6		NVITIntValI		NVITIntVal3		NVITIDAgg2
Reinvested dividends	$	-		4,430,173		31,775		23,759		8,079		53,925		209,918		605,684
Mortality and expense risk charges (note 3)		-		(155,774	)	(2,346	)	(3,593	)	-		-		-		(22,085	)
Net investment income (loss)		-		4,274,399		29,429		20,166		8,079		53,925		209,918		583,599
Proceeds from mutual fund shares sold		726,446		20,125,416		2,094,807		115,850		93,527		1,015,041		1,809,439		4,241,057
Cost of mutual fund shares sold		(620,152	)	(21,527,058	)	(1,564,344	)	(116,737	)	(78,920	)	(834,415	)	(1,489,256	)	(3,265,727	)
Realized gain (loss) on investments		106,294		(1,401,642	)	530,463		(887	)	14,607		180,626		320,183		975,330
Change in unrealized gain (loss) on investments		306,317		3,759,402		2,553,716		(12,435	)	4,283		(315,435	)	(931,852	)	(1,210,646	)
Net gain (loss) on investments		412,611		2,357,760		3,084,179		(13,322	)	18,890		(134,809	)	(611,669	)	(235,316	)
Reinvested capital gains		-		-		-		4,192		1,322		181,307		679,607		960,583
Net increase (decrease) in contract owners’ equity resulting from operations	$	412,611		6,632,159		3,113,608		11,036		28,291		100,423		277,856		1,308,866

(Continued)

14

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF OPERATIONS, Continued

Year Ended December 31, 2007

Investment activity:	NVITIDCon2			NVITIDMod2		NVITIDModAg2		NVITIDModCon2		NVITJPBal		NVITMdCpGr		NVITMidCap		NVITMyMkt
Reinvested dividends	$	489,526		1,812,633		1,799,474		988,254		382,922		-		1,112,193		5,472,440
Mortality and expense risk charges (note 3)		(16,081	)	(42,475	)	(21,299	)	(63,285	)	(10,746	)	(4,547	)	(120,511	)	(25,508	)
Net investment income (loss)		473,445		1,770,158		1,778,175		924,969		372,176		(4,547	)	991,682		5,446,932
Proceeds from mutual fund shares sold		1,749,356		6,440,948		6,112,547		4,044,620		3,076,780		4,214,210		22,565,290		63,121,012
Cost of mutual fund shares sold		(1,730,383	)	(5,041,593	)	(4,667,538	)	(3,709,294	)	(2,304,031	)	(3,162,275	)	(15,461,329	)	(63,121,012	)
Realized gain (loss) on investments		18,973		1,399,355		1,445,009		335,326		772,749		1,051,935		7,103,961		-
Change in unrealized gain (loss) on investments		(111,573	)	(729,998	)	(491,544	)	(460,314	)	(829,543	)	474,143		(4,305,215	)	-
Net gain (loss) on investments		(92,600	)	669,357		953,465		(124,988	)	(56,794	)	1,526,078		2,798,746		-
Reinvested capital gains		324,884		1,019,405		1,501,624		847,408		472,649		-		2,350,170		-
Net increase (decrease) in contract owners’ equity resulting from operations	$	705,729		3,458,920		4,233,264		1,647,389		788,031		1,521,531		6,140,598		5,446,932
Investment activity:	NVITMyMkt5			NVITSmCapGr		NVITSmCapVal		NVITSmComp		NVITNWFund		NVITNWLead		NVITUSGro		NVITVKVal
Reinvested dividends	$	16,485,379		-		849,017		94,226		5,530,648		22,103		-		254,080
Mortality and expense risk charges (note 3)		(773,471	)	(21,368	)	(65,189	)	(147,002	)	(493,491	)	(479	)	(4,713	)	(1,622	)
Net investment income (loss)		15,711,908		(21,368	)	783,828		(52,776	)	5,037,157		21,624		(4,713	)	252,458
Proceeds from mutual fund shares sold		114,166,836		6,227,030		20,271,683		19,122,713		139,431,395		545,013		1,433,922		2,156,330
Cost of mutual fund shares sold		(114,166,836	)	(4,895,497	)	(16,999,755	)	(17,347,756	)	(102,833,919	)	(540,968	)	(1,441,896	)	(1,769,829	)
Realized gain (loss) on investments		-		1,331,533		3,271,928		1,774,957		36,597,476		4,045		(7,974	)	386,501
Change in unrealized gain (loss) on investments		-		891,419		(18,612,733	)	(13,324,530	)	(23,147,644	)	(179,532	)	1,327,479		(1,615,122	)
Net gain (loss) on investments		-		2,222,952		(15,340,805	)	(11,549,573	)	13,449,832		(175,487	)	1,319,505		(1,228,621	)
Reinvested capital gains		-		-		9,528,527		13,780,217		26,261,593		322,938		-		666,775
Net increase (decrease) in contract owners’ equity resulting from operations	$	15,711,908		2,201,584		(5,028,450	)	2,177,868		44,748,582		169,075		1,314,792		(309,388	)

(Continued)

15

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF OPERATIONS, Continued

Year Ended December 31, 2007

Investment activity:	NVITMltSec			NBTAFasc		NBTAGuard		NBTAInt		NBTAMCGr		NBTAPart		NBTARegl		NBTARegS
Reinvested dividends	$	922,244		-		34,475		69,179		-		128,736		3,444		5,364
Mortality and expense risk charges (note 3)		(28,133	)	(1,623	)	(6,081	)	-		(24,011	)	(3,946	)	(2,699	)	-
Net investment income (loss)		894,111		(1,623	)	28,394		69,179		(24,011	)	124,790		745		5,364
Proceeds from mutual fund shares sold		6,440,567		883,817		3,270,789		701,295		4,965,066		3,635,144		656,683		445,843
Cost of mutual fund shares sold		(6,487,096	)	(802,682	)	(1,847,677	)	(556,445	)	(2,138,391	)	(2,854,320	)	(622,815	)	(428,123	)
Realized gain (loss) on investments		(46,529	)	81,135		1,423,112		144,850		2,826,675		780,824		33,868		17,720
Change in unrealized gain (loss) on investments		145,385		(109,895	)	(490,657	)	(380,354	)	6,405,275		(1,165,305	)	(28,828	)	(44,082	)
Net gain (loss) on investments		98,856		(28,760	)	932,455		(235,504	)	9,231,950		(384,481	)	5,040		(26,362	)
Reinvested capital gains		1,101		14,207		-		245,830		-		2,014,528		20,694		34,794
Net increase (decrease) in contract owners’ equity resulting from operations	$	994,068		(16,176	)	960,849		79,505		9,207,939		1,754,837		26,479		13,796
Investment activity:	NBTSocRes			OppCapAp		OppGISec3		OppGISec		OppHighlnc3		OppHighlnc		OppMStSCap		OppMSt
Reinvested dividends	$	3,373		286,511		244,490		989,341		-		314,323		15,649		454,615
Mortality and expense risk charges (note 3)		-		(185,004	)	-		(143,243	)	-		-		-		(19,177	)
Net investment income (loss)		3,373		101,507		244,490		846,098		-		314,323		15,649		435,438
Proceeds from mutual fund shares sold		408,397		17,236,796		1,888,380		11,450,938		643,817		3,498,484		563,775		6,432,589
Cost of mutual fund shares sold		(312,559	)	(10,516,894	)	(1,480,480	)	(7,924,770	)	(650,451	)	(3,412,240	)	(396,268	)	(3,944,229	)
Realized gain (loss) on investments		95,838		6,719,902		407,900		3,526,168		(6,634	)	86,244		167,507		2,488,360
Change in unrealized gain (loss) on investments		105,082		9,684,670		(391,749	)	(3,673,827	)	(19,298	)	(343,433	)	(459,107	)	(967,352	)
Net gain (loss) on investments		200,920		16,404,572		16,151		(147,659	)	(25,932	)	(257,189	)	(291,600	)	1,521,008
Reinvested capital gains		12,686		-		890,130		3,596,308		-		-		166,883		-
Net increase (decrease) in contract owners’ equity resulting from operations	$	216,979		16,506,079		1,150,771		4,294,747		(25,932	)	57,134		(109,068	)	1,956,446

(Continued)

16

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF OPERATIONS, Continued

Year Ended December 31, 2007

Investment activity:	OppMidCap			PVITAllAst		PVITLowDur		PVITRealRet		PVITTotRet		PioVHiYield		PVTGroInc		PVTIntlEq
Reinvested dividends	$	-		132,868		2,019,831		2,137,195		6,371,804		794,925		17,993		71,341
Mortality and expense risk charges (note 3)		(37,301	)	(4,049	)	(106,088	)	(137,283	)	(349,696	)	(38,795	)	-		-
Net investment income (loss)		(37,301	)	128,819		1,913,743		1,999,912		6,022,108		756,130		17,993		71,341
Proceeds from mutual fund shares sold		8,652,049		476,214		8,349,413		7,428,151		33,273,091		2,319,816		505,470		3,148,550
Cost of mutual fund shares sold		(5,831,266	)	(467,566	)	(8,517,041	)	(8,048,450	)	(34,542,418	)	(2,347,190	)	(452,154	)	(2,547,263	)
Realized gain (loss) on investments		2,820,783		8,648		(167,628	)	(620,299	)	(1,269,327	)	(27,374	)	53,316		601,287
Change in unrealized gain (loss) on investments		141,986		(16,995	)	1,198,669		3,064,499		6,741,192		11,391		(329,857	)	(765,324	)
Net gain (loss) on investments		2,962,769		(8,347	)	1,031,041		2,444,200		5,471,865		(15,983	)	(276,541	)	(164,037	)
Reinvested capital gains		-		-		-		120,384		-		13,618		206,758		308,832
Net increase (decrease) in contract owners’ equity resulting from operations	$	2,925,468		120,472		2,944,784		4,564,496		11,493,973		753,765		(51,790	)	216,136
Investment activity:	PVTVoygr			RCFMicroCap		TRoeBIChip2		TRowEqlnc2		TRowLtdTBd2		TRowMidCap2		TRowNwAmGr		TRowPerStrBal
Reinvested dividends	$	-		814,086		2,508		1,456,840		31,808		-		-		679
Mortality and expense risk charges (note 3)		-		(147,261	)	-		(239,699	)	-		(61,195	)	(40,234	)	(68	)
Net investment income (loss)		-		666,825		2,508		1,217,141		31,808		(61,195	)	(40,234	)	611
Proceeds from mutual fund shares sold		78,925		10,858,817		388,044		18,681,309		145,201		8,729,015		2,222,261		5,357
Cost of mutual fund shares sold		(65,944	)	(8,015,729	)	(338,842	)	(16,238,497	)	(144,696	)	(7,933,689	)	(1,863,436	)	(5,510	)
Realized gain (loss) on investments		12,981		2,843,088		49,202		2,442,812		505		795,326		358,825		(153	)
Change in unrealized gain (loss) on investments		10,030		(6,178,520	)	200,505		(7,086,343	)	9,510		(119,402	)	(144,425	)	(6,873	)
Net gain (loss) on investments		23,011		(3,335,432	)	249,707		(4,643,531	)	10,015		675,924		214,400		(7,026	)
Reinvested capital gains		-		4,638,864		-		5,888,178		-		2,917,556		1,393,989		5,564
Net increase (decrease) in contract owners’ equity resulting from operations	$	23,011		1,970,257		252,215		2,461,788		41,823		3,532,285		1,568,155		(851	)

(Continued)

17

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF OPERATIONS, Continued

Year Ended December 31, 2007

Investment activity:	DrySRGro			VEWrldEMkt		VEWrldHAs		VKUCorPlus		VKUEmMkt		VKUMCpGro		VKUUSRE		WRGrowth
Reinvested dividends	$	81,450		96,020		28,479		101,028		793,955		-		1,005,941		3
Mortality and expense risk charges (note 3)		(2,273	)	(15,269	)	(25,334	)	-		(13,604	)	(10,665	)	(114,884	)	(111	)
Net investment income (loss)		79,177		80,751		3,145		101,028		780,351		(10,665	)	891,057		(108	)
Proceeds from mutual fund shares sold		2,449,715		6,255,565		10,146,751		296,291		4,715,133		1,287,621		30,563,083		44,347
Cost of mutual fund shares sold		(2,061,015	)	(3,831,547	)	(7,399,825	)	(301,189	)	(4,871,169	)	(1,164,415	)	(16,943,704	)	(37,861	)
Realized gain (loss) on investments		388,700		2,424,018		2,746,926		(4,898	)	(156,036	)	123,206		13,619,379		6,486
Change in unrealized gain (loss) on investments		673,725		850,067		3,778,614		49,582		(291,052	)	902,460		(37,103,354	)	(6,613	)
Net gain (loss) on investments		1,062,425		3,274,085		6,525,540		44,684		(447,088	)	1,025,666		(23,483,975	)	(127	)
Reinvested capital gains		-		3,792,797		2,778,314		-		339,236		356,505		7,855,595		5,561
Net increase (decrease) in contract owners’ equity resulting from operations	$	1,141,602		7,147,633		9,306,999		145,712		672,499		1,371,506		(14,737,323	)	5,326
Investment activity:	WRRealEstS			WRSciTech		WFVOpp
Reinvested dividends	$	979		-		173,778
Mortality and expense risk charges (note 3)		(226	)	(1	)	(21,744	)
Net investment income (loss)		753		(1	)	152,034
Proceeds from mutual fund shares sold		94,643		136		5,972,875
Cost of mutual fund shares sold		(93,296	)	(135	)	(4,577,173	)
Realized gain (loss) on investments		1,347		1		1,395,702
Change in unrealized gain (loss) on investments		(30,222	)	(752	)	(3,753,806	)
Net gain (loss) on investments		(28,875	)	(751	)	(2,358,104	)
Reinvested capital gains		6,902		833		4,072,320
Net increase (decrease) in contract owners’ equity resulting from operations	$	(21,220	)	81		1,866,250

See accompanying notes to financial statements.

18

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY

Years Ended December 31, 2007 and 2006

	Total					AIMBValue				AIMCapAp				AIMCapDev
Investment activity:	2007			2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	85,461,783		71,131,320		43,908		25,703		-		861		(26,701	)	(23,827	)
Realized gain (loss) on investments		207,586,387		166,896,656		348,417		125,383		74,023		22,497		1,048,026		932,075
Change in unrealized gain (loss) on investments		(135,244,323	)	167,698,301		(710,460	)	446,439		106,701		64,228		(966,703	)	577,441
Reinvested capital gains		219,084,030		96,963,068		470,561		354,271		-		-		1,262,845		214,763
Net increase (decrease) in contract owners’ equity resulting from operations		376,887,877		502,689,345		152,426		951,796		180,724		87,586		1,317,467		1,700,452
Equity transactions:
Purchase payments received from contract owners (note 6)		417,190,529		573,057,603		1,197,541		1,176,451		250,700		237,149		1,151,457		1,353,692
Transfers between funds		-		-		(748,208	)	296,702		(121,938	)	201,737		1,923,219		1,319,907
Surrenders (note 6)		(256,215,304	)	(387,471,327	)	(641,252	)	(218,710	)	(18,388	)	(63,473	)	(719,451	)	(524,411	)
Death benefits (note 4)		(11,792,491	)	(9,884,896	)	(26,674	)	(23,642	)	(154	)	(152	)	(31,305	)	(6,487	)
Net policy repayments (loans) (note 5)		(29,372,844	)	(17,332,223	)	(34,194	)	(49,371	)	(14,072	)	(32,507	)	(31,954	)	(22,732	)
Deductions for surrender charges (note 2d)		(6,501,412	)	(7,673,977	)	(29,400	)	(25,638	)	(6,471	)	(11,034	)	(15,744	)	(7,078	)
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(128,028,675	)	(129,174,617	)	(356,962	)	(375,194	)	(87,879	)	(88,470	)	(437,771	)	(457,957	)
Asset charges (note 3):
FPVUL & VEL contracts		(6,839,415	)	(6,179,710	)	(22,990	)	(20,591	)	(5,437	)	(4,559	)	(15,294	)	(12,480	)
MSP contracts		(318,936	)	(268,091	)	(395	)	(331	)	(195	)	(52	)	(359	)	(272	)
SL contracts		(1,297,927	)	(1,272,062	)	(2,809	)	(2,357	)	(2,236	)	(1,757	)	(1,105	)	(744	)
Adjustments to maintain reserves		(18,753	)	53,319		34		462		6		10		916		8,280
Net equity transactions		(23,195,228	)	13,854,019		(665,309	)	757,781		(6,064	)	236,892		1,822,608		1,649,718
Net change in contract owners’ equity		353,692,649		516,543,364		(512,883	)	1,709,577		174,660		324,478		3,140,075		3,350,170
Contract owners’ equity beginning of period		4,464,442,368		3,947,899,004		8,574,647		6,865,070		1,561,030		1,236,552		12,650,035		9,299,865
Contract owners’ equity end of period	$	4,818,135,017		4,464,442,368		8,061,764		8,574,647		1,735,690		1,561,030		15,790,110		12,650,035
CHANGES IN UNITS:
Beginning units		307,762,808		302,538,590		491,676		445,372		102,104		85,976		650,168		556,838
Units purchased		70,093,417		72,274,994		94,233		109,212		17,135		29,998		183,074		220,422
Units redeemed		(70,799,559	)	(67,050,776	)	(130,527	)	(62,908	)	(17,887	)	(13,870	)	(99,854	)	(127,092	)
Ending units		307,056,666		307,762,808		455,382		491,676		101,352		102,104		733,388		650,168

(Continued)

19

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	AIMIntGr					AlVGrIncA				AlVIntlValA				AlVSmMdCpA
Investment activity:	2007			2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	61,812		126,254		251,947		200,486		211,324		27,039		45,628		15,779
Realized gain (loss) on investments		1,596,611		2,296,573		591,281		619,350		677,301		(95,855	)	202,495		172,807
Change in unrealized gain (loss) on investments		1,281,739		1,887,880		(848,511	)	1,156,397		(1,000,621	)	1,454,350		(661,993	)	2,419
Reinvested capital gains		-		-		1,017,690		880,352		932,439		52,921		346,724		260,883
Net increase (decrease) in contract owners’ equity resulting from operations		2,940,162		4,310,707		1,012,407		2,856,585		820,443		1,438,455		(67,146	)	451,888
Equity transactions:
Purchase payments received from contract owners (note 6)		2,910,438		2,185,394		1,244,527		1,332,130		572,520		526,879		352,912		475,185
Transfers between funds		11,396,412		2,244,556		863,443		(847,376	)	19,294,463		11,770,029		2,409,121		(661,700	)
Surrenders (note 6)		(335,911	)	(4,336,178	)	(1,212,807	)	(267,171	)	(7,839	)	(1,408,723	)	(217,939	)	(159,244	)
Death benefits (note 4)		(21,095	)	(15,626	)	(14,872	)	(8,311	)	(56,986	)	-		(5,672	)	(2,134	)
Net policy repayments (loans) (note 5)		(242,049	)	(196	)	(118,508	)	(46,911	)	(35,361	)	-		(7,831	)	(50,912	)
Deductions for surrender charges (note 2d)		-		-		(9,122	)	(13,479	)	-		-		(15,937	)	(6,312	)
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(427,246	)	(306,400	)	(358,485	)	(361,822	)	(308,813	)	(44,346	)	(161,134	)	(131,298	)
Asset charges (note 3):
FPVUL & VEL contracts		-		-		(14,823	)	(13,967	)	-		-		(15,421	)	(10,153	)
MSP contracts		-		-		(121	)	(171	)	-		-		(331	)	(292	)
SL contracts		-		-		(1,930	)	(1,569	)	-		-		(2,042	)	(4,482	)
Adjustments to maintain reserves		886		6,023		596		967		1,897		78		(11	)	49
Net equity transactions		13,281,435		(222,427	)	377,898		(227,680	)	19,459,881		10,843,917		2,335,715		(551,293	)
Net change in contract owners’ equity		16,221,597		4,088,280		1,390,305		2,628,905		20,280,324		12,282,372		2,268,569		(99,405	)
Contract owners’ equity beginning of period		19,668,756		15,580,476		19,960,239		17,331,334		12,282,372		_		3,385,395		3,484,800
Contract owners’ equity end of period	$	35,890,353		19,668,756		21,350,544		19,960,239		32,562,696		12,282,372		5,653,964		3,385,395
CHANGES IN UNITS:
Beginning units		1,098,252		1,111,978		1,107,894		1,125,026		1,085,100		-		168,136		198,030
Units purchased		850,615		398,004		472,578		155,838		1,879,153		1,233,682		129,927		27,715
Units redeemed		(198,855	)	(411,730	)	(453,326	)	(172,970	)	(238,907	)	(148,582	)	(21,237	)	(57,609	)
Ending units		1,750,012		1,098,252		1,127,146		1,107,894		2,725,346		1,085,100		276,826		168,136

(Continued)

20

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	ACVPIncGr					ACVPInflPro2				ACVPInt				ACVPInt3
Investment activity:	2007			2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	511,828		506,897		296,823		222,068		284,353		683,075		61,541		85,854
Realized gain (loss) on investments		2,565,198		1,559,858		(46,841	)	(85,474	)	5,761,892		3,645,694		148,430		106,709
Change in unrealized gain (loss) on investments		(3,011,606	)	2,321,259		393,108		(15,319	)	1,798,877		6,143,566		1,432,507		1,216,942
Reinvested capital gains		-		-		-		-		-		-		-		-
Net increase (decrease) in contract owners’ equity resulting from operations		65,420		4,388,014		643,090		121,275		7,845,122		10,472,335		1,642,478		1,409,505
Equity transactions:
Purchase payments received from contract owners (note 6)		1,912,420		2,980,810		586,693		928,163		1,129,512		2,241,271		2,004,931		2,336,741
Transfers between funds		(2,582,550	)	(2,604,445	)	70,579		324,789		(3,168,405	)	(3,443,452	)	1,486,520		705,137
Surrenders (note 6)		(1,531,841	)	(952,973	)	(286,864	)	(348,613	)	(4,446,804	)	(2,510,699	)	(454,710	)	(331,029	)
Death benefits (note 4)		(37,993	)	(318,302	)	(27,458	)	(22,996	)	(45,503	)	(37,490	)	(5,183	)	(49,540	)
Net policy repayments (loans) (note 5)		(177,542	)	(226,058	)	(59,228	)	(327,756	)	(344,380	)	(339,142	)	13,108		132,448
Deductions for surrender charges (note 2d)		(76,984	)	(112,887	)	(30,809	)	(19,201	)	(54,603	)	(94,716	)	(33,510	)	(36,083	)
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(1,114,346	)	(1,246,462	)	(268,880	)	(319,214	)	(1,414,634	)	(1,524,282	)	(521,041	)	(404,972	)
Asset charges (note 3):
FPVUL & VEL contracts		(80,140	)	(79,777	)	(22,072	)	(21,467	)	(67,758	)	(70,652	)	(37,100	)	(23,569	)
MSP contracts		(3,709	)	(5,628	)	(538	)	(814	)	(2,679	)	(2,348	)	(267	)	(307	)
SL contracts		(14,574	)	(14,084	)	(4,114	)	(2,931	)	(12,923	)	(12,441	)	(4,937	)	(3,162	)
Adjustments to maintain reserves		161		(11	)	(693	)	767		399		1,869		73		44
Net equity transactions		(3,707,098	)	(2,579,817	)	(43,383	)	190,727		(8,427,778	)	(5,792,082	)	2,447,883		2,325,708
Net change in contract owners’ equity		(3,641,678	)	1,808,197		599,707		312,002		(582,656	)	4,680,253		4,090,361		3,735,213
Contract owners’ equity beginning of period		29,369,605		27,561,408		6,258,062		5,946,060		49,303,592		44,623,339		8,009,559		4,274,346
Contract owners’ equity end of period	$	25,727,927		29,369,605		6,857,769		6,258,062		48,720,936		49,303,592		12,099,920		8,009,559
CHANGES IN UNITS:
Beginning units		1,778,146		1,931,714		555,240		535,932		3,354,086		3,726,960		548,782		366,150
Units purchased		200,389		217,280		145,441		119,512		289,620		281,367		224,236		251,977
Units redeemed		(420,833	)	(370,848	)	(144,991	)	(100,204	)	(813,642	)	(654,241	)	(70,780	)	(69,345	)
Ending units		1,557,702		1,778,146		555,690		555,240		2,830,064		3,354,086		702,238		548,782

(Continued)

21

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	ACVPMdCpV					ACVPUltra				ACVPVal				ACVPVista1
Investment activity:	2007			2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	17,552		7,230		(2,826	)	(4,670	)	1,146,462		943,936		(1,573	)	(376	)
Realized gain (loss) on investments		84,641		39,846		101,810		349,714		1,847,610		4,128,014		149,244		5,558
Change in unrealized gain (loss) on investments		(281,936	)	69,490		772,249		(515,226	)	(12,797,015	)	598,190		352,778		(3,442	)
Reinvested capital gains		36,360		36,808		-		-		6,248,743		6,275,420		-		410
Net increase (decrease) in contract owners’ equity resulting from operations		(143,383	)	153,374		871,233		(170,182	)	(3,554,200	)	11,945,560		500,449		2,150
Equity transactions:
Purchase payments received from contract owners (note 6)		245,102		171,210		733,652		709,134		6,271,631		7,141,601		285,433		37,713
Transfers between funds		1,178,146		293,492		911,467		(386,691	)	(1,015,182	)	(3,927,338	)	4,544,583		236,263
Surrenders (note 6)		(43,795	)	(1,899	)	(401,827	)	(2,621,454	)	(4,735,105	)	(10,120,839	)	(122,930	)	(10,557	)
Death benefits (note 4)		(1,833	)	-		(97,580	)	(47	)	(157,391	)	(279,435	)	-		-
Net policy repayments (loans) (note 5)		(36,091	)	(5,739	)	17,070		(101,504	)	(746,037	)	(950,746	)	(25,416	)	(786	)
Deductions for surrender charges (note 2d)		(2,369	)	(370	)	(23,662	)	(7,518	)	(126,136	)	(188,437	)	(1,382	)	(462	)
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(106,743	)	(42,240	)	(205,932	)	(252,783	)	(2,586,369	)	(2,646,918	)	(55,422	)	(10,111	)
Asset charges (note 3):
FPVUL & VEL contracts		(8,168	)	(2,707	)	(11,192	)	(10,529	)	(186,534	)	(173,079	)	(4,984	)	(648	)
MSP contracts		(402	)	(68	)	(237	)	(93	)	(5,553	)	(4,929	)	(82	)	-
SL contracts		(1,231	)	(392	)	(1,442	)	(1,283	)	(34,123	)	(38,866	)	(571	)	(31	)
Adjustments to maintain reserves		28		73		(9,407	)	(45,021	)	177		(54	)	66		62
Net equity transactions		1,222,644		411,360		910,910		(2,717,789	)	(3,320,623	)	(11,189,040	)	4,619,295		251,443
Net change in contract owners’ equity		1,079,261		564,734		1,782,143		(2,887,971	)	(6,874,823	)	756,520		5,119,744		253,593
Contract owners’ equity beginning of period		1,212,113		647,379		3,978,277		6,866,248		75,281,642		74,525,122		348,465		94,872
Contract owners’ equity end of period	$	2,291,374		1,212,113		5,760,420		3,978,277		68,406,819		75,281,642		5,468,209		348,465
CHANGES IN UNITS:
Beginning units		88,992		57,178		363,362		607,908		3,537,736		4,162,374		27,968		8,278
Units purchased		98,031		36,199		150,554		79,816		545,786		433,039		293,455		21,632
Units redeemed		(14,823	)	(4,385	)	(78,698	)	(324,362	)	(681,560	)	(1,057,677	)	(7,853	)	(1,942	)
Ending units		172,200		88,992		435,218		363,362		3,401,962		3,537,736		313,570		27,968

(Continued)

22

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	BRIntIndex					BRLrgCp				CalVSSocEq				CSTGlobSmCp
Investment activity:	2007			2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	(1,459	)	50,247		25,787		9,579		(281	)	(194	)	(211	)	(325	)
Realized gain (loss) on investments		(46,062	)	8,081		11,008		68,179		14,192		447		84,356		117,852
Change in unrealized gain (loss) on investments		180,030		(180,415	)	(384,037	)	(10,146	)	(10,352	)	10,994		(105,235	)	(23,716	)
Reinvested capital gains		-		331,284		515,034		213,679		6,543		-		-		-
Net increase (decrease) in contract owners’ equity resulting from operations		132,509		209,197		167,792		281,291		10,102		11,247		(21,090	)	93,811
Equity transactions:
Purchase payments received from contract owners (note 6)		83,852		90,420		47,721		190,017		14,065		19,620		51,793		74,146
Transfers between funds		(1,595,988	)	1,182,552		1,589,664		(455,857	)	54,446		64,665		(92,106	)	(58,140	)
Surrenders (note 6)		(18,921	)	(9,132	)	(14,083	)	(50,505	)	(73,635	)	-		(83,913	)	(42,970	)
Death benefits (note 4)		(10,826	)	-		(5,537	)	-		(81	)	-		-		(18,844	)
Net policy repayments (loans) (note 5)		-		-		-		-		-		-		(6,212	)	(11,747	)
Deductions for surrender charges (note 2d)		-		-		-		-		-		-		(938	)	(869	)
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(11,115	)	(19,146	)	(21,324	)	(16,166	)	(1,312	)	(934	)	(27,327	)	(32,002	)
Asset charges (note 3):
FPVUL & VEL contracts		-		-		-		-		-		-		(2,735	)	(2,756	)
MSP contracts		-		-		-		-		-		-		(16	)	(16	)
SL contracts		-		-		-		-		-		-		(233	)	(281	)
Adjustments to maintain reserves		(44,731	)	257		7		(119	)	(3	)	-		27		(9	)
Net equity transactions		(1,597,729	)	1,244,951		1,596,448		(332,630	)	(6,520	)	83,351		(161,660	)	(93,488	)
Net change in contract owners’ equity		(1,465,220	)	1,454,148		1,764,240		(51,339	)	3,582		94,598		(182,750	)	323
Contract owners’ equity beginning of period		1,465,220		11,072		1,972,030		2,023,369		131,054		36,456		810,740		810,417
Contract owners’equity end of period	$	-		1,465,220		3,736,270		1,972,030		134,636		131,054		627,990		810,740
CHANGES IN UNITS:
Beginning units		100,516		952		149,024		174,834		8,540		2,606		56,062		64,818
Units purchased		8,535		101,770		126,531		35,154		4,618		6,249		3,480		4,646
Units redeemed		(109,051	)	(2,206	)	(13,853	)	(60,964	)	(5,186	)	(315	)	(14,718	)	(13,402	)
Ending units		-		100,516		261,702		149,024		7,972		8,540		44,824		56,062

(Continued)

23

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF OPERATIONS, Continued

Year Ended December 31, 2007

	CSTIntFoc					CSTLCapV				DryIPMidCap				DryIPSmCap
Investment activity:	2007			2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	24,452		19,527		23,333		15,228		2,294		1,263		56,147		48,995
Realized gain (loss) on investments		99,635		89,234		118,314		86,847		(41,974	)	(19,997	)	1,430,465		612,093
Change in unrealized gain (loss) on investments		219,876		224,640		(439,671	)	203,991		(74,440	)	(77,469	)	(2,636,043	)	1,659,449
Reinvested capital gains		-		-		348,824		-		132,936		164,113		1,029,058		494,024
Net increase (decrease) in contract owners’ equity resulting from operations		343,963		333,401		50,800		306,066		18,816		67,910		(120,373	)	2,814,561
Equity transactions:
Purchase payments received from contract owners (note 6)		81,341		112,031		128,063		143,156		111,885		204,487		2,283,100		2,929,214
Transfers between funds		100,028		(13,728	)	(47,961	)	2,425		403,087		85,266		1,678,848		806,840
Surrenders (note 6)		(123,744	)	(163,836	)	(135,042	)	(332,188	)	(282,055	)	(1,816	)	(2,061,319	)	(1,228,153	)
Death benefits (note 4)		(8,395	)	-		(72,029	)	(14,371	)	(214	)	(247	)	(4,170	)	(25,726	)
Net policy repayments (loans) (note 5)		(9,044	)	(2,352	)	(21,503	)	(1,495	)	-		-		(174,364	)	172,200
Deductions for surrender charges (note 2d)		(855	)	(3,086	)	(5,349	)	(6,014	)	-		-		(38,645	)	(38,750	)
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(76,002	)	(74,131	)	(61,573	)	(66,132	)	(12,776	)	(15,087	)	(655,341	)	(671,685	)
Asset charges (note 3):
FPVUL & VEL contracts		(7,110	)	(6,351	)	(5,446	)	(5,227	)	-		-		(34,319	)	(31,087	)
MSP contracts		(655	)	(556	)	(245	)	(585	)	-		-		(509	)	(252	)
SL contracts		(2,077	)	(1,730	)	(1,931	)	(1,820	)	-		-		(12,395	)	(11,644	)
Adjustments to maintain reserves		59		(16	)	(36	)	54		(5	)	(27	)	(76	)	(416	)
Net equity transactions		(46,454	)	(153,755	)	(223,051	)	(282,197	)	219,922		272,576		980,809		1,900,541
Net change in contract owners’ equity		297,509		179,646		(172,251	)	23,869		238,738		340,486		860,436		4,715,102
Contract owners’ equity beginning of period		2,029,415		1,849,769		1,833,756		1,809,887		1,098,529		758,043		24,429,054		19,713,952
Contract owners’ equity end of period	$	2,326,924		2,029,415		1,661,505		1,833,756		1,337,267		1,098,529		25,289,490		24,429,054
CHANGES IN UNITS:
Beginning units		129,014		139,456		102,220		119,654		62,728		46,536		1,557,038		1,435,892
Units purchased		12,795		8,937		8,719		13,626		37,635		24,949		602,368		323,159
Units redeemed		(14,369	)	(19,379	)	(20,177	)	(31,060	)	(25,173	)	(8,757	)	(536,062	)	(202,013	)
Ending units		127,440		129,014		90,762		102,220		75,190		62,728		1,623,344		1,557,038

(Continued)

24

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	DryStkIx					DryVApp				DryVDevLd				DryVIntVal
Investment activity:	2007			2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	6,206,965		5,699,240		516,003		467,254		5,945		3,628		507,706		363,221
Realized gain (loss) on investments		25,261,854		11,897,478		2,000,102		1,580,401		(8,908	)	19,205		2,076,858		2,441,440
Change in unrealized gain (loss) on investments		(11,213,766	)	35,413,947		(36,012	)	3,002,962		(186,955	)	(67,857	)	(5,890,842	)	1,821,727
Reinvested capital gains		-		-		-		-		103,932		75,020		4,852,609		2,561,432
Net increase (decrease) in contract owners’ equity resulting from operations		20,255,053		53,010,665		2,480,093		5,050,617		(85,986	)	29,996		1,546,331		7,187,820
Equity transactions:
Purchase payments received from contract owners (note 6)		24,508,912		30,357,131		3,353,471		4,078,265		87,987		171,060		3,426,310		2,541,484
Transfers between funds		1,308,614		3,805,115		(1,547,247	)	(2,345,604	)	(97,980	)	(137,147	)	(7,669,883	)	3,545,051
Surrenders (note 6)		(29,844,299	)	(67,888,901	)	(2,082,693	)	(1,732,303	)	(22,898	)	(49,066	)	(1,507,377	)	(2,320,877	)
Death benefits (note 4)		(769,297	)	(962,593	)	(79,654	)	(93,179	)	-		-		(99,136	)	(15,539	)
Net policy repayments (loans) (note 5)		(3,201,321	)	(1,978,995	)	(140,908	)	(182,056	)	(12,090	)	(13,508	)	(2,323	)	(119	)
Deductions for surrender charges (note 2d)		(501,356	)	(694,033	)	(80,259	)	(81,826	)	(2,621	)	(7,669	)	-		-
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(11,291,321	)	(11,797,426	)	(1,198,375	)	(1,296,162	)	(36,440	)	(47,214	)	(419,219	)	(459,041	)
Asset charges (note 3):
FPVUL & VEL contracts		(547,091	)	(524,708	)	(76,825	)	(72,977	)	(2,983	)	(3,269	)	-		-
MSP contracts		(19,329	)	(18,172	)	(1,628	)	(1,654	)	-		(2	)	-		-
SL contracts		(191,574	)	(234,237	)	(11,144	)	(12,673	)	(287	)	(453	)	-		-
Adjustments to maintain reserves		6,952		2,962		(14	)	133		21		2		114		1,429
Net equity transactions		(20,541,110	)	(49,933,857	)	(1,865,277	)	(1,740,036	)	(87,291	)	(87,266	)	(6,271,514	)	3,292,388
Net change in contract owners’ equity		(286,057	)	3,076,808		614,816		3,310,581		(173,277	)	(57,270	)	(4,725,183	)	10,480,208
Contract owners’ equity beginning of period		386,079,693		383,002,885		34,856,022		31,545,441		830,482		887,752		40,662,127		30,181,919
Contract owners’ equity end of period	$	385,793,636		386,079,693		35,470,838		34,856,022		657,205		830,482		35,936,944		40,662,127
CHANGES IN UNITS:
Beginning units		28,048,062		31,982,494		2,409,358		2,474,314		52,662		58,416		1,939,658		1,760,980
Units purchased		4,719,678		4,117,062		607,099		365,532		5,842		9,815		269,097		420,700
Units redeemed		(5,621,246	)	(8,051,494	)	(664,085	)	(430,488	)	(11,648	)	(15,569	)	(559,651	)	(242,022	)
Ending units		27,146,494		28,048,062		2,352,372		2,409,358		46,856		52,662		1,649,104		1,939,658

(Continued)

25

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	DWSVHghRtrn					FedAmLead				FedCapAp				FedMrkOp
Investment activity:	2007			2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	4,245		(84	)	4,935		4,783		3,604		2,870		483		-
Realized gain (loss) on investments		3,825		16		5,747		3,656		33,440		4,163		(129	)	4
Change in unrealized gain (loss) on investments		(35,281	)	3,015		(77,319	)	3,909		9,103		51,818		(1,040	)	1,096
Reinvested capital gains		4,673		6,415		36,771		39,581		-		-		-		-
Net increase (decrease) in contract owners’ equity resulting from operations		(22,538	)	9,362		(29,866	)	51,929		46,147		58,851		(686	)	1,100
Equity transactions:
Purchase payments received from contract owners (note 6)		49,254		-		28,866		30,290		60,780		75,660		4,266		1,073
Transfers between funds		559,320		161,696		(55,029	)	(8,439	)	29,775		(11,524	)	3,199		39,280
Surrenders (note 6)		-		-		(2,842	)	(4,011	)	(13,727	)	(4,403	)	-		-
Death benefits (note 4)		(1,116	)	-		-		(256	)	(13,721	)	-		-		-
Net policy repayments (loans) (note 5)		-		-		(1,178	)	(2,610	)	(4,101	)	(8,462	)	-		-
Deductions for surrender charges (note 2d)		-		-		(792	)	(1,591	)	(2,438	)	(1,112	)	-		-
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(11,816	)	(196	)	(14,388	)	(16,466	)	(14,174	)	(25,262	)	(1,614	)	(236	)
Asset charges (note 3):
FPVUL & VEL contracts		-		-		(1,294	)	(1,273	)	(1,541	)	(1,215	)	(168	)	(31	)
MSP contracts		-		-		-		-		-		-		-		-
SL contracts		-		-		(218	)	(214	)	(437	)	(380	)	-		-
Adjustments to maintain reserves		16		23		4		(18	)	(3	)	22		3		21
Net equity transactions		595,658		161,523		(46,871	)	(4,588	)	40,413		23,324		5,686		40,107
Net change in contract owners’ equity		573,120		170,885		(76,737	)	47,341		86,560		82,175		5,000		41,207
Contract owners’ equity beginning of period		170,885		-		362,314		314,973		427,702		345,527		41,207		-
Contract owners’ equity end of period	$	744,005		170,885		285,577		362,314		514,262		427,702		46,207		41,207
CHANGES IN UNITS:
Beginning units		15,180		-		21,354		21,684		27,898		26,192		3,964		-
Units purchased		53,687		15,198		1,768		1,993		5,907		5,706		723		3,990
Units redeemed		(1,125	)	(18	)	(4,490	)	(2,323	)	(3,277	)	(4,000	)	(175	)	(26	)
Ending units		67,742		15,180		18,632		21,354		30,528		27,898		4,512		3,964

(Continued)

26

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	FedQualBd					FidVIPEIS				FidVIPGrS				FidVIPHIS
Investment activity:	2007			2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	2,953,403		3,673,134		1,815,435		3,157,897		569,631		191,930		2,059,223		1,769,398
Realized gain (loss) on investments		(1,214,559	)	(2,969,254	)	6,804,728		3,953,839		5,603,662		414,070		(189,067	)	(230,023	)
Change in unrealized gain (loss) on investments		608,709		1,422,971		(15,905,975	)	(784,378	)	18,441,027		5,487,027		(1,231,809	)	928,822
Reinvested capital gains		-		-		9,084,163		12,637,235		97,886		-		-		-
Net increase (decrease) in contract owners’ equity resulting from operations		2,347,553		2,126,851		1,798,351		18,964,593		24,712,206		6,093,027		638,347		2,468,197
Equity transactions:
Purchase payments received from contract owners (note 6)		3,486,840		7,570,046		9,436,395		11,154,923		8,468,007		10,773,886		923,789		1,731,392
Transfers between funds		(3,943,312	)	(25,553,825	)	(4,324,122	)	(1,222,766	)	121,521		(4,832,624	)	2,505,872		(1,845,924	)
Surrenders (note 6)		(8,246,164	)	(24,601,230	)	(7,905,307	)	(4,730,061	)	(8,666,206	)	(4,190,231	)	(1,812,283	)	(745,502	)
Death benefits (note 4)		(41,641	)	(620,801	)	(304,543	)	(297,737	)	(256,936	)	(300,161	)	(59,045	)	(156,750	)
Net policy repayments (loans) (note 5)		(299,044	)	(113,944	)	(773,918	)	(715,261	)	(925,611	)	(973,193	)	(168,450	)	(68,547	)
Deductions for surrender charges (note 2d)		(110,230	)	(146,590	)	(146,063	)	(218,615	)	(219,666	)	(318,657	)	(34,988	)	(37,870	)
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(1,647,824	)	(2,059,972	)	(3,867,630	)	(3,938,665	)	(4,546,257	)	(4,709,990	)	(850,419	)	(936,225	)
Asset charges (note 3):
FPVUL & VEL contracts		(77,644	)	(77,916	)	(251,651	)	(227,733	)	(265,028	)	(243,847	)	(41,429	)	(45,759	)
MSP contracts		(3,713	)	(3,452	)	(9,992	)	(9,452	)	(8,414	)	(8,061	)	(1,984	)	(2,117	)
SL contracts		(26,222	)	(54,285	)	(45,843	)	(39,619	)	(34,104	)	(33,457	)	(6,809	)	(7,564	)
Adjustments to maintain reserves		15		380		42		517		105		(357	)	5		36
Net equity transactions		(10,908,939	)	(45,661,589	)	(8,192,633	)	(244,469	)	(6,332,589	)	(4,836,692	)	454,259		(2,114,830	)
Net change in contract owners’ equity		(8,561,386	)	(43,534,738	)	(6,394,282	)	18,720,124		18,379,617		1,256,335		1,092,606		353,367
Contract owners’ equity beginning of period		51,172,958		94,707,696		114,733,141		96,013,017		100,909,097		99,652,762		23,999,079		23,645,712
Contract owners’ equity end of period	$	42,611,572		51,172,958		108,338,859		114,733,141		119,288,714		100,909,097		25,091,685		23,999,079
CHANGES IN UNITS:
Beginning units		3,505,854		6,767,940		6,732,512		6,711,838		8,389,342		8,629,460		2,029,708		2,215,374
Units purchased		355,799		558,517		1,067,632		860,926		1,052,833		1,461,572		437,840		151,651
Units redeemed		(1,092,643	)	(3,820,603	)	(1,540,596	)	(840,252	)	(1,661,947	)	(1,701,690	)	(443,764	)	(337,317	)
Ending units		2,769,010		3,505,854		6,259,548		6,732,512		7,780,228		8,389,342		2,023,784		2,029,708

(Continued)

27

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	FidVIPHISR				FidVIPOvS				FidVIPOvSR				FidVIPConS
Investment activity:	2007			2006	2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	190,145		-	1,538,186		319,414		538,729		70,073		1,651,948		1,836,307
Realized gain (loss) on investments		(11,525	)	-	3,463,896		4,071,039		738,640		282,979		10,847,502		11,699,925
Change in unrealized gain (loss) on investments		(188,751	)	-	(432,859	)	2,726,908		309,061		1,463,144		(35,362,204	)	(9,318,194	)
Reinvested capital gains		-		-	3,263,967		306,743		1,044,686		52,656		57,020,823		15,541,966
Net increase (decrease) in contract owners’ equity resulting from operations		(10,131	)	-	7,833,190		7,424,104		2,631,116		1,868,852		34,158,069		19,760,004
Equity transactions:
Purchase payments received from contract owners (note 6)		506,305		-	1,393,703		3,018,320		2,730,506		3,546,542		15,364,595		17,548,803
Transfers between funds		1,866,571		-	3,832,575		748,578		859,448		3,202,427		12,122,488		17,996,364
Surrenders (note 6)		(91,357	)	-	(3,929,899	)	(9,482,188	)	(1,032,737	)	(395,114	)	(10,820,047	)	(16,106,681	)
Death benefits (note 4)		(60	)	-	(116,465	)	(109,513	)	(58,006	)	(55,623	)	(388,082	)	(461,959	)
Net policy repayments (loans) (note 5)		66,310		-	(209,007	)	(259,760	)	(71,019	)	(132,023	)	(2,377,897	)	(958,341	)
Deductions for surrender charges (note 2d)		(1,366	)	-	(43,263	)	(92,201	)	(57,649	)	(29,900	)	(261,504	)	(333,435	)
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(43,218	)	-	(1,145,573	)	(1,240,859	)	(789,336	)	(660,377	)	(6,306,046	)	(6,277,815	)
Asset charges (note 3):
FPVUL & VEL contracts		(3,211	)	-	(54,563	)	(58,040	)	(59,242	)	(40,373	)	(407,397	)	(366,059	)
MSP contracts		(39	)	-	(1,869	)	(1,764	)	(749	)	(458	)	(12,811	)	(10,744	)
SL contracts		(717	)	-	(18,308	)	(26,278	)	(9,858	)	(6,533	)	(71,024	)	(58,385	)
Adjustments to maintain reserves		177		-	851		4,520		46		35		2,206		9,345
Net equity transactions		2,299,395		-	(291,819	)	(7,499,185	)	1,511,404		5,428,603		6,844,480		10,981,093
Net change in contract owners’ equity		2,289,264		-	7,541,371		(75,081	)	4,142,520		7,297,455		41,002,549		30,741,097
Contract owners’ equity beginning of period		-		-	47,338,183		47,413,264		14,537,128		7,239,673		196,681,878		165,940,781
Contract owners’ equity end of period	$	2,289,264		-	54,879,554		47,338,183		18,679,648		14,537,128		237,684,427		196,681,878
CHANGES IN UNITS:
Beginning units		-		-	2,993,058		3,443,834		985,990		579,174		10,119,864		9,413,026
Units purchased		243,213		-	881,861		467,094		243,519		513,057		2,134,906		2,097,457
Units redeemed		(11,635	)	-	(835,593	)	(917,870	)	(148,717	)	(106,241	)	(1,646,596	)	(1,390,619	)
Ending units		231,578		-	3,039,326		2,993,058		1,080,792		985,990		10,608,174		10,119,864

(Continued)

28

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	FidVIPIGBdS					FidVIPGrOpS				FidVIPMCapS				FidVIPVaIS
Investment activity:	2007			2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	472,089		296,348		(2,839	)	88,641		243,277		49,604		78,528		36,639
Realized gain (loss) on investments		(159,012	)	(19,947	)	1,376,636		640,917		745,569		1,438,084		47,654		33,572
Change in unrealized gain (loss) on investments		191,770		100,550		1,321,560		(47,920	)	1,091,975		(1,316,944	)	(544,851	)	(146,173	)
Reinvested capital gains		-		18,136		-		-		3,082,876		2,795,083		911,629		1,229,164
Net increase (decrease) in contract owners’ equity resulting from operations		504,847		395,087		2,695,357		681,638		5,163,697		2,965,827		492,960		1,153,202
Equity transactions:
Purchase payments received from contract owners (note 6)		1,397,081		1,251,199		1,022,660		1,310,585		3,383,726		3,825,936		622,938		644,976
Transfers between funds		2,828,218		2,768,214		(881,067	)	(2,918,008	)	6,786,942		6,536,971		922,325		(349,532	)
Surrenders (note 6)		(486,145	)	(266,480	)	(916,941	)	(708,659	)	(1,073,399	)	(3,816,678	)	(400,485	)	(184,507	)
Death benefits (note 4)		(11,839	)	(48,217	)	(44,567	)	(67,362	)	(228,522	)	(40,786	)	(3,257	)	-
Net policy repayments (loans) (note 5)		(212,271	)	(69,270	)	(117,826	)	(81,816	)	(309,506	)	(330,065	)	(74,159	)	(39,625	)
Deductions for surrender charges (note 2d)		(26,502	)	(24,824	)	(40,849	)	(49,983	)	(65,796	)	(67,158	)	(25,264	)	(25,372	)
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(424,645	)	(401,450	)	(645,559	)	(717,100	)	(1,314,125	)	(1,213,577	)	(322,891	)	(323,644	)
Asset charges (note 3):
FPVUL & VEL contracts		(29,342	)	(24,573	)	(45,857	)	(44,252	)	(90,744	)	(76,557	)	(25,512	)	(21,447	)
MSP contracts		(2,328	)	(1,910	)	(1,877	)	(1,936	)	(2,757	)	(2,316	)	(371	)	(329	)
SL contracts		(10,192	)	(7,214	)	(9,373	)	(8,107	)	(18,372	)	(12,247	)	(1,051	)	(972	)
Adjustments to maintain reserves		48		22		(40	)	(354	)	(10	)	(99	)	(31	)	78
Net equity transactions		3,022,082		3,175,497		(1,681,296	)	(3,286,992	)	7,067,437		4,803,424		692,242		(300,374	)
Net change in contract owners’ equity		3,526,929		3,570,584		1,014,061		(2,605,354	)	12,231,134		7,769,251		1,185,202		852,828
Contract owners’ equity beginning of period		10,999,757		7,429,173		13,099,499		15,704,853		29,192,082		21,422,831		8,062,630		7,209,802
Contract owners’ equity end of period	$	14,526,686		10,999,757		14,113,560		13,099,499		41,423,216		29,192,082		9,247,832		8,062,630
CHANGES IN UNITS:
Beginning units		970,196		683,006		1,160,140		1,475,652		1,250,190		1,032,350		500,988		520,574
Units purchased		472,236		361,673		165,625		129,102		428,117		453,110		92,710		46,790
Units redeemed		(211,746	)	(74,483	)	(299,611	)	(444,614	)	(139,495	)	(235,270	)	(49,288	)	(66,376	)
Ending units		1,230,686		970,196		1,026,154		1,160,140		1,538,812		1,250,190		544,410		500,988

(Continued)

29

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	FidVIPEnergyS2					FidVIPFree10S				FidVIPFree20S				FidVIPFree30S
Investment activity:	2007			2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	12,190		45,935		37,076		11,056		61,125		19,492		38,873		8,990
Realized gain (loss) on investments		96,216		242,500		35,962		7,228		51,780		6,147		33,257		6,659
Change in unrealized gain (loss) on investments		3,011,353		(797,228	)	(16,903	)	19,784		(8,653	)	71,282		(2,052	)	31,837
Reinvested capital gains		563,500		1,001,993		35,183		2,850		84,690		12,045		65,958		6,386
Net increase (decrease) in contract owners’ equity resulting from operations		3,683,259		493,200		91,318		40,918		188,942		108,966		136,036		53,872
Equity transactions:
Purchase payments received from contract owners (note 6)		1,284,348		1,203,767		45,536		18,583		456,951		364,597		380,310		212,287
Transfers between funds		2,883,022		3,319,981		1,016,747		473,105		1,313,283		349,965		904,966		224,497
Surrenders (note 6)		(507,955	)	(165,467	)	(69,321	)	-		(10,812	)	-		(41,147	)	(426	)
Death benefits (note 4)		(114,902	)	(808	)	(143,179	)	-		(145,369	)	-		(162	)	-
Net policy repayments (loans) (note 5)		(217,115	)	(112,544	)	20		(1,201	)	(5,729	)	(6,616	)	(17,613	)	(8,603	)
Deductions for surrender charges (note 2d)		(16,741	)	(7,584	)	(810	)	(280	)	(2,669	)	(568	)	(4,763	)	(361	)
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(404,623	)	(291,800	)	(38,423	)	(20,727	)	(91,873	)	(42,888	)	(108,147	)	(42,662	)
Asset charges (note 3):
FPVUL & VEL contracts		(32,035	)	(20,518	)	(3,412	)	(1,085	)	(5,159	)	(2,148	)	(5,809	)	(1,547	)
MSP contracts		(1,698	)	(312	)	(582	)	(107	)	(2,732	)	(1,174	)	(1,555	)	(821	)
SL contracts		(5,935	)	(3,452	)	(66	)	(43	)	(2,253	)	(922	)	(607	)	(54	)
Adjustments to maintain reserves		169		67		8		6		33		38		60		22
Net equity transactions		2,866,535		3,921,330		806,518		468,251		1,503,671		660,284		1,105,534		382,332
Net change in contract owners’ equity		6,549,794		4,414,530		897,836		509,169		1,692,613		769,250		1,241,570		436,204
Contract owners’ equity beginning of period		7,705,619		3,291,089		673,875		164,706		1,355,204		585,954		701,684		265,480
Contract owners’ equity end of period	$	14,255,413		7,705,619		1,571,711		673,875		3,047,817		1,355,204		1,943,254		701,684
CHANGES IN UNITS:
Beginning units		488,940		243,526		56,804		15,242		109,012		52,700		54,734		23,432
Units purchased		193,864		287,424		85,446		44,856		133,511		60,994		92,704		35,898
Units redeemed		(61,736	)	(42,010	)	(20,306	)	(3,294	)	(19,983	)	(4,682	)	(11,134	)	(4,596	)
Ending units		621,068		488,940		121,944		56,804		222,540		109,012		136,304		54,734

(Continued)

30

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	FrVIPDevMrk3					FrVIPForSec				FrVIPForSec2				FrVIPForSec3
Investment activity:	2007			2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	134,911		51,034		69,784		52,262		291,105		148,526		141,669		58,304
Realized gain (loss) on investments		437,427		211,072		334,410		260,078		1,756,067		1,391,025		272,831		130,520
Change in unrealized gain (loss) on investments		427,527		648,770		(64,148	)	419,827		(279,035	)	1,461,209		238,423		667,348
Reinvested capital gains		445,938		-		144,496		-		785,608		-		307,222		-
Net increase (decrease) in contract owners’ equity resulting from operations		1,445,803		910,876		484,542		732,167		2,553,745		3,000,760		960,145		856,172
Equity transactions:
Purchase payments received from contract owners (note 6)		436,065		452,732		(17	)	(315	)	1,138,365		1,607,395		1,044,736		1,016,358
Transfers between funds		1,457,224		2,114,894		(571,939	)	(573,189	)	2,848,026		2,089,207		17,194		1,824,194
Surrenders (note 6)		(364,302	)	(163,461	)	(205,918	)	(206,312	)	(2,722,193	)	(594,945	)	(190,511	)	(165,303	)
Death benefits (note 4)		-		-		(16,922	)	(16,748	)	(171	)	(10,158	)	-		(4,801	)
Net policy repayments (loans) (note 5)		(92,473	)	(82,360	)	(35,558	)	(73,172	)	(104,369	)	(13,754	)	(55,581	)	(180,431	)
Deductions for surrender charges (note 2d)		(16,266	)	(1,910	)	(13,907	)	(9,844	)	-		-		(12,135	)	(10,743	)
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(236,537	)	(164,247	)	(93,251	)	(121,456	)	(288,174	)	(318,638	)	(242,517	)	(183,405	)
Asset charges (note 3):
FPVUL & VEL contracts		(18,724	)	(11,541	)	(10,207	)	(11,567	)	-		-		(18,765	)	(12,978	)
MSP contracts		(1,062	)	(662	)	(574	)	(490	)	-		-		(481	)	(109	)
SL contracts		(4,564	)	(3,092	)	(2,232	)	(2,351	)	-		-		(5,881	)	(3,195	)
Adjustments to maintain reserves		49		152		59		15		538		3,496		28		43
Net equity transactions		1,159,410		2,140,505		(950,466	)	(1,015,429	)	872,022		2,762,603		536,087		2,279,630
Net change in contract owners’ equity		2,605,213		3,051,381		(465,924	)	(283,262	)	3,425,767		5,763,363		1,496,232		3,135,802
Contract owners’ equity beginning of period		5,090,999		2,039,618		3,701,649		3,984,911		19,073,172		13,309,809		5,822,385		2,686,583
Contract owners’ equity end of period	$	7,696,212		5,090,999		3,235,725		3,701,649		22,498,939		19,073,172		7,318,617		5,822,385
CHANGES IN UNITS:
Beginning units		310,222		159,292		174,552		228,680		972,254		821,632		424,646		237,992
Units purchased		97,891		179,373		2		2		621,052		232,395		95,614		230,149
Units redeemed		(43,713	)	(28,443	)	(42,778	)	(54,130	)	(601,920	)	(81,773	)	(57,904	)	(43,495	)
Ending units		364,400		310,222		131,776		174,552		991,386		972,254		462,356		424,646

(Continued)

31

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	FrVIPGlInc3					FrVIPIncSec2				FrVIPRisDiv				FrVIPSCapV1
Investment activity:	2007			2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	59,433		29,118		127,625		329		401,727		169,336		106,122		70,843
Realized gain (loss) on investments		40,603		17,697		43,240		5,066		595,926		315,782		320,677		431,242
Change in unrealized gain (loss) on investments		120,126		73,043		(153,756	)	44,817		(1,588,215	)	1,648,834		(1,564,171	)	535,635
Reinvested capital gains		-		-		23,668		44		227,655		68,181		811,996		298,012
Net increase (decrease) in contract owners’ equity resulting from operations		220,162		119,858		40,777		50,256		(362,907	)	2,202,133		(325,376	)	1,335,732
Equity transactions:
Purchase payments received from contract owners (note 6)		218,342		149,898		481,609		28,203		1,682,953		2,325,102		1,344,014		1,306,229
Transfers between funds		1,751,529		1,036,967		3,212,051		1,254,211		(654,804	)	625,796		1,120,441		1,453,376
Surrenders (note 6)		(16,918	)	(222,510	)	(29,418	)	(1	)	(532,665	)	(423,784	)	(476,936	)	(469,855	)
Death benefits (note 4)		-		-		-		-		(31,330	)	(21,819	)	(1,669	)	(23,451	)
Net policy repayments (loans) (note 5)		(141,288	)	(9,774	)	(27,299	)	(6	)	(179,926	)	(81,403	)	(40,823	)	(35,601	)
Deductions for surrender charges (note 2d)		(629	)	(5,959	)	(1,090	)	(109	)	(67,503	)	(38,911	)	(39,850	)	(27,685	)
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(91,814	)	(46,237	)	(138,913	)	(12,723	)	(698,883	)	(734,377	)	(483,810	)	(445,862	)
Asset charges (note 3):
FPVUL & VEL contracts		(7,058	)	(2,905	)	(8,409	)	(517	)	(57,222	)	(50,546	)	(38,132	)	(30,065	)
MSP contracts		(309	)	(61	)	(1,191	)	(45	)	(1,612	)	(1,633	)	(1,196	)	(936	)
SL contracts		(1,098	)	(364	)	(3,854	)	(419	)	(7,727	)	(6,758	)	(8,544	)	(3,931	)
Adjustments to maintain reserves		55		41		266		75		(16	)	51		(16	)	52
Net equity transactions		1,710,812		899,096		3,483,751		1,268,669		(548,735	)	1,591,718		1,373,478		1,722,271
Net change in contract owners’ equity		1,930,974		1,018,954		3,524,528		1,318,925		(911,642	)	3,793,851		1,048,102		3,058,003
Contract owners’ equity beginning of period		1,545,858		526,904		1,318,925		-		15,724,536		11,930,685		10,257,542		7,199,539
Contract owners’ equity end of period	$	3,476,832		1,545,858		4,843,453		1,318,925		14,812,894		15,724,536		11,305,644		10,257,542
CHANGES IN UNITS:
Beginning units		138,640		53,324		117,590		-		943,340		840,480		484,062		398,540
Units purchased		165,117		109,281		318,316		118,860		101,264		201,976		108,171		132,665
Units redeemed		(22,921	)	(23,965	)	(19,718	)	(1,270	)	(133,974	)	(99,116	)	(47,069	)	(47,143	)
Ending units		280,836		138,640		416,188		117,590		910,630		943,340		545,164		484,062

(Continued)

32

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	FrVIPSCapV2					GSVTMdCpV				JAspBal				JAspForty
Investment activity:	2007			2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	15,663		13,727		417,161		447,368		172,447		140,956		48,697		19,557
Realized gain (loss) on investments		115,629		240,327		1,808,000		1,527,282		385,511		718,982		3,858,538		4,052,326
Change in unrealized gain (loss) on investments		(654,836	)	154,996		(11,651,421	)	565,343		149,402		(247,691	)	12,121,690		(196,228	)
Reinvested capital gains		288,566		131,249		11,581,061		6,847,239		-		-		-		-
Net increase (decrease) in contract owners’ equity resulting from operations		(234,978	)	540,299		2,154,801		9,387,232		707,360		612,247		16,028,925		3,875,655
Equity transactions:
Purchase payments received from contract owners (note 6)		590,192		235,901		6,980,186		9,151,404		663,113		814,693		3,904,384		4,436,262
Transfers between funds		1,205,853		482,348		2,766,842		1,717,030		2,280,431		(2,998,740	)	7,945,412		1,640,984
Surrenders (note 6)		(682	)	(20,907	)	(2,517,435	)	(4,345,371	)	(669,412	)	(139,904	)	(3,604,125	)	(5,569,498	)
Death benefits (note 4)		(7,582	)	-		(94,325	)	(44,468	)	(19,138	)	(9,517	)	(68,772	)	(155,868	)
Net policy repayments (loans) (note 5)		-		-		(140,364	)	(253	)	(7,435	)	(60,524	)	(289,899	)	(327,900	)
Deductions for surrender charges (note 2d)		-		-		-		-		(4,994	)	(3,986	)	(102,529	)	(150,791	)
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(58,388	)	(43,957	)	(900,790	)	(860,787	)	(156,437	)	(157,298	)	(1,670,311	)	(1,723,893	)
Asset charges (note 3):
FPVUL & VEL contracts		-		-		-		-		(5,278	)	(4,752	)	(113,167	)	(99,861	)
MSP contracts		-		-		-		-		-		-		(2,586	)	(2,411	)
SL contracts		-		-		-		-		(1,189	)	(915	)	(15,304	)	(13,846	)
Adjustments to maintain reserves		16		(11	)	577		1,371		1,218		12,505		207		165
Net equity transactions		1,729,409		653,374		6,094,691		5,618,926		2,080,879		(2,548,438	)	5,983,309		(1,966,657	)
Net change in contract owners’ equity		1,494,431		1,193,673		8,249,492		15,006,158		2,788,239		(1,936,191	)	22,012,234		1,908,998
Contract owners’ equity beginning of period		3,584,533		2,390,860		69,747,662		54,741,504		6,374,789		8,310,980		44,814,577		42,905,579
Contract owners’ equity end of period	$	5,078,964		3,584,533		77,997,154		69,747,662		9,163,028		6,374,789		66,826,811		44,814,577
CHANGES IN UNITS:
Beginning units		270,758		210,812		3,369,886		3,064,044		437,726		628,864		4,785,398		4,991,020
Units purchased		144,327		108,814		976,050		659,984		266,386		115,952		1,272,407		1,115,457
Units redeemed		(21,137	)	(48,868	)	(688,570	)	(354,142	)	(132,754	)	(307,090	)	(830,597	)	(1,321,079	)
Ending units		393,948		270,758		3,657,366		3,369,886		571,358		437,726		5,227,208		4,785,398

(Continued)

33

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	JAspGlTechS					JAspRMgCore				JAspIntGroS2				JAspIntGroS
Investment activity:	2007			2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	47,169		(4,761	)	2,302		677		86,238		75,317		221,436		987,830
Realized gain (loss) on investments		2,241,803		727,508		(6,446	)	(6,169	)	371,799		168		8,720,014		8,545,861
Change in unrealized gain (loss) on investments		748,048		489,592		33,823		21,541		3,732,278		1,243,011		6,681,827		10,808,316
Reinvested capital gains		-		-		3,990		42,380		-		-		-		-
Net increase (decrease) in contract owners’ equity resulting from operations		3,037,020		1,212,339		33,669		58,429		4,190,315		1,318,496		15,623,277		20,342,007
Equity transactions:
Purchase payments received from contract owners (note 6)		1,444,016		1,726,100		43,891		45,743		3,350,991		1,819,270		1,817,999		3,361,029
Transfers between funds		(2,466,495	)	1,204,456		(84,139	)	(41,864	)	9,877,759		5,793,495		(305,785	)	444,747
Surrenders (note 6)		(1,199,719	)	(746,802	)	(1,583	)	(4,910	)	(557,665	)	(77,073	)	(2,821,312	)	(3,818,358	)
Death benefits (note 4)		(11,091	)	(15,700	)	-		-		(82,333	)	(464	)	(117,426	)	(264,675	)
Net policy repayments (loans) (note 5)		(117,589	)	(148,833	)	(3,835	)	(5,751	)	(103,681	)	71,621		(830,463	)	(454,585	)
Deductions for surrender charges (note 2d)		(47,628	)	(68,718	)	(214	)	(640	)	(19,680	)	(3,100	)	(102,258	)	(131,288	)
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(638,647	)	(692,384	)	(13,564	)	(22,573	)	(745,604	)	(134,013	)	(1,717,077	)	(1,849,857	)
Asset charges (note 3):
FPVUL & VEL contracts		(45,238	)	(43,998	)	(1,453	)	(1,774	)	(54,491	)	(8,505	)	(124,611	)	(119,340	)
MSP contracts		(859	)	(834	)	(387	)	(362	)	(1,035	)	(78	)	(3,786	)	(2,820	)
SL contracts		(8,218	)	(8,830	)	(153	)	(127	)	(11,759	)	(1,428	)	(18,807	)	(17,542	)
Adjustments to maintain reserves		82		234		54		(37	)	519		41		201		735
Net equity transactions		(3,091,386	)	1,204,691		(61,383	)	(32,295	)	11,653,021		7,459,766		(4,223,325	)	(2,851,954	)
Net change in contract owners’ equity		(54,366	)	2,417,030		(27,714	)	26,134		15,843,336		8,778,262		11,399,952		17,490,053
Contract owners’ equity beginning of period		16,542,503		14,125,473		536,227		510,093		8,778,262		-		60,847,232		43,357,179
Contract owners’ equity end of period	$	16,488,137		16,542,503		508,513		536,227		24,621,598		8,778,262		72,247,184		60,847,232
CHANGES IN UNITS:
Beginning units		3,845,242		3,531,632		30,204		31,826		754,850		-		4,214,566		4,397,578
Units purchased		435,598		972,673		2,653		2,850		1,014,616		777,292		404,502		487,995
Units redeemed		(1,135,288	)	(659,063	)	(5,869	)	(4,472	)	(116,318	)	(22,442	)	(703,334	)	(671,007	)
Ending units		3,145,552		3,845,242		26,988		30,204		1,653,148		754,850		3,915,734		4,214,566

(Continued)

34

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	JPMMidCapGr					JPMMidCapV				LBTShrtDBd				LincGroOp
Investment activity:	2007			2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	(13,419	)	(10,359	)	4,475		6,164		235,067		272,797		(37,013	)	(37,388	)
Realized gain (loss) on investments		124,431		231,144		(32,851	)	4,335		16,528		(17,147	)	460,109		710,863
Change in unrealized gain (loss) on investments		(248,142	)	(10,397	)	(84,540	)	(30,208	)	149,231		113,979		(1,486,508	)	1,013,385
Reinvested capital gains		863,461		109,584		116,564		98,910		-		-		1,458,483		-
Net increase (decrease) in contract owners’ equity resulting from operations		726,331		319,972		3,648		79,201		400,826		369,629		395,071		1,686,860
Equity transactions:
Purchase payments received from contract owners (note 6)		562,550		503,494		6		30,062		555,419		785,674		1,060,728		2,174,399
Transfers between funds		1,743,291		(90,427	)	(28,514	)	(587,553	)	(1,436,045	)	1,348,992		2,145,519		(3,550,948	)
Surrenders (note 6)		(162,901	)	(84,882	)	(68,885	)	(82,845	)	(308,534	)	(138,889	)	(405,413	)	(370,871	)
Death benefits (note 4)		(2,971	)	(151	)	(596	)	(805	)	(21,919	)	-		(11,654	)	(1,669	)
Net policy repayments (loans) (note 5)		-		-		-		-		(20,588	)	(5,571	)	(60,228	)	(7,288	)
Deductions for surrender charges (note 2d)		-		-		-		-		(24,858	)	(14,623	)	-		-
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(81,081	)	(76,330	)	(2,161	)	(8,083	)	(287,735	)	(334,442	)	(205,960	)	(204,306	)
Asset charges (note 3):
FPVUL & VEL contracts		-		-		-		-		(24,496	)	(24,807	)	-		-
MSP contracts		-		-		-		-		(1,221	)	(753	)	-		-
SL contracts		-		-		-		-		(2,835	)	(2,448	)	-		-
Adjustments to maintain reserves		47		8		(75	)	8		13		(10	)	(8	)	(588	)
Net equity transactions		2,058,935		251,712		(100,225	)	(649,216	)	(1,572,798	)	1,613,123		2,522,984		(1,961,271	)
Net change in contract owners’ equity		2,785,266		571,684		(96,577	)	(570,015	)	(1,171,972	)	1,982,752		2,918,055		(274,411	)
Contract owners’ equity beginning of period		3,975,089		3,403,405		307,893		877,908		9,716,531		7,733,779		12,931,695		13,206,106
Contract owners’ equity end of period	$	6,760,355		3,975,089		211,316		307,893		8,544,559		9,716,531		15,849,750		12,931,695
CHANGES IN UNITS:
Beginning units		225,124		214,242		15,930		53,000		903,048		748,972		690,768		812,598
Units purchased		124,457		63,298		-		1,741		64,515		204,964		243,845		133,650
Units redeemed		(22,251	)	(52,416	)	(5,098	)	(38,811	)	(209,601	)	(50,888	)	(114,719	)	(255,480	)
Ending units		327,330		225,124		10,832		15,930		757,962		903,048		819,894		690,768

(Continued)

35

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	LrdMidCapV					MFSInvGrSt				MFSRsrchIntl			MFSValue
Investment activity:	2007			2006		2007		2006		2007		2006	2007		2006
Net investment income (loss)	$	4,797		2,252		15,269		-		(8	)	-	49,384		24,098
Realized gain (loss) on investments		49,953		3,568		243,719		59,908		98		-	219,343		104,789
Change in unrealized gain (loss) on investments		(364,934	)	1,310		229,819		247,242		264		-	14,453		286,163
Reinvested capital gains		253,561		49,476		-		-		-		-	84,573		68,117
Net increase (decrease) in contract owners’ equity resulting from operations		(56,623	)	56,606		488,807		307,150		354		-	367,753		483,167
Equity transactions:
Purchase payments received from contract owners (note 6)		51,577		2,994		524,096		865,208		2		-	600,850		410,693
Transfers between funds		1,562,245		387,073		(230,707	)	(58,134	)	9,266		-	2,607,442		1,224,719
Surrenders (note 6)		(314,757	)	(7,874	)	(307,318	)	(118,612	)	-		-	(72,432	)	(62,697	)
Death benefits (note 4)		(620	)	-		(42,448	)	(17,006	)	-		-	-		-
Net policy repayments (loans) (note 5)				-		(24,261	)	(39,305	)	-		-	(9,423	)	(12,805	)
Deductions for surrender charges (note 2d)		-		-		(31,561	)	(14,157	)	-		-	(5,972	)	(11,532	)
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(20,662	)	(4,758	)	(250,135	)	(280,830	)	(130	)	-	(240,520	)	(139,305	)
Asset charges (note 3):
FPVUL & VEL contracts		-		-		(19,201	)	(17,699	)	-		-	(18,671	)	(9,363	)
MSP contracts		-		-		(230	)	(237	)	-		-	(471	)	(380	)
SL contracts		-		-		(842	)	(824	)	-		-	(3,274	)	(1,208	)
Adjustments to maintain reserves		(27	)	(838	)	(18	)	5		7		-	37		50
Net equity transactions		1,277,756		376,597		(382,625	)	318,409		9,145		-	2,857,567		1,398,172
Net change in contract owners’ equity		1,221,133		433,203		106,182		625,559		9,499		-	3,225,320		1,881,339
Contract owners’ equity beginning of period		667,744		234,541		4,481,158		3,855,599		-		-	3,676,817		1,795,478
Contract owners’ equity end of period	$	1,888,877		667,744		4,587,340		4,481,158		9,499		-	6,902,137		3,676,817
CHANGES IN UNITS:
Beginning units		52,940		20,812		314,824		291,396		-		-	200,260		118,172
Units purchased		125,650		33,292		36,248		62,263		912		-	168,836		96,110
Units redeemed		(29,502	)	(1,164	)	(61,660	)	(38,835	)	(12	)	-	(20,716	)	(14,022	)
Ending units		149,088		52,940		289,412		314,824		900		-	348,380		200,260

(Continued)

36

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	NWStratV				NVITAstAll2				NVITBnd2				NVITGlobGr2
Investment activity:	2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	-	-		68,968		28,982		142,989		2,413		111,882		1,684
Realized gain (loss) on investments		-	-		140,127		(347	)	2,005		-		88,366		(210	)
Change in unrealized gain (loss) on investments		-	-		(63,468	)	50,812		(97,260	)	8,969		251,313		100,276
Reinvested capital gains		-	-		1,640		-		-		-		-		-
Net increase (decrease) in contract owners’ equity resulting from operations		-	-		147,267		79,447		47,734		11,382		451,561		101,750
Equity transactions:
Purchase payments received from contract owners (note 6)		-	3		260,108		129,152		125,279		24,483		442,191		78,774
Transfers between funds		-	(30	)	1,898,840		1,596,575		1,769,831		715,789		3,470,401		1,478,713
Surrenders (note 6)		-	-		(17,869	)	(17,173	)	(170,306	)	-		(177,182	)	(70	)
Death benefits (note 4)		-	-		(23,466	)	-		(18,196	)	-		(19,979	)	-
Net policy repayments (loans) (note 5)		-	-		(35,332	)	(568	)	14,767		82		(23,139	)	(122	)
Deductions for surrender charges (note 2d)		-	-		(1,187	)	(308	)	(19,403	)	(212	)	(20,052	)	(112	)
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		-	3		(155,589	)	(31,978	)	(66,515	)	(6,887	)	(148,100	)	(21,893	)
Asset charges (note 3):		-
FPVUL & VEL contracts		-	(1	)	(10,425	)	(2,072	)	(4,823	)	(429	)	(11,465	)	(1,462	)
MSP contracts		-	-		(1,849	)	(187	)	(519	)	(30	)	(852	)	(128	)
SL contracts		-	-		(1,867	)	(247	)	(655	)	(49	)	(2,637	)	(252	)
Adjustments to maintain reserves		-	25		56		74		54		41		142		72
Net equity transactions		-	-		1,911,419		1,673,268		1,629,513		732,788		3,509,328		1,533,520
Net change in contract owners’ equity		-	-		2,058,686		1,752,715		1,677,247		744,170		3,960,889		1,635,270
Contract owners’ equity beginning of period		-	-		1,752,715		-		744,170		-		1,635,270		-
Contract owners’ equity end of period	$	-	-		3,811,401		1,752,715		2,421,417		744,170		5,596,159		1,635,270
CHANGES IN UNITS:
Beginning units		-	-		166,024		-		70,612		-		150,826		-
Units purchased		-	3		199,129		172,330		177,509		71,349		337,040		153,273
Units redeemed		-	(3	)	(25,011	)	(6,306	)	(25,013	)	(737	)	(36,544	)	(2,447	)
Ending units		-	-		340,142		166,024		223,108		70,612		451,322		150,826

(Continued)

37

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	NVITGroInc2				NVITGrowth2				NVITFHiInc				NVITFHiInc3
Investment activity:	2007			2006	2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	11,382		-	34,454		10,186		1,847,429		1,761,889		959,716		475,086
Realized gain (loss) on investments		(293	)	-	63,442		(2,201	)	(275,677	)	(62,770	)	(20,268	)	(15,183	)
Change in unrealized gain (loss) on investments		(34,922	)	-	288,185		69,921		(819,124	)	711,651		(686,065	)	168,615
Reinvested capital gains		-		-	1,318		-		-		-		-		-
Net increase (decrease) in contract owners’ equity resulting from operations		(23,833	)	-	387,399		77,906		752,628		2,410,770		253,383		628,518
Equity transactions:
Purchase payments received from contract owners (note 6)		11,442		-	407,940		76,929		1,570,797		2,723,130		3,084,891		2,365,950
Transfers between funds		964,877		-	4,978,069		1,631,125		(1,813,513	)	(1,664,758	)	4,741,260		1,328,322
Surrenders (note 6)		-		-	(201,950	)	(414	)	(1,508,223	)	(244,854	)	(198,254	)	(347,150	)
Death benefits (note 4)		-		-	-		-		(97,975	)	(19,579	)	(2,985	)	(120,074	)
Net policy repayments (loans) (note 5)		(1,959	)	-	(23,829	)	(9,701	)	(400,247	)	(435,512	)	235,147		118,992
Deductions for surrender charges (note 2d)		-		-	(15,982	)	(109	)	(18,575	)	(19,998	)	(19,203	)	(15,799	)
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(11,966	)	-	(173,789	)	(26,707	)	(468,260	)	(579,721	)	(395,169	)	(280,933	)
Asset charges (note 3):
FPVUL & VEL contracts		(847	)	-	(14,337	)	(1,844	)	(23,264	)	(28,257	)	(23,359	)	(15,308	)
MSP contracts		(199	)	-	(497	)	(75	)	(1,340	)	(1,365	)	(455	)	(190	)
SL contracts		(126	)	-	(4,026	)	(502	)	(19,928	)	(22,279	)	(18,059	)	(8,008	)
Adjustments to maintain reserves		87		-	89		67		5		65		24		(6	)
Net equity transactions		961,308		-	4,951,688		1,668,769		(2,780,523	)	(293,128	)	7,403,838		3,025,796
Net change in contract owners’ equity		937,475		-	5,339,087		1,746,675		(2,027,895	)	2,117,642		7,657,221		3,654,314
Contract owners’ equity beginning of period		-		-	1,746,675		-		25,317,159		23,199,517		8,180,355		4,526,041
Contract owners’ equity end of period	$	937,475		-	7,085,762		1,746,675		23,289,264		25,317,159		15,837,576		8,180,355
CHANGES IN UNITS:
Beginning units		-		-	168,526		-		1,555,242		1,577,566		701,700		429,384
Units purchased		96,264		-	481,897		172,788		228,236		258,754		692,490		366,115
Units redeemed		(1,496	)	-	(39,457	)	(4,262	)	(392,008	)	(281,078	)	(77,376	)	(93,799	)
Ending units		94,768		-	610,966		168,526		1,391,470		1,555,242		1,316,814		701,700

(Continued)

38

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	NVITEmMrkts					NVITEmMrkts3				NVITGlUtl				NVITIntGro
Investment activity:	2007			2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	191,515		124,907		127,640		71,767		124,359		80,246		35,653		51,667
Realized gain (loss) on investments		3,567,602		2,198,970		1,070,771		430,240		265,669		12		1,390,839		398,037
Change in unrealized gain (loss) on investments		6,433,912		4,849,580		3,392,089		2,317,091		(654,732	)	680,567		(15,627	)	1,594,606
Reinvested capital gains		3,989,041		275,455		1,739,899		116,408		1,129,147		232,606		800,247		11,773
Net increase (decrease) in contract owners’ equity resulting from operations		14,182,070		7,448,912		6,330,399		2,935,506		864,443		993,431		2,211,112		2,056,083
Equity transactions:
Purchase payments received from contract owners (note 6)		2,731,542		2,047,791		1,646,140		1,520,378		361,010		296,736		355,820		395,774
Transfers between funds		7,859,137		4,726,439		5,271,428		3,261,982		1,088,154		1,100,262		4,001,925		4,150,649
Surrenders (note 6)		(1,492,202	)	(900,293	)	(455,074	)	(263,722	)	(279,979	)	(163,364	)	(3,252,295	)	(276,718	)
Death benefits (note 4)		(14,459	)	(146,656	)	(1,443	)	(26,594	)	(1,120	)	(141	)	(9,980	)	(847	)
Net policy repayments (loans) (note 5)		(154,392	)	6,408		(225,024	)	(124,005	)	(68,907	)	(32,111	)	(85,756	)	(34,525	)
Deductions for surrender charges (note 2d)		(15,806	)	(28,669	)	(23,711	)	(15,025	)	(4,429	)	(11,689	)	(50,862	)	(3,557	)
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(594,619	)	(508,763	)	(612,973	)	(409,734	)	(141,759	)	(99,654	)	(223,485	)	(177,826	)
Asset charges (note 3):
FPVUL & VEL contracts		(23,926	)	(23,414	)	(48,062	)	(28,192	)	(11,401	)	(7,464	)	(19,502	)	(12,673	)
MSP contracts		(1,170	)	(835	)	(1,368	)	(598	)	(600	)	(487	)	(508	)	(372	)
SL contracts		(2,738	)	(2,994	)	(8,946	)	(4,669	)	(1,639	)	(995	)	(5,117	)	(1,302	)
Adjustments to maintain reserves		926		1,285		125		110		37		33		71		77
Net equity transactions		8,292,292		5,170,299		5,541,092		3,909,931		939,367		1,081,126		710,310		4,038,680
Net change in contract owners’ equity		22,474,362		12,619,211		11,871,491		6,845,437		1,803,810		2,074,557		2,921,422		6,094,763
Contract owners’ equity beginning of period		29,887,273		17,268,062		13,014,024		6,168,587		4,354,145		2,279,588		9,658,656		3,563,893
Contract owners’ equity end of period	$	52,361,635		29,887,273		24,885,515		13,014,024		6,157,955		4,354,145		12,580,078		9,658,656
CHANGES IN UNITS:
Beginning units		1,195,438		939,440		714,108		462,520		212,848		153,292		720,712		354,044
Units purchased		515,106		391,752		282,228		308,894		83,272		85,389		287,828		408,362
Units redeemed		(269,048	)	(135,754	)	(58,140	)	(57,306	)	(45,930	)	(25,833	)	(269,890	)	(41,694	)
Ending units		1,441,496		1,195,438		938,196		714,108		250,190		212,848		738,650		720,712

(Continued)

39

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	NVITWLead					NVITGlFin				NVITGlHlth				NVITGlHlth3
Investment activity:	2007			2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	25,298		44,960		161,510		78,715		(1,920	)	(3,910	)	2,051		-
Realized gain (loss) on investments		429,789		397,546		49,785		87,121		31,789		40,812		86,218		(93,374	)
Change in unrealized gain (loss) on investments		692,082		800,472		(968,313	)	41,527		339,170		68,815		196,615		104,691
Reinvested capital gains		-		-		695,341		557,756		71,596		-		55,688		-
Net increase (decrease) in contract owners’ equity resulting from operations		1,147,169		1,242,978		(61,677	)	765,119		440,635		105,717		340,572		11,317
Equity transactions:
Purchase payments received from contract owners (note 6)		398,968		415,550		205,922		252,871		189,628		244,547		431,108		514,644
Transfers between funds		1,254,688		(215,873	)	96,155		1,118,235		732,613		(629,374	)	(240,373	)	615,233
Surrenders (note 6)		(455,894	)	(292,759	)	(311,443	)	(355,946	)	(97,194	)	(235,027	)	(158,260	)	(73,648	)
Death benefits (note 4)		(8,994	)	(5,633	)	(9,970	)	(4,905	)	(1,058	)	(49,442	)	-		(18,809	)
Net policy repayments (loans) (note 5)		(59,790	)	(34,245	)	1,478		(45,529	)	(14,439	)	(27,307	)	48,471		31,729
Deductions for surrender charges (note 2d)		(12,965	)	(8,990	)	(6,675	)	(9,913	)	(6,511	)	(11,144	)	(11,534	)	(9,427	)
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(263,167	)	(258,860	)	(147,497	)	(151,301	)	(81,639	)	(105,361	)	(112,012	)	(94,826	)
Asset charges (note 3):
FPVUL & VEL contracts		(20,402	)	(17,581	)	(6,986	)	(6,565	)	(5,409	)	(6,834	)	(9,993	)	(6,493	)
MSP contracts		(515	)	(379	)	(1	)	(16	)	(211	)	(214	)	(21	)	(12	)
SL contracts		(2,448	)	(1,912	)	(1,553	)	(1,782	)	(1,209	)	(1,413	)	(1,446	)	(1,618	)
Adjustments to maintain reserves		8		26		(65	)	118		47		(38	)	3		22
Net equity transactions		829,489		(420,656	)	(180,634	)	795,267		714,617		(821,607	)	(54,057	)	956,795
Net change in contract owners’ equity		1,976,658		822,322		(242,311	)	1,560,386		1,155,252		(715,890	)	286,515		968,112
Contract owners’ equity beginning of period		5,742,442		4,920,120		4,887,671		3,327,285		3,530,899		4,246,789		2,346,125		1,378,013
Contract owners’ equity end of period	$	7,719,100		5,742,442		4,645,360		4,887,671		4,686,151		3,530,899		2,632,640		2,346,125
CHANGES IN UNITS:
Beginning units		327,572		354,722		247,374		202,412		259,242		319,476		212,658		128,282
Units purchased		84,749		25,803		41,154		81,896		91,165		25,905		42,190		108,396
Units redeemed		(37,937	)	(52,953	)	(50,640	)	(36,934	)	(45,843	)	(86,139	)	(44,096	)	(24,020	)
Ending units		374,384		327,572		237,888		247,374		304,564		259,242		210,752		212,658

(Continued)

40

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	NVITGlTech					NVITGlTech3				NVITGvtBd				NVITGrowth
Investment activity:	2007			2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	(8,401	)	(7,319	)	-		-		4,274,399		4,274,357		29,429		6,492
Realized gain (loss) on investments		450,153		68,309		106,294		76,865		(1,401,642	)	(4,154,742	)	530,463		106,037
Change in unrealized gain (loss) on investments		432,229		460,052		306,317		104,554		3,759,402		2,016,604		2,553,716		848,404
Reinvested capital gains		-		-		-		-		-		841,510		-		-
Net increase (decrease) in contract owners’ equity resulting from operations		873,981		521,042		412,611		181,419		6,632,159		2,977,729		3,113,608		960,933
Equity transactions:
Purchase payments received from contract owners (note 6)		213,992		287,298		505,615		440,135		8,287,508		12,600,167		1,964,117		2,372,877
Transfers between funds		407,614		94,884		1,536,945		356,995		900,184		(12,812,837	)	543,825		(862,076	)
Surrenders (note 6)		(71,579	)	(180,565	)	(56,211	)	(60,392	)	(9,036,984	)	(35,315,367	)	(1,211,517	)	(642,622	)
Death benefits (note 4)		(16,271	)	(4,826	)	(6,894	)	(584	)	(88,161	)	(473,758	)	(53,928	)	(126,564	)
Net policy repayments (loans) (note 5)		(32,280	)	(60,942	)	(21,315	)	(50,683	)	(263,254	)	1,302,396		(244,672	)	(183,520	)
Deductions for surrender charges (note 2d)		(7,102	)	(9,272	)	(4,930	)	(10,362	)	(193,504	)	(204,806	)	(51,255	)	(74,252	)
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(130,148	)	(157,767	)	(113,213	)	(87,361	)	(2,712,671	)	(3,202,073	)	(1,160,744	)	(1,233,859	)
Asset charges (note 3):
FPVUL & VEL contracts		(6,818	)	(7,600	)	(8,187	)	(5,542	)	(119,155	)	(118,452	)	(75,831	)	(70,082	)
MSP contracts		(307	)	(332	)	(137	)	(70	)	(11,699	)	(14,367	)	(2,163	)	(2,065	)
SL contracts		(725	)	(789	)	(1,660	)	(577	)	(35,026	)	(61,790	)	(8,014	)	(7,477	)
Adjustments to maintain reserves		(64	)	(448	)	70		35		154		506		193		804
Net equity transactions		356,311		(40,359	)	1,830,083		581,594		(3,272,608	)	(38,300,381	)	(299,990	)	(828,836	)
Net change in contract owners’ equity		1,230,292		480,683		2,242,694		763,013		3,359,551		(35,322,652	)	2,813,618		132,097
Contract owners’ equity beginning of period		5,638,860		5,158,177		1,861,016		1,098,003		98,341,704		133,664,356		16,770,262		16,638,165
Contract owners’ equity end of period	$	6,869,152		5,638,860		4,103,710		1,861,016		101,701,255		98,341,704		19,583,880		16,770,262
CHANGES IN UNITS:
Beginning units		1,613,876		1,635,356		136,014		89,142		6,787,556		9,534,524		2,041,710		2,151,666
Units purchased		482,115		281,687		132,102		69,527		939,393		969,433		409,216		314,518
Units redeemed		(457,537	)	(303,167	)	(18,566	)	(22,655	)	(1,156,561	)	(3,716,401	)	(414,202	)	(424,474	)
Ending units		1,638,454		1,613,876		249,550		136,014		6,570,388		6,787,556		2,036,724		2,041,710

(Continued)

41

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	NVITIntIdx2				NVITIntIdx6				NVITIntValI				NVITIntVal3
Investment activity:	2007			2006	2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	20,166		-	8,079		2,038		53,925		65,708		209,918		123,878
Realized gain (loss) on investments		(887	)	-	14,607		(153	)	180,626		121,786		320,183		222,573
Change in unrealized gain (loss) on investments		(12,435	)	-	4,283		16,309		(315,435	)	262,686		(931,852	)	496,243
Reinvested capital gains		4,192		-	1,322		-		181,307		202,934		679,607		403,845
Net increase (decrease) in contract owners’ equity resulting from operations		11,036		-	28,291		18,194		100,423		653,114		277,856		1,246,539
Equity transactions:
Purchase payments received from contract owners (note 6)		51,510		-	83,018		25,584		-		3,238		1,270,903		1,490,965
Transfers between funds		2,181,326		-	358,286		183,642		(793,279	)	(551,440	)	977,584		1,415,870
Surrenders (note 6)		-		-	(14,557	)	(17	)	(61,854	)	(116,109	)	(407,921	)	(199,484	)
Death benefits (note 4)		-		-	-		-		-		-		(29,396	)	(19,679	)
Net policy repayments (loans) (note 5)		-		-	(5,875	)	(300	)	(19,962	)	(27,720	)	(104,054	)	(88,948	)
Deductions for surrender charges (note 2d)		-		-	-		(158	)	(6,409	)	(5,448	)	(37,936	)	(10,673	)
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(21,286	)	-	(28,927	)	(3,539	)	(92,945	)	(132,330	)	(379,667	)	(320,567	)
Asset charges (note 3):
FPVUL & VEL contracts		-		-	(1,249	)	(246	)	(8,659	)	(10,702	)	(32,244	)	(22,271	)
MSP contracts		-		-	(273	)	-		(425	)	(455	)	(432	)	(303	)
SL contracts		-		-	(551	)	(61	)	(1,457	)	(1,562	)	(4,686	)	(2,726	)
Adjustments to maintain reserves		5		-	25		72		(53	)	(192	)	24		48
Net equity transactions		2,211,555		-	389,897		204,977		(985,043	)	(842,720	)	1,252,175		2,242,232
Net change in contract owners’ equity		2,222,591		-	418,188		223,171		(884,620	)	(189,606	)	1,530,031		3,488,771
Contract owners’ equity beginning of period		-		-	223,171		-		3,110,249		3,299,855		8,096,448		4,607,677
Contract owners’ equity end of period	$	2,222,591		-	641,359		223,171		2,225,629		3,110,249		9,626,479		8,096,448
CHANGES IN UNITS:
Beginning units		-		-	20,334		-		134,862		175,520		575,980		402,348
Units purchased		221,814		-	36,532		21,043		-		76		169,451		224,783
Units redeemed		(2,080	)	-	(3,498	)	(709	)	(41,092	)	(40,734	)	(80,111	)	(51,151	)
Ending units		219,734		-	53,368		20,334		93,770		134,862		665,320		575,980

(Continued)

42

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	NVITIDAgg2					NVITIDCon2				NVITIDMod2				NVITIDModAg2
Investment activity:	2007			2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	583,599		421,795		473,445		379,907		1,770,158		1,327,498		1,778,175		1,316,373
Realized gain (loss) on investments		975,330		642,528		18,973		(14,713	)	1,399,355		962,021		1,445,009		1,886,692
Change in unrealized gain (loss) on investments		(1,210,646	)	1,918,101		(111,573	)	238,962		(729,998	)	3,146,924		(491,544	)	4,291,540
Reinvested capital gains		960,583		295,325		324,884		123,826		1,019,405		502,972		1,501,624		725,912
Net increase (decrease) in contract owners’ equity resulting from operations		1,308,866		3,277,749		705,729		727,982		3,458,920		5,939,415		4,233,264		8,220,517
Equity transactions:
Purchase payments received from contract owners (note 6)		4,274,226		4,170,763		762,710		1,151,953		8,403,771		9,853,038		11,762,349		11,456,107
Transfers between funds		7,452,537		1,559,482		1,114,999		2,758,814		6,307,955		5,612,064		10,270,896		5,087,005
Surrenders (note 6)		(925,022	)	(759,549	)	(239,255	)	(435,324	)	(2,212,436	)	(1,896,681	)	(3,380,536	)	(4,308,782	)
Death benefits (note 4)		(56,081	)	(32,296	)	(84,565	)	(73,137	)	(669,579	)	(134,336	)	(73,357	)	(7,042	)
Net policy repayments (loans) (note 5)		(327,955	)	(141,702	)	(93,495	)	(24,239	)	(278,141	)	(223,847	)	(644,778	)	(775,310	)
Deductions for surrender charges (note 2d)		(103,250	)	(140,694	)	(22,485	)	(33,334	)	(207,181	)	(266,778	)	(311,493	)	(389,030	)
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(1,456,936	)	(1,304,561	)	(562,244	)	(580,940	)	(3,255,275	)	(3,236,018	)	(4,002,541	)	(3,731,750	)
Asset charges (note 3):
FPVUL & VEL contracts		(86,816	)	(64,191	)	(20,865	)	(22,125	)	(189,776	)	(169,493	)	(280,192	)	(220,543	)
MSP contracts		(5,860	)	(1,766	)	(7,024	)	(6,270	)	(27,626	)	(19,056	)	(19,829	)	(10,524	)
SL contracts		(5,416	)	(3,840	)	(4,601	)	(4,480	)	(24,957	)	(22,344	)	(30,748	)	(25,375	)
Adjustments to maintain reserves		422		(82	)	(4	)	(4	)	(45	)	(879	)	58		216
Net equity transactions		8,759,849		3,281,564		843,171		2,730,914		7,846,710		9,495,670		13,289,829		7,074,972
Net change in contract owners’ equity		10,068,715		6,559,313		1,548,900		3,458,896		11,305,630		15,435,085		17,523,093		15,295,489
Contract owners’ equity beginning of period		25,019,005		18,459,692		13,095,594		9,636,698		62,045,944		46,610,859		67,667,897		52,372,408
Contract owners’ equity end of period	$	35,087,720		25,019,005		14,644,494		13,095,594		73,351,574		62,045,944		85,190,990		67,667,897
CHANGES IN UNITS:
Beginning units		1,589,760		1,368,528		1,057,738		823,092		4,414,294		3,688,566		4,480,646		3,969,980
Units purchased		783,514		521,691		179,883		415,079		1,225,151		1,222,494		1,508,816		1,222,174
Units redeemed		(268,034	)	(300,459	)	(113,275	)	(180,433	)	(698,185	)	(496,766	)	(673,504	)	(711,508	)
Ending units		2,105,240		1,589,760		1,124,346		1,057,738		4,941,260		4,414,294		5,315,958		4,480,646

(Continued)

43

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	NVITIDModCon2					NVITJPBal				NVITMdCpGr				NVITMidCap
Investment activity:	2007			2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	924,969		629,411		372,176		416,379		(4,547	)	(4,698	)	991,682		781,312
Realized gain (loss) on investments		335,326		467,967		772,749		1,350,548		1,051,935		503,082		7,103,961		8,050,335
Change in unrealized gain (loss) on investments		(460,314	)	474,133		(829,543	)	439,493		474,143		1,011,753		(4,305,215	)	(3,099,405	)
Reinvested capital gains		847,408		317,513		472,649		-		-		-		2,350,170		1,086,719
Net increase (decrease) in contract owners’ equity resulting from operations		1,647,389		1,889,024		788,031		2,206,420		1,521,531		1,510,137		6,140,598		6,818,961
Equity transactions:
Purchase payments received from contract owners (note 6)		6,780,776		5,966,130		1,134,991		1,369,428		1,924,858		1,834,830		6,557,070		8,244,490
Transfers between funds		2,924,146		(1,087,071	)	(327,203	)	(1,657,342	)	(1,256,086	)	(417,382	)	(6,293,593	)	2,100,457
Surrenders (note 6)		(609,466	)	(331,084	)	(595,074	)	(2,865,306	)	(916,472	)	(632,057	)	(7,584,629	)	(9,627,323	)
Death benefits (note 4)		(143,638	)	(475	)	(67,754	)	(62,754	)	(74,747	)	(20,321	)	(191,521	)	(172,854	)
Net policy repayments (loans) (note 5)		(21,165	)	(47,914	)	(140,471	)	(69,838	)	(137,133	)	(142,757	)	(1,428,199	)	(485,363	)
Deductions for surrender charges (note 2d)		(53,616	)	(36,396	)	(23,557	)	(119,984	)	(49,116	)	(56,726	)	(92,784	)	(148,453	)
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(973,179	)	(926,995	)	(678,947	)	(757,970	)	(838,691	)	(903,004	)	(2,047,553	)	(2,197,872	)
Asset charges (note 3):
FPVUL & VEL contracts		(43,994	)	(42,604	)	(40,923	)	(42,576	)	(54,459	)	(53,009	)	(117,548	)	(113,884	)
MSP contracts		(13,646	)	(8,059	)	(2,172	)	(2,310	)	(1,650	)	(1,510	)	(2,326	)	(1,996	)
SL contracts		(7,473	)	(6,535	)	(11,404	)	(11,159	)	(8,354	)	(7,634	)	(30,345	)	(37,493	)
Adjustments to maintain reserves		61		(347	)	60		317		(2	)	43		31		(231	)
Net equity transactions		7,838,806		3,478,650		(752,454	)	(4,219,494	)	(1,411,852	)	(399,527	)	(11,231,397	)	(2,440,522	)
Net change in contract owners’ equity		9,486,195		5,367,674		35,577		(2,013,074	)	109,679		1,110,610		(5,090,799	)	4,378,439
Contract owners’ equity beginning of period		26,078,483		20,710,809		17,405,363		19,418,437		17,421,845		16,311,235		81,238,105		76,859,666
Contract owners’ equity end of period	$	35,564,678		26,078,483		17,440,940		17,405,363		17,531,524		17,421,845		76,147,306		81,238,105
CHANGES IN UNITS:
Beginning units		1,976,998		1,697,008		1,315,664		1,645,674		1,217,840		1,253,052		3,900,284		3,939,766
Units purchased		769,370		509,644		162,528		120,149		123,380		140,282		708,130		779,224
Units redeemed		(191,608	)	(229,654	)	(215,184	)	(450,159	)	(226,146	)	(175,494	)	(1,210,632	)	(818,706	)
Ending units		2,554,760		1,976,998		1,263,008		1,315,664		1,115,074		1,217,840		3,397,782		3,900,284

(Continued)

44

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	NVITMyMkt					NVITMyMkt5				NVITSmCapGr				NVITSmCapVal
Investment activity:	2007			2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	5,446,932		5,057,915		15,711,908		10,857,311		(21,368	)	(23,290	)	783,828		282,031
Realized gain (loss) on investments		-		-		-		-		1,331,533		2,136,273		3,271,928		12,069,014
Change in unrealized gain (loss) on investments		-		-		-		-		891,419		(1,500,638	)	(18,612,733	)	(5,079,969	)
Reinvested capital gains		-		-		-		-		-		-		9,528,527		6,169,351
Net increase (decrease) in contract owners’ equity resulting from operations		5,446,932		5,057,915		15,711,908		10,857,311		2,201,584		612,345		(5,028,450	)	13,440,427
Equity transactions:
Purchase payments received from contract owners (note 6)		42,302,829		36,245,767		68,812,070		174,454,959		2,183,394		3,156,568		5,598,766		7,852,968
Transfers between funds		(16,434,437	)	(20,282,149	)	(45,150,872	)	(26,589,546	)	(1,419,241	)	500,782		(8,336,203	)	(11,917,583	)
Surrenders (note 6)		(14,968,887	)	(14,591,642	)	(18,917,961	)	(19,445,282	)	(1,741,558	)	(6,177,383	)	(4,285,947	)	(11,019,125	)
Death benefits (note 4)		(393,264	)	(430,692	)	(450,281	)	(68,864	)	(44,026	)	(55,315	)	(195,551	)	(625,733	)
Net policy repayments (loans) (note 5)		(549,287	)	(682,250	)	(849,515	)	217,926		(239,725	)	(131,546	)	(779,559	)	(465,834	)
Deductions for surrender charges (note 2d)		(850,636	)	(850,181	)	-		-		(42,924	)	(46,363	)	(126,970	)	(175,861	)
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(7,268,391	)	(7,954,613	)	(4,767,447	)	(4,077,600	)	(761,772	)	(863,076	)	(2,391,630	)	(2,819,571	)
Asset charges (note 3):
FPVUL & VEL contracts		(380,951	)	(370,746	)	-		-		(49,431	)	(51,213	)	(159,916	)	(167,018	)
MSP contracts		(30,308	)	(31,321	)	-		-		(1,244	)	(1,246	)	(5,301	)	(5,158	)
SL contracts		(99,650	)	(84,568	)	-		-		(7,117	)	(11,542	)	(24,160	)	(28,628	)
Adjustments to maintain reserves		(519	)	(5,168	)	(415	)	10,439		(11	)	(6,453	)	211		95
Net equity transactions		1,326,499		(9,037,563	)	(1,324,421	)	124,502,032		(2,123,655	)	(3,686,787	)	(10,706,260	)	(19,371,448	)
Net change in contract owners’ equity		6,773,431		(3,979,648	)	14,387,487		135,359,343		77,929		(3,074,442	)	(15,734,710	)	(5,931,021	)
Contract owners’ equity beginning of period		115,463,580		119,443,228		331,562,376		196,203,033		22,931,485		26,005,927		80,313,388		86,244,409
Contract owners’ equity end of period	$	122,237,011		115,463,580		345,949,863		331,562,376		23,009,414		22,931,485		64,578,678		80,313,388
CHANGES IN UNITS:
Beginning units		8,783,438		9,499,298		30,574,890		18,911,688		1,330,056		1,555,282		3,035,848		3,867,500
Units purchased		3,749,887		2,837,447		9,127,693		20,441,450		259,030		349,644		348,871		361,356
Units redeemed		(3,669,989	)	(3,553,307	)	(9,210,447	)	(8,778,248	)	(372,428	)	(574,870	)	(777,365	)	(1,193,008	)
Ending units		8,863,336		8,783,438		30,492,136		30,574,890		1,216,658		1,330,056		2,607,354		3,035,848

(Continued)

45

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	NVITSmComp					NVITNWFund				NVITNWLead				NVITUSGro
Investment activity:	2007			2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	(52,776	)	(61,522	)	5,037,157		4,901,772		21,624		7,431		(4,713	)	14,099
Realized gain (loss) on investments		1,774,957		13,129,717		36,597,476		1,402,245		4,045		738		(7,974	)	(68,320	)
Change in unrealized gain (loss) on investments		(13,324,530	)	(3,983,920	)	(23,147,644	)	56,960,310		(179,532	)	83,224		1,327,479		(200,490	)
Reinvested capital gains		13,780,217		2,239,910		26,261,593		-		322,938		113,501		-		130,686
Net increase (decrease) in contract owners’ equity resulting from operations		2,177,868		11,324,185		44,748,582		63,264,327		169,075		204,894		1,314,792		(124,025	)
Equity transactions:
Purchase payments received from contract owners (note 6)		7,676,882		11,006,301		5,052,311		5,631,009		101,207		95,367		365,176		700,449
Transfers between funds		(3,150,515	)	(18,838,133	)	(130,747,319	)	(1,739,199	)	764,473		422,280		966,508		123,032
Surrenders (note 6)		(5,980,795	)	(6,025,856	)	(2,255,466	)	(2,132,968	)	(37,183	)	(2,965	)	(249,522	)	(590,255	)
Death benefits (note 4)		(299,943	)	(260,687	)	(2,784,096	)	(332,227	)	(691	)	-		(6,430	)	(26,342	)
Net policy repayments (loans) (note 5)		(329,828	)	(364,919	)	(567,731	)	(752,529	)	(22,926	)	(1,611	)	(81,603	)	(46,269	)
Deductions for surrender charges (note 2d)		(134,196	)	(139,993	)	(140,442	)	(193,180	)	(805	)	(480	)	(5,615	)	(14,853	)
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(2,748,147	)	(3,096,872	)	(5,870,177	)	(5,735,389	)	(42,996	)	(32,855	)	(192,936	)	(244,363	)
Asset charges (note 3):
FPVUL & VEL contracts		(159,675	)	(158,429	)	(206,960	)	(193,484	)	(3,484	)	(2,578	)	(12,654	)	(13,600	)
MSP contracts		(5,500	)	(5,020	)	(14,530	)	(14,263	)	(6	)	-		(497	)	(442	)
SL contracts		(26,356	)	(24,669	)	(17,649	)	(15,690	)	(1,081	)	(714	)	(1,995	)	(2,313	)
Adjustments to maintain reserves		(1,294	)	(62,516	)	411		4,424		(20	)	27		84		55
Net equity transactions		(5,159,367	)	(17,970,793	)	(137,551,648	)	(5,473,496	)	756,488		476,471		780,515		(114,901	)
Net change in contract owners’ equity		(2,981,499	)	(6,646,608	)	(92,803,066	)	57,790,831		925,563		681,365		2,095,307		(238,926	)
Contract owners’ equity beginning of period		101,283,263		107,929,871		528,730,499		470,939,668		1,545,595		864,230		6,541,533		6,780,459
Contract owners’ equity end of period	$	98,301,764		101,283,263		435,927,433		528,730,499		2,471,158		1,545,595		8,636,840		6,541,533
CHANGES IN UNITS:
Beginning units		4,807,692		5,767,374		41,070,072		41,489,502		95,970		62,358		417,938		431,480
Units purchased		775,425		715,029		361,685		444,215		53,784		48,609		102,600		84,716
Units redeemed		(992,957	)	(1,674,711	)	(10,216,321	)	(863,645	)	(12,004	)	(14,997	)	(69,734	)	(98,258	)
Ending units		4,590,160		4,807,692		31,215,436		41,070,072		137,750		95,970		450,804		417,938

(Continued)

46

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	NVITVKVal					NVITMltSec				NBTAFasc				NBTAGuard
Investment activity:	2007			2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	252,458		215,731		894,111		702,956		(1,623	)	(1,815	)	28,394		95,651
Realized gain (loss) on investments		386,501		611,592		(46,529	)	14,731		81,135		78,642		1,423,112		2,245,862
Change in unrealized gain (loss) on investments		(1,615,122	)	499,983		145,385		51,097		(109,895	)	(36,527	)	(490,657	)	(418,853	)
Reinvested capital gains		666,775		577,219		1,101		38,017		14,207		45,103		-		-
Net increase (decrease) in contract owners’ equity resulting from operations		(309,388	)	1,904,525		994,068		806,801		(16,176	)	85,403		960,849		1,922,660
Equity transactions:
Purchase payments received from contract owners (note 6)		1,390,523		1,717,353		1,688,306		1,807,496		146,992		181,213		865,049		887,138
Transfers between funds		1,111,088		347,555		6,600,687		(1,130,497	)	476,028		(282,594	)	(1,518,839	)	(964,203	)
Surrenders (note 6)		(767,489	)	(563,976	)	(2,352,346	)	(1,536,865	)	(84,650	)	(47,239	)	(831,265	)	(1,705,503	)
Death benefits (note 4)		(46,361	)	(130,765	)	(94,429	)	(285,442	)	(485	)	(1,821	)	(14,398	)	(29,599	)
Net policy repayments (loans) (note 5)		(124,679	)	(128,466	)	(124,144	)	(5,560	)	(10,951	)	(22,508	)	(98,543	)	(189,086	)
Deductions for surrender charges (note 2d)		(62,327	)	(34,111	)	(28,156	)	(25,056	)	(1,540	)	(974	)	(33,345	)	(22,589	)
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(612,654	)	(611,392	)	(647,554	)	(605,722	)	(42,991	)	(42,693	)	(456,772	)	(530,149	)
Asset charges (note 3):
FPVUL & VEL contracts		(49,353	)	(43,708	)	(34,649	)	(32,124	)	(3,587	)	(2,505	)	(34,369	)	(32,924	)
MSP contracts		(1,861	)	(1,297	)	(3,112	)	(3,307	)	(9	)	(85	)	(863	)	(939	)
SL contracts		(7,158	)	(5,807	)	(6,896	)	(5,862	)	(519	)	(498	)	(3,821	)	(4,041	)
Adjustments to maintain reserves		(31	)	99		104		(8	)	(20	)	74		8		36
Net equity transactions		829,698		545,485		4,997,811		(1,822,947	)	478,268		(219,630	)	(2,127,158	)	(2,591,859	)
Net change in contract owners’ equity		520,310		2,450,010		5,991,879		(1,016,146	)	462,092		(134,227	)	(1,166,309	)	(669,199	)
Contract owners’ equity beginning of period		13,620,225		11,170,215		18,535,654		19,551,800		1,548,041		1,682,268		13,939,908		14,609,107
Contract owners’ equity end of period	$	14,140,535		13,620,225		24,527,533		18,535,654		2,010,133		1,548,041		12,773,599		13,939,908
CHANGES IN UNITS:
Beginning units		917,588		873,378		1,218,460		1,351,476		101,912		116,494		760,688		934,782
Units purchased		197,638		175,325		582,515		158,491		49,468		27,221		64,818		154,898
Units redeemed		(131,834	)	(131,115	)	(249,729	)	(291,507	)	(19,740	)	(41,803	)	(191,832	)	(328,992	)
Ending units		983,392		917,588		1,551,246		1,218,460		131,640		101,912		633,674		760,688

(Continued)

47

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	NBTAInt					NBTAMCGr				NBTAPart				NBTARegI
Investment activity:	2007			2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	69,179		3,750		(24,011	)	(22,024	)	124,790		136,790		745		730
Realized gain (loss) on investments		144,850		64,388		2,826,675		1,903,659		780,824		2,935,967		33,868		(14,805	)
Change in unrealized gain (loss) on investments		(380,354	)	183,156		6,405,275		3,585,864		(1,165,305	)	(2,822,988	)	(28,828	)	12,278
Reinvested capital gains		245,830		13,829		-		-		2,014,528		2,237,618		20,694		22,223
Net increase (decrease) in contract owners’ equity resulting from operations		79,505		265,123		9,207,939		5,467,499		1,754,837		2,487,387		26,479		20,426
Equity transactions:
Purchase payments received from contract owners (note 6)		358,782		216,888		2,615,746		4,023,169		1,083,019		1,561,021		30,871		12,694
Transfers between funds		1,976,152		1,146,282		215,894		(1,734,701	)	87,747		815,963		425,549		399,771
Surrenders (note 6)		(68,663	)	(108,990	)	(2,411,434	)	(1,585,818	)	(1,152,951	)	(5,958,775	)	(24,648	)	(1,466	)
Death benefits (note 4)		-		-		(45,413	)	(88,663	)	(46,278	)	(34,546	)	(1,656	)	-
Net policy repayments (loans) (note 5)		(48,573	)	(46,365	)	(321,555	)	(157,366	)	(215,608	)	(680,813	)	(2,814	)	-
Deductions for surrender charges (note 2d)		(4,016	)	(2,291	)	(91,950	)	(122,940	)	(18,508	)	(63,405	)	-		-
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(125,872	)	(56,459	)	(1,819,681	)	(1,799,054	)	(721,945	)	(815,350	)	(24,688	)	(9,310	)
Asset charges (note 3):
FPVUL & VEL contracts		(10,837	)	(4,456	)	(114,501	)	(102,689	)	(54,526	)	(54,760	)	-		-
MSP contracts		(830	)	(233	)	(2,117	)	(2,090	)	(1,624	)	(1,489	)	-		-
SL contracts		(1,919	)	(498	)	(17,643	)	(15,066	)	(13,264	)	(12,080	)	-		-
Adjustments to maintain reserves		(92	)	748		126		107		180		2,087		(21	)	(938	)
Net equity transactions		2,074,132		1,144,626		(1,992,528	)	(1,585,111	)	(1,053,757	)	(5,242,147	)	402,593		400,751
Net change in contract owners’ equity		2,153,637		1,409,749		7,215,411		3,882,388		701,080		(2,754,760	)	429,072		421,177
Contract owners’ equity beginning of period		2,043,676		633,927		42,018,811		38,136,423		20,707,714		23,462,474		421,177		-
Contract owners’ equity end of period	$	4,197,313		2,043,676		49,234,222		42,018,811		21,408,794		20,707,714		850,249		421,177
CHANGES IN UNITS:
Beginning units		140,884		53,950		2,370,878		2,443,662		1,186,366		1,534,846		41,094		-
Units purchased		162,648		99,337		314,230		261,641		127,991		193,885		54,649		42,315
Units redeemed		(23,192	)	(12,403	)	(365,848	)	(334,425	)	(191,619	)	(542,365	)	(15,181	)	(1,221	)
Ending units		280,340		140,884		2,319,260		2,370,878		1,122,738		1,186,366		80,562		41,094

(Continued)

48

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	NBTARegS					NBTSocRes				OppCapAp				OppGlSec3
Investment activity:	2007			2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	5,364		3,419		3,373		3,512		101,507		290,028		244,490		109,643
Realized gain (loss) on investments		17,720		7,578		95,838		84,079		6,719,902		6,558,021		407,900		216,685
Change in unrealized gain (loss) on investments		(44,082	)	8,407		105,082		177,186		9,684,670		2,466,146		(391,749	)	1,264,016
Reinvested capital gains		34,794		47,400		12,686		24,933		-		-		890,130		573,997
Net increase (decrease) in contract owners’ equity resulting from operations		13,796		66,804		216,979		289,710		16,506,079		9,314,195		1,150,771		2,164,341
Equity transactions:
Purchase payments received from contract owners (note 6)		166,291		77,630		505,485		469,710		8,908,934		13,571,860		3,872,113		3,887,872
Transfers between funds		354,850		477,234		1,576,590		707,196		(4,903,637	)	(20,777,203	)	695,556		3,708,909
Surrenders (note 6)		(43,073	)	(51,066	)	(161,532	)	(152,125	)	(5,455,212	)	(4,677,523	)	(628,603	)	(657,688	)
Death benefits (note 4)		-		-		-		-		(201,427	)	(120,277	)	(16,782	)	(28,039	)
Net policy repayments (loans) (note 5)		(1,403	)	(4,356	)	(22,401	)	(9,253	)	(969,994	)	(321,628	)	(248,139	)	(78,170	)
Deductions for surrender charges (note 2d)		(605	)	(726	)	(11,783	)	(11,943	)	(181,339	)	(216,478	)	(52,984	)	(41,812	)
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(36,655	)	(25,199	)	(158,957	)	(118,796	)	(3,830,226	)	(4,147,291	)	(841,921	)	(672,243	)
Asset charges (note 3):
FPVUL & VEL contracts		(4,106	)	(2,680	)	(11,046	)	(7,089	)	(208,136	)	(199,499	)	(64,092	)	(42,792	)
MSP contracts		(120	)	(57	)	(1,270	)	(307	)	(6,183	)	(6,029	)	(1,529	)	(923	)
SL contracts		(575	)	(234	)	(2,779	)	(2,022	)	(28,295	)	(26,270	)	(11,539	)	(9,127	)
Adjustments to maintain reserves		50		25		15		62		842		4,713		687		30
Net equity transactions		434,654		470,571		1,712,322		875,433		(6,874,673	)	(16,915,625	)	2,702,767		6,066,017
Net change in contract owners’ equity		448,450		537,375		1,929,301		1,165,143		9,631,406		(7,601,430	)	3,853,538		8,230,358
Contract owners’ equity beginning of period		806,767		269,392		2,727,354		1,562,211		123,105,847		130,707,277		16,951,140		8,720,782
Contract owners’ equity end of period	$	1,255,217		806,767		4,656,655		2,727,354		132,737,253		123,105,847		20,804,678		16,951,140
CHANGES IN UNITS:
Beginning units		62,360		23,100		160,134		104,292		9,247,300		10,683,274		1,194,348		723,136
Units purchased		36,883		42,368		115,981		71,098		1,701,790		1,281,089		334,319		594,916
Units redeemed		(5,095	)	(3,108	)	(22,047	)	(15,256	)	(1,886,370	)	(2,717,063	)	(150,171	)	(123,704	)
Ending units		94,148		62,360		254,068		160,134		9,062,720		9,247,300		1,378,496		1,194,348

(Continued)

49

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	OppGlSec					OppHighInc3			OppHighInc				OppMStSCap
Investment activity:	2007			2006		2007		2006	2007		2006		2007		2006
Net investment income (loss)	$	846,098		653,896		-		-	314,323		258,840		15,649		4,810
Realized gain (loss) on investments		3,526,168		8,813,547		(6,634	)	-	86,244		(18,628	)	167,507		156,168
Change in unrealized gain (loss) on investments		(3,673,827	)	(1,859,919	)	(19,298	)	-	(343,433	)	119,146		(459,107	)	210,349
Reinvested capital gains		3,596,308		4,090,534		-		-	-		-		166,883		94,934
Net increase (decrease) in contract owners’ equity resulting from operations		4,294,747		11,698,058		(25,932	)	-	57,134		359,358		(109,068	)	466,261
Equity transactions:
Purchase payments received from contract owners (note 6)		3,797,108		2,915,675		709,190		-	1,082,944		532,106		780,405		680,348
Transfers between funds		276,478		1,041,332		250,372		-	(2,419,418	)	227,330		755,331		1,271,772
Surrenders (note 6)		(2,108,991	)	(8,605,245	)	(25,203	)	-	(159,395	)	(106,681	)	(104,836	)	(284,848	)
Death benefits (note 4)		(16,525	)	(122,420	)	-		-	-		(802	)	(12,370	)	(35,812	)
Net policy repayments (loans) (note 5)		(412,767	)	(218,423	)	54,725		-	(39,080	)	(47,547	)	(89,390	)	(2,810	)
Deductions for surrender charges (note 2d)		(59,987	)	(86,123	)	(734	)	-	(16,904	)	(12,825	)	(11,852	)	(23,293	)
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(1,494,333	)	(1,744,211	)	(21,896	)	-	(222,796	)	(308,843	)	(225,202	)	(205,569	)
Asset charges (note 3):
FPVUL & VEL contracts		(72,352	)	(81,862	)	(1,313	)	-	(13,593	)	(14,128	)	(18,899	)	(14,409	)
MSP contracts		(2,218	)	(2,061	)	(4	)	-	(343	)	(302	)	(265	)	(207	)
SL contracts		(12,664	)	(14,148	)	(787	)	-	(1,520	)	(1,596	)	(3,019	)	(1,701	)
Adjustments to maintain reserves		155		1,897		92		-	38		14		(18	)	145
Net equity transactions		(106,097	)	(6,915,589	)	964,442		-	(1,790,066	)	266,726		1,069,885		1,383,616
Net change in contract owners’ equity		4,188,650		4,782,469		938,510		-	(1,732,932	)	626,084		960,817		1,849,877
Contract owners’ equity beginning of period		71,703,657		66,921,188		-		-	4,422,033		3,795,949		4,514,334		2,664,457
Contract owners’ equity end of period	$	75,892,307		71,703,657		938,510		-	2,689,101		4,422,033		5,475,151		4,514,334
CHANGES IN UNITS:
Beginning units		4,816,044		5,273,314		-		-	324,172		304,496		215,614		146,346
Units purchased		730,054		991,724		108,703		-	84,130		57,743		74,470		99,399
Units redeemed		(739,896	)	(1,448,994	)	(11,559	)	-	(210,968	)	(38,067	)	(25,378	)	(30,131	)
Ending units		4,806,202		4,816,044		97,144		-	197,334		324,172		264,706		215,614

(Continued)

50

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	OppMSt					OppMidCap				PVITAllAst				PVITLowDur
Investment activity:	2007			2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	435,438		438,967		(37,301	)	(45,719	)	128,819		128,582		1,913,743		1,576,571
Realized gain (loss) on investments		2,488,360		1,963,250		2,820,783		3,970,282		8,648		62,978		(167,628	)	(319,633	)
Change in unrealized gain (loss) on investments		(967,352	)	3,463,093		141,986		(2,446,101	)	(16,995	)	(54,520	)	1,198,669		210,497
Reinvested capital gains		-		-		-		-		-		3,877		-		-
Net increase (decrease) in contract owners’ equity resulting from operations		1,956,446		5,865,310		2,925,468		1,478,462		120,472		140,917		2,944,784		1,467,435
Equity transactions:
Purchase payments received from contract owners (note 6)		3,690,819		4,120,791		3,427,890		4,625,076		144,724		417,108		3,597,316		3,274,924
Transfers between funds		(780,458	)	(244,548	)	(1,452,282	)	(7,824,283	)	482,973		(2,728,357	)	2,555,949		(130,978	)
Surrenders (note 6)		(2,533,652	)	(2,633,893	)	(4,254,620	)	(3,278,861	)	(232,208	)	(371,662	)	(986,777	)	(2,584,179	)
Death benefits (note 4)		(199,548	)	(306,762	)	(139,588	)	(114,492	)	(1,178	)	-		(60,757	)	(12,566	)
Net policy repayments (loans) (note 5)		(281,305	)	(432,302	)	(378,872	)	(129,426	)	-		-		(42,960	)	840
Deductions for surrender charges (note 2d)		(123,182	)	(127,429	)	(111,321	)	(162,360	)	-		-		-		-
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(1,995,539	)	(2,107,721	)	(1,992,158	)	(2,339,153	)	(22,357	)	(34,790	)	(827,477	)	(879,519	)
Asset charges (note 3):
FPVUL & VEL contracts		(140,142	)	(132,654	)	(121,672	)	(128,675	)	-		-		-		-
MSP contracts		(5,805	)	(5,596	)	(2,609	)	(2,733	)	-		-		-		-
SL contracts		(17,229	)	(16,675	)	(12,439	)	(13,529	)	-		-		-		-
Adjustments to maintain reserves		35		40		29		(255	)	20		110		4,838		(1,166	)
Net equity transactions		(2,386,005	)	(1,886,749	)	(5,037,642	)	(9,368,691	)	371,974		(2,717,591	)	4,240,132		(332,644	)
Net change in contract owners’ equity		(429,559	)	3,978,561		(2,112,174	)	(7,890,229	)	492,446		(2,576,674	)	7,184,916		1,134,791
Contract owners’ equity beginning of period		44,276,761		40,298,200		47,680,834		55,571,063		1,536,847		4,113,521		40,492,090		39,357,299
Contract owners’ equity end of period	$	43,847,202		44,276,761		45,568,660		47,680,834		2,029,293		1,536,847		47,677,006		40,492,090
CHANGES IN UNITS:
Beginning units		3,166,310		3,313,744		3,773,684		4,702,756		123,954		346,486		3,670,596		3,699,808
Units purchased		439,351		419,706		348,013		376,202		48,196		45,134		1,479,479		434,776
Units redeemed		(593,883	)	(567,140	)	(758,449	)	(1,305,274	)	(20,766	)	(267,666	)	(1,121,955	)	(463,988	)
Ending units		3,011,778		3,166,310		3,363,248		3,773,684		151,384		123,954		4,028,120		3,670,596

(Continued)

51

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	PVITRealRet					PVITTotRet				PioVHiYield				PVTGroInc
Investment activity:	2007			2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	1,999,912		1,586,946		6,022,108		4,249,566		756,130		645,917		17,993		18,028
Realized gain (loss) on investments		(620,299	)	(330,063	)	(1,269,327	)	(749,358	)	(27,374	)	(140,344	)	53,316		35,631
Change in unrealized gain (loss) on investments		3,064,499		(2,320,724	)	6,741,192		(291,320	)	11,391		323,000		(329,857	)	102,959
Reinvested capital gains		120,384		1,140,949		-		654,903		13,618		171,999		206,758		28,081
Net increase (decrease) in contract owners’ equity resulting from operations		4,564,496		77,108		11,493,973		3,863,791		753,765		1,000,572		(51,790	)	184,699
Equity transactions:
Purchase payments received from contract owners (note 6)		2,971,467		3,855,829		10,036,226		11,445,348		1,169,898		1,272,832		144,799		192,407
Transfers between funds		5,652,439		10,103,605		19,558,903		33,883,799		1,707,078		711,631		(280,484	)	(44,426	)
Surrenders (note 6)		(1,694,488	)	(2,190,978	)	(4,425,966	)	(13,016,934	)	(183,443	)	(263,529	)	(11,050	)	(30,875	)
Death benefits (note 4)		(28,740	)	(10,531	)	(156,187	)	(33,557	)	(9,978	)	(2,578	)	-		-
Net policy repayments (loans) (note 5)		(372,736	)	107		(1,354,201	)	(26,634	)	(11,848	)	175		(17,511	)	(21,032	)
Deductions for surrender charges (note 2d)		-		-		-		-		-		-		(3,348	)	(8,618	)
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(533,350	)	(535,709	)	(1,723,540	)	(1,589,933	)	(175,606	)	(161,357	)	(77,473	)	(83,572	)
Asset charges (note 3):
FPVUL & VEL contracts		-		-		-		-		-		-		(5,034	)	(4,578	)
MSP contracts		-		-		-		-		-		-		(40	)	(36	)
SL contracts		-		-		-		-		-		-		(349	)	(307	)
Adjustments to maintain reserves		5,410		11,835		3,500		30,288		(2,920	)	137		(20	)	20
Net equity transactions		6,000,002		11,234,158		21,938,735		30,692,377		2,493,181		1,557,311		(250,509	)	(1,017	)
Net change in contract owners’ equity		10,564,498		11,311,266		33,432,708		34,556,168		3,246,946		2,557,883		(302,299	)	183,682
Contract owners’ equity beginning of period		43,096,183		31,784,917		124,221,767		89,665,599		13,675,160		11,117,277		1,333,714		1,150,032
Contract owners’ equity end of period	$	53,660,681		43,096,183		157,654,475		124,221,767		16,922,106		13,675,160		1,031,415		1,333,714
CHANGES IN UNITS:
Beginning units		3,453,452		2,555,674		10,375,034		7,755,960		840,566		739,418		79,204		79,162
Units purchased		843,355		1,220,721		3,930,079		3,928,794		298,319		133,955		9,142		11,200
Units redeemed		(400,197	)	(322,943	)	(2,181,903	)	(1,309,720	)	(155,999	)	(32,807	)	(23,158	)	(11,158	)
Ending units		3,896,610		3,453,452		12,123,210		10,375,034		982,886		840,566		65,188		79,204

(Continued)

52

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	PVTIntlEq					PVTVoygr				RCFMicroCap				TRoeBlChip2
Investment activity:	2007			2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	71,341		12,530		-		389		666,825		(55,521	)	2,508		2,764
Realized gain (loss) on investments		601,287		375,808		12,981		6,926		2,843,088		4,280,337		49,202		20,130
Change in unrealized gain (loss) on investments		(765,324	)	520,130		10,030		12,151		(6,178,520	)	1,284,180		200,505		75,614
Reinvested capital gains		308,832		-		-		-		4,638,864		2,562,710		-		-
Net increase (decrease) in contract owners’ equity resulting from operations		216,136		908,468		23,011		19,466		1,970,257		8,071,706		252,215		98,508
Equity transactions:
Purchase payments received from contract owners (note 6)		276,917		220,234		93,868		108,648		3,535,598		5,413,595		428,338		211,549
Transfers between funds		654,875		2,167,875		(29,054	)	(28,660	)	4,897,994		2,521,755		969,998		814,033
Surrenders (note 6)		(2,705,953	)	(409,962	)	(11,432	)	(6,539	)	(3,340,590	)	(5,177,630	)	(28,609	)	(5,819	)
Death benefits (note 4)		-		(863	)	-		(9,679	)	(67,890	)	(19,609	)	-		-
Net policy repayments (loans) (note 5)		(71,912	)	(212,480	)	(1,374	)	(1,653	)	(324,950	)	(14,185	)	(3,256	)	(3,902	)
Deductions for surrender charges (note 2d)		(42,978	)	(10,394	)	(4,601	)	(2,997	)	-		-		(1,412	)	(992	)
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(107,212	)	(105,882	)	(32,129	)	(36,622	)	(726,471	)	(712,198	)	(94,502	)	(36,353	)
Asset charges (note 3):
FPVUL & VEL contracts		(8,968	)	(7,388	)	(2,070	)	(1,773	)	-		-		(6,487	)	(2,476	)
MSP contracts		(287	)	(220	)	(8	)	(7	)	-		-		(686	)	(251	)
SL contracts		(914	)	(2,321	)	(169	)	(154	)	-		-		(1,061	)	(357	)
Adjustments to maintain reserves		37		38		1		(18	)	1,829		15,515		55		(7	)
Net equity transactions		(2,006,396	)	1,638,637		13,032		20,546		3,975,520		2,027,243		1,262,379		975,425
Net change in contract owners’ equity		(1,790,260	)	2,547,105		36,043		40,012		5,945,777		10,098,949		1,514,593		1,073,933
Contract owners’ equity beginning of period		4,854,301		2,307,196		399,362		359,350		48,996,850		38,897,901		1,447,892		373,959
Contract owners’ equity end of period	$	3,064,041		4,854,301		435,405		399,362		54,942,627		48,996,850		2,962,485		1,447,892
CHANGES IN UNITS:
Beginning units		227,790		138,276		28,784		27,308		2,136,548		2,048,560		117,044		33,050
Units purchased		37,262		154,928		6,820		8,335		780,947		515,021		107,456		88,498
Units redeemed		(132,372	)	(65,414	)	(5,864	)	(6,859	)	(610,903	)	(427,033	)	(11,608	)	(4,504	)
Ending units		132,680		227,790		29,740		28,784		2,306,592		2,136,548		212,892		117,044

(Continued)

53

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	TRowEqInc2					TRowLtdTBd2				TRowMidCap2				TRowNwAmGr
Investment activity:	2007			2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	1,217,141		864,340		31,808		13,800		(61,195	)	(70,941	)	(40,234	)	(36,053	)
Realized gain (loss) on investments		2,442,812		3,458,350		505		(1,565	)	795,326		2,418,664		358,825		168,410
Change in unrealized gain (loss) on investments		(7,086,343	)	7,085,486		9,510		5,730		(119,402	)	(4,201,040	)	(144,425	)	86,063
Reinvested capital gains		5,888,178		2,346,470		-		-		2,917,556		2,767,140		1,393,989		140,937
Net increase (decrease) in contract owners’ equity resulting from operations		2,461,788		13,754,646		41,823		17,965		3,532,285		913,823		1,568,155		359,357
Equity transactions:
Purchase payments received from contract owners (note 6)		6,699,108		8,015,837		39,059		49,427		1,551,393		2,301,920		1,422,255		1,663,612
Transfers between funds		5,950,710		12,414,642		477,727		307,240		1,142,298		(2,433,681	)	597,210		(1,364,094	)
Surrenders (note 6)		(4,533,132	)	(11,104,790	)	(706	)	(19,071	)	(1,247,446	)	(5,825,971	)	(312,800	)	(3,522,388	)
Death benefits (note 4)		(348,000	)	(78,939	)	-		-		(7,610	)	(38,052	)	(2,395	)	(21,928	)
Net policy repayments (loans) (note 5)		(390,286	)	(20,030	)	939		374		-		-		-		-
Deductions for surrender charges (note 2d)		(11,317	)	(1,671	)	(93	)	(1,701	)	-		-		-		-
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(1,463,229	)	(1,270,895	)	(19,732	)	(11,120	)	(255,221	)	(309,455	)	(181,347	)	(188,860	)
Asset charges (note 3):
FPVUL & VEL contracts		(13,769	)	(5,571	)	(1,583	)	(872	)	-		-		-		-
MSP contracts		(1,406	)	(189	)	(90	)	(25	)	-		-		-		-
SL contracts		(3,475	)	(1,426	)	(585	)	(101	)	-		-		-		-
Adjustments to maintain reserves		(31	)	23,259		97		(9	)	480		3,236		217		1,091
Net equity transactions		5,885,173		7,970,227		495,032		324,142		1,183,894		(6,302,003	)	1,523,140		(3,432,567	)
Net change in contract owners’ equity		8,346,961		21,724,873		536,855		342,107		4,716,179		(5,388,180	)	3,091,295		(3,073,210	)
Contract owners’ equity beginning of period		90,826,099		69,101,226		543,609		201,502		22,715,392		28,103,572		11,308,565		14,381,775
Contract owners’ equity end of period	$	99,173,060		90,826,099		1,080,464		543,609		27,431,571		22,715,392		14,399,860		11,308,565
CHANGES IN UNITS:
Beginning units		5,136,926		4,627,720		51,598		19,896		1,128,870		1,481,904		939,794		1,278,060
Units purchased		1,435,442		1,306,509		48,184		34,852		379,140		153,093		255,291		235,785
Units redeemed		(1,121,126	)	(797,303	)	(2,322	)	(3,150	)	(344,488	)	(506,127	)	(140,439	)	(574,051	)
Ending units		5,451,242		5,136,926		97,460		51,598		1,163,522		1,128,870		1,054,646		939,794

(Continued)

54

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	TRowPerStrBal				DrySRGro				TurnGrowth			VEWrldEMkt
Investment activity:	2007			2006	2007		2006		2007	2006		2007		2006
Net investment income (loss)	$	611		-	79,177		13,295		-	-		80,751		84,938
Realized gain (loss) on investments		(153	)	-	388,700		(55,407	)	-	-		2,424,018		1,284,003
Change in unrealized gain (loss) on investments		(6,873	)	-	673,725		1,370,321		-	-		850,067		2,758,263
Reinvested capital gains		5,564		-	-		-		-	-		3,792,797		1,453,634
Net increase (decrease) in contract owners’ equity resulting from operations		(851	)	-	1,141,602		1,328,209		-	-		7,147,633		5,580,838
Equity transactions:
Purchase payments received from contract owners (note 6)		(1	)	-	1,669,314		1,957,145		-	(314	)	2,180,732		1,351,579
Transfers between funds		68,501		-	(919,841	)	(882,076	)	-	(158	)	5,342,557		1,591,024
Surrenders (note 6)		-		-	(1,145,171	)	(906,318	)	-	-		(2,715,913	)	(1,042,203	)
Death benefits (note 4)		-		-	(70,515	)	(79,789	)	-	-		(17,254	)	(8,419	)
Net policy repayments (loans) (note 5)		-		-	(145,670	)	(66,827	)	-	45		(225,567	)	(487,331	)
Deductions for surrender charges (note 2d)		-		-	(42,105	)	(78,414	)	-	-		(67,425	)	(43,711	)
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(1,837	)	-	(948,726	)	(1,052,968	)	-	427		(680,487	)	(611,984	)
Asset charges (note 3):
FPVUL & VEL contracts		-		-	(61,327	)	(59,616	)	-	-		(56,895	)	(44,978	)
MSP contracts		-		-	(2,201	)	(2,467	)	-	-		(933	)	(647	)
SL contracts		-		-	(4,892	)	(5,025	)	-	-		(6,996	)	(6,099	)
Adjustments to maintain reserves		28		-	127		1,725		-	-		52		(345	)
Net equity transactions		66,691		-	(1,671,007	)	(1,174,630	)	-	-		3,751,872		696,886
Net change in contract owners’ equity		65,840		-	(529,405	)	153,579		-	-		10,899,505		6,277,724
Contract owners’ equity beginning of period		-		-	15,428,539		15,274,960		-	-		20,038,378		13,760,654
Contract owners’ equity end of period	$	65,840		-	14,899,134		15,428,539		-	-		30,937,883		20,038,378
CHANGES IN UNITS:
Beginning units		-		-	1,291,626		1,397,018		-	-		722,392		698,520
Units purchased		6,231		-	170,624		182,190		-	49		201,896		136,935
Units redeemed		(171	)	-	(304,318	)	(287,582	)	-	(49	)	(140,816	)	(113,063	)
Ending units		6,060		-	1,157,932		1,291,626		-	-		783,472		722,392

(Continued)

55

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	VEWrldHAs					VKUCorPlus				VKUEmMkt				VKUMCpGro
Investment activity:	2007			2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	3,145		(4,133	)	101,028		77,741		780,351		1,330,659		(10,665	)	(9,401	)
Realized gain (loss) on investments		2,746,926		4,562,925		(4,898	)	(8,603	)	(156,036	)	(46,443	)	123,206		779,703
Change in unrealized gain (loss) on investments		3,778,614		(1,696,211	)	49,582		542		(291,052	)	(428,311	)	902,460		(658,265	)
Reinvested capital gains		2,778,314		1,034,045		-		10,330		339,236		293,124		356,505		414,443
Net increase (decrease) in contract owners’ equity resulting from operations		9,306,999		3,896,626		145,712		80,010		672,499		1,149,029		1,371,506		526,480
Equity transactions:
Purchase payments received from contract owners (note 6)		1,842,459		1,455,729		331,884		282,476		899,552		1,126,294		514,478		625,729
Transfers between funds		5,003,434		1,215,205		935,694		676,418		506,893		(3,393,738	)	2,083,000		689,264
Surrenders (note 6)		(2,075,418	)	(1,683,571	)	(20,459	)	(100,849	)	(459,758	)	(564,400	)	(397,963	)	(225,258	)
Death benefits (note 4)		(63,440	)	(36,968	)	(12,161	)	-		(6,488	)	(21,145	)	(17,838	)	(5,059	)
Net policy repayments (loans) (note 5)		(142,453	)	55,554		(10,954	)	(17,816	)	(89,124	)	(103,345	)	(118,658	)	(26,087	)
Deductions for surrender charges (note 2d)		(15,474	)	(51,830	)	(3,439	)	(4,133	)	(8,810	)	(29,118	)	(6,663	)	(14,362	)
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(581,186	)	(531,025	)	(127,517	)	(107,363	)	(319,737	)	(371,946	)	(179,405	)	(173,251	)
Asset charges (note 3):
FPVUL & VEL contracts		(39,632	)	(36,114	)	(8,674	)	(7,082	)	(22,360	)	(22,200	)	(11,015	)	(10,068	)
MSP contracts		(1,097	)	(947	)	(818	)	(316	)	(909	)	(831	)	(154	)	(130	)
SL contracts		(6,656	)	(5,760	)	(2,520	)	(911	)	(3,833	)	(3,626	)	(1,350	)	(1,151	)
Adjustments to maintain reserves		(1,244	)	(2,992	)	8		15		82		101		15		(135	)
Net equity transactions		3,919,293		377,281		1,081,045		720,439		495,507		(3,383,954	)	1,864,446		859,492
Net change in contract owners’ equity		13,226,292		4,273,907		1,226,757		800,449		1,168,006		(2,234,925	)	3,235,952		1,385,972
Contract owners’ equity beginning of period		21,140,115		16,866,208		2,203,064		1,402,615		11,057,484		13,292,409		5,953,935		4,567,963
Contract owners’ equity end of period	$	34,366,407		21,140,115		3,429,821		2,203,064		12,225,490		11,057,484		9,189,887		5,953,935
CHANGES IN UNITS:
Beginning units		720,990		718,664		190,806		126,012		514,122		682,272		641,876		536,530
Units purchased		188,799		88,502		110,813		84,880		117,121		88,656		242,918		178,601
Units redeemed		(135,009	)	(86,176	)	(19,925	)	(20,086	)	(110,583	)	(256,806	)	(75,020	)	(73,255	)
Ending units		774,780		720,990		281,694		190,806		520,660		514,122		809,774		641,876

(Continued)

56

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	VKUUSRE					WRGrowth				WRRealEstS				WRSciTech
Investment activity:	2007			2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	891,057		788,090		(108	)	(1,761	)	753		246		(1	)	-
Realized gain (loss) on investments		13,619,379		6,245,079		6,486		(74,296	)	1,347		480		1		-
Change in unrealized gain (loss) on investments		(37,103,354	)	14,169,666		(6,613	)	829		(30,222	)	4,210		(752	)	-
Reinvested capital gains		7,855,595		5,346,275		5,561		-		6,902		1,120		833		-
Net increase (decrease) in contract owners’ equity resulting from operations		(14,737,323	)	26,549,110		5,326		(75,228	)	(21,220	)	6,056		81		-
Equity transactions:
Purchase payments received from contract owners (note 6)		7,996,860		9,310,060		446		-		8,026		629		-		-
Transfers between funds		(14,575,193	)	1,549,147		213,856		104,397		119,692		40,773		4,475		-
Surrenders (note 6)		(5,715,823	)	(3,486,873	)	(97	)	-		-		(319	)	-		-
Death benefits (note 4)		(94,246	)	(111,497	)	-		-		(13	)	-		-		-
Net policy repayments (loans) (note 5)		(871,143	)	(516,555	)	-		-		-		-		-		-
Deductions for surrender charges (note 2d)		(138,585	)	(151,721	)	-		-		-		-		-		-
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(2,680,819	)	(2,753,121	)	(579	)	(6,134	)	(1,748	)	(479	)	-		-
Asset charges (note 3):
FPVUL & VEL contracts		(160,011	)	(151,490	)	-		-		-		-		-		-
MSP contracts		(7,515	)	(8,360	)	-		-		-		-		-		-
SL contracts		(22,906	)	(19,001	)	-		-		-		-		-		-
Adjustments to maintain reserves		(1,594	)	9,186		50		8		(13	)	54		8		-
Net equity transactions		(16,270,975	)	3,669,775		213,676		98,271		125,944		40,658		4,483		-
Net change in contract owners’ equity		(31,008,298	)	30,218,885		219,002		23,043		104,724		46,714		4,564		-
Contract owners’ equity beginning of period		100,644,807		70,425,922		23,043		-		46,714		-		-		-
Contract owners’ equity end of period	$	69,636,509		100,644,807		242,045		23,043		151,438		46,714		4,564		-
CHANGES IN UNITS:
Beginning units		2,819,290		2,709,484		1,882		-		3,140		-		-		-
Units purchased		452,612		412,839		15,885		90,417		9,507		3,198		448		-
Units redeemed		(934,510	)	(303,033	)	(2,105	)	(88,535	)	(527	)	(58	)	-		-
Ending units		2,337,392		2,819,290		15,662		1,882		12,120		3,140		448		-

(Continued)

57

NATIONWIDE VLI SEPARATE ACCOUNT-4

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

	WFVOpp
Investment activity:	2007			2006
Net investment income (loss)	$	152,034		(26,293	)
Realized gain (loss) on investments		1,395,702		3,018,661
Change in unrealized gain (loss) on investments		(3,753,806	)	(2,833,629	)
Reinvested capital gains		4,072,320		3,200,397
Net increase (decrease) in contract owners’ equity resulting from operations		1,866,250		3,359,136
Equity transactions:
Purchase payments received from contract owners (note 6)		1,651,619		3,443,916
Transfers between funds		(2,371,425	)	(5,466,911	)
Surrenders (note 6)		(1,259,320	)	(1,514,361	)
Death benefits (note 4)		(11,325	)	(131,177	)
Net policy repayments (loans) (note 5)		(454,366	)	(173,669	)
Deductions for surrender charges (note 2d)		(42,949	)	(52,172	)
Redemptions to pay cost of insurance charges and administrative charges (notes 2b and 2c)		(824,682	)	(928,700	)
Asset charges (note 3):
FPVUL & VEL contracts		(55,843	)	(54,429	)
MSP contracts		(1,246	)	(1,283	)
SL contracts		(12,989	)	(12,740	)
Adjustments to maintain reserves		2,073		62
Net equity transactions		(3,380,453	)	(4,891,464	)
Net change in contract owners’ equity		(1,514,203	)	(1,532,328	)
Contract owners’ equity beginning of period		28,527,670		30,059,998
Contract owners’ equity end of period	$	27,013,467		28,527,670
CHANGES IN UNITS:
Beginning units		2,101,264		2,485,342
Units purchased		206,219		319,153
Units redeemed		(440,523	)	(703,231	)
Ending units		1,866,960		2,101,264

See accompanying notes to financial statements.

58

NATIONWIDE VLI SEPARATE ACCOUNT–4

NOTES TO FINANCIAL STATEMENTS

December 31, 2007 and 2006

(1) Background and 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 is registered as a unit investment trust under the Investment Company Act of 1940.

The Company offers Flexible Premium, Modified Single Premium, Variable Executive Life and Survivorship Life Variable Life Insurance Policies through the Account. The primary distribution for contracts is through wholesalers and brokers.

(b) The Contracts

Only contracts with a front-end sales charge, 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 AIM Variable Insurance Funds (AIM VIF);

AIM VIF – Basic Value Fund – Series I (AIMBValue)

AIM VIF – Capital Appreciation Fund – Series I (AIMCapAp)

AIM VIF – Capital Development Fund – Series I (AIMCapDev)

AIM VIF – International Growth Fund – Series I (AIMIntGr)

AllianceBernstein Growth and Income Fund – Class A (AlGrIncA)*

Portfolios of the AllianceBernstein Variable Products Series Fund, Inc. (AllianceBernstein VPS);

AllianceBernstein VPS – Growth and Income Portfolio – Class A (AlVGrIncA)

AllianceBernstein VPS – International Value Portfolio – Class A (AlVIntlValA)

AllianceBernstein VPS – Small Mid Cap Value Portfolio – Class A (AlVSmMdCpA)

Portfolios of the American Century Variable Portfolios, Inc. (American Century VP);

American Century VP – Income & Growth Fund – Class I (ACVPIncGr)

American Century VP – Inflation Protection Fund – Class II (ACVPInflPro2)

American Century VP – International Fund – Class I (ACVPInt)

American Century VP – International Fund – Class III (ACVPInt3)

American Century VP – Mid Cap Value Fund – Class I (ACVPMdCpV)

American Century VP – Ultra^® Fund – Class I (ACVPUltra)

American Century VP – Value Fund – Class I (ACVPVal)

American Century VP – Vista^SM Fund – Class I (ACVPVista1)

Portfolios of the American Funds Insurance Series^® (American Funds IS);

American Funds IS – Asset Allocation Fund – Class 2 (AFAssetAlloc)*

American Funds IS – Bond Fund – Class 2 (AFBnd2)*

American Funds IS – Growth Fund – Class 2 (AFGrowth2)*

BlackRock International Index Portfolio – Class II (BRIntIndex)*

BlackRock Large Cap Core V.I. Fund – Class II (BRLrgCp)

Calvert Variable Series Inc. – Social Equity Portfolio (CalVSSocEq)

Portfolios of the Credit Suisse Trust;

Credit Suisse Trust – Global Small Cap Portfolio (CSTGlobSmCp)

Credit Suisse Trust – International Focus Portfolio (CSTIntFoc)

Credit Suisse Trust – Large Cap Value Portfolio (CSTLCapV)

Davis Variable Account Fund, Inc. – Davis Value Portfolio (DavVAFVal)*

(Continued)

59

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

Portfolios of the Dreyfus Investment Portfolios (Dreyfus IP);

Dreyfus IP – European Equity Portfolio (DryIPEuroEq)*

Dreyfus IP – Mid Cap Stock Portfolio – Initial Shares (DryIPMidCap)

Dreyfus IP – Small Cap Stock Index Portfolio – Service Shares (DryIPSmCap)

Dreyfus Mid Cap Index Fund, Inc. (DryMdCpInx)*

Dreyfus Stock Index Fund, Inc. – Initial Shares (DryStkIx)

Portfolios of the Dreyfus Variable Investment Fund (Dreyfus VIF);

Dreyfus VIF – Appreciation Portfolio – Initial Shares (DryVApp)

Dreyfus VIF – Developing Leaders Portfolio – Initial Shares (DryVDevLd)

Dreyfus VIF – International Value Portfolio – Initial Shares (DryVIntVal)

Portfolios of the DWS VIP Funds;

DWS Investments VIT Funds – DWS Small Cap Index VIP – Class A (DWSSm)*

DWS Variable Series II – Dreman High Return Equity VIP – Class B (DWSVHghRtrn)

DWS Variable Series II – Dreman Small Mid Cap Value VIP – Class B (DWSSmMidCp)*

Portfolios of the Federated Insurance Series (Federated IS);

Federated IS – American Leaders Fund II – Primary Shares (FedAmLead)

Federated IS – Capital Appreciation Fund II – Primary Shares (FedCapAp)

Federated IS – Market Opportunity Fund II – Service Shares (FedMrkOp)

Federated IS – Quality Bond Fund II – Primary Shares (FedQualBd)

Portfolios of the Fidelity^® Variable Insurance Products Fund (Fidelity^® VIP);

Fidelity^® VIP – Equity-Income Portfolio – Service Class (FidVIPEIS)

Fidelity^® VIP – Growth Portfolio – Service Class (FidVIPGrS)

Fidelity^® VIP – High Income Portfolio – Service Class (FidVIPHIS)

Fidelity^® VIP – High Income Portfolio – Service Class R (FidVIPHISR)

Fidelity^® VIP – Overseas Portfolio – Service Class (FidVIPOvS)

Fidelity^® VIP – Overseas Portfolio – Service Class R (FidVIPOvSR)

Portfolios of the Fidelity^® Variable Insurance Products Fund II (Fidelity^® VIP II);

Fidelity^® VIP II – Contrafund^® Portfolio – Service Class (FidVIPConS)

Fidelity^® VIP II – Index 500 Portfolio – Initial Class (FidVIPIdx500)*

Fidelity^® VIP II – Investment Grade Bond Portfolio – Service Class (FidVIPIGBdS)

Portfolios of the Fidelity^® Variable Insurance Products Fund III (Fidelity^® VIP III);

Fidelity^® VIP III – Growth & Income Portfolio – Service Class (FidVIPGrInS)*

Fidelity^® VIP III – Growth Opportunities Portfolio – Service Class (FidVIPGrOpS)

Fidelity^® VIP III – Mid Cap Portfolio – Service Class (FidVIPMCapS)

Fidelity^® VIP III – Value Strategies Portfolio – Service Class (FidVIPVaIS)

Portfolios of the Fidelity^® Variable Insurance Products Fund IV (Fidelity^® VIP IV);

Fidelity^® VIP IV – Energy Portfolio – Service Class 2 (FidVIPEnergyS2)

Fidelity^® VIP IV – Freedom Fund 2010 Portfolio – Service Class (FidVIPFree10S)

Fidelity^® VIP IV – Freedom Fund 2020 Portfolio – Service Class (FidVIPFree20S)

Fidelity^® VIP IV – Freedom Fund 2030 Portfolio – Service Class (FidVIPFree30S)

Portfolios of the Franklin Templeton Variable Insurance Products Trust (Franklin Templeton VIP);

Franklin Templeton VIP – Developing Markets Securities Fund – Class 3 (FrVIPDevMrk3)

Franklin Templeton VIP – Foreign Securities Fund – Class 1 (FrVIPForSec)

Franklin Templeton VIP – Foreign Securities Fund – Class 2 (FrVIPForSec2)

Franklin Templeton VIP – Foreign Securities Fund – Class 3 (FrVIPForSec3)

Franklin Templeton VIP – Global Income Securities Fund – Class 2 (FrVIPGlInc2)*

Franklin Templeton VIP – Global Income Securities Fund – Class 3 (FrVIPGlInc3)

Franklin Templeton VIP – Income Securities Fund – Class 2 (FrVIPIncSec2)

Franklin Templeton VIP – Mutual Discovery Securities Fund – Class 2 (FrVIPMDSec2)*

(Continued)

60

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

Franklin Templeton VIP – Rising Dividends Securities Fund – Class 1 (FrVIPRisDiv)

Franklin Templeton VIP – Small Cap Value Securities Fund – Class 1 (FrVIPSCapV1)

Franklin Templeton VIP – Small Cap Value Securities Fund – Class 2 (FrVIPSCapV2)

Goldman Sachs Mid Cap Value Fund – Class A (GSMdCpValA)*

Goldman Sachs Variable Insurance Trust – Mid Cap Value Fund (GSVTMdCpV)

Portfolios of the Janus Aspen Series;

Janus Aspen Series – Balanced Portfolio – Service Shares (JAspBal)

Janus Aspen Series – Forty Portfolio – Service Shares (JAspForty)

Janus Aspen Series – Global Technology Portfolio – Service Shares (JAspGlTechS)

Janus Aspen Series – INTECH Risk-Managed Core Portfolio – Service Shares (JAspRMgCore)

Janus Aspen Series – International Growth Portfolio – Service II Shares (JAspIntGroS2)

Janus Aspen Series – International Growth Portfolio – Service Shares (JAspIntGroS)

Portfolios of the JPMorgan Insurance Trust;

JPMorgan Insurance Trust – Balanced Portfolio 1 (JPMBal)*

JPMorgan Insurance Trust – Core Bond Portfolio 1 (JPMCBond)*

JPMorgan Insurance Trust – Diversified Equity Portfolio 1 (JPMDivEq)*

JPMorgan Insurance Trust – Diversified Mid Cap Growth Portfolio 1 (JPMMidCapGr)

JPMorgan Insurance Trust – Diversified Mid Cap Value Portfolio 1 (JPMMidCapV)

JPMorgan Insurance Trust – Equity Index Portfolio 1 (JPMEqIndx)*

JPMorgan Insurance Trust – Government Bond Portfolio 1 (JPMGvtBd)*

JPMorgan Insurance Trust – Intrepid Mid Cap Portfolio 1 (JPMMidCap)*

JPMorgan Insurance Trust – Large Cap Growth Portfolio 1 (JPMLgCapGr)*

Portfolio of the Legg Mason Partners Variable Equity Trust (Legg Mason Partners VET);

Legg Mason Partners VET – Small Cap Growth Portfolio – Class I (LMVESmCap)*

Portfolio of the Lehman Brothers Advisers Management Trust (Lehman Brothers AMT);

Lehman Brothers AMT – Short Duration Bond Portfolio – I Class

(formerly Neuberger Berman AMT – Limited Maturity Bond Portfolio – Class I) (LBTShrtDBd)

Portfolio of the Lincoln Variable Insurance Products Trust (Lincoln VIP);

Lincoln VIP – Baron Growth Opportunities Funds – Service Class

(formerly Baron Capital Funds Trust – Baron Capital Asset Fund – Insurance Shares) (LincGroOp)

Lord Abbett Series Fund, Inc. – Mid Cap Value Portfolio – Class VC (LrdMidCapV)

Portfolios of the M Fund, Inc.;

M Fund, Inc. – Brandes International Equity Fund (MFIIntl)*

M Fund, Inc. – Business Opportunity Value Fund (MFIBusOp)*

M Fund, Inc. – Frontier Capital Appreciation Fund (MFICapAp)*

M Fund, Inc. – Turner Core Growth Fund (MFICoreGro)*

Portfolios of the MFS Variable Insurance Trust (MFS VIT);

MFS VIT – Investors Growth Stock Series – Initial Class (MFSInvGrSt)

MFS VIT – Research International Series – Service Class (MFSRsrchIntl)

MFS VIT – Value Series – Initial Class (MFSValue)

MFS VIT – Value Series – Service Class (MFSValueS)*

Nationwide GVIT Strategic Value Fund – Class I (NWStratV)*

Portfolios of the Nationwide Variable Insurance Trust (Nationwide VIT) (formerly Gartmore GVIT);

Nationwide VIT – American Funds Asset Allocation Fund – Class II (NVITAstAll2)

Nationwide VIT – American Funds Bond Fund – Class II (NVITBnd2)

Nationwide VIT – American Funds Global Growth Fund – Class II (NVITGlobGr2)

Nationwide VIT – American Funds Growth – Income Fund – Class II (NVITGroInc2)

Nationwide VIT – American Funds Growth Fund – Class II (NVITGrowth2)

Nationwide VIT – Federated High Income Bond Fund – Class I (NVITFHiInc)

(Continued)

61

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

Nationwide VIT – Federated High Income Bond Fund – Class III (NVITFHiInc3)

Nationwide VIT – Gartmore Emerging Markets Fund – Class I (NVITEmMrkts)

Nationwide VIT – Gartmore Emerging Markets Fund – Class III (NVITEmMrkts3)

Nationwide VIT – Gartmore Global Utilities Fund – Class I (NVITGlUtl)

Nationwide VIT – Gartmore International Growth Fund – Class I (NVITIntGro)

Nationwide VIT – Gartmore Worldwide Leaders Fund – Class I (NVITWLead)

Nationwide VIT – Global Financial Services Fund – Class I (NVITGlFin)

Nationwide VIT – Global Health Sciences Fund – Class I (NVITGlHlth)

Nationwide VIT – Global Health Sciences Fund – Class III (NVITGlHlth3)

Nationwide VIT – Global Technology and Communications Fund – Class I (NVITGlTech)

Nationwide VIT – Global Technology and Communications Fund – Class III (NVITGlTech3)

Nationwide VIT – Government Bond Fund – Class I (NVITGvtBd)

Nationwide VIT – Growth Fund – Class I (NVITGrowth)

Nationwide VIT – International Index Fund – Class II (NVITIntIdx2)

Nationwide VIT – International Index Fund – Class VI (NVITIntIdx6)

Nationwide VIT – International Value Fund – Class I (NVITIntValI)

Nationwide VIT – International Value Fund – Class III (NVITIntVal3)

Nationwide VIT – Investor Destinations Aggressive Fund – Class II (NVITIDAgg2)

Nationwide VIT – Investor Destinations Conservative Fund – Class II (NVITIDCon2)

Nationwide VIT – Investor Destinations Moderate Fund – Class II (NVITIDMod2)

Nationwide VIT – Investor Destinations Moderately Aggressive Fund – Class II (NVITIDModAg2)

Nationwide VIT – Investor Destinations Moderately Conservative Fund – Class II (NVITIDModCon2)

Nationwide VIT – J.P. Morgan Balanced Fund – Class I (NVITJPBal)

Nationwide VIT – Mid Cap Growth Fund – Class I (NVITMdCpGr)

Nationwide VIT – Mid Cap Index Fund – Class I (NVITMidCap)

Nationwide VIT – Money Market Fund – Class I (NVITMyMkt)

Nationwide VIT – Money Market Fund – Class V (NVITMyMkt5)

Nationwide VIT – Multi-Manager Small Cap Growth Fund – Class I

(formerly Gartmore GVIT – Small Cap Growth Fund – Class I) (NVITSmCapGr)

Nationwide VIT – Multi-Manager Small Cap Value Fund – Class I

(formerly Gartmore GVIT – Small Cap Value Fund – Class I) (NVITSmCapVal)

Nationwide VIT – Multi-Manager Small Company Fund – Class I

(formerly Gartmore GVIT – Small Company Fund – Class I) (NVITSmComp)

Nationwide VIT – Nationwide Fund – Class I (NVITNWFund)

Nationwide VIT – Nationwide Leaders Fund – Class I (NVITNWLead)

Nationwide VIT – U.S. Growth Leaders Fund – Class I (NVITUSGro)

Nationwide VIT – Van Kampen Comstock Value Fund – Class I (NVITVKVal)

Nationwide VIT – Van Kampen Multi Sector Bond Fund – Class I (NVITMltSec)

Portfolios of the Neuberger Berman Advisers Management Trust (Neuberger Berman AMT);

Neuberger Berman AMT – Fasciano Portfolio – S Class Shares (NBTAFasc)

Neuberger Berman AMT – Guardian Portfolio – I Class Shares (NBTAGuard)

Neuberger Berman AMT – International Portfolio – Class S (NBTAInt)

Neuberger Berman AMT – Mid Cap Growth Portfolio – I Class Shares (NBTAMCGr)

Neuberger Berman AMT – Partners Portfolio – Class I (NBTAPart)

Neuberger Berman AMT – Regency Portfolio – Class I (NBTARegI)

Neuberger Berman AMT – Regency Portfolio – Class S (NBTARegS)

Neuberger Berman AMT – Socially Responsive Portfolio Class I (NBTSocRes)

Portfolios of the Oppenheimer Variable Account Funds (Oppenheimer VAF);

Oppenheimer VAF – Capital Appreciation Fund – Non-Service Shares (OppCapAp)

Oppenheimer VAF – Global Securities Fund – Class 3 (OppGlSec3)

Oppenheimer VAF – Global Securities Fund – Non-Service Shares (OppGlSec)

Oppenheimer VAF – High Income Fund – Class 3 (OppHighInc3)

Oppenheimer VAF – High Income Fund – Non-Service Shares (OppHighInc)

(Continued)

62

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

Oppenheimer VAF – Main Street Small Cap Fund^®– Non-Service Shares (OppMStSCap)

Oppenheimer VAF – Main Street^®– Non-Service Shares (OppMSt)

Oppenheimer VAF – Mid Cap Fund – Non-Service Shares (OppMidCap)

Oppenheimer VAF – Strategic Bond Fund – Non-Service Shares (OppStrBdFnd)*

PIMCO Total Return Fund – Administrative Shares (PimTotRet)*

Portfolios of the PIMCO Variable Insurance Trust (PIMCO VIT);

PIMCO VIT – All Asset Portfolio – Administrative Shares (PVITAllAst)

PIMCO VIT – Low Duration Portfolio – Administrative Shares (PVITLowDur)

PIMCO VIT – Real Return Portfolio – Administrative Shares (PVITRealRet)

PIMCO VIT – Total Return Portfolio – Administrative Shares (PVITTotRet)

Portfolios of the Pioneer Variable Contracts Trust (Pioneer VCT);

Pioneer VCT – Pioneer Emerging Markets Portfolio – Class I Shares (PioVEmMrkt)*

Pioneer VCT – Pioneer High Yield Portfolio – Class I Shares (PioVHiYield)

Portfolios of the Putnam Variable Trust (Putnam VT);

Putnam VT – Growth and Income Fund – IB Shares (PVTGroInc)

Putnam VT – International Equity Fund – IB Shares (PVTIntlEq)

Putnam VT – OTC & Emerging Growth Fund – IB Shares (PVTOTCGr)*

Putnam VT – Small Cap Value Fund – IB Shares (PVTSmCapV)*

Putnam VT – Voyager Fund – IB Shares (PVTVoygr)

Portfolios of the Royce Captial Fund;

Royce Capital Fund – Micro Cap Portfolio (RCFMicroCap)

Royce Capital Fund – Small Cap Portfolio (RCFSmCap)*

Portfolios of T. Rowe Price;

T. Rowe Price Blue Chip Growth Portfolio – II (TRoeBlChip2)

T. Rowe Price Equity Income Portfolio – II (TRowEqInc2)

T. Rowe Price Health Sciences Portfolio – II (TRowHlthSc2)*

T. Rowe Price Limited Term Bond Portfolio – Class II (TRowLtdTBd2)

T. Rowe Price Mid Cap Growth Portfolio – II (TRowMidCap2)

T. Rowe Price New America Growth Portfolio (TRowNwAmGr)

T. Rowe Price Personal Strategy Balanced Portfolio (TRowPerStrBal)

The Dreyfus Socially Responsible Growth Fund, Inc. – Initial Shares (DrySRGro)

Turner GVIT Growth Focus Fund – Class I (TurnGrowth)*

Portfolios of the Van Eck Worldwide Insurance Trust;

Van Eck Worldwide Insurance Trust – Emerging Markets Fund – Initial Class (VEWrldEMkt)

Van Eck Worldwide Insurance Trust – Hard Assets Fund – Initial Class (VEWrldHAs)

Portfolios of the Van Kampen – The Universal Institutional Funds, Inc. (Van Kampen UIF);

Van Kampen UIF – Core Plus Fixed Income Portfolio – Class I (VKUCorPlus)

Van Kampen UIF – Emerging Markets Debt Portfolio – Class I (VKUEmMkt)

Van Kampen UIF – Equity Growth Portfolio – Class I (VKUEqGro)*

Van Kampen UIF – Global Real Estate Portfolio – Class II (VKUGlobRE)*

Van Kampen UIF – Mid Cap Growth Portfolio – class I (VKUMCpGro)

Van Kampen UIF – U.S. Real Estate Portfolio – Class I (VKUUSRE)

Portfolios of the Vanguard^® Variable Insurance Funds (Vanguard^® VIF);

Vanguard^® VIF – Balanced Portfolio (VVIFBal)*

Vanguard^® VIF – Diversified Value Portfolio (VVIFDivVal)*

Vanguard^® VIF – International Portfolio (VVIFIntl)*

Vanguard^® VIF – Mid Cap Index Portfolio (VVIFMCpIndx)*

Vanguard^® VIF – Short-Term Investment-Grade Portfolio (VVIFStTmInv)*

(Continued)

63

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

Portfolios of the W&R Target Funds, Inc.;

W&R Target Funds, Inc. – Asset Strategy Portfolio (WRAsStrat)*

W&R Target Funds, Inc. – Growth Portfolio (WRGrowth)

W&R Target Funds, Inc. – Real Estate Securities Portfolio (WRRealEstS)

W&R Target Funds, Inc. – Science and Technology Portfolio (WRSciTech)

Portfolios of the Wells Fargo Advantage Variable Trust Funds^SM (Wells Fargo AVT);

Wells Fargo AVT – Discovery Fund^SM (WFVDisc)*

Wells Fargo AVT – Opportunity Fund^SM (WFVOpp)

Wells Fargo AVT – Small Cap Growth Fund (WFVSmCpGr)*

At December 31, 2007, contract owners were invested in all of the above funds, except those noted with an asterisk (*). The contract owners’ equity is affected by the investment results of each fund, equity transactions by contract owners and certain contract expenses (see notes 2 and 3). 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.

A purchase payment could be presented as a negative equity transaction in the Statements of Changes in Contract Owners’ Equity if a prior period purchase payment is refunded to a contract owner due to a contract cancellation during the free look period, and/or if a gain is realized by the contract owner during the free look period.

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.

(c) Security Valuation, Transactions and Related Investment Income

Investments in underlying mutual funds are valued on the closing net asset value per share at December 31, 2007 of such funds, which value their investment securities at fair value. Fund purchases and sales are accounted for on the trade date (date the order to buy or sell is executed). The cost of investments sold is determined on a First in-First out basis, and dividends (which include capital gain distributions) are accrued as of the ex-dividend date and are reinvested in the underlying mutual funds.

(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 provisions of 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 U.S 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.

(Continued)

64

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

(f) New Accounting Pronouncement

In September 2006, the FASB issued SFAS 157, Fair Value Measurements (SFAS 157). SFAS 157 provides enhanced guidance for using fair value to measure assets and liabilities and requires new disclosures about fair value measurements. SFAS 157 also provides guidance regarding the extent to which companies measure assets and liabilities at fair value, the information used to measure fair value, and the effect of fair value measurements on earnings. For assets and liabilities that are measured at fair value on a recurring basis in periods subsequent to initial recognition, the reporting entity shall disclose information that enables financial statement users to assess the inputs used to develop those measurements. SFAS 157 applies whenever other standards require (or permit) assets or liabilities to be measured at fair value but does not expand the use of fair value in any new circumstances. SFAS 157 is effective for fiscal years beginning after November 15, 2007, and interim periods within those fiscal years, with early adoption permitted. The Company will adopt SFAS 157 effective January 1, 2008. SFAS 157 is not expected to have a material impact on the Company’s financial position or results of operations upon adoption.

(2) Policy Charges

(a) Deductions from Premium

For individual flexible premium and survivorship contracts, the Company deducts a minimum of 0.5% to a maximum of 7.5% of all premiums received to cover premium tax and sales expense. The Company may, at its sole discretion, reduce the sales loading portion of the premium load.

There are no deductions from premium on modified single premium contracts.

For the Corporate Series, the Company deducts a front-end sales load of 9.0% (5.5% starting in the seventh policy year) from each premium payment received. The Company may reduce this charge where the size or nature of the group results in savings in sales, underwriting, or administrative costs. Variations due to differences in costs are determined in a manner not unfairly discriminatory to policy owners.

For the periods ended December 31, 2007 and 2006, total front-end sales charge deductions were $22,337,781 and $30,403,541, respectively.

(b) Cost of Insurance

A cost of insurance charge is assessed monthly against each contract. The amount of the charge varies widely and is based upon age, sex, rate class and net amount at risk (death benefit less total contract value). This charge is assessed against each contract by liquidating units.

(c) Administrative Charges

For individual flexible premium survivorship and modified single premium contracts, the Company currently deducts a minimum monthly administration charge of $5 per policy month to a maximum of $10 per policy month to recover policy maintenance, accounting, record keeping and other administrative expenses. These charges are assessed monthly against each contract by liquidating units.

For Protection^SM flexible premium contracts, the Company deducts a policy expense per $1,000 of specified amount charge for the first two policy years. This charge varies with the age of the insured and will not exceed $0.30 per $1,000 of specified amount. For last survivor contracts, the Company deducts a per $1,000 of specified amount charge for the first 3 policy years. This charge varies with the age of the insured and will not exceed $0.40 per $1,000 of specified amount. These charges are assessed monthly against each contract by liquidating units.

For the Corporate Series, the Company deducts a monthly administrative expense charge to recover policy maintenance, accounting, record keeping and other administrative expenses. These charges are assessed against each contract by liquidating units. Currently, this charge is $5 per month in all policy years (guaranteed not to exceed $10 per month).

(Continued)

65

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

(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 survivorship, modified single premium and corporate contracts, the charge is 100% of the initial surrender charge in the first year, and declines a specified amount each year to 0% of the initial surrender charge in the ninth year or later.

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.

(3) Asset Charges

(a) Modified Single Premium Contracts (MSP)

For modified single premium contracts, the Company deducts a mortality and expense risk charge equal to an annualized rate of 0.70% of the cash surrender value of the sub-accounts. This charge is assessed monthly against each contract by liquidating units.

(b) Flexible Premium and Variable Executive Life Contracts (SPVUL and VEL)

For Choice Life^SM contracts, the Company deducts a mortality and expense risk charge of $0.50 per $1,000 on the first $25,000 of cash surrender value attributable to the variable account, $0.25 per $1,000 on $25,001 up to $250,000 of cash surrender value attributable to the variable account and $0.08 per $1,000 over $250,000 of cash surrender value attributable to the variable account. This charge is assessed monthly against each contract by liquidating units.

For Choice Life Protection^SM contracts and Best of America^® Protection^SM contracts, the Company deducts $0.66 per $1,000 of cash surrender value attributable to the variable account during the first through fifteenth years from the Policy Date. Thereafter, this charge is $0.25 per $1,000 of cash surrender value attributable to the variable account. This charge is assessed monthly against each contract by liquidating units.

(c) Survivorship Life Contracts (SL)

For Choice Survivorship and Last Survivor contracts, during the first ten policy years, the Company deducts a mortality and expense risk charge of $0.55 per $1,000 on the first $25,000 of cash surrender value attributable to the variable account; $0.55 per $1,000 on $25,001 up to $99,999 of cash surrender value attributable to the variable account; and $0.55 per $1,000 on $100,000 or more of cash surrender value attributable to the variable account. After ten years from the Policy Date, the Company deducts $0.55 per $1,000 on the first $25,000 of cash surrender value attributable to the variable account; $0.35 per $1,000 on $25,001 up to $99,999 of cash surrender value attributable to the variable account; and $0.20 per $1,000 on $100,000 or more of cash surrender value attributable to the variable account. This charge is assessed monthly against each contract by liquidating units.

For ChoiceLife^SM Survivorship II and Next Generation^SM Survivorship Life contracts, during the first fifteen policy years, the Company deducts a mortality and expense risk charge of $0.60 per $1,000 on the first $25,000 of cash surrender value attributable to the variable account; $0.30 per $1,000 on $25,001 up to $250,000 of cash surrender value attributable to the variable account; and $0.10 per $1,000 over $250,000 of cash surrender value attributable to the variable account. After fifteen years from the Policy Date, the Company deducts $0.60 per $1,000 on the first $25,000 of cash surrender value attributable to the variable account and $0.10 per $1,000 over $25,000 of cash surrender value attributable to the variable account. This charge is assessed monthly against each contract by liquidating units.

For Protection^SM Survivorship and ChoiceLife Protection^SM Survivorship Life contracts, during the first fifteen policy years, the Company deducts a mortality and expense risk charge of $0.80 per $1,000 of cash surrender value attributable to the variable account. After fifteen years from the Policy Date, the Company deducts $0.30 per $1,000 of cash surrender value attributable to the variable account. This charge is assessed monthly against each contract by liquidating units.

(Continued)

66

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

(d) Corporate Contracts

For the Corporate Series, the Company deducts from the assets of the Account, a charge to provide for mortality and expense risks. This charge is guaranteed not to exceed an annualized rate of 0.75% of the daily net assets of the 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. A reduced fee tier for Corporate Series contracts applies as 0.20% for all policy years. This charge is assessed through the daily unit value calculation.

The Company 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 the Company. These charges may be reduced in certain group sponsored arrangements or special exchange programs made available by the Company.

(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 variable cash surrender value plus 100% of a policy’s fixed cash surrender value less applicable value of surrender charge. 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 credited 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.

Contract owners may, with certain restrictions, transfer their assets between the Account and a fixed dollar contract (fixed account) maintained in the accounts of the Company. These transfers are the result of the contract owner executing fund exchanges. Fund exchanges from the Account to the fixed account are included in surrenders, and fund exchanges from the fixed account to the Account are included in purchase payments received from contact owners, as applicable, on the accompanying Statements of Change in Contract Owners’ Equity.

Policy loan transactions (note 5), executed at the direction of the contract owner, also result in transfers between the Account and the fixed account of the Company. The fixed account assets are not reflected in the accompanying financial statements.

For the periods ended December 31, 2007 and 2006, total transfers into the Account from the fixed account were $26,820,115 and $33,285,412, respectively, and total transfers from the Account to the fixed account were $52,254,217 and $48,694,028, respectively.

(Continued)

67

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

(7) Financial Highlights

The following is a summary of units, unit fair values and contract owners’ equity outstanding for variable universal life contracts as of the end of the periods indicated, and the contract expense rates, investment income ratio and total return for each period in the five year period ended December 31, 2007.

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
The BEST of AMERICA® America’s FUTURE Life SeriesSM
AIM VIF – Basic Value Fund – Series I
2007	0.00	%	315,430	$	17.772480	$	5,605,973	0.59	%	1.54	%
2006	0.00	%	334,122		17.502242		5,847,884	0.42	%	13.20	%
2005	0.00	%	300,432		15.460790		4,644,916	0.09	%	5.74	%
2004	0.00	%	218,854		14.622048		3,200,094	0.00	%	11.07	%
2003	0.00	%	62,247		13.164786		819,468	0.06	%	33.63	%
AIM VIF – Capital Appreciation Fund – Series I
2007	0.00	%	101,352		17.125365		1,735,690	0.00	%	12.01	%
2006	0.00	%	102,104		15.288632		1,561,030	0.06	%	6.30	%
2005	0.00	%	85,976		14.382523		1,236,552	0.08	%	8.84	%
2004	0.00	%	57,596		13.214909		761,126	0.00	%	6.63	%
2003	0.00	%	26,916		12.393708		333,589	0.00	%	23.94	% 05/01/03
AIM VIF – Capital Development Fund – Series I
2007	0.00	%	192,610		21.737696		4,186,898	0.00	%	10.84	%
2006	0.00	%	180,668		19.610981		3,543,077	0.00	%	16.52	%
2005	0.00	%	164,886		16.830569		2,775,125	0.00	%	9.60	%
2004	0.00	%	122,266		15.355666		1,877,476	0.00	%	15.50	%
2003	0.00	%	33,912		13.294993		450,860	0.00	%	35.36	%
AllianceBernstein VPS – Growth and Income Portfolio – Class A
2007	0.00	%	232,948		19.140759		4,458,802	1.44	%	5.12	%
2006	0.00	%	241,896		18.208779		4,404,631	1.37	%	17.29	%
2005	0.00	%	247,326		15.525074		3,839,754	1.48	%	4.87	%
2004	0.00	%	243,956		14.804614		3,611,674	0.92	%	11.46	%
2003	0.00	%	145,925		13.282209		1,938,206	0.51	%	32.50	%
AllianceBernstein VPS – Small/Mid Cap Value Portfolio – Class A
2007	0.00	%	214,120		20.478040		4,384,758	0.89	%	1.70	%
2006	0.00	%	168,136		20.134859		3,385,395	0.45	%	14.42	%
2005	0.00	%	198,030		17.597332		3,484,800	0.74	%	6.91	%
2004	0.00	%	181,154		16.459431		2,981,692	0.13	%	19.30	%
2003	0.00	%	28,635		13.796395		395,060	0.13	%	37.96	% 05/01/03
American Century VP – Income & Growth Fund – Class I
2007	0.00	%	1,143,260		17.695903		20,231,018	1.91	%	-0.07	%
2006	0.00	%	1,305,236		17.707797		23,112,854	1.85	%	17.09	%
2005	0.00	%	1,496,010		15.123633		22,625,106	1.94	%	4.63	%
2004	0.00	%	1,546,166		14.454301		22,348,749	1.37	%	12.99	%
2003	0.00	%	1,520,999		12.792293		19,457,065	1.28	%	29.35	%
American Century VP – Inflation Protection Fund – Class II
2007	0.00	%	555,690		12.340997		6,857,769	4.55	%	9.49	%
2006	0.00	%	555,240		11.270913		6,258,062	3.48	%	1.59	%
2005	0.00	%	535,932		11.094803		5,946,060	4.48	%	1.56	%
2004	0.00	%	457,932		10.924094		5,002,492	3.35	%	5.81	%
2003	0.00	%	108,990		10.324182		1,125,233	1.85	%	3.24	% 04/30/03
American Century VP – International Fund – Class I
2007	0.00	%	846,898		21.858923		18,512,278	0.70	%	18.06	%
2006	0.00	%	1,069,366		18.515660		19,800,017	1.58	%	25.03	%
2005	0.00	%	1,314,688		14.809535		19,469,918	1.25	%	13.25	%
2004	0.00	%	1,713,168		13.076396		22,402,063	0.56	%	14.92	%
2003	0.00	%	1,660,633		11.378318		18,895,210	0.73	%	24.51	%
American Century VP – International Fund – Class III
2007	0.00	%	702,238		17.230511		12,099,920	0.60	%	18.06	%
2006	0.00	%	548,782		14.595156		8,009,559	1.38	%	25.03	%
2005	0.00	%	366,150		11.673757		4,274,346	0.00	%	16.74	% 05/02/05

(Continued)

68

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
American Century VP – Mid Cap Value Fund – Class I
2007	0.00	%	172,152	$	13.306496	$	2,290,740	0.74	%	-2.31	%
2006	0.00	%	88,992		13.620466		1,212,113	0.96	%	20.30	%
2005	0.00	%	57,178		11.322176		647,379	1.24	%	13.22	% 05/02/05
American Century VP – Ultra® Fund – Class I
2007	0.00	%	263,464		13.288079		3,500,930	0.00	%	21.02	%
2006	0.00	%	257,010		10.980437		2,822,082	0.00	%	-3.28	%
2005	0.00	%	263,874		11.352287		2,995,573	0.00	%	2.17	%
2004	0.00	%	229,742		11.111676		2,552,819	0.00	%	10.68	%
2003	0.00	%	208,689		10.039885		2,095,214	0.00	%	24.90	%
American Century VP – Value Fund – Class I
2007	0.00	%	2,211,696		21.097489		46,661,232	1.58	%	-5.14	%
2006	0.00	%	2,442,604		22.240206		54,324,016	1.41	%	18.65	%
2005	0.00	%	2,800,196		18.743947		52,486,725	0.83	%	5.03	%
2004	0.00	%	2,668,438		17.845717		47,620,189	0.97	%	14.33	%
2003	0.00	%	2,467,117		15.608555		38,508,131	1.04	%	28.96	%
American Century VP – VistaSM Fund – Class I
2007	0.00	%	227,012		17.466180		3,965,032	0.00	%	39.77	%
2006	0.00	%	13,662		12.496264		170,724	0.00	%	9.01	%
2005	0.00	%	7,434		11.463606		85,220	0.00	%	14.64	% 05/02/05
Credit Suisse Trust – Global Small Cap Portfolio
2007	0.00	%	38,516		14.592824		562,057	0.00	%	-3.96	%
2006	0.00	%	46,476		15.193949		706,154	0.00	%	13.20	%
2005	0.00	%	48,980		13.421675		657,394	0.00	%	16.14	%
2004	0.00	%	54,638		11.556117		631,403	0.00	%	17.99	%
2003	0.00	%	58,125		9.794203		569,288	0.00	%	47.66	%
Credit Suisse Trust – International Focus Portfolio
2007	0.00	%	116,860		18.501094		2,162,038	1.09	%	16.60	%
2006	0.00	%	121,824		15.867715		1,933,069	1.01	%	18.65	%
2005	0.00	%	132,046		13.373190		1,765,876	0.88	%	17.44	%
2004	0.00	%	141,708		11.387391		1,613,684	0.99	%	14.74	%
2003	0.00	%	152,971		9.924331		1,518,135	0.49	%	33.09	%
Credit Suisse Trust – Large Cap Value Portfolio
2007	0.00	%	87,284		18.440646		1,609,573	1.30	%	1.79	%
2006	0.00	%	96,894		18.117019		1,755,430	0.89	%	19.35	%
2005	0.00	%	117,378		15.179777		1,781,772	0.73	%	8.14	%
2004	0.00	%	114,260		14.036771		1,603,841	0.58	%	11.34	%
2003	0.00	%	114,258		12.606777		1,440,425	0.76	%	25.16	%
Dreyfus IP – Small Cap Stock Index Portfolio – Service Shares
2007	0.00	%	618,466		15.709599		9,715,853	0.38	%	-0.65	%
2006	0.00	%	707,480		15.813075		11,187,434	0.38	%	14.41	%
2005	0.00	%	581,680		13.821296		8,039,571	0.00	%	7.23	%
2004	0.00	%	589,810		12.889095		7,602,117	0.57	%	21.88	%
2003	0.00	%	440,723		10.574853		4,660,581	0.27	%	37.78	%
Dreyfus Stock Index Fund, Inc. – Initial Shares
2007	0.00	%	9,395,826		17.287487		162,430,220	1.72	%	5.26	%
2006	0.00	%	10,489,244		16.424348		172,278,994	1.64	%	15.50	%
2005	0.00	%	12,914,370		14.220511		183,648,941	1.63	%	4.69	%
2004	0.00	%	13,432,296		13.583304		182,454,960	1.82	%	10.64	%
2003	0.00	%	12,939,837		12.277012		158,862,534	1.54	%	28.36	%
Dreyfus VIF – Appreciation Portfolio – Initial Shares
2007	0.00	%	1,088,634		18.055279		19,655,591	1.56	%	7.13	%
2006	0.00	%	1,210,752		16.853206		20,405,053	1.53	%	16.48	%
2005	0.00	%	1,326,026		14.469157		19,186,478	0.02	%	4.38	%
2004	0.00	%	1,281,098		13.862320		17,758,990	1.67	%	5.05	%
2003	0.00	%	1,185,642		13.196450		15,646,265	1.18	%	21.17	%

(Continued)

69

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Dreyfus VIF – Developing Leaders Portfolio – Initial Shares
2007	0.00	%	46,856	$	14.026060	$	657,205	0.76	%	-11.06	%
2006	0.00	%	52,662		15.770049		830,482	0.40	%	3.77	%
2005	0.00	%	58,416		15.197076		887,752	0.00	%	5.80	%
2004	0.00	%	63,226		14.363942		908,175	0.28	%	11.34	%
2003	0.00	%	15,972		12.900917		206,053	0.11	%	29.01	% 05/01/03
Federated IS – American Leaders Fund II – Primary Shares
2007	0.00	%	18,632		15.327257		285,577	1.51	%	-9.66	%
2006	0.00	%	21,354		16.967010		362,314	1.46	%	16.81	%
2005	0.00	%	21,684		14.525597		314,973	1.48	%	5.02	%
2004	0.00	%	22,444		13.830995		310,423	1.17	%	9.78	%
2003	0.00	%	12,199		12.598945		153,695	0.00	%	25.99	% 05/01/03
Federated IS – Capital Appreciation Fund II – Primary Shares
2007	0.00	%	30,528		16.845591		514,262	0.72	%	9.88	%
2006	0.00	%	27,898		15.330912		427,702	0.75	%	16.21	%
2005	0.00	%	26,192		13.192087		345,527	1.04	%	1.91	%
2004	0.00	%	28,136		12.944293		364,201	0.42	%	7.39	%
2003	0.00	%	8,379		12.052976		100,992	0.00	%	20.53	% 05/01/03
Federated IS – Market Opportunity Fund II – Service Shares
2007	0.00	%	4,512		10.240958		46,207	1.07	%	-1.48	%
2006	0.00	%	3,964		10.395256		41,207	0.00	%	3.95	% 05/01/06
Federated IS – Quality Bond Fund II – Primary Shares
2007	0.00	%	1,451,108		15.516026		22,515,429	5.83	%	5.38	%
2006	0.00	%	1,685,612		14.723396		24,817,933	5.17	%	4.15	%
2005	0.00	%	2,483,218		14.136175		35,103,204	3.55	%	1.30	%
2004	0.00	%	2,361,192		13.955112		32,950,699	3.92	%	3.62	%
2003	0.00	%	2,262,363		13.467590		30,468,577	3.30	%	4.65	%
Fidelity® VIP – Equity-Income Portfolio – Service Class
2007	0.00	%	3,474,112		18.889723		65,625,013	1.67	%	1.42	%
2006	0.00	%	3,666,100		18.625658		68,283,525	3.15	%	20.08	%
2005	0.00	%	3,799,536		15.511120		58,935,059	1.56	%	5.76	%
2004	0.00	%	3,986,154		14.666699		58,463,721	1.39	%	11.38	%
2003	0.00	%	3,691,492		13.167905		48,609,216	1.66	%	30.22	%
Fidelity® VIP – Growth Portfolio – Service Class
2007	0.00	%	3,775,216		19.173877		72,385,527	0.62	%	26.87	%
2006	0.00	%	3,992,818		15.113032		60,343,586	0.28	%	6.73	%
2005	0.00	%	4,330,880		14.159785		61,324,330	0.41	%	5.67	%
2004	0.00	%	4,602,660		13.399667		61,674,111	0.16	%	3.26	%
2003	0.00	%	4,622,588		12.976175		59,983,511	0.18	%	32.78	%
Fidelity® VIP – High Income Portfolio – Service Class
2007	0.00	%	877,636		11.868272		10,416,023	8.58	%	2.66	%
2006	0.00	%	1,194,886		11.561165		13,814,274	7.58	%	11.18	%
2005	0.00	%	1,308,856		10.398866		13,610,618	14.70	%	2.52	%
2004	0.00	%	1,366,190		10.142968		13,857,221	8.03	%	9.47	%
2003	0.00	%	1,549,745		9.265750		14,359,550	6.36	%	26.97	%
Fidelity® VIP – High Income Portfolio – Service Class R
2007	0.00	%	231,578		9.885500		2,289,264	10.69	%	-1.15	% 05/01/07
Fidelity® VIP – Overseas Portfolio – Service Class
2007	0.00	%	761,402		21.746938		16,558,162	3.19	%	17.21	%
2006	0.00	%	963,186		18.554369		17,871,308	0.84	%	17.95	%
2005	0.00	%	1,411,140		15.731142		22,198,844	0.56	%	18.97	%
2004	0.00	%	1,749,970		13.222678		23,139,290	0.98	%	13.49	%
2003	0.00	%	1,414,346		11.651219		16,478,855	0.63	%	43.20	%
Fidelity® VIP – Overseas Portfolio – Service Class R
2007	0.00	%	1,080,792		17.283296		18,679,648	3.16	%	17.23	%
2006	0.00	%	985,990		14.743687		14,537,128	0.62	%	17.95	%
2005	0.00	%	579,174		12.499996		7,239,673	0.00	%	25.00	% 05/02/05

(Continued)

70

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Fidelity® VIP II – Contrafund® Portfolio – Service Class
2007	0.00	%	4,524,124	$	27.094222	$	122,577,620	0.89	%	17.51	%
2006	0.00	%	4,668,602		23.057410		107,645,870	1.12	%	11.59	%
2005	0.00	%	4,501,900		20.662750		93,021,634	0.19	%	16.85	%
2004	0.00	%	4,151,040		17.683622		73,405,422	0.24	%	15.34	%
2003	0.00	%	3,745,714		15.331836		57,428,673	0.30	%	28.35	%
Fidelity® VIP II – Investment Grade Bond Portfolio – Service Class
2007	0.00	%	969,956		11.826500		11,471,185	3.80	%	4.21	%
2006	0.00	%	855,338		11.348586		9,706,877	3.34	%	4.30	%
2005	0.00	%	649,570		10.880732		7,067,797	2.69	%	2.08	%
2004	0.00	%	352,046		10.659014		3,752,463	1.68	%	4.32	%
2003	0.00	%	67,767		10.217718		692,424	0.00	%	2.18	% 05/01/03
Fidelity® VIP III – Growth Opportunities Portfolio – Service Class
2007	0.00	%	876,024		14.053200		12,310,940	0.00	%	23.04	%
2006	0.00	%	1,014,378		11.421365		11,585,581	0.69	%	5.30	%
2005	0.00	%	1,129,706		10.846338		12,253,173	0.84	%	8.86	%
2004	0.00	%	1,211,402		9.963454		12,069,748	0.48	%	7.06	%
2003	0.00	%	1,245,460		9.306474		11,590,841	0.59	%	29.66	%
Fidelity® VIP III – Mid Cap Portfolio – Service Class
2007	0.00	%	1,090,690		27.011367		29,461,028	0.72	%	15.49	%
2006	0.00	%	1,042,192		23.389128		24,375,962	0.23	%	12.59	%
2005	0.00	%	868,756		20.773676		18,047,256	0.00	%	18.20	%
2004	0.00	%	431,128		17.574515		7,576,866	0.00	%	24.77	%
2003	0.00	%	99,682		14.085331		1,404,054	0.00	%	40.85	% 05/01/03
Fidelity® VIP III – Value Strategies Portfolio – Service Class
2007	0.00	%	495,906		16.996302		8,428,568	0.83	%	5.60	%
2006	0.00	%	494,372		16.095011		7,956,923	0.49	%	16.20	%
2005	0.00	%	510,536		13.851491		7,071,685	0.00	%	2.55	%
2004	0.00	%	337,180		13.506506		4,554,124	0.00	%	13.99	%
2003	0.00	%	284,603		11.849148		3,372,303	0.00	%	57.79	%
Fidelity® VIP IV – Energy Portfolio – Service Class 2
2007	0.00	%	621,068		22.953063		14,255,413	0.12	%	45.64	%
2006	0.00	%	488,940		15.759845		7,705,619	0.75	%	16.62	%
2005	0.00	%	243,526		13.514321		3,291,089	0.64	%	35.14	% 05/02/05
Fidelity® VIP IV – Freedom Fund 2010 Portfolio – Service Class
2007	0.00	%	121,944		12.888793		1,571,711	3.28	%	8.65	%
2006	0.00	%	56,804		11.863160		673,875	2.70	%	9.78	%
2005	0.00	%	15,242		10.806063		164,706	0.47	%	8.06	% 05/02/05
Fidelity® VIP IV – Freedom Fund 2020 Portfolio – Service Class
2007	0.00	%	222,540		13.695591		3,047,817	2.67	%	10.17	%
2006	0.00	%	109,012		12.431698		1,355,204	2.11	%	11.81	%
2005	0.00	%	52,700		11.118664		585,954	1.32	%	11.19	% 05/02/05
Fidelity® VIP IV – Freedom Fund 2030 Portfolio – Service Class
2007	0.00	%	136,304		14.256765		1,943,254	2.62	%	11.21	%
2006	0.00	%	54,734		12.819894		701,684	2.16	%	13.15	%
2005	0.00	%	23,432		11.329788		265,480	1.38	%	13.30	% 05/02/05
Franklin Templeton VIP – Developing Markets Securities Fund – Class 3
2007	0.00	%	364,400		21.120230		7,696,212	2.19	%	28.70	%
2006	0.00	%	310,222		16.410826		5,090,999	1.29	%	28.17	%
2005	0.00	%	159,292		12.804274		2,039,618	0.06	%	28.04	% 05/02/05
Franklin Templeton VIP – Foreign Securities Fund – Class 1
2007	0.00	%	131,776		24.554735		3,235,725	2.08	%	15.79	%
2006	0.00	%	174,552		21.206570		3,701,649	1.39	%	21.70	%
2005	0.00	%	228,680		17.425708		3,984,911	1.53	%	10.48	%
2004	0.00	%	261,568		15.773327		4,125,798	1.08	%	18.87	%
2003	0.00	%	92,411		13.269107		1,226,211	0.42	%	32.69	%
Franklin Templeton VIP – Foreign Securities Fund – Class 3
2007	0.00	%	462,356		15.828965		7,318,617	2.11	%	15.45	%
2006	0.00	%	424,646		13.711150		5,822,385	1.34	%	21.46	%
2005	0.00	%	237,992		11.288544		2,686,583	0.34	%	12.89	% 05/02/05

(Continued)

71

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Franklin Templeton VIP – Global Income Securities Fund – Class 3
2007	0.00	%	280,836	$	12.380292	$	3,476,832	2.62	%	11.03	%
2006	0.00	%	138,640		11.150160		1,545,858	2.84	%	12.84	%
2005	0.00	%	53,324		9.881172		526,904	1.81	%	-1.19	% 05/02/05
Franklin Templeton VIP – Income Securities Fund – Class 2
2007	0.00	%	416,188		11.637657		4,843,453	3.54	%	3.76	%
2006	0.00	%	117,590		11.216304		1,318,925	0.07	%	12.16	% 05/01/06
Franklin Templeton VIP – Rising Dividends Securities Fund – Class 1
2007	0.00	%	910,630		16.266644		14,812,894	2.49	%	-2.41	%
2006	0.00	%	943,340		16.669002		15,724,536	1.23	%	17.43	%
2005	0.00	%	840,480		14.195085		11,930,685	1.01	%	3.68	%
2004	0.00	%	635,954		13.690957		8,706,819	0.70	%	11.25	%
2003	0.00	%	220,019		12.306508		2,707,666	0.48	%	23.07	% 05/01/03
Franklin Templeton VIP – Small Cap Value Securities Fund – Class 1
2007	0.00	%	545,164		20.738061		11,305,644	0.89	%	-2.14	%
2006	0.00	%	484,062		21.190555		10,257,542	0.82	%	17.30	%
2005	0.00	%	398,540		18.064784		7,199,539	0.92	%	8.99	%
2004	0.00	%	237,384		16.575156		3,934,677	0.23	%	24.09	%
2003	0.00	%	47,449		13.357313		633,791	0.00	%	33.57	% 05/01/03
Gartmore GVIT – Small Cap Growth Fund: Class I – Intial Funding by Depositor
2006	0.00	%	807,056		17.366191		14,015,489	0.00	%	3.21	%
2005	0.00	%	925,228		16.826475		15,568,326	0.00	%	8.09	%
2004	0.00	%	936,378		15.567128		14,576,716	0.00	%	13.42	%
2003	0.00	%	890,100		13.725736		12,217,278	0.00	%	34.26	%
Janus Aspen Series – Balanced Portfolio – Service Shares
2007	0.00	%	103,442		16.221536		1,677,988	2.47	%	10.29	%
2006	0.00	%	116,884		14.708447		1,719,182	1.99	%	10.41	%
2005	0.00	%	93,760		13.321108		1,248,987	2.04	%	7.66	%
2004	0.00	%	90,538		12.373264		1,120,251	2.45	%	8.29	%
2003	0.00	%	60,397		11.425728		690,080	2.34	%	13.72	%
Janus Aspen Series – Forty Portfolio – Service Shares
2007	0.00	%	2,924,576		12.883520		37,678,833	0.19	%	36.63	%
2006	0.00	%	2,885,418		9.429195		27,207,169	0.14	%	9.12	%
2005	0.00	%	3,170,060		8.641403		27,393,766	0.01	%	12.56	%
2004	0.00	%	3,379,686		7.677436		25,947,323	0.02	%	17.97	%
2003	0.00	%	3,484,342		6.508092		22,676,418	0.25	%	20.23	%
Janus Aspen Series – Global Technology Portfolio – Service Shares
2007	0.00	%	2,554,744		5.255324		13,426,007	0.34	%	21.70	%
2006	0.00	%	2,894,560		4.318333		12,499,674	0.00	%	7.83	%
2005	0.00	%	3,135,014		4.004823		12,555,176	0.00	%	11.55	%
2004	0.00	%	3,258,384		3.590186		11,698,205	0.00	%	0.57	%
2003	0.00	%	3,237,773		3.569969		11,558,749	0.00	%	46.47	%
Janus Aspen Series – INTECH Risk-Managed Core Portfolio – Service Shares
2007	0.00	%	26,988		18.842190		508,513	0.49	%	6.13	%
2006	0.00	%	30,204		17.753498		536,227	0.11	%	10.77	%
2005	0.00	%	31,826		16.027544		510,093	1.33	%	10.91	%
2004	0.00	%	23,542		14.450740		340,199	2.52	%	17.46	%
2003	0.00	%	3,278		12.302260		40,327	0.30	%	23.02	% 05/01/03
Janus Aspen Series – International Growth Portfolio – Service II Shares
2007	0.00	%	1,653,148		14.893765		24,621,598	0.49	%	28.07	%
2006	0.00	%	754,850		11.629148		8,778,262	1.78	%	16.29	% 05/01/06
Janus Aspen Series – International Growth Portfolio – Service Shares
2007	0.00	%	2,005,464		18.599320		37,300,267	0.44	%	28.02	%
2006	0.00	%	2,503,690		14.528655		36,375,248	1.89	%	46.63	%
2005	0.00	%	2,831,486		9.908475		28,055,708	1.05	%	31.94	%
2004	0.00	%	3,009,298		7.509901		22,599,530	0.85	%	18.69	%
2003	0.00	%	3,013,609		6.327527		19,068,692	1.02	%	34.53	%

(Continued)

72

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Lehman Brothers AMT Short Duration Bond Portfolio – I Class
2007	0.00	%	757,962	$	11.273070	$	8,544,559	2.69	%	4.77	%
2006	0.00	%	903,048		10.759706		9,716,531	3.07	%	4.20	%
2005	0.00	%	748,972		10.325859		7,733,779	3.97	%	1.44	%
2004	0.00	%	335,648		10.178954		3,416,546	4.28	%	0.78	%
2003	0.00	%	116,918		10.100257		1,180,902	12.48	%	1.00	% 05/01/03
MFS VIT – Investors Growth Stock Series – Initial Class
2007	0.00	%	289,412		15.850552		4,587,340	0.33	%	11.36	%
2006	0.00	%	314,824		14.233850		4,481,158	0.00	%	7.58	%
2005	0.00	%	291,396		13.231476		3,855,599	0.34	%	4.49	%
2004	0.00	%	214,290		12.663111		2,713,578	0.00	%	9.18	%
2003	0.00	%	38,925		11.597867		451,447	0.00	%	15.98	% 05/01/03
MFS VIT – Value Series – Initial Class
2007	0.00	%	348,380		19.812092		6,902,137	0.87	%	7.91	%
2006	0.00	%	200,260		18.360218		3,676,817	0.97	%	20.84	%
2005	0.00	%	118,172		15.193770		1,795,478	0.73	%	6.66	%
2004	0.00	%	72,218		14.245099		1,028,753	0.45	%	15.18	%
2003	0.00	%	21,683		12.367820		268,171	0.00	%	23.68	% 05/01/03
Nationwide GVIT Strategic Value Fund – Class I
2003	0.00	%	99,848		10.495857		1,047,990	0.04	%	38.81	%
Nationwide VIT – American Funds Asset Allocation Fund – Class II
2007	0.00	%	340,142		11.205324		3,811,401	2.43	%	6.14	%
2006	0.00	%	166,024		10.556998		1,752,715	3.37	%	5.57	% 05/01/06
Nationwide VIT – American Funds Bond Fund – Class II
2007	0.00	%	223,108		10.853118		2,421,417	8.46	%	2.98	%
2006	0.00	%	70,612		10.538858		744,170	0.90	%	5.39	% 05/01/06
Nationwide VIT – American Funds Global Growth Fund – Class II
2007	0.00	%	451,322		12.399481		5,596,159	2.98	%	14.36	%
2006	0.00	%	150,826		10.842096		1,635,270	0.23	%	8.42	% 05/01/06
Nationwide VIT – American Funds Growth – Income Fund – Class II
2007	0.00	%	94,768		9.892316		937,475	2.46	%	-1.08	% 05/01/07
Nationwide VIT – American Funds Growth Fund – Class II
2007	0.00	%	610,966		11.597638		7,085,762	0.75	%	11.90	%
2006	0.00	%	168,526		10.364424		1,746,675	1.12	%	3.64	% 05/01/06
Nationwide VIT – Federated High Income Bond Fund – Class I
2007	0.00	%	650,262		16.935434		11,012,469	7.29	%	3.13	%
2006	0.00	%	882,542		16.420739		14,491,992	7.41	%	10.60	%
2005	0.00	%	1,047,212		14.846585		15,547,522	6.92	%	2.38	%
2004	0.00	%	1,351,330		14.501407		19,596,186	7.58	%	10.10	%
2003	0.00	%	1,164,352		13.171585		15,336,361	7.99	%	22.27	%
Nationwide VIT – Federated High Income Bond Fund – Class III
2007	0.00	%	1,316,814		12.027193		15,837,576	7.98	%	3.17	%
2006	0.00	%	701,700		11.657910		8,180,355	7.85	%	10.60	%
2005	0.00	%	429,384		10.540776		4,526,041	6.02	%	5.41	% 05/02/05
Nationwide VIT – Gartmore Emerging Markets Fund – Class I
2007	0.00	%	204,784		36.889137		7,554,305	0.71	%	45.58	%
2006	0.00	%	270,924		25.339713		6,865,136	0.71	%	36.72	%
2005	0.00	%	369,062		18.534273		6,840,296	0.60	%	32.64	%
2004	0.00	%	466,980		13.973799		6,525,485	1.04	%	20.74	%
2003	0.00	%	343,512		11.573140		3,975,512	0.61	%	65.26	%
Nationwide VIT – Gartmore Emerging Markets Fund – Class III
2007	0.00	%	938,196		26.524857		24,885,515	0.72	%	45.55	%
2006	0.00	%	714,108		18.224168		13,014,024	0.72	%	36.64	%
2005	0.00	%	462,520		13.336908		6,168,587	0.20	%	33.37	% 05/02/05

(Continued)

73

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Nationwide VIT – Gartmore Global Utilities Fund – Class I
2007	0.00	%	177,796	$	24.676248	$	4,387,338	2.57	%	20.43	%
2006	0.00	%	178,132		20.489395		3,649,817	2.84	%	37.56	%
2005	0.00	%	118,088		14.894755		1,758,892	2.09	%	6.39	%
2004	0.00	%	134,138		14.000446		1,877,992	1.64	%	29.97	%
2003	0.00	%	50,633		10.772327		545,435	1.02	%	24.05	%
Nationwide VIT – Gartmore International Growth Fund – Class I
2007	0.00	%	522,056		17.076402		8,914,838	0.38	%	27.15	%
2006	0.00	%	554,752		13.430598		7,450,651	0.84	%	32.96	%
2005	0.00	%	203,318		10.100861		2,053,687	1.10	%	30.21	%
2004	0.00	%	125,904		7.757434		976,692	0.85	%	14.19	%
2003	0.00	%	195,693		6.793220		1,329,386	0.00	%	35.62	%
Nationwide VIT – Gartmore Worldwide Leaders Fund – Class I
2007	0.00	%	250,388		22.048358		5,520,644	0.41	%	19.90	%
2006	0.00	%	249,376		18.389109		4,585,802	0.85	%	25.88	%
2005	0.00	%	262,448		14.608344		3,833,931	1.11	%	19.34	%
2004	0.00	%	281,954		12.241206		3,451,457	0.00	%	15.67	%
2003	0.00	%	280,311		10.583316		2,966,620	0.00	%	36.06	%
Nationwide VIT – Global Financial Services Fund – Class I
2007	0.00	%	93,918		19.621675		1,842,828	3.45	%	-1.05	%
2006	0.00	%	113,986		19.830405		2,260,389	1.89	%	20.32	%
2005	0.00	%	105,354		16.481268		1,736,368	2.00	%	11.15	%
2004	0.00	%	121,742		14.827817		1,805,168	1.37	%	20.99	%
2003	0.00	%	137,222		12.255125		1,681,673	1.08	%	41.45	%
Nationwide VIT – Global Health Sciences Fund – Class I
2007	0.00	%	101,446		15.497697		1,572,179	0.07	%	13.16	%
2006	0.00	%	124,614		13.695316		1,706,628	0.00	%	2.71	%
2005	0.00	%	194,488		13.334230		2,593,348	0.00	%	8.44	%
2004	0.00	%	256,666		12.296466		3,156,085	0.00	%	7.86	%
2003	0.00	%	170,154		11.400451		1,939,832	0.00	%	36.69	%
Nationwide VIT – Global Health Sciences Fund – Class III
2007	0.00	%	210,752		12.491648		2,632,640	0.07	%	13.23	%
2006	0.00	%	212,658		11.032385		2,346,125	0.00	%	2.70	%
2005	0.00	%	128,282		10.742057		1,378,013	0.00	%	7.42	% 05/02/05
Nationwide VIT – Global Technology and Communications Fund – Class I
2007	0.00	%	400,856		4.241547		1,700,250	0.00	%	20.09	%
2006	0.00	%	515,480		3.531877		1,820,612	0.00	%	11.17	%
2005	0.00	%	740,614		3.177040		2,352,960	0.00	%	-0.52	%
2004	0.00	%	1,025,772		3.193545		3,275,849	0.00	%	4.31	%
2003	0.00	%	1,041,511		3.061527		3,188,614	0.00	%	55.23	%
Nationwide VIT – Global Technology and Communications Fund – Class III
2007	0.00	%	249,550		16.444438		4,103,710	0.00	%	20.19	%
2006	0.00	%	136,014		13.682536		1,861,016	0.00	%	11.08	%
2005	0.00	%	89,142		12.317458		1,098,003	0.00	%	23.17	% 05/02/05
Nationwide VIT – Government Bond Fund – Class I
2007	0.00	%	2,247,294		17.159530		38,562,509	4.48	%	7.16	%
2006	0.00	%	2,428,156		16.013288		38,882,761	3.95	%	3.34	%
2005	0.00	%	3,195,842		15.495567		49,521,384	3.71	%	3.26	%
2004	0.00	%	3,187,198		15.005858		47,826,641	5.38	%	3.26	%
2003	0.00	%	3,340,824		14.531815		48,548,236	3.25	%	2.00	%
Nationwide VIT – Growth Fund – Class I
2007	0.00	%	1,726,074		9.897441		17,083,716	0.18	%	19.54	%
2006	0.00	%	1,876,832		8.279324		15,538,900	0.05	%	6.17	%
2005	0.00	%	1,986,938		7.798327		15,494,792	0.08	%	6.50	%
2004	0.00	%	2,009,968		7.322345		14,717,679	0.34	%	8.16	%
2003	0.00	%	2,002,653		6.770126		13,558,213	0.02	%	32.74	%
Nationwide VIT – International Index Fund – Class VI
2007	0.00	%	53,368		12.017667		641,359	1.67	%	9.50	%
2006	0.00	%	20,334		10.975279		223,171	1.50	%	9.75	% 05/01/06

(Continued)

74

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Nationwide VIT – International Value Fund – Class I
2007	0.00	%	93,770	$	23.734976	$	2,225,629	2.02	%	2.92	%
2006	0.00	%	134,862		23.062454		3,110,249	2.07	%	22.67	%
2005	0.00	%	175,520		18.800450		3,299,855	1.31	%	12.09	%
2004	0.00	%	281,276		16.772215		4,717,622	1.91	%	20.29	%
2003	0.00	%	23,901		13.838062		330,744	0.00	%	38.38	% 05/01/03
Nationwide VIT – International Value Fund – Class III
2007	0.00	%	665,320		14.468946		9,626,479	2.15	%	2.93	%
2006	0.00	%	575,980		14.056822		8,096,448	2.01	%	22.75	%
2005	0.00	%	402,348		11.451970		4,607,677	0.95	%	14.52	% 05/02/05
Nationwide VIT – Investor Destinations Aggressive Fund – Class II
2007	0.00	%	1,376,510		16.743624		23,047,766	2.03	%	5.96	%
2006	0.00	%	1,105,550		15.802084		17,469,994	2.11	%	16.87	%
2005	0.00	%	1,044,556		13.521320		14,123,776	2.02	%	7.93	%
2004	0.00	%	937,068		12.527746		11,739,350	1.85	%	14.03	%
2003	0.00	%	539,178		10.986753		5,923,816	1.57	%	31.87	%
Nationwide VIT – Investor Destinations Conservative Fund – Class II
2007	0.00	%	621,536		13.117367		8,152,916	3.54	%	5.38	%
2006	0.00	%	628,508		12.447546		7,823,382	3.23	%	6.16	%
2005	0.00	%	706,430		11.724859		8,282,792	2.49	%	3.31	%
2004	0.00	%	593,680		11.349571		6,738,013	2.49	%	4.65	%
2003	0.00	%	430,237		10.845040		4,665,937	2.59	%	7.91	%
Nationwide VIT – Investor Destinations Moderate Fund – Class II
2007	0.00	%	3,877,166		14.896957		57,757,975	2.71	%	5.66	%
2006	0.00	%	3,554,252		14.099052		50,111,584	2.47	%	11.35	%
2005	0.00	%	3,150,642		12.661618		39,892,225	2.39	%	5.34	%
2004	0.00	%	2,369,740		12.019313		28,482,647	2.21	%	9.54	%
2003	0.00	%	1,419,724		10.972970		15,578,589	2.05	%	20.05	%
Nationwide VIT – Investor Destinations Moderately Aggressive Fund – Class II
2007	0.00	%	4,655,618		16.055259		74,747,153	2.31	%	6.15	%
2006	0.00	%	4,071,170		15.125018		61,576,520	2.25	%	14.54	%
2005	0.00	%	3,665,284		13.204972		48,399,973	2.19	%	7.07	%
2004	0.00	%	2,664,904		12.332826		32,865,797	2.01	%	12.09	%
2003	0.00	%	1,386,608		11.002361		15,255,962	1.61	%	26.64	%
Nationwide VIT – Investor Destinations Moderately Conservative Fund – Class II
2007	0.00	%	1,091,298		14.088774		15,375,051	3.18	%	5.86	%
2006	0.00	%	1,022,586		13.308971		13,609,567	2.84	%	8.42	%
2005	0.00	%	996,854		12.275099		12,236,482	2.78	%	4.49	%
2004	0.00	%	934,806		11.748118		10,982,211	2.38	%	7.16	%
2003	0.00	%	794,151		10.963279		8,706,499	2.33	%	13.70	%
Nationwide VIT – J.P. Morgan Balanced Fund – Class I
2007	0.00	%	856,726		14.194595		12,160,879	2.16	%	4.63	%
2006	0.00	%	919,452		13.567085		12,474,283	2.25	%	12.25	%
2005	0.00	%	1,170,652		12.086643		14,149,253	1.98	%	2.54	%
2004	0.00	%	1,256,734		11.786975		14,813,092	1.94	%	8.49	%
2003	0.00	%	1,222,571		10.864458		13,282,571	1.76	%	18.41	%
Nationwide VIT – Mid Cap Growth Fund – Class I
2007	0.00	%	898,950		16.713321		15,024,440	0.00	%	9.01	%
2006	0.00	%	961,292		15.331247		14,737,805	0.00	%	9.91	%
2005	0.00	%	989,192		13.949172		13,798,409	0.00	%	9.74	%
2004	0.00	%	1,022,504		12.710961		12,997,008	0.00	%	15.34	%
2003	0.00	%	1,048,110		11.020618		11,550,820	0.00	%	40.13	%
Nationwide VIT – Mid Cap Index Fund – Class I
2007	0.00	%	1,320,468		26.643107		35,181,370	1.35	%	7.56	%
2006	0.00	%	1,451,458		24.770554		35,953,419	1.14	%	9.89	%
2005	0.00	%	1,705,870		22.541352		38,452,616	1.04	%	12.10	%
2004	0.00	%	1,662,184		20.108596		33,424,187	0.56	%	15.73	%
2003	0.00	%	1,562,296		17.375180		27,145,174	0.50	%	34.65	%

(Continued)

75

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Nationwide VIT – Money Market Fund – Class I
2007	0.00	%	8,018,358	$	13.999702	$	112,254,623	4.65	%	4.79	%
2006	0.00	%	7,870,664		13.359424		105,147,538	4.43	%	4.53	%
2005	0.00	%	8,487,334		12.780436		108,471,829	2.61	%	2.67	%
2004	0.00	%	9,274,680		12.448310		115,454,092	0.80	%	0.81	%
2003	0.00	%	10,900,245		12.348118		134,597,511	0.63	%	0.63	%
Nationwide VIT – Multi-Manager Small Cap Growth Fund – Class I
2007	0.00	%	711,702		19.059414		13,564,623	0.00	%	9.75	%
Nationwide VIT – Multi-Manager Small Cap Value Fund – Class I
2007	0.00	%	1,454,620		26.664377		38,786,536	1.13	%	-6.89	%
2006	0.00	%	1,678,046		28.638579		48,056,853	0.43	%	17.29	%
2005	0.00	%	1,914,388		24.416176		46,742,034	0.07	%	3.07	%
2004	0.00	%	2,111,792		23.688343		50,024,853	0.00	%	17.30	%
2003	0.00	%	2,161,994		20.194975		43,661,415	0.00	%	56.85	%
Nationwide VIT – Multi-Manager Small Company Fund – Class I
2007	0.00	%	1,568,836		26.356127		41,348,441	0.09	%	2.13	%
2006	0.00	%	1,691,018		25.805828		43,638,120	0.10	%	12.04	%
2005	0.00	%	1,752,846		23.033016		40,373,330	0.00	%	12.32	%
2004	0.00	%	1,765,320		20.507271		36,201,896	0.00	%	19.02	%
2003	0.00	%	1,696,669		17.229813		29,233,290	0.00	%	41.01	%
Nationwide VIT – Nationwide Fund – Class I
2007	0.00	%	2,766,768		16.648158		46,061,591	1.03	%	8.18	%
2006	0.00	%	2,948,242		15.389126		45,370,868	1.09	%	13.63	%
2005	0.00	%	3,161,412		13.543467		42,816,479	1.00	%	7.44	%
2004	0.00	%	3,312,776		12.605461		41,759,069	1.30	%	9.75	%
2003	0.00	%	3,352,137		11.485510		38,501,003	0.59	%	27.51	%
Nationwide VIT – Nationwide Leaders Fund – Class I
2007	0.00	%	89,306		17.979434		1,605,671	1.24	%	11.56	%
2006	0.00	%	85,138		16.116355		1,372,114	0.70	%	16.05	%
2005	0.00	%	40,072		13.887943		556,518	1.29	%	10.31	%
2004	0.00	%	24,720		12.589767		311,219	0.48	%	18.79	%
2003	0.00	%	21,594		10.598061		228,855	0.15	%	25.38	%
Nationwide VIT – U.S. Growth Leaders Fund – Class I
2007	0.00	%	231,876		19.237188		4,460,642	0.00	%	22.49	%
2006	0.00	%	250,268		15.705651		3,930,622	0.27	%	-0.29	%
2005	0.00	%	279,900		15.751023		4,408,711	0.00	%	11.96	%
2004	0.00	%	184,294		14.068165		2,592,678	0.00	%	12.41	%
2003	0.00	%	242,970		12.515174		3,040,812	0.00	%	52.14	%
Nationwide VIT – Van Kampen Comstock Value Fund – Class I
2007	0.00	%	883,520		14.630092		12,925,979	1.74	%	-2.22	%
2006	0.00	%	875,334		14.961750		13,096,528	1.73	%	15.91	%
2005	0.00	%	825,902		12.908610		10,661,247	1.61	%	4.25	%
2004	0.00	%	665,190		12.382749		8,236,881	1.39	%	17.50	%
2003	0.00	%	432,461		10.538646		4,557,553	1.34	%	31.43	%
Nationwide VIT – Van Kampen Multi Sector Bond Fund – Class I
2007	0.00	%	697,366		16.461000		11,479,342	4.18	%	4.62	%
2006	0.00	%	657,636		15.733416		10,346,861	4.07	%	4.84	%
2005	0.00	%	636,228		15.007380		9,548,115	3.99	%	2.18	%
2004	0.00	%	588,866		14.687199		8,648,792	4.55	%	6.53	%
2003	0.00	%	589,360		13.786437		8,125,175	5.42	%	12.12	%
Neuberger Berman AMT – Fasciano Portfolio – S Class Shares
2007	0.00	%	70,284		15.339463		1,078,119	0.00	%	0.52	%
2006	0.00	%	54,558		15.260818		832,600	0.00	%	5.25	%
2005	0.00	%	69,514		14.499238		1,007,900	0.00	%	2.90	%
2004	0.00	%	57,292		14.091031		807,303	0.00	%	11.88	%
2003	0.00	%	26,989		12.595173		339,931	0.00	%	25.06	%

(Continued)

76

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Neuberger Berman AMT – Guardian Portfolio – I Class Shares
2007	0.00	%	434,652	$	22.326685	$	9,704,338	0.26	%	7.39	%
2006	0.00	%	477,638		20.790721		9,930,438	0.70	%	13.38	%
2005	0.00	%	509,104		18.337744		9,335,819	0.15	%	8.39	%
2004	0.00	%	572,382		16.918157		9,683,649	0.12	%	15.81	%
2003	0.00	%	601,395		14.608014		8,785,187	0.89	%	31.76	%
Neuberger Berman AMT – International Portfolio – Class S
2007	0.00	%	280,340		14.972222		4,197,313	1.87	%	3.21	%
2006	0.00	%	140,884		14.506093		2,043,676	0.29	%	23.45	%
2005	0.00	%	53,950		11.750261		633,927	0.26	%	17.50	% 05/02/05
Neuberger Berman AMT – Mid-Cap Growth Portfolio – I Class Shares
2007	0.00	%	1,375,816		25.147074		34,597,747	0.00	%	22.53	%
2006	0.00	%	1,474,382		20.523539		30,259,536	0.00	%	14.69	%
2005	0.00	%	1,544,990		17.894121		27,646,238	0.00	%	13.74	%
2004	0.00	%	1,604,468		15.732356		25,242,062	0.00	%	16.31	%
2003	0.00	%	1,575,959		13.526477		21,317,173	0.00	%	28.07	%
Neuberger Berman AMT – Partners Portfolio – Class I
2007	0.00	%	902,352		19.337705		17,449,417	0.62	%	9.34	%
2006	0.00	%	967,144		17.686426		17,105,321	0.68	%	12.24	%
2005	0.00	%	1,054,060		15.757590		16,609,445	0.98	%	18.04	%
2004	0.00	%	902,952		13.348803		12,053,328	0.01	%	18.98	%
2003	0.00	%	883,657		11.219837		9,914,488	0.00	%	35.09	%
Neuberger Berman AMT – Regency Portfolio – Class S
2007	0.00	%	94,148		13.332382		1,255,217	0.47	%	3.05	%
2006	0.00	%	62,360		12.937253		806,767	0.48	%	10.94	%
2005	0.00	%	23,100		11.661977		269,392	0.00	%	16.62	% 05/02/05
Neuberger Berman AMT – Socially Responsive Portfolio Class I
2007	0.00	%	254,068		18.328379		4,656,655	0.09	%	7.61	%
2006	0.00	%	160,134		17.031699		2,727,354	0.16	%	13.70	%
2005	0.00	%	104,292		14.979202		1,562,211	0.00	%	6.86	%
2004	0.00	%	42,274		14.018027		592,598	0.00	%	13.28	%
2003	0.00	%	10,340		12.374746		127,955	0.00	%	23.75	% 05/01/03
Oppenheimer VAF – Capital Appreciation Fund – Non-Service Shares
2007	0.00	%	2,560,294		20.320760		52,027,120	0.22	%	14.15	%
2006	0.00	%	2,846,436		17.801944		50,672,094	0.38	%	7.95	%
2005	0.00	%	2,994,184		16.491164		49,377,579	0.91	%	5.10	%
2004	0.00	%	3,086,788		15.691176		48,435,334	0.31	%	6.94	%
2003	0.00	%	2,916,468		14.673413		42,794,539	0.38	%	30.94	%
Oppenheimer VAF – Global Securities Fund – Class 3
2007	0.00	%	1,378,496		15.092302		20,804,678	1.24	%	6.34	%
2006	0.00	%	1,194,348		14.192798		16,951,140	0.84	%	17.69	%
2005	0.00	%	723,136		12.059670		8,720,782	0.00	%	20.60	% 05/02/05
Oppenheimer VAF – Global Securities Fund – Non-Service Shares
2007	0.00	%	1,244,300		16.025167		19,940,115	1.33	%	6.32	%
2006	0.00	%	1,579,632		15.072696		23,809,313	1.07	%	17.69	%
2005	0.00	%	2,017,894		12.806945		25,843,057	1.00	%	14.31	%
2004	0.00	%	2,460,964		11.203969		27,572,564	1.15	%	19.16	%
2003	0.00	%	1,978,401		9.402230		18,601,381	0.73	%	43.02	%
Oppenheimer VAF – High Income Fund – Class 3
2007	0.00	%	97,144		9.661022		938,510	0.00	%	-3.39	% 05/01/07
Oppenheimer VAF – High Income Fund – Non-Service Shares
2007	0.00	%	197,334		13.627157		2,689,101	7.57	%	-0.10	%
2006	0.00	%	324,172		13.641009		4,422,033	6.62	%	9.42	%
2005	0.00	%	304,496		12.466334		3,795,949	6.30	%	2.31	%
2004	0.00	%	260,866		12.184423		3,178,502	4.03	%	8.97	%
2003	0.00	%	137,738		11.181817		1,540,161	0.00	%	11.82	% 05/01/03

(Continued)

77

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Oppenheimer VAF – Main Street Small Cap Fund®– Non-Service Shares
2007	0.00	%	264,706	$	20.683895	$	5,475,151	0.29	%	-1.21	%
2006	0.00	%	215,614		20.937110		4,514,334	0.13	%	15.00	%
2005	0.00	%	146,346		18.206560		2,664,457	0.00	%	9.92	%
2004	0.00	%	111,964		16.563464		1,854,512	0.00	%	19.42	%
2003	0.00	%	81,527		13.869971		1,130,777	0.00	%	38.70	% 05/01/03
Oppenheimer VAF – Main Street®– Non-Service Shares
2007	0.00	%	2,359,688		14.973285		35,332,281	1.00	%	4.42	%
2006	0.00	%	2,564,464		14.338943		36,771,703	1.10	%	15.02	%
2005	0.00	%	2,675,742		12.465965		33,355,706	1.37	%	5.98	%
2004	0.00	%	2,802,124		11.763032		32,961,474	0.83	%	9.46	%
2003	0.00	%	2,733,213		10.746526		29,372,545	0.90	%	26.72	%
Oppenheimer VAF – Mid Cap Fund – Non-Service Shares
2007	0.00	%	1,618,182		16.811588		27,204,209	0.00	%	6.33	%
2006	0.00	%	1,834,314		15.810416		29,001,267	0.00	%	2.96	%
2005	0.00	%	2,021,976		15.356470		31,050,414	0.00	%	12.33	%
2004	0.00	%	2,473,214		13.671269		33,811,974	0.00	%	19.78	%
2003	0.00	%	2,289,693		11.413972		26,134,492	0.00	%	25.59	%
Putnam VT – Growth and Income Fund – IB Shares
2007	0.00	%	65,188		15.822165		1,031,415	1.43	%	-6.04	%
2006	0.00	%	79,204		16.838971		1,333,714	1.47	%	15.91	%
2005	0.00	%	79,162		14.527575		1,150,032	1.49	%	5.23	%
2004	0.00	%	69,826		13.805820		964,005	1.11	%	11.11	%
2003	0.00	%	21,892		12.425216		272,013	0.00	%	24.25	% 05/01/03
Putnam VT – International Equity Fund – IB Shares
2007	0.00	%	132,680		23.093467		3,064,041	2.23	%	8.37	%
2006	0.00	%	227,790		21.310423		4,854,301	0.36	%	27.72	%
2005	0.00	%	138,276		16.685441		2,307,196	1.32	%	12.20	%
2004	0.00	%	107,542		14.871493		1,599,310	1.30	%	16.19	%
2003	0.00	%	58,343		12.798803		746,721	0.00	%	27.99	% 05/01/03
Putnam VT – Voyager Fund – IB Shares
2007	0.00	%	29,740		14.640393		435,405	0.00	%	5.52	%
2006	0.00	%	28,784		13.874456		399,362	0.11	%	5.44	%
2005	0.00	%	27,308		13.159164		359,350	0.59	%	5.69	%
2004	0.00	%	26,864		12.450430		334,468	0.20	%	5.03	%
2003	0.00	%	11,366		11.853879		134,731	0.00	%	18.54	% 05/01/03
T. Rowe Price Blue Chip Growth Portfolio – II
2007	0.00	%	212,892		13.915435		2,962,485	0.11	%	12.49	%
2006	0.00	%	117,044		12.370493		1,447,892	0.34	%	9.33	%
2005	0.00	%	33,050		11.314946		373,959	0.16	%	13.15	% 05/02/05
T. Rowe Price Equity Income Portfolio – II
2007	0.00	%	342,686		18.422059		6,312,982	1.51	%	3.03	%
2006	0.00	%	232,318		17.880327		4,153,922	1.35	%	18.65	%
2005	0.00	%	69,938		15.070153		1,053,976	1.39	%	3.69	%
T. Rowe Price Limited Term Bond Portfolio – Class II
2007	0.00	%	97,460		11.086232		1,080,464	4.06	%	5.23	%
2006	0.00	%	51,598		10.535464		543,609	3.73	%	4.03	%
2005	0.00	%	19,896		10.127763		201,502	2.09	%	1.28	% 05/02/05
The Dreyfus Socially Responsible Growth Fund, Inc. – Initial Shares
2007	0.00	%	990,572		13.444500		13,317,745	0.54	%	7.79	%
2006	0.00	%	1,115,238		12.473391		13,910,800	0.11	%	9.20	%
2005	0.00	%	1,203,742		11.422458		13,749,692	0.00	%	3.62	%
2004	0.00	%	1,320,272		11.023895		14,554,540	0.40	%	6.21	%
2003	0.00	%	1,330,170		10.379305		13,806,240	0.11	%	26.00	%
Turner GVIT Growth Focus Fund – Class I
2003	0.00	%	215,089		3.336873		717,725	0.00	%	50.96	%

(Continued)

78

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Van Eck Worldwide Insurance Trust – Emerging Markets Fund – Initial Class
2007	0.00	%	517,190	$	35.963363	$	18,599,892	0.40	%	37.61	%
2006	0.00	%	565,466		26.133423		14,777,562	0.56	%	39.49	%
2005	0.00	%	573,050		18.734825		10,735,991	0.71	%	32.00	%
2004	0.00	%	535,204		14.193509		7,596,423	0.53	%	25.89	%
2003	0.00	%	596,383		11.274461		6,723,897	0.11	%	54.19	%
Van Eck Worldwide Insurance Trust – Hard Assets Fund – Initial Class
2007	0.00	%	416,768		39.972562		16,659,285	0.11	%	45.36	%
2006	0.00	%	487,264		27.499610		13,399,570	0.06	%	24.49	%
2005	0.00	%	509,766		22.089482		11,260,467	0.31	%	51.67	%
2004	0.00	%	392,894		14.564221		5,722,195	0.31	%	24.23	%
2003	0.00	%	345,678		11.747435		4,060,830	0.41	%	45.08	%
Van Kampen UIF – Core Plus Fixed Income Portfolio – Class I
2007	0.00	%	281,694		12.175696		3,429,821	3.71	%	5.45	%
2006	0.00	%	190,806		11.546094		2,203,064	4.06	%	3.73	%
2005	0.00	%	126,012		11.130805		1,402,615	3.73	%	4.21	%
2004	0.00	%	50,918		10.680729		543,841	3.92	%	4.37	%
2003	0.00	%	12,470		10.233765		127,615	0.05	%	2.34	% 05/01/03
Van Kampen UIF – Emerging Markets Debt Portfolio – Class I
2007	0.00	%	244,604		23.144388		5,661,210	7.13	%	6.53	%
2006	0.00	%	296,826		21.725302		6,448,634	10.28	%	10.81	%
2005	0.00	%	306,254		19.606425		6,004,546	7.14	%	12.25	%
2004	0.00	%	310,368		17.466655		5,421,091	7.52	%	10.06	%
2003	0.00	%	310,596		15.869838		4,929,108	0.00	%	27.86	%
Van Kampen UIF – Mid Cap Growth Portfolio – class I
2007	0.00	%	283,210		11.486951		3,253,219	0.00	%	22.67	%
2006	0.00	%	282,660		9.364438		2,646,952	0.00	%	9.27	%
2005	0.00	%	300,668		8.569610		2,576,607	0.00	%	17.57	%
2004	0.00	%	328,124		7.289089		2,391,725	0.00	%	21.60	%
2003	0.00	%	308,361		5.994500		1,848,470	0.00	%	41.76	%
Van Kampen UIF – U.S. Real Estate Portfolio – Class I
2007	0.00	%	1,115,184		29.952335		33,402,365	1.11	%	-17.07	%
2006	0.00	%	1,384,756		36.117848		50,014,407	1.07	%	38.04	%
2005	0.00	%	1,409,392		26.163932		36,875,236	1.19	%	17.05	%
2004	0.00	%	1,415,482		22.352530		31,639,604	1.61	%	36.39	%
2003	0.00	%	1,225,582		16.388129		20,084,996	0.00	%	37.51	%
Wells Fargo AVT – Opportunity FundSM
2007	0.00	%	1,129,684		14.553953		16,441,368	0.61	%	6.63	%
2006	0.00	%	1,303,766		13.648563		17,794,532	0.00	%	12.22	%
2005	0.00	%	1,428,994		12.162469		17,380,095	0.00	%	7.88	%
2004	0.00	%	1,509,654		11.273634		17,019,287	0.00	%	18.22	%
2003	0.00	%	1,535,336		9.536128		14,641,161	0.08	%	37.01	%
The BEST of AMERICA® America’s FUTURE Life SeriesSM
Reduced Fee Tier (0.10%)
AIM VIF – Basic Value Fund – Series I
2007	0.10	%	14,780		17.678080		261,282	0.59	%	1.44	%
2006	0.10	%	1,258		17.426798		21,923	0.42	%	13.09	%
2005	0.10	%	174		15.409499		2,681	0.09	%	5.63	%
2004	0.10	%	27,138		14.588087		395,892	0.00	%	10.96	%
2003	0.10	%	173		13.147350		2,274	0.06	%	33.49	%
AIM VIF – Capital Appreciation Fund – Series I
2003	0.10	%	1,045		13.277382		13,875	0.00	%	35.22	%
AIM VIF – Capital Development Fund – Series I
2007	0.10	%	113,300		21.622263		2,449,802	0.00	%	10.73	%
2006	0.10	%	100,288		19.526450		1,958,269	0.00	%	16.40	%
2005	0.10	%	29,388		16.774744		492,976	0.00	%	9.50	%
2004	0.10	%	12,220		15.320003		187,210	0.00	%	15.38	%
AIM VIF – International Growth Fund – Series I
2007	0.10	%	183,632		20.636261		3,789,478	0.53	%	14.60	%

(Continued)

79

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
AllianceBernstein VPS – Growth and Income Portfolio – Class A
2007	0.10	%	63,136	$	19.039121	$	1,202,054	1.44	%	5.01	%
2006	0.10	%	3,554		18.130310		64,435	1.37	%	17.17	%
2005	0.10	%	84,426		15.473584		1,306,373	1.48	%	4.76	%
2004	0.10	%	13,180		14.770235		194,672	0.92	%	11.35	%
2003	0.10	%	8,268		13.264628		109,672	0.51	%	32.37	%
American Century VP – Income & Growth Fund – Class I
2007	0.10	%	113,024		13.505398		1,526,434	1.91	%	-0.17	%
2006	0.10	%	23,772		13.528072		321,589	1.85	%	16.97	%
2005	0.10	%	27,068		11.565387		313,052	1.94	%	4.53	%
2004	0.10	%	39,010		11.064552		431,628	1.37	%	12.88	%
2003	0.10	%	44,282		9.802103		434,057	1.28	%	29.22	%
American Century VP – International Fund – Class I
2007	0.10	%	655,660		17.801907		11,671,998	0.70	%	17.94	%
2006	0.10	%	620,316		15.094317		9,363,246	1.58	%	24.90	%
2005	0.10	%	645,460		12.085047		7,800,414	1.25	%	13.14	%
2004	0.10	%	881,348		10.681395		9,414,026	0.56	%	14.81	%
2003	0.10	%	860,133		9.303615		8,002,346	0.73	%	24.39	%
American Century VP – Ultra® Fund – Class I
2007	0.10	%	72,634		13.212973		959,711	0.00	%	20.89	%
2006	0.10	%	28,308		10.929351		309,388	0.00	%	-3.37	%
2005	0.10	%	28,300		11.310747		320,094	0.00	%	2.06	%
2004	0.10	%	9,976		11.082064		110,555	0.00	%	10.56	%
2003	0.10	%	865		10.023142		8,670	0.00	%	24.77	%
American Century VP – Value Fund – Class I
2007	0.10	%	146,596		20.716530		3,036,960	1.58	%	-5.23	%
2006	0.10	%	62,962		21.860590		1,376,386	1.41	%	18.53	%
2005	0.10	%	71,456		18.442377		1,317,818	0.83	%	4.93	%
2004	0.10	%	59,642		17.576102		1,048,274	0.97	%	14.22	%
2003	0.10	%	68,891		15.388111		1,060,102	1.04	%	28.83	%
American Century VP – VistaSM Fund – Class I
2007	0.10	%	29,042		17.419741		505,904	0.00	%	39.63	%
BlackRock Large Cap Core V.I. Fund – Class II
2007	0.10	%	16,026		14.333835		229,714	1.23	%	8.02	%
Calvert Variable Series Inc. – Social Equity Portfolio
2007	0.10	%	3,460		16.964928		58,699	0.00	%	9.88	%
2006	0.10	%	1,026		15.439612		15,841	0.00	%	9.95	%
2005	0.10	%	1,026		14.042800		14,408	0.06	%	4.44	%
2004	0.10	%	1,026		13.445930		13,796	0.08	%	7.05	%
2003	0.10	%	1,026		12.560357		12,887	0.01	%	22.05	%
Credit Suisse Trust – Large Cap Value Portfolio
2003	0.10	%	9,715		11.248621		109,280	0.76	%	25.04	%
Dreyfus IP – Mid Cap Stock Portfolio – Initial Shares
2007	0.10	%	27,786		17.871247		496,570	0.45	%	1.40	%
2006	0.10	%	2,040		17.625316		35,956	0.37	%	7.64	%
2005	0.10	%	2,806		16.374088		45,946	0.02	%	9.06	%
2004	0.10	%	2,784		15.013547		41,798	0.43	%	14.36	%
2003	0.10	%	98,265		13.128294		1,290,052	1.02	%	31.59	%
Dreyfus IP – Small Cap Stock Index Portfolio – Service Shares
2007	0.10	%	227,178		15.620822		3,548,707	0.38	%	-0.75	%
2006	0.10	%	28,070		15.739536		441,809	0.38	%	14.30	%
2005	0.10	%	37,378		13.770744		514,723	0.00	%	7.13	%
2004	0.10	%	219,642		12.854754		2,823,444	0.57	%	21.76	%
2003	0.10	%	220,855		10.557229		2,331,617	0.27	%	37.64	%
Dreyfus Stock Index Fund, Inc. – Initial Shares
2007	0.10	%	715,466		12.675284		9,068,735	1.72	%	5.15	%
2006	0.10	%	363,900		12.054530		4,386,643	1.64	%	15.38	%
2005	0.10	%	426,152		10.447448		4,452,201	1.63	%	4.59	%
2004	0.10	%	1,151,618		9.989249		11,503,799	1.82	%	10.53	%
2003	0.10	%	1,165,447		9.037627		10,532,875	1.54	%	28.23	%

(Continued)

80

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Dreyfus VIF – Appreciation Portfolio – Initial Shares
2007	0.10	%	108,528	$	13.238181	$	1,436,713	1.56	%	7.02	%
2006	0.10	%	41,554		12.369250		513,992	1.53	%	16.36	%
2005	0.10	%	49,014		10.630084		521,023	0.02	%	4.27	%
2004	0.10	%	44,950		10.194416		458,239	1.67	%	4.94	%
2003	0.10	%	55,181		9.714448		536,053	1.18	%	21.05	%
Dreyfus VIF – International Value Portfolio – Initial Shares
2007	0.10	%	105,712		21.954680		2,320,873	1.57	%	4.05	%
2006	0.10	%	70,076		21.100318		1,478,626	1.25	%	22.47	%
2005	0.10	%	71,656		17.228282		1,234,510	0.00	%	11.78	%
2004	0.10	%	69,786		15.412931		1,075,607	1.23	%	19.90	%
2003	0.10	%	64,009		12.854570		822,808	2.67	%	36.22	%
Federated IS – Quality Bond Fund II – Primary Shares
2007	0.10	%	412,398		15.382206		6,343,591	5.83	%	5.28	%
2006	0.10	%	380,302		14.611096		5,556,629	5.17	%	4.05	%
2005	0.10	%	394,406		14.042347		5,538,386	3.55	%	1.20	%
2004	0.10	%	720,724		13.876320		10,000,997	3.92	%	3.52	%
2003	0.10	%	711,865		13.404948		9,542,513	3.30	%	4.54	%
Fidelity® VIP – Equity-Income Portfolio – Service Class
2007	0.10	%	291,212		16.426769		4,783,672	1.67	%	1.32	%
2006	0.10	%	114,862		16.213431		1,862,307	3.15	%	19.96	%
2005	0.10	%	129,586		13.515730		1,751,449	1.56	%	5.65	%
2004	0.10	%	300,426		12.792683		3,843,255	1.39	%	11.27	%
2003	0.10	%	318,394		11.496883		3,660,539	1.66	%	30.09	%
Fidelity® VIP – Growth Portfolio – Service Class
2007	0.10	%	1,087,228		12.476360		13,564,648	0.62	%	26.74	%
2006	0.10	%	963,760		9.843867		9,487,125	0.28	%	6.63	%
2005	0.10	%	1,048,788		9.232178		9,682,598	0.41	%	5.57	%
2004	0.10	%	1,103,628		8.745297		9,651,555	0.16	%	3.16	%
2003	0.10	%	1,108,591		8.477377		9,397,944	0.18	%	32.65	%
Fidelity® VIP – High Income Portfolio – Service Class
2007	0.10	%	759,028		11.722369		8,897,606	8.58	%	2.55	%
2006	0.10	%	628,630		11.430519		7,185,567	7.58	%	11.07	%
2005	0.10	%	653,958		10.291612		6,730,282	14.70	%	2.42	%
2004	0.10	%	668,456		10.048366		6,716,891	8.03	%	9.36	%
2003	0.10	%	674,902		9.188481		6,201,324	6.36	%	26.84	%
Fidelity® VIP – Overseas Portfolio – Service Class
2007	0.10	%	223,530		18.521287		4,140,063	3.19	%	17.09	%
2006	0.10	%	106,768		15.818147		1,688,872	0.84	%	17.83	%
2005	0.10	%	116,010		13.424644		1,557,393	0.56	%	18.85	%
2004	0.10	%	127,656		11.295209		1,441,901	0.98	%	13.37	%
2003	0.10	%	100,484		9.962776		1,001,100	0.63	%	43.06	%
Fidelity® VIP II – Contrafund® Portfolio – Service Class
2007	0.10	%	503,350		19.513053		9,821,895	0.89	%	17.39	%
2006	0.10	%	155,940		16.622464		2,592,107	1.12	%	11.48	%
2005	0.10	%	216,460		14.910969		3,227,628	0.19	%	16.73	%
2004	0.10	%	194,978		12.773836		2,490,617	0.24	%	15.22	%
2003	0.10	%	200,777		11.086093		2,225,832	0.30	%	28.22	%
Fidelity® VIP II – Investment Grade Bond Portfolio – Service Class
2007	0.10	%	72,344		11.771423		851,592	3.80	%	4.11	%
Fidelity® VIP III – Growth Opportunities Portfolio – Service Class
2007	0.10	%	87,966		11.337986		997,357	0.00	%	22.92	%
2006	0.10	%	18,424		9.223917		169,941	0.69	%	5.20	%
2005	0.10	%	18,822		8.768269		165,036	0.84	%	8.75	%
2004	0.10	%	19,294		8.062568		155,559	0.48	%	6.95	%
2003	0.10	%	17,795		7.538466		134,147	0.59	%	29.53	%
Fidelity® VIP III – Mid Cap Portfolio – Service Class
2007	0.10	%	41,774		26.885640		1,123,121	0.72	%	15.37	%

(Continued)

81

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Fidelity® VIP III – Value Strategies Portfolio – Service Class
2007	0.10	%	45,242	$	16.900270	$	764,602	0.83	%	5.49	%
2006	0.10	%	4,096		16.020178		65,619	0.49	%	16.08	%
2005	0.10	%	6,844		13.800839		94,453	0.00	%	2.45	%
2004	0.10	%	9,532		13.470536		128,401	0.00	%	13.87	%
2003	0.10	%	9,280		11.829409		109,777	0.00	%	57.63	%
Franklin Templeton VIP – Foreign Securities Fund – Class 2
2007	0.10	%	205,828		22.842250		4,701,575	1.86	%	15.34	%
2006	0.10	%	8,186		19.804108		162,116	1.24	%	21.32	%
2005	0.10	%	25,200		16.323349		411,348	1.12	%	10.06	%
2004	0.10	%	202,324		14.831493		3,000,767	1.11	%	18.41	%
2003	0.10	%	172,783		12.525565		2,164,205	1.96	%	32.08	%
Franklin Templeton VIP – Small Cap Value Securities Fund – Class 2
2007	0.10	%	14,194		12.950462		183,819	0.63	%	-2.48	%
Gartmore GVIT – Small Cap Growth Fund: Class I – Intial Funding by Depositor
2006	0.10	%	82,090		17.233732		1,414,717	0.00	%	3.10	%
2005	0.10	%	123,464		16.714800		2,063,676	0.00	%	7.98	%
2004	0.10	%	70,962		15.479228		1,098,437	0.00	%	13.30	%
2003	0.10	%	81,334		13.661888		1,111,176	0.00	%	34.13	%
Goldman Sachs VIT Mid Cap Value Fund
2007	0.10	%	160,214		21.505877		3,445,543	0.81	%	3.10	%
2006	0.10	%	29,454		20.859259		614,389	0.98	%	16.05	%
2005	0.10	%	75,394		17.974716		1,355,186	0.60	%	12.71	%
2004	0.10	%	117,114		15.947340		1,867,657	0.74	%	25.76	%
2003	0.10	%	855		12.680880		10,842	1.72	%	28.26	%
Janus Aspen Series – Balanced Portfolio – Service Shares
2007	0.10	%	71,356		16.135395		1,151,357	2.47	%	10.18	%
2006	0.10	%	8,030		14.645065		117,600	1.99	%	10.30	%
2005	0.10	%	10,914		13.276935		144,904	2.04	%	7.55	%
2004	0.10	%	11,560		12.344530		142,703	2.45	%	8.18	%
2003	0.10	%	8,186		11.410593		93,407	2.34	%	13.61	%
Janus Aspen Series – Forty Portfolio – Service Shares
2007	0.10	%	400,482		12.781740		5,118,857	0.19	%	36.50	%
2006	0.10	%	124,964		9.364110		1,170,177	0.14	%	9.01	%
2005	0.10	%	217,972		8.590325		1,872,450	0.01	%	12.44	%
2004	0.10	%	112,522		7.639669		859,631	0.02	%	17.85	%
2003	0.10	%	178,232		6.482555		1,155,399	0.25	%	20.11	%
Janus Aspen Series – Global Technology Portfolio – Service Shares
2007	0.10	%	297,474		5.213806		1,550,972	0.34	%	21.58	%
2006	0.10	%	179,882		4.288525		771,428	0.00	%	7.72	%
2005	0.10	%	158,528		3.981148		631,123	0.00	%	11.44	%
2004	0.10	%	151,606		3.572518		541,615	0.00	%	0.47	%
2003	0.10	%	272,134		3.555943		967,693	0.00	%	46.33	%
Janus Aspen Series – International Growth Portfolio – Service Shares
2007	0.10	%	392,780		18.452535		7,247,787	0.44	%	27.89	%
2006	0.10	%	206,152		14.428484		2,974,461	1.89	%	46.48	%
2005	0.10	%	177,088		9.849961		1,744,310	1.05	%	31.81	%
2004	0.10	%	150,980		7.472984		1,128,271	0.85	%	18.57	%
2003	0.10	%	176,234		6.302712		1,110,752	1.02	%	34.40	%
JPMorgan Insurance Trust – Diversified Mid Cap Growth Portfolio 1
2007	0.10	%	50,026		20.833315		1,042,207	0.00	%	17.12	%
2006	0.10	%	35,396		17.787877		629,620	0.00	%	11.28	%
2005	0.10	%	24,994		15.985073		399,531	0.00	%	10.98	%
2004	0.10	%	2,456		14.403351		35,375	0.00	%	12.51	%
JPMorgan Insurance Trust – Diversified Mid Cap Value Portfolio 1
2007	0.10	%	4,412		19.569601		86,341	1.87	%	0.82	%
2006	0.10	%	5,886		19.411280		114,255	1.18	%	16.60	%
2005	0.10	%	5,916		16.647145		98,485	0.60	%	9.64	%
2004	0.10	%	5,950		15.182812		90,338	0.58	%	15.28	%
2003	0.10	%	5,997		13.170159		78,981	0.57	%	32.62	%

(Continued)

82

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Lincoln VIP – Baron Growth Opportunies Funds – Service Class
2007	0.10	%	129,912	$	19.476896	$	2,530,283	0.00	%	3.32	%
2006	0.10	%	80,920		18.851618		1,525,473	0.00	%	15.41	%
2005	0.10	%	97,836		16.334885		1,598,140	0.00	%	3.26	%
2004	0.10	%	128,444		15.819001		2,031,856	0.00	%	25.51	%
2003	0.10	%	13,790		12.603456		173,802	0.00	%	29.88	%
Lord Abbett Series Fund, Inc. – Mid-Cap Value Portfolio – Class VC
2007	0.10	%	46,312		12.709507		588,603	0.59	%	0.48	%
Nationwide GVIT Strategic Value Fund – Class I
2003	0.10	%	6,148		10.638965		65,408	0.04	%	38.67	%
Nationwide VIT – Federated High Income Bond Fund – Class I
2007	0.10	%	47,480		15.315998		727,204	7.29	%	3.03	%
2006	0.10	%	9,510		14.865456		141,370	7.41	%	10.49	%
2005	0.10	%	25,760		13.453811		346,570	6.92	%	2.28	%
2004	0.10	%	95,632		13.154128		1,257,956	7.58	%	9.99	%
2003	0.10	%	22,729		11.959792		271,834	7.99	%	22.15	%
Nationwide VIT – Gartmore Emerging Markets Fund – Class I
2007	0.10	%	146,372		36.622841		5,360,558	0.71	%	45.43	%
2006	0.10	%	48,516		25.182064		1,221,733	0.71	%	36.58	%
2005	0.10	%	51,076		18.437333		941,705	0.60	%	32.50	%
2004	0.10	%	70,226		13.914559		977,164	1.04	%	20.62	%
2003	0.10	%	47,949		11.535602		553,121	0.61	%	65.10	%
Nationwide VIT – Gartmore Global Utilities Fund – Class I
2007	0.10	%	44,916		24.536865		1,102,098	2.57	%	20.31	%
2006	0.10	%	11,378		20.394132		232,044	2.84	%	37.42	%
2005	0.10	%	16,528		14.840284		245,280	2.09	%	6.28	%
2004	0.10	%	13,192		13.963148		184,202	1.64	%	29.84	%
2003	0.10	%	1,184		10.754365		12,733	1.02	%	23.93	%
Nationwide VIT – Gartmore International Growth Fund – Class I
2007	0.10	%	180,062		16.953079		3,052,605	0.38	%	27.02	%
2006	0.10	%	109,564		13.347009		1,462,352	0.84	%	32.83	%
2005	0.10	%	96,242		10.048006		967,040	1.10	%	30.08	%
2004	0.10	%	50,722		7.724537		391,804	0.85	%	14.08	%
2003	0.10	%	40,966		6.771174		277,388	0.00	%	35.49	%
Nationwide VIT – Gartmore Worldwide Leaders Fund – Class I
2007	0.10	%	109,004		17.774048		1,937,442	0.41	%	19.78	%
2006	0.10	%	64,922		14.839096		963,384	0.85	%	25.76	%
2005	0.10	%	79,212		11.799959		934,698	1.11	%	19.22	%
2004	0.10	%	120,048		9.897753		1,188,205	0.00	%	15.55	%
2003	0.10	%	11,041		8.565807		94,575	0.00	%	35.92	%
Nationwide VIT – Global Financial Services Fund – Class I
2007	0.10	%	104,978		19.510815		2,048,206	3.45	%	-1.15	%
2006	0.10	%	98,040		19.738206		1,935,134	1.89	%	20.20	%
2005	0.10	%	69,072		16.420998		1,134,231	2.00	%	11.04	%
2004	0.10	%	5,676		14.788326		83,939	1.37	%	20.87	%
2003	0.10	%	4,317		12.234704		52,817	1.08	%	41.31	%
Nationwide VIT – Global Health Sciences Fund – Class l
2007	0.10	%	52,696		15.410067		812,049	0.07	%	13.05	%
2006	0.10	%	13,596		13.631572		185,335	0.00	%	2.61	%
2005	0.10	%	20,710		13.285419		275,141	0.00	%	8.33	%
2004	0.10	%	49,544		12.263680		607,592	0.00	%	7.75	%
2003	0.10	%	8,967		11.381435		102,057	0.00	%	36.56	%
Nationwide VIT – Global Technology and Communications Fund – Class I
2007	0.10	%	257,506		4.210915		1,084,336	0.00	%	19.97	%
2006	0.10	%	101,564		3.509892		356,479	0.00	%	11.06	%
2005	0.10	%	125,958		3.160408		398,079	0.00	%	-0.62	%
2004	0.10	%	675,570		3.180008		2,148,318	0.00	%	4.21	%
2003	0.10	%	111,866		3.051579		341,368	0.00	%	55.08	%

(Continued)

83

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Nationwide VIT – Government Bond Fund – Class I
2007	0.10	%	160,904	$	15.831585	$	2,547,365	4.48	%	7.05	%
2006	0.10	%	78,218		14.788907		1,156,759	3.95	%	3.24	%
2005	0.10	%	100,704		14.325057		1,442,591	3.71	%	3.16	%
2004	0.10	%	68,418		13.886189		950,065	5.38	%	3.16	%
2003	0.10	%	112,900		13.460973		1,519,744	3.25	%	1.90	%
Nationwide VIT – Growth Fund – Class I
2007	0.10	%	226,134		7.476755		1,690,749	0.18	%	19.42	%
2006	0.10	%	51,726		6.260681		323,840	0.05	%	6.06	%
2005	0.10	%	59,854		5.902844		353,309	0.08	%	6.39	%
2004	0.10	%	47,844		5.548096		265,443	0.34	%	8.05	%
2003	0.10	%	27,011		5.134813		138,696	0.02	%	32.61	%
Nationwide VIT – Investor Destinations Aggressive Fund – Class II
2007	0.10	%	211,970		16.644647		3,528,166	2.03	%	5.85	%
2006	0.10	%	23,050		15.724474		362,449	2.11	%	16.75	%
2005	0.10	%	24,154		13.468331		325,314	2.02	%	7.82	%
2004	0.10	%	24,186		12.491088		302,109	1.85	%	13.91	%
2003	0.10	%	23,514		10.965564		257,844	1.57	%	31.74	%
Nationwide VIT – Investor Destinations Conservative Fund – Class II
2007	0.10	%	35,914		13.039806		468,312	3.54	%	5.28	%
2006	0.10	%	26,518		12.386397		328,462	3.23	%	6.06	%
2005	0.10	%	29,088		11.678890		339,716	2.49	%	3.20	%
2004	0.10	%	21,194		11.316349		239,839	2.49	%	4.55	%
2003	0.10	%	13,104		10.824110		141,839	2.59	%	7.80	%
Nationwide VIT – Investor Destinations Moderate Fund – Class II
2007	0.10	%	117,560		14.808865		1,740,930	2.71	%	5.55	%
2006	0.10	%	1,864		14.029768		26,151	2.47	%	12.47	%
2005	0.10	%	1,874		12.611956		23,635	2.39	%	5.24	%
2004	0.10	%	39,950		11.984122		478,766	2.21	%	9.43	%
2003	0.10	%	1,913		10.951794		20,951	2.05	%	19.93	%
Nationwide VIT – Investor Destinations Moderately Aggressive Fund – Class II
2007	0.10	%	168,006		15.960296		2,681,425	2.31	%	6.04	%
2006	0.10	%	18,108		15.050687		272,538	2.25	%	14.43	%
2005	0.10	%	20,444		13.153196		268,904	2.19	%	6.97	%
2004	0.10	%	14,182		12.296725		174,392	2.01	%	11.98	%
2003	0.10	%	6,422		10.981133		70,521	1.61	%	26.52	%
Nationwide VIT – Investor Destinations Moderately Conservative Fund – Class II
2007	0.10	%	76,886		14.005474		1,076,825	3.18	%	5.75	%
2006	0.10	%	8,862		13.243591		117,365	2.84	%	8.31	%
2005	0.10	%	8,950		12.226987		109,432	2.78	%	4.38	%
2004	0.10	%	9,038		11.713743		105,869	2.38	%	7.05	%
2003	0.10	%	2,011		10.942135		22,005	2.33	%	13.58	%
Nationwide VIT – J.P. Morgan Balanced Fund – Class I
2007	0.10	%	83,510		12.893261		1,076,716	2.16	%	4.52	%
2006	0.10	%	64,592		12.335682		796,786	2.25	%	12.14	%
2005	0.10	%	81,682		11.000579		898,549	1.98	%	2.44	%
2004	0.10	%	59,166		10.738528		635,356	1.94	%	8.38	%
2003	0.10	%	19,620		9.907971		194,394	1.76	%	18.30	%
Nationwide VIT – Mid Cap Growth Fund – Class I
2007	0.10	%	104,616		12.883089		1,347,777	0.00	%	8.91	%
2006	0.10	%	101,742		11.829636		1,203,571	0.00	%	9.80	%
2005	0.10	%	102,290		10.773967		1,102,069	0.00	%	9.63	%
2004	0.10	%	102,944		9.827397		1,011,672	0.00	%	15.22	%
2003	0.10	%	121,377		8.529042		1,035,230	0.00	%	39.99	%
Nationwide VIT – Mid Cap Index Fund – Class I
2007	0.10	%	234,870		24.203943		5,684,780	1.35	%	7.45	%
2006	0.10	%	154,944		22.525451		3,490,183	1.14	%	9.78	%
2005	0.10	%	169,140		20.518746		3,470,541	1.04	%	11.99	%
2004	0.10	%	193,708		18.322527		3,549,220	0.56	%	15.62	%
2003	0.10	%	216,768		15.847726		3,435,280	0.50	%	34.52	%

(Continued)

84

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Nationwide VIT – Money Market Fund – Class V
2007	0.10	%	5,521,946	$	11.419178	$	63,056,084	4.74	%	4.76	%
2006	0.10	%	6,733,802		10.900267		73,400,240	4.63	%	4.51	%
2005	0.10	%	537,434		10.429961		5,605,416	2.74	%	2.65	%
2004	0.10	%	13,954,380		10.160839		141,788,209	0.91	%	0.79	%
2003	0.10	%	8,030,895		10.081195		80,961,019	0.70	%	0.61	%
Nationwide VIT – Multi-Manager Small Cap Growth Fund – Class I
2007	0.10	%	104,246		18.895046		1,969,733	0.00	%	9.64	%
Nationwide VIT – Multi-Manager Small Cap Value Fund – Class I
2007	0.10	%	262,148		28.633322		7,506,168	1.13	%	-6.99	%
2006	0.10	%	237,134		30.784276		7,299,999	0.43	%	17.18	%
2005	0.10	%	250,094		26.271693		6,570,393	0.07	%	2.97	%
2004	0.10	%	250,742		25.513967		6,397,423	0.00	%	17.18	%
2003	0.10	%	270,768		21.773115		5,895,463	0.00	%	56.70	%
Nationwide VIT – Multi-Manager Small Company Fund – Class I
2007	0.10	%	214,492		26.630532		5,712,036	0.09	%	2.03	%
2006	0.10	%	109,004		26.100738		2,845,085	0.10	%	11.93	%
2005	0.10	%	123,158		23.319481		2,871,981	0.00	%	12.20	%
2004	0.10	%	254,060		20.783025		5,280,135	0.00	%	18.90	%
2003	0.10	%	334,150		17.478961		5,840,595	0.00	%	40.87	%
Nationwide VIT – Nationwide Fund – Class l
2007	0.10	%	28,344,872		13.705507		388,480,842	1.03	%	8.07	%
2006	0.10	%	37,804,244		12.681766		479,424,576	1.09	%	13.51	%
2005	0.10	%	38,013,326		11.171952		424,683,053	1.00	%	7.33	%
2004	0.10	%	19,034,918		10.408568		198,126,238	1.30	%	9.64	%
2003	0.10	%	19,180,432		9.493288		182,085,365	0.59	%	27.38	%
Nationwide VIT – Nationwide Leaders Fund – Class I
2007	0.10	%	44,572		17.877821		796,850	1.24	%	11.45	%
2006	0.10	%	8,386		16.041401		134,523	0.70	%	15.93	%
2005	0.10	%	13,776		13.837136		190,620	1.29	%	10.20	%
2004	0.10	%	12,564		12.556222		157,756	0.48	%	18.67	%
2003	0.10	%	8,556		10.580391		90,526	0.15	%	25.26	%
Nationwide VIT – U.S. Growth Leaders Fund – Class I
2007	0.10	%	147,470		19.128541		2,820,886	0.00	%	22.36	%
2006	0.10	%	74,050		15.632647		1,157,598	0.27	%	-0.39	%
2005	0.10	%	70,284		15.693455		1,102,999	0.00	%	11.85	%
2004	0.10	%	44,170		14.030717		619,737	0.00	%	12.30	%
2003	0.10	%	36,540		12.494332		456,543	0.00	%	51.98	%
Nationwide VIT – Van Kampen Comstock Value Fund – Class I
2007	0.10	%	50,950		12.250079		624,142	1.74	%	-2.31	%
2006	0.10	%	5,264		12.540372		66,013	1.73	%	15.79	%
2005	0.10	%	5,204		10.830304		56,361	1.61	%	4.14	%
2004	0.10	%	230,518		10.399470		2,397,265	1.39	%	17.38	%
2003	0.10	%	233,799		8.859580		2,071,361	1.34	%	31.30	%
Nationwide VIT – Van Kampen Multi Sector Bond Fund – Class I
2007	0.10	%	81,530		15.936672		1,299,317	4.18	%	4.52	%
2006	0.10	%	18,772		15.247568		286,227	4.07	%	4.73	%
2005	0.10	%	28,056		14.558458		408,452	3.99	%	2.08	%
2004	0.10	%	6,318		14.262059		90,108	4.55	%	6.43	%
2003	0.10	%	3,251		13.400762		43,566	5.42	%	12.00	%
Neuberger Berman AMT – Fasciano Portfolio – S Class Shares
2007	0.10	%	24,496		15.257956		373,759	0.00	%	0.41	%
2006	0.10	%	9,420		15.195016		143,137	0.00	%	5.15	%
2005	0.10	%	1,074		14.451137		15,521	0.00	%	2.79	%
2004	0.10	%	51,200		14.058294		719,785	0.00	%	11.76	%
2003	0.10	%	1,074		12.578474		13,509	0.00	%	24.94	%

(Continued)

85

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Neuberger Berman AMT – Guardian Portfolio – I Class Shares
2007	0.10	%	100,594	$	16.042197	$	1,613,749	0.26	%	7.28	%
2006	0.10	%	88,754		14.953594		1,327,191	0.70	%	13.26	%
2005	0.10	%	34,424		13.202464		454,482	0.15	%	8.28	%
2004	0.10	%	26,978		12.192566		328,931	0.12	%	15.70	%
2003	0.10	%	21,062		10.538218		221,956	0.89	%	31.63	%
Neuberger Berman AMT – Mid-Cap Growth Portfolio – I Class Shares
2007	0.10	%	412,472		18.303613		7,549,728	0.00	%	22.40	%
2006	0.10	%	366,596		14.953339		5,481,834	0.00	%	14.58	%
2005	0.10	%	383,494		13.050574		5,004,817	0.00	%	13.63	%
2004	0.10	%	394,394		11.485392		4,529,770	0.00	%	16.19	%
2003	0.10	%	392,036		9.884865		3,875,223	0.00	%	27.94	%
Neuberger Berman AMT – Partners Portfolio – Class I
2007	0.10	%	194,378		17.983949		3,495,684	0.62	%	9.23	%
2006	0.10	%	148,132		16.464820		2,438,967	0.68	%	12.13	%
2005	0.10	%	185,490		14.683836		2,723,705	0.98	%	17.93	%
2004	0.10	%	162,162		12.451586		2,019,174	0.01	%	18.86	%
2003	0.10	%	6,882		10.476169		72,097	0.00	%	34.95	%
Oppenheimer VAF – Capital Appreciation Fund – Non-Service Shares
2007	0.10	%	671,050		15.184919		10,189,840	0.22	%	14.03	%
2006	0.10	%	530,754		13.316078		7,067,562	0.38	%	7.84	%
2005	0.10	%	558,612		12.347907		6,897,689	0.91	%	4.99	%
2004	0.10	%	876,150		11.760631		10,304,077	0.31	%	6.83	%
2003	0.10	%	882,196		11.008811		9,711,929	0.38	%	30.81	%
Oppenheimer VAF – Global Securities Fund – Non-Service Shares
2007	0.10	%	319,328		15.902782		5,078,204	1.33	%	6.21	%
2006	0.10	%	150,202		14.972632		2,248,919	1.07	%	17.57	%
2005	0.10	%	183,864		12.734604		2,341,435	1.00	%	14.19	%
2004	0.10	%	419,770		11.151785		4,681,185	1.15	%	19.04	%
2003	0.10	%	441,202		9.367798		4,133,091	0.73	%	42.88	%
Oppenheimer VAF – Main Street®– Non-Service Shares
2007	0.10	%	92,924		13.674278		1,270,669	1.00	%	4.32	%
2006	0.10	%	43,364		13.108136		568,421	1.10	%	14.91	%
2005	0.10	%	65,504		11.407291		747,223	1.37	%	5.87	%
2004	0.10	%	62,892		10.774785		677,648	0.83	%	9.35	%
2003	0.10	%	236,533		9.853529		2,330,685	0.90	%	26.59	%
Oppenheimer VAF – Mid Cap Fund – Non-Service Shares
2007	0.10	%	528,414		13.424400		7,093,641	0.00	%	6.23	%
2006	0.10	%	445,344		12.637642		5,628,098	0.00	%	2.85	%
2005	0.10	%	448,332		12.287042		5,508,674	0.00	%	12.21	%
2004	0.10	%	538,726		10.949589		5,898,828	0.00	%	19.66	%
2003	0.10	%	588,192		9.150815		5,382,436	0.00	%	25.46	%
PIMCO VIT – All Asset Portfolio – Administrative Shares
2007	0.10	%	15,834		13.472183		213,319	8.25	%	8.22	%
PIMCO VIT – Low Duration Portfolio – Administrative Shares
2007	0.10	%	115,344		11.918100		1,374,681	4.75	%	7.27	%
2006	0.10	%	24,296		11.110721		269,946	4.19	%	3.86	%
2004	0.10	%	435,394		10.602263		4,616,162	1.29	%	1.74	%
2003	0.10	%	456,933		10.421178		4,761,780	1.22	%	2.24	%
PIMCO VIT – Real Return Portfolio – Administrative Shares
2007	0.10	%	93,920		13.914414		1,306,842	4.64	%	10.53	%
2006	0.10	%	50,474		12.588282		635,381	4.26	%	0.64	%
2005	0.10	%	80,408		12.508033		1,005,746	2.85	%	1.97	%
2004	0.10	%	96,300		12.266232		1,181,238	1.03	%	8.78	%
2003	0.10	%	24,527		11.276054		276,568	2.35	%	8.75	%

(Continued)

86

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
PIMCO VIT – Total Return Portfolio – Administrative Shares
2007	0.10	%	832,700	$	13.106902	$	10,914,117	4.81	%	8.63	%
2006	0.10	%	8,770		12.065231		105,812	4.42	%	3.74	%
2005	0.10	%	30,398		11.629906		353,526	3.47	%	2.32	%
2004	0.10	%	50,172		11.365760		570,243	1.92	%	4.78	%
2003	0.10	%	4,202		10.847595		45,582	2.71	%	4.94	%
Pioneer VCT – Pioneer High Yield Portfolio – Class I Shares
2007	0.10	%	100,470		17.342224		1,742,373	5.36	%	5.81	%
2006	0.10	%	10,514		16.389248		172,317	5.53	%	8.39	%
2005	0.10	%	11,722		15.120107		177,238	5.49	%	1.84	%
2004	0.10	%	16,298		14.846381		241,966	5.59	%	7.95	%
2003	0.10	%	82,218		13.752414		1,130,696	5.84	%	32.65	%
Royce Capital Fund – Micro-Cap Portfolio
2007	0.10	%	192,752		24.012175		4,628,395	1.50	%	3.87	%
2006	0.10	%	102,390		23.116715		2,366,920	0.17	%	20.95	%
2005	0.10	%	11,746		19.112697		224,498	0.60	%	11.50	%
2004	0.10	%	11,820		17.141696		202,615	0.00	%	13.73	%
2003	0.10	%	76,384		15.072020		1,151,261	0.00	%	49.01	%
T. Rowe Price Equity Income Portfolio – II
2007	0.10	%	160,922		18.324230		2,948,772	1.51	%	2.93	%
2006	0.10	%	17,014		17.803262		302,905	1.35	%	18.53	%
2005	0.10	%	22,826		15.020167		342,850	1.39	%	3.59	%
2004	0.10	%	11,962		14.499419		173,442	1.46	%	14.50	%
2003	0.10	%	19,960		12.663048		252,754	1.80	%	25.05	%
T. Rowe Price Mid-Cap Growth Portfolio – II
2007	0.10	%	118,598		23.736199		2,815,066	0.00	%	17.11	%
2006	0.10	%	23,520		20.268825		476,723	0.00	%	6.28	%
2005	0.10	%	44,810		19.071958		854,614	0.00	%	14.32	%
2004	0.10	%	172,276		16.682608		2,874,013	0.00	%	17.94	%
2003	0.10	%	168,799		14.145535		2,387,752	0.00	%	37.95	%
T. Rowe Price New America Growth Portfolio
2007	0.10	%	25,334		13.758234		348,551	0.00	%	13.67	%
The Dreyfus Socially Responsible Growth Fund, Inc.– Initial Shares
2007	0.10	%	116,744		9.716245		1,134,313	0.54	%	7.68	%
2006	0.10	%	84,702		9.023502		764,309	0.11	%	9.09	%
2005	0.10	%	90,610		8.271484		749,479	0.00	%	3.51	%
2004	0.10	%	88,956		7.990838		710,833	0.40	%	6.10	%
2003	0.10	%	85,500		7.531118		643,911	0.11	%	25.88	%
Turner GVIT Growth Focus Fund – Class I
2003	0.10	%	32,705		3.326027		108,778	0.00	%	50.81	%
Van Eck Worldwide Insurance Trust – Emerging Markets Fund – Initial Class
2007	0.10	%	94,388		48.778177		4,604,075	0.40	%	37.48	%
2006	0.10	%	43,526		35.481161		1,544,353	0.56	%	39.35	%
2005	0.10	%	38,212		25.461491		972,934	0.71	%	31.86	%
2004	0.10	%	32,436		19.308855		626,302	0.53	%	25.76	%
2003	0.10	%	26,838		15.353127		412,047	0.11	%	54.03	%
Van Eck Worldwide Insurance Trust – Hard Assets Fund – Initial Class
2007	0.10	%	99,614		55.665036		5,545,017	0.11	%	45.21	%
2006	0.10	%	20,452		38.333948		784,006	0.06	%	24.37	%
2005	0.10	%	26,250		30.823042		809,105	0.31	%	51.52	%
2004	0.10	%	7,980		20.342743		162,335	0.31	%	24.10	%
2003	0.10	%	7,570		16.424776		124,336	0.41	%	44.93	%
Van Kampen UIF – Emerging Markets Debt Portfolio – Class I
2007	0.10	%	53,870		29.969902		1,614,479	7.13	%	6.42	%
2006	0.10	%	11,152		28.160613		314,047	10.28	%	10.70	%
2005	0.10	%	17,164		25.439451		436,643	7.14	%	12.14	%
2004	0.10	%	6,174		22.685707		140,062	7.52	%	9.95	%
2003	0.10	%	11,686		20.632384		241,110	0.00	%	27.74	%

(Continued)

87

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Van Kampen UIF – Mid Cap Growth Portfolio – class I
2007	0.10	%	59,566	$	11.399129	$	679,001	0.00	%	22.54	%
2006	0.10	%	21,636		9.302196		201,262	0.00	%	9.17	%
2005	0.10	%	21,748		8.521148		185,318	0.00	%	17.45	%
2004	0.10	%	21,882		7.255105		158,756	0.00	%	21.47	%
2003	0.10	%	22,063		5.972526		131,772	0.00	%	41.62	%
Van Kampen UIF – U.S. Real Estate Portfolio – Class I
2007	0.10	%	183,278		35.252498		6,461,007	1.11	%	-17.15	%
2006	0.10	%	109,384		42.551820		4,654,488	1.07	%	37.91	%
2005	0.10	%	125,524		30.855447		3,873,099	1.19	%	16.93	%
2004	0.10	%	110,058		26.386900		2,904,089	1.61	%	36.26	%
2003	0.10	%	189,968		19.365338		3,678,795	0.00	%	37.37	%
W&R Target Funds, Inc. – Growth Portfolio
2007	0.10	%	12,832		15.465588		198,454	0.00	%	25.69	%
W&R Target Funds, Inc. – Real Estate Securities Portfolio
2007	0.10	%	5,798		12.530753		72,653	1.28	%	-16.15	%
Wells Fargo AVT – Opportunity FundSM
2007	0.10	%	224,604		14.442760		3,243,902	0.61	%	6.53	%
2006	0.10	%	143,310		13.557898		1,942,982	0.00	%	12.11	%
2005	0.10	%	114,460		12.093732		1,384,249	0.00	%	7.78	%
2004	0.10	%	184,596		11.221097		2,071,370	0.00	%	18.10	%
2003	0.10	%	223,707		9.501191		2,125,483	0.08	%	36.87	%
The BEST of AMERICA® America’s FUTURE Life SeriesSM Reduced Fee Tier (0.20%)
AIM VIF – Basic Value Fund – Series I
2007	0.20	%	34,052		17.584241		598,779	0.59	%	1.34	%
2006	0.20	%	55,730		17.351728		967,012	0.42	%	12.98	%
2005	0.20	%	46,214		15.358428		709,774	0.09	%	5.53	%
2004	0.20	%	23,358		14.554224		339,958	0.00	%	10.85	%
2003	0.20	%	4,973		13.129953		65,295	0.06	%	33.36	%
AIM VIF – Capital Appreciation Fund – Series I
2003	0.20	%	288		13.259800		3,819	0.00	%	35.09	%
AIM VIF – Capital Development Fund – Series I
2007	0.20	%	105,866		21.507445		2,276,907	0.00	%	10.62	%
2006	0.20	%	73,000		19.442307		1,419,288	0.00	%	16.29	%
2005	0.20	%	21,682		16.719125		362,504	0.00	%	9.39	%
2004	0.20	%	996		15.284432		15,223	0.00	%	15.27	%
AIM VIF – International Growth Fund – Series I
2007	0.20	%	187,080		20.560904		3,846,534	0.53	%	14.49	%
2006	0.20	%	189,366		17.958795		3,400,785	0.97	%	27.98	%
2005	0.20	%	451,992		14.032735		6,342,684	1.14	%	17.69	%
2004	0.20	%	126,346		11.923183		1,506,446	1.36	%	19.23	% 05/03/04
AllianceBernstein VPS – Growth and Income Portfolio – Class A
2007	0.20	%	47,418		18.938067		898,005	1.44	%	4.91	%
2006	0.20	%	44,760		18.052215		808,017	1.37	%	17.05	%
2005	0.20	%	37,842		15.422290		583,610	1.48	%	4.66	%
2004	0.20	%	28,554		14.735953		420,770	0.92	%	11.24	%
2003	0.20	%	5,515		13.247066		73,058	0.51	%	32.24	%
AllianceBernstein VPS – International Value Portfolio – Class A
2007	0.20	%	656,858		11.964050		7,858,682	1.13	%	5.63	%
2006	0.20	%	287,868		11.326575		3,260,558	0.57	%	13.27	% 05/01/06
American Century VP – Income & Growth Fund – Class I
2007	0.20	%	101,346		13.203656		1,338,138	1.91	%	-0.27	%
2006	0.20	%	163,996		13.239121		2,171,163	1.85	%	16.85	%
2005	0.20	%	123,222		11.329648		1,396,062	1.94	%	4.42	%
2004	0.20	%	141,218		10.849845		1,532,193	1.37	%	12.77	%
2003	0.20	%	166,512		9.621502		1,602,096	1.28	%	29.09	%

(Continued)

88

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
American Century VP – International Fund – Class I
2007	0.20	%	563,546	$	13.983846	$	7,880,540	0.70	%	17.82	%
2006	0.20	%	530,226		11.868885		6,293,191	1.58	%	24.78	%
2005	0.20	%	640,818		9.512128		6,095,543	1.25	%	13.03	%
2004	0.20	%	434,052		8.415693		3,652,848	0.56	%	14.69	%
2003	0.20	%	384,244		7.337502		2,819,391	0.73	%	24.26	%
American Century VP – Ultra® Fund – Class I
2007	0.20	%	61,870		13.138291		812,866	0.00	%	20.77	%
2006	0.20	%	38,106		10.878509		414,536	0.00	%	-3.47	%
2005	0.20	%	34,792		11.269368		392,084	0.00	%	1.96	%
2004	0.20	%	7,212		11.052535		79,711	0.00	%	10.45	%
2003	0.20	%	1,924		10.006426		19,252	0.00	%	24.65	%
American Century VP – Value Fund – Class I
2007	0.20	%	200,240		17.908888		3,586,076	1.58	%	-5.33	%
2006	0.20	%	228,952		18.916906		4,331,063	1.41	%	18.42	%
2005	0.20	%	421,892		15.974895		6,739,680	0.83	%	4.82	%
2004	0.20	%	321,958		15.239704		4,906,545	0.97	%	14.10	%
2003	0.20	%	190,981		13.355894		2,550,722	1.04	%	28.70	%
Credit Suisse Trust – Global Small Cap Portfolio
2004	0.20	%	7,744		8.356633		64,714	0.00	%	17.75	%
2003	0.20	%	7,043		7.096703		49,982	0.00	%	47.36	%
Credit Suisse Trust – International Focus Portfolio
2004	0.20	%	10,148		9.684322		98,276	0.99	%	14.51	%
2003	0.20	%	9,647		8.456964		81,584	0.49	%	32.82	%
Credit Suisse Trust – Large Cap Value Portfolio
2004	0.20	%	35,398		11.474634		406,179	0.58	%	11.12	%
2003	0.20	%	20,469		10.326271		211,368	0.76	%	24.91	%
Dreyfus IP – Mid Cap Stock Portfolio – Initial Shares
2007	0.20	%	14,222		17.776343		252,815	0.45	%	1.29	%
2006	0.20	%	15,656		17.549344		274,753	0.37	%	7.53	%
2005	0.20	%	13,484		16.319776		220,056	0.02	%	8.95	%
2004	0.20	%	20,268		14.978665		303,588	0.43	%	14.25	%
2003	0.20	%	8,456		13.110902		110,866	1.02	%	31.46	%
Dreyfus IP – Small Cap Stock Index Portfolio – Service Shares
2007	0.20	%	151,814		15.532546		2,358,058	0.38	%	-0.85	%
2006	0.20	%	155,436		15.666332		2,435,112	0.38	%	14.18	%
2005	0.20	%	219,726		13.720362		3,014,720	0.00	%	7.02	%
2004	0.20	%	330,608		12.820499		4,238,560	0.57	%	21.64	%
2003	0.20	%	13,371		10.539624		140,925	0.27	%	37.50	%
Dreyfus Stock Index Fund, Inc. – Initial Shares
2007	0.20	%	3,344,206		12.210172		40,833,330	1.72	%	5.04	%
2006	0.20	%	3,580,384		11.623891		41,617,993	1.64	%	15.27	%
2005	0.20	%	6,634,008		10.084272		66,899,141	1.63	%	4.48	%
2004	0.20	%	4,920,402		9.651621		47,489,855	1.82	%	10.42	%
2003	0.20	%	3,957,858		8.740894		34,595,217	1.54	%	28.11	%
Dreyfus VIF – Appreciation Portfolio – Initial Shares
2007	0.20	%	141,606		12.345312		1,748,170	1.56	%	6.92	%
2006	0.20	%	139,136		11.546593		1,606,547	1.53	%	16.24	%
2005	0.20	%	66,566		9.932997		661,200	0.02	%	4.17	%
2004	0.20	%	290,942		9.535398		2,774,248	1.67	%	4.84	%
2003	0.20	%	265,908		9.095533		2,418,575	1.18	%	20.93	%
Dreyfus VIF – International Value Portfolio- Initial Shares
2007	0.20	%	553,448		21.838102		12,086,254	1.57	%	3.94	%
2006	0.20	%	644,284		21.009394		13,536,016	1.25	%	22.35	%
2005	0.20	%	679,392		17.171154		11,665,945	0.00	%	11.67	%
2004	0.20	%	1,014,594		15.377151		15,601,565	1.23	%	19.78	%
2003	0.20	%	611,687		12.837546		7,852,560	2.67	%	36.08	%

(Continued)

89

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Federated IS – Quality Bond Fund II – Primary Shares
2007	0.20	%	110,682	$	15.249527	$	1,687,848	5.83	%	5.17	%
2006	0.20	%	197,756		14.499637		2,867,390	5.17	%	3.95	%
2005	0.20	%	1,334,518		13.949122		18,615,354	3.55	%	1.10	%
2004	0.20	%	1,045,524		13.797947		14,426,085	3.92	%	3.41	%
2003	0.20	%	705,554		13.342573		9,413,906	3.30	%	4.44	%
Fidelity® VIP – Equity-Income Portfolio – Service Class
2007	0.20	%	488,726		15.127358		7,393,133	1.67	%	1.21	%
2006	0.20	%	524,062		14.945916		7,832,587	3.15	%	19.84	%
2005	0.20	%	600,930		12.471541		7,494,523	1.56	%	5.55	%
2004	0.20	%	253,254		11.816128		2,992,482	1.39	%	11.16	%
2003	0.20	%	141,957		10.629864		1,508,984	1.66	%	29.96	%
Fidelity® VIP – Growth Portfolio – Service Class
2007	0.20	%	882,468		11.134607		9,825,934	0.62	%	26.62	%
2006	0.20	%	1,027,390		8.794051		9,034,920	0.28	%	6.52	%
2005	0.20	%	525,004		8.255819		4,334,338	0.41	%	5.46	%
2004	0.20	%	1,398,590		7.828218		10,948,467	0.16	%	3.06	%
2003	0.20	%	595,465		7.595988		4,523,145	0.18	%	32.52	%
Fidelity® VIP – High Income Portfolio – Service Class
2007	0.20	%	208,598		14.950148		3,118,571	8.58	%	2.45	%
2006	0.20	%	10,750		14.592608		156,871	7.58	%	10.96	%
2005	0.20	%	53,750		13.151735		706,906	14.70	%	2.32	%
2004	0.20	%	373,660		12.853699		4,802,913	8.03	%	9.25	%
2003	0.20	%	87,435		11.765514		1,028,718	6.36	%	26.72	%
Fidelity® VIP – Overseas Portfolio – Service Class
2007	0.20	%	308,712		16.568287		5,114,829	3.19	%	16.97	%
2006	0.20	%	271,410		14.164421		3,844,366	0.84	%	17.71	%
2005	0.20	%	473,692		12.033136		5,700,000	0.56	%	18.73	%
2004	0.20	%	373,770		10.134523		3,787,981	0.98	%	13.26	%
2003	0.20	%	315,760		8.947944		2,825,403	0.63	%	42.92	%
Fidelity® VIP II – Contrafund® Portfolio – Service Class
2007	0.20	%	1,674,382		18.348754		30,722,823	0.89	%	17.27	%
2006	0.20	%	1,713,066		15.646354		26,803,237	1.12	%	11.37	%
2005	0.20	%	1,838,026		14.049369		25,823,106	0.19	%	16.61	%
2004	0.20	%	708,896		12.047726		8,540,585	0.24	%	15.11	%
2003	0.20	%	143,092		10.466376		1,497,655	0.30	%	28.10	%
Fidelity® VIP II – Investment Grade Bond Portfolio – Service Class
2007	0.20	%	81,300		11.716596		952,559	3.80	%	4.00	%
2006	0.20	%	64,972		11.265752		731,958	3.34	%	4.09	%
Fidelity® VIP III – Growth Opportunities Portfolio – Service Class
2004	0.20	%	24,564		9.272138		227,761	0.48	%	6.85	%
2003	0.20	%	13,277		8.678086		115,219	0.59	%	29.40	%
Fidelity® VIP III – Value Strategies Portfolio – Service Class
2004	0.20	%	7,530		13.434633		101,163	0.00	%	13.76	%
2003	0.20	%	973		11.809676		11,491	0.00	%	57.47	%
Franklin Templeton VIP – Foreign Securities Fund – Class 2
2007	0.20	%	130,208		22.720977		2,958,453	1.86	%	15.23	%
2006	0.20	%	109,726		19.718779		2,163,663	1.24	%	21.20	%
2005	0.20	%	69,050		16.269222		1,123,390	1.12	%	9.95	%
2004	0.20	%	41,174		14.797053		609,254	1.11	%	18.29	%
2003	0.20	%	155,351		12.508977		1,943,282	1.96	%	31.95	%
Gartmore GVIT – Small Cap Growth Fund: Class I – Intial Funding by Depositor
2006	0.20	%	159,120		17.102157		2,721,295	0.00	%	3.00	%
2005	0.20	%	196,494		16.603744		3,262,536	0.00	%	7.87	%
2004	0.20	%	269,788		15.391720		4,152,501	0.00	%	13.19	%
2003	0.20	%	108,065		13.598245		1,469,494	0.00	%	34.00	%

(Continued)

90

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Goldman Sachs VIT Mid Cap Value Fund
2007	0.20	%	1,061,686	$	21.391758	$	22,711,330	0.81	%	3.00	%
2006	0.20	%	1,042,500		20.769434		21,652,135	0.98	%	15.93	%
2005	0.20	%	1,081,334		17.915150		19,372,261	0.60	%	12.60	%
2004	0.20	%	907,474		15.910334		14,438,214	0.74	%	25.63	%
2003	0.20	%	528,186		12.664093		6,688,997	1.72	%	28.13	%
Janus Aspen Series – Balanced Portfolio – Service Shares
2007	0.20	%	69,250		16.049753		1,111,445	2.47	%	10.07	%
2006	0.20	%	63,792		14.581974		930,213	1.99	%	10.19	%
2005	0.20	%	261,918		13.232912		3,465,938	2.04	%	7.45	%
2004	0.20	%	229,366		12.315866		2,824,841	2.45	%	8.08	%
2003	0.20	%	5,017		11.395477		57,171	2.34	%	13.49	%
Janus Aspen Series – Forty Portfolio – Service Shares
2007	0.20	%	250,814		12.680828		3,180,529	0.19	%	36.36	%
2006	0.20	%	291,224		9.299521		2,708,244	0.14	%	8.90	%
2005	0.20	%	294,576		8.539588		2,515,558	0.01	%	12.33	%
2004	0.20	%	233,906		7.602120		1,778,181	0.02	%	17.73	%
2003	0.20	%	262,941		6.457142		1,697,847	0.25	%	19.99	%
Janus Aspen Series – Global Technology Portfolio – Service Shares
2004	0.20	%	173,558		3.554928		616,986	0.00	%	0.37	%
2003	0.20	%	102,131		3.541982		361,746	0.00	%	46.18	%
Janus Aspen Series – International Growth Portfolio – Service Shares
2007	0.20	%	409,154		18.306795		7,490,298	0.44	%	27.76	%
2006	0.20	%	351,364		14.328921		5,034,667	1.89	%	46.34	%
2005	0.20	%	349,754		9.791747		3,424,703	1.05	%	31.68	%
2004	0.20	%	586,420		7.436235		4,360,757	0.85	%	18.45	%
2003	0.20	%	245,144		6.277993		1,539,012	1.02	%	34.26	%
JPMorgan Insurance Trust – Diversified Mid Cap Growth Portfolio 1
2007	0.20	%	71,184		20.723509		1,475,182	0.00	%	17.00	%
2006	0.20	%	43,296		17.711914		766,855	0.00	%	11.17	%
2005	0.20	%	23,694		15.932691		377,509	0.00	%	10.87	%
2004	0.20	%	8,286		14.370472		119,074	0.00	%	12.39	%
2003	0.20	%	4,483		12.785745		57,318	0.00	%	26.89	%
JPMorgan Insurance Trust – Diversified Mid Cap Value Portfolio 1
2007	0.20	%	6,420		19.466479		124,975	1.87	%	0.71	%
2006	0.20	%	6,476		19.328434		125,171	1.18	%	16.49	%
2005	0.20	%	22,284		16.592629		369,750	0.60	%	9.54	%
2004	0.20	%	14,900		15.148180		225,708	0.58	%	15.17	%
2003	0.20	%	7,236		13.153260		95,177	0.57	%	32.49	%
Lincoln VIP – Baron Growth Opportunies Funds – Service Class
2007	0.20	%	222,816		19.373459		4,316,717	0.00	%	3.21	%
2006	0.20	%	216,684		18.770366		4,067,238	0.00	%	15.29	%
2005	0.20	%	219,114		16.280709		3,567,331	0.00	%	3.16	%
2004	0.20	%	401,660		15.782247		6,339,097	0.00	%	25.39	%
2003	0.20	%	276,028		12.586755		3,474,297	0.00	%	29.75	%
Nationwide GVIT Strategic Value Fund – Class I
2003	0.20	%	9,101		10.583982		96,325	0.04	%	38.53	%
Nationwide VIT – Federated High Income Bond Fund – Class I
2007	0.20	%	69,190		17.176023		1,188,409	7.29	%	2.93	%
2006	0.20	%	61,806		16.687538		1,031,390	7.41	%	10.38	%
2005	0.20	%	75,410		15.117925		1,140,043	6.92	%	2.18	%
2004	0.20	%	810,264		14.795923		11,988,604	7.58	%	9.88	%
2003	0.20	%	777,021		13.465993		10,463,359	7.99	%	22.03	%
Nationwide VIT – Gartmore Emerging Markets Fund – Class I
2007	0.20	%	410,876		36.358404		14,938,796	0.71	%	45.29	%
2006	0.20	%	258,760		25.025345		6,475,558	0.71	%	36.45	%
2005	0.20	%	169,786		18.340864		3,114,022	0.60	%	32.37	%
2004	0.20	%	16,822		13.855548		233,078	1.04	%	20.50	%
2003	0.20	%	21,189		11.498175		243,635	0.61	%	64.93	%

(Continued)

91

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Nationwide VIT – Gartmore Global Utilities Fund – Class I
2004	0.20	%	21,186	$	13.925951	$	295,035	1.64	%	29.71	%
2003	0.20	%	12,612		10.736432		135,408	1.02	%	23.80	%
Nationwide VIT – Gartmore International Growth Fund – Class I
2004	0.20	%	12,706		7.691798		97,732	0.85	%	13.97	%
2003	0.20	%	8,703		6.749218		58,738	0.00	%	35.35	%
Nationwide VIT – Gartmore Worldwide Leaders Fund – Class I
2004	0.20	%	2,874		9.758795		28,047	0.00	%	15.43	%
2003	0.20	%	3,219		8.453981		27,213	0.00	%	35.79	%
Nationwide VIT – Global Financial Services Fund – Class I
2004	0.20	%	7,074		14.748909		104,334	1.37	%	20.75	%
2003	0.20	%	8,215		12.214302		100,340	1.08	%	41.17	%
Nationwide VIT – Global Health Sciences Fund – Class l
2007	0.20	%	90,084		15.322977		1,380,355	0.07	%	12.93	%
2006	0.20	%	72,832		13.568156		988,196	0.00	%	2.50	%
2005	0.20	%	62,816		13.236814		831,484	0.00	%	8.22	%
2004	0.20	%	16,466		12.231005		201,396	0.00	%	7.64	%
2003	0.20	%	4,437		11.362461		50,415	0.00	%	36.42	%
Nationwide VIT – Global Technology and Communications Fund – Class I
2007	0.20	%	380,790		4.180465		1,591,879	0.00	%	19.85	%
2006	0.20	%	311,356		3.488016		1,086,015	0.00	%	10.95	%
2005	0.20	%	273,712		3.143852		860,510	0.00	%	-0.71	%
2004	0.20	%	448,724		3.166487		1,420,879	0.00	%	4.10	%
2003	0.20	%	78,739		3.041648		239,496	0.00	%	54.92	%
Nationwide VIT – Government Bond Fund – Class I
2007	0.20	%	717,380		14.403124		10,332,513	4.48	%	6.94	%
2006	0.20	%	826,566		13.468059		11,132,240	3.95	%	3.14	%
2005	0.20	%	1,941,614		13.058642		25,354,842	3.71	%	3.06	%
2004	0.20	%	1,951,516		12.671201		24,728,051	5.38	%	3.06	%
2003	0.20	%	1,095,538		12.295487		13,470,173	3.25	%	1.80	%
Nationwide VIT – Growth Fund – Class I
2007	0.20	%	76,332		9.580341		731,287	0.18	%	19.30	%
2006	0.20	%	67,782		8.030198		544,303	0.05	%	5.96	%
2005	0.20	%	60,144		7.578777		455,818	0.08	%	6.29	%
2004	0.20	%	47,838		7.130400		341,104	0.34	%	7.94	%
2003	0.20	%	40,423		6.605859		267,029	0.02	%	32.47	%
Nationwide VIT – Investor Destinations Aggressive Fund – Class II
2007	0.20	%	198,282		16.546241		3,280,822	2.03	%	5.75	%
2006	0.20	%	211,872		15.647232		3,315,210	2.11	%	16.64	%
2005	0.20	%	170,910		13.415540		2,292,850	2.02	%	7.72	%
2004	0.20	%	7,054		12.454537		87,854	1.85	%	13.80	%
2003	0.20	%	2,814		10.944415		30,798	1.57	%	31.60	%
Nationwide VIT – Investor Destinations Conservative Fund – Class II
2007	0.20	%	28,608		12.962685		370,836	3.54	%	5.17	%
2006	0.20	%	22,320		12.325531		275,106	3.23	%	5.95	%
2005	0.20	%	34,084		11.633095		396,502	2.49	%	3.10	%
2004	0.20	%	2,950		11.283226		33,286	2.49	%	4.44	%
2003	0.20	%	1,756		10.803228		18,970	2.59	%	7.69	%
Nationwide VIT – Investor Destinations Moderate Fund – Class II
2007	0.20	%	221,366		14.721295		3,258,794	2.71	%	5.45	%
2006	0.20	%	206,458		13.960840		2,882,327	2.47	%	11.13	%
2005	0.20	%	114,016		12.562517		1,432,328	2.39	%	5.13	%
2004	0.20	%	28,510		11.949051		340,667	2.21	%	9.32	%
2003	0.20	%	4,545		10.930659		49,680	2.05	%	19.81	%
Nationwide VIT – Investor Destinations Moderately Aggressive Fund – Class II
2007	0.20	%	53,480		15.865910		848,509	2.31	%	5.94	%
2006	0.20	%	38,278		14.976735		573,279	2.25	%	14.31	%
2005	0.20	%	22,860		13.101623		299,503	2.19	%	6.86	%
2004	0.20	%	19,906		12.260724		244,062	2.01	%	11.87	%
2003	0.20	%	5,607		10.959933		61,452	1.61	%	26.39	%

(Continued)

92

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Nationwide VIT – Investor Destinations Moderately Conservative Fund – Class II
2007	0.20	%	21,560	$	13.922670	$	300,173	3.18	%	5.65	%
2006	0.20	%	19,512		13.178536		257,140	2.84	%	8.21	%
2005	0.20	%	18,166		12.179054		221,245	2.78	%	4.28	%
2004	0.20	%	11,104		11.679461		129,689	2.38	%	6.94	%
2003	0.20	%	3,486		10.921034		38,071	2.33	%	13.47	%
Nationwide VIT – J.P. Morgan Balanced Fund – Class I
2007	0.20	%	140,532		13.048688		1,833,758	2.16	%	4.41	%
2006	0.20	%	73,958		12.496956		924,250	2.25	%	12.02	%
2005	0.20	%	119,512		11.155509		1,333,217	1.98	%	2.34	%
2004	0.20	%	132,248		10.900634		1,441,587	1.94	%	8.27	%
2003	0.20	%	104,019		10.067605		1,047,222	1.76	%	18.18	%
Nationwide VIT – Mid Cap Growth Fund – Class I
2004	0.20	%	763,680		7.982767		6,096,280	0.00	%	15.11	%
2003	0.20	%	155,794		6.935054		1,080,440	0.00	%	39.85	%
Nationwide VIT – Mid Cap Index Fund – Class I
2007	0.20	%	433,092		18.269470		7,912,361	1.35	%	7.34	%
2006	0.20	%	639,140		17.019619		10,877,919	1.14	%	9.67	%
2005	0.20	%	704,782		15.518876		10,937,424	1.04	%	11.87	%
2004	0.20	%	458,242		13.871631		6,356,564	0.56	%	15.50	%
2003	0.20	%	280,100		12.010005		3,364,002	0.50	%	34.38	%
Nationwide VIT – Money Market Fund – Class I
2007	0.20	%	5,226		11.855541		61,957	4.65	%	4.58	%
2006	0.20	%	5,784		11.336122		65,568	4.43	%	4.32	%
2005	0.20	%	12,740		10.866496		138,439	2.61	%	2.46	%
2004	0.20	%	30,788		10.605257		326,515	0.80	%	0.61	%
2003	0.20	%	221,572		10.540982		2,335,586	0.63	%	0.42	%
Nationwide VIT – Money Market Fund – Class V
2007	0.20	%	9,193,300		11.359928		104,435,226	4.74	%	4.66	%
2006	0.20	%	8,530,114		10.854633		92,591,257	4.63	%	4.40	%
2005	0.20	%	7,660,560		10.396676		79,644,360	2.74	%	2.55	%
2004	0.20	%	8,296,360		10.138533		84,112,920	0.91	%	0.69	%
2003	0.20	%	6,564,517		10.069143		66,099,060	0.70	%	0.50	%
Nationwide VIT – Multi-Manager Small Cap Growth Fund – Class I
2007	0.20	%	101,242		18.731944		1,896,459	0.00	%	9.53	%
Nationwide VIT – Multi-Manager Small Cap Value Fund – Class I
2007	0.20	%	289,534		20.514502		5,939,646	1.13	%	-7.08	%
2006	0.20	%	348,296		22.077762		7,689,596	0.43	%	17.06	%
2005	0.20	%	458,988		18.860242		8,656,625	0.07	%	2.87	%
2004	0.20	%	271,422		18.334546		4,976,399	0.00	%	17.06	%
2003	0.20	%	234,794		15.661984		3,677,340	0.00	%	56.54	%
Nationwide VIT – Multi-Manager Small Company Fund – Class I
2007	0.20	%	773,666		17.899968		13,848,597	0.09	%	1.93	%
2006	0.20	%	730,292		17.561515		12,825,034	0.10	%	11.82	%
2005	0.20	%	1,146,078		15.705843		18,000,121	0.00	%	12.09	%
2004	0.20	%	346,438		14.011465		4,854,104	0.00	%	18.78	%
2003	0.20	%	126,604		11.795728		1,493,386	0.00	%	40.73	%
Nationwide VIT – Nationwide Fund – Class I
2007	0.20	%	50,032		13.361574		668,506	1.03	%	7.96	%
2006	0.20	%	49,380		12.375964		611,125	1.09	%	13.40	%
2005	0.20	%	56,248		10.913424		613,858	1.00	%	7.23	%
2004	0.20	%	32,724		10.177848		333,060	1.30	%	9.53	%
2003	0.20	%	20,659		9.291410		191,951	0.59	%	27.26	%
Nationwide VIT – Nationwide Leaders Fund – Class I
2004	0.20	%	3,700		12.522767		46,334	0.48	%	18.56	%
2003	0.20	%	1,086		10.562758		11,471	0.15	%	25.13	%
Nationwide VIT – U.S. Growth Leaders Fund – Class I
2004	0.20	%	8,230		13.993330		115,165	0.00	%	12.18	%
2003	0.20	%	5,224		12.473517		65,162	0.00	%	51.83	%

(Continued)

93

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Nationwide VIT – Van Kampen Comstock Value Fund – Class I
2004	0.20	%	49,480	$	10.312567	$	510,266	1.39	%	17.26	%
2003	0.20	%	7,421		8.794319		65,263	1.34	%	31.17	%
Nationwide VIT – Van Kampen Multi Sector Bond Fund – Class I
2007	0.20	%	70,520		15.245098		1,075,084	4.18	%	4.41	%
2006	0.20	%	57,084		14.600569		833,459	4.07	%	4.63	%
2005	0.20	%	114,922		13.954609		1,603,692	3.99	%	1.98	%
2004	0.20	%	13,584		13.684149		185,885	4.55	%	6.32	%
2003	0.20	%	9,884		12.870615		127,213	5.42	%	11.89	%
Neuberger Berman AMT – Fasciano Portfolio – S Class Shares
2007	0.20	%	13,934		15.176941		211,475	0.00	%	0.31	%
2006	0.20	%	11,666		15.129543		176,501	0.00	%	5.04	%
2005	0.20	%	9,828		14.403227		141,555	0.00	%	2.69	%
2004	0.20	%	4,062		14.025658		56,972	0.00	%	11.65	%
2003	0.20	%	1,829		12.561832		22,976	0.00	%	24.81	%
Neuberger Berman AMT – Guardian Portfolio – I Class Shares
2005	0.20	%	234,680		12.237616		2,871,924	0.15	%	8.18	%
2004	0.20	%	19,660		11.312789		222,409	0.12	%	15.58	%
2003	0.20	%	30,298		9.787595		296,545	0.89	%	31.50	%
Neuberger Berman AMT – Mid-Cap Growth Portfolio – I Class Shares
2007	0.20	%	38,324		13.348628		511,573	0.00	%	22.28	%
2006	0.20	%	41,698		10.916267		455,187	0.00	%	14.47	%
2005	0.20	%	23,118		9.536717		220,470	0.00	%	13.51	%
2004	0.20	%	470,456		8.401327		3,952,455	0.00	%	16.08	%
2003	0.20	%	274,225		7.237810		1,984,788	0.00	%	27.81	%
Neuberger Berman AMT – Partners Portfolio – Class I
2004	0.20	%	229,766		12.443485		2,859,090	0.01	%	18.74	%
2003	0.20	%	14,991		10.479833		157,103	0.00	%	34.82	%
Oppenheimer VAF – Capital Appreciation Fund – Non-Service Shares
2007	0.20	%	1,732,160		11.804408		20,447,123	0.22	%	13.92	%
2006	0.20	%	1,641,104		10.362024		17,005,159	0.38	%	7.73	%
2005	0.20	%	1,970,560		9.618219		18,953,278	0.91	%	4.89	%
2004	0.20	%	1,451,308		9.169906		13,308,358	0.31	%	6.72	%
2003	0.20	%	710,846		8.592296		6,107,799	0.38	%	30.68	%
Oppenheimer VAF – Global Securities Fund – Non-Service Shares
2007	0.20	%	664,384		15.781314		10,484,853	1.33	%	6.11	%
2006	0.20	%	578,604		14.873215		8,605,702	1.07	%	17.46	%
2005	0.20	%	1,091,788		12.662678		13,824,960	1.00	%	14.08	%
2004	0.20	%	342,972		11.099865		3,806,943	1.15	%	18.92	%
2003	0.20	%	78,177		9.333505		729,665	0.73	%	42.73	%
Oppenheimer VAF – Main Street®– Non-Service Shares
2007	0.20	%	333,966		12.973942		4,332,856	1.00	%	4.21	%
2006	0.20	%	184,798		12.449315		2,300,609	1.10	%	14.80	%
2005	0.20	%	185,032		10.844763		2,006,628	1.37	%	5.76	%
2004	0.20	%	86,940		10.253671		891,454	0.83	%	9.24	%
2003	0.20	%	50,314		9.386344		472,265	0.90	%	26.47	%
Oppenheimer VAF – Mid Cap Fund – Non-Service Shares
2007	0.20	%	121,920		9.293377		1,133,049	0.00	%	6.12	%
2006	0.20	%	106,664		8.757520		934,112	0.00	%	2.75	%
2005	0.20	%	454,650		8.523068		3,875,013	0.00	%	12.10	%
2004	0.20	%	260,230		7.602891		1,978,500	0.00	%	19.54	%
2003	0.20	%	163,694		6.360255		1,041,136	0.00	%	25.34	%
PIMCO VIT – Low Duration Portfolio – Administrative Shares
2007	0.20	%	1,869,506		11.854696		22,162,425	4.75	%	7.16	%
2006	0.20	%	1,775,448		11.062747		19,641,332	4.19	%	3.75	%
2005	0.20	%	1,845,738		10.662435		19,680,061	2.71	%	0.80	%
2004	0.20	%	2,001,144		10.577591		21,167,283	1.29	%	1.64	%
2003	0.20	%	1,032,781		10.407346		10,748,509	1.22	%	2.14	%

(Continued)

94

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
PIMCO VIT – Real Return Portfolio – Administrative Shares
2007	0.20	%	777,912	$	13.840237	$	10,766,486	4.64	%	10.42	%
2006	0.20	%	672,656		12.533792		8,430,930	4.26	%	0.54	%
2005	0.20	%	628,146		12.466336		7,830,679	2.85	%	1.87	%
2004	0.20	%	225,144		12.237557		2,755,213	1.03	%	8.67	%
2003	0.20	%	41,728		11.260965		469,898	2.35	%	8.64	%
PIMCO VIT – Total Return Portfolio – Administrative Shares
2007	0.20	%	3,931,096		13.037033		51,249,828	4.81	%	8.52	%
2006	0.20	%	3,889,630		12.013005		46,726,145	4.42	%	3.64	%
2005	0.20	%	3,110,384		11.591132		36,052,872	3.47	%	2.22	%
2004	0.20	%	1,390,690		11.339186		15,769,293	1.92	%	4.67	%
2003	0.20	%	805,938		10.833078		8,730,789	2.71	%	4.83	%
Pioneer VCT – Pioneer High Yield Portfolio – Class I Shares
2007	0.20	%	507,564		17.249965		8,755,461	5.36	%	5.71	%
2006	0.20	%	467,554		16.318486		7,629,773	5.53	%	8.29	%
2005	0.20	%	438,236		15.069867		6,604,158	5.49	%	1.74	%
2004	0.20	%	41,538		14.811836		615,254	5.59	%	7.85	%
2003	0.20	%	38,729		13.734162		531,910	5.84	%	32.52	%
Royce Capital Fund – Micro-Cap Portfolio
2007	0.20	%	516,162		23.884685		12,328,367	1.50	%	3.77	%
2006	0.20	%	487,556		23.017122		11,222,136	0.17	%	20.83	%
2005	0.20	%	516,002		19.049333		9,829,494	0.60	%	11.39	%
2004	0.20	%	251,888		17.101898		4,307,763	0.00	%	13.62	%
2003	0.20	%	58,726		15.052067		883,948	0.00	%	48.87	%
T. Rowe Price Equity Income Portfolio – II
2007	0.20	%	1,884,266		18.226974		34,344,467	1.51	%	2.82	%
2006	0.20	%	1,955,804		17.726578		34,669,712	1.35	%	18.41	%
2005	0.20	%	1,993,558		14.970390		29,844,341	1.39	%	3.49	%
2004	0.20	%	1,400,944		14.465784		20,265,753	1.46	%	14.39	%
2003	0.20	%	546,267		12.646299		6,908,256	1.80	%	24.92	%
T. Rowe Price Mid-Cap Growth Portfolio – II
2007	0.20	%	283,588		23.610164		6,695,559	0.00	%	16.99	%
2006	0.20	%	288,630		20.181467		5,824,977	0.00	%	6.17	%
2005	0.20	%	626,894		19.008705		11,916,443	0.00	%	14.21	%
2004	0.20	%	835,584		16.643864		13,907,346	0.00	%	17.82	%
2003	0.20	%	473,916		14.126799		6,694,916	0.00	%	37.82	%
T. Rowe Price New America Growth Portfolio
2007	0.20	%	299,098		13.707959		4,100,023	0.00	%	13.55	%
2006	0.20	%	301,726		12.072027		3,642,444	0.04	%	7.12	%
2005	0.20	%	690,950		11.269904		7,786,940	0.00	%	4.26	%
2004	0.20	%	222,430		10.808909		2,404,226	0.00	%	8.09	% 05/03/04
The Dreyfus Socially Responsible Growth Fund, Inc. – Initial Shares
2004	0.20	%	29,340		7.311886		214,531	0.40	%	6.00	%
2003	0.20	%	15,093		6.898125		104,113	0.11	%	25.75	%
Turner GVIT Growth Focus Fund – Class I
2003	0.20	%	17,434		3.315211		57,797	0.00	%	50.66	%
Van Eck Worldwide Insurance Trust – Emerging Markets Fund – Initial Class
2007	0.20	%	66,494		45.090153		2,998,225	0.40	%	37.34	%
2006	0.20	%	46,954		32.831467		1,541,569	0.56	%	39.21	%
2005	0.20	%	45,066		23.583541		1,062,816	0.71	%	31.73	%
2004	0.20	%	120,164		17.902527		2,151,239	0.53	%	25.64	%
2003	0.20	%	6,811		14.249147		97,051	0.11	%	53.88	%
Van Eck Worldwide Insurance Trust – Hard Assets Fund – Initial Class
2007	0.20	%	81,432		47.420563		3,861,551	0.11	%	45.06	%
2006	0.20	%	59,788		32.689202		1,954,422	0.06	%	24.24	%
2005	0.20	%	52,740		26.310503		1,387,616	0.31	%	51.37	%
2004	0.20	%	70,582		17.381825		1,226,844	0.31	%	23.98	%
2003	0.20	%	17,418		14.048159		244,691	0.41	%	44.79	%

(Continued)

95

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Van Kampen UIF – Emerging Markets Debt Portfolio – Class I
2007	0.20	%	79,524	$	22.841354	$	1,816,436	7.13	%	6.32	%
2006	0.20	%	74,878		21.483999		1,608,679	10.28	%	10.59	%
2005	0.20	%	227,212		19.427363		4,414,130	7.14	%	12.03	%
2004	0.20	%	105,242		17.341685		1,825,074	7.52	%	9.84	%
2003	0.20	%	3,595		15.787831		56,757	0.00	%	27.61	%
Van Kampen UIF – Mid Cap Growth Portfolio – class I
2007	0.20	%	20,784		11.312053		235,110	0.00	%	22.42	%
2006	0.20	%	26,838		9.240416		247,994	0.00	%	9.06	%
2005	0.20	%	20,382		8.473005		172,697	0.00	%	17.33	%
2004	0.20	%	98,272		7.221303		709,652	0.00	%	21.35	%
2003	0.20	%	70,714		5.950642		420,794	0.00	%	41.48	%
Van Kampen UIF – U.S. Real Estate Portfolio – Class I
2007	0.20	%	249,376		28.623844		7,138,100	1.11	%	-17.24	%
2006	0.20	%	324,820		34.585436		11,234,041	1.07	%	37.77	%
2005	0.20	%	250,510		25.103798		6,288,752	1.19	%	16.82	%
2004	0.20	%	98,428		21.489618		2,115,180	1.61	%	36.12	%
2003	0.20	%	40,136		15.786980		633,626	0.00	%	37.24	%
Wells Fargo AVT – Opportunity FundSM
2007	0.20	%	154,478		14.332457		2,214,049	0.61	%	6.42	%
2006	0.20	%	199,708		13.467901		2,689,648	0.00	%	12.00	%
2005	0.20	%	360,812		12.025433		4,338,921	0.00	%	7.67	%
2004	0.20	%	266,180		11.168856		2,972,926	0.00	%	17.98	%
2003	0.20	%	202,631		9.466409		1,918,188	0.08	%	36.73	%
The BEST of AMERICA® America’s FUTURE Life SeriesSM Reduced Fee Tier (0.25%)
AIM VIF – Basic Value Fund – Series I
2007	0.25	%	74,740		17.537474		1,310,751	0.59	%	1.29	%
2006	0.25	%	70,154		17.314284		1,214,666	0.42	%	12.92	%
2005	0.25	%	54,050		15.332927		828,745	0.09	%	5.47	%
2004	0.25	%	98,126		14.537319		1,426,489	0.00	%	10.79	%
2003	0.25	%	1,947		13.121262		25,547	0.06	%	33.29	%
AIM VIF – Capital Appreciation Fund – Series I
2003	0.25	%	2,553		13.251011		33,830	0.00	%	35.02	%
AIM VIF – Capital Development Fund – Series I
2007	0.25	%	191,752		21.450254		4,113,129	0.00	%	10.57	%
2006	0.25	%	158,748		19.400361		3,079,769	0.00	%	16.23	%
2005	0.25	%	93,372		16.691371		1,558,507	0.00	%	9.33	%
2004	0.25	%	27,246		15.266666		415,956	0.00	%	15.21	%
AIM VIF – International Growth Fund – Series I
2007	0.25	%	903,590		20.523294		18,544,643	0.53	%	14.43	%
2006	0.25	%	447,740		17.934952		8,030,195	0.97	%	27.91	%
2005	0.25	%	202,258		14.021093		2,835,878	1.14	%	17.63	%
2004	0.25	%	26,402		11.919243		314,692	1.36	%	19.19	% 05/03/04
AllianceBernstein VPS – Growth and Income Portfolio – Class A
2007	0.25	%	720,052		18.887703		13,600,128	1.44	%	4.85	%
2006	0.25	%	422,112		18.013258		7,603,612	1.37	%	16.99	%
2005	0.25	%	369,126		15.396687		5,683,317	1.48	%	4.61	%
2004	0.25	%	426,728		14.718823		6,280,934	0.92	%	11.18	%
2003	0.25	%	278,219		13.238290		3,683,144	0.51	%	32.17	%
AllianceBernstein VPS – International Value Portfolio – Class A
2007	0.25	%	1,304,024		11.954073		15,588,398	1.13	%	5.57	%
2006	0.25	%	343,264		11.322832		3,886,721	0.57	%	13.23	% 05/01/06
AllianceBernstein VPS – Small/Mid Cap Value Portfolio – Class A
2007	0.25	%	62,706		20.240586		1,269,206	0.89	%	1.45	%

(Continued)

96

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
American Century VP – Income & Growth Fund – Class I
2007	0.25	%	200,072	$	13.156950	$	2,632,337	1.91	%	-0.32	%
2006	0.25	%	284,862		13.198939		3,759,876	1.85	%	16.80	%
2005	0.25	%	284,088		11.300886		3,210,446	1.94	%	4.37	%
2004	0.25	%	368,640		10.827688		3,991,519	1.37	%	12.71	%
2003	0.25	%	225,657		9.606659		2,167,810	1.28	%	29.03	%
American Century VP – International Fund – Class I
2007	0.25	%	760,806		13.934456		10,601,418	0.70	%	17.76	%
2006	0.25	%	987,980		11.832909		11,690,677	1.58	%	24.71	%
2005	0.25	%	882,458		9.488028		8,372,786	1.25	%	12.97	%
2004	0.25	%	923,768		8.398563		7,758,324	0.56	%	14.64	%
2003	0.25	%	674,427		7.326221		4,941,001	0.73	%	24.20	%
American Century VP – Mid Cap Value Fund – Class I
2007	0.25	%	48		13.218157		634	0.74	%	-2.55	%
American Century VP – Ultra® Fund – Class I
2007	0.25	%	27,300		13.101110		357,660	0.00	%	20.71	%
2006	0.25	%	24,306		10.853176		263,797	0.00	%	-3.52	%
2005	0.25	%	252,658		11.248731		2,842,082	0.00	%	1.91	%
2004	0.25	%	212,496		11.037791		2,345,486	0.00	%	10.40	%
2003	0.25	%	138,103		9.998079		1,380,765	0.00	%	24.59	%
American Century VP – Value Fund – Class I
2007	0.25	%	644,276		17.845573		11,497,474	1.58	%	-5.38	%
2006	0.25	%	552,364		18.859509		10,417,314	1.41	%	18.36	%
2005	0.25	%	496,994		15.934364		7,919,283	0.83	%	4.77	%
2004	0.25	%	351,012		15.208626		5,338,410	0.97	%	14.05	%
2003	0.25	%	248,298		13.335325		3,311,135	1.04	%	28.64	%
American Century VP – VistaSM Fund – Class I
2007	0.25	%	48,218		17.350253		836,594	0.00	%	39.42	%
2006	0.25	%	4,932		12.444525		61,376	0.00	%	8.74	%
2005	0.25	%	248		11.444645		2,838	0.00	%	14.45	% 05/02/05
BlackRock International Index Portfolio – Class II
2006	0.25	%	82,570		14.583459		1,204,156	5.83	%	25.37	%
2005	0.25	%	732		11.632654		8,515	1.76	%	16.33	% 05/02/05
BlackRock Large Cap Core V.I. Fund – Class II
2007	0.25	%	230,248		14.276667		3,287,174	1.23	%	7.86	%
2006	0.25	%	131,296		13.236885		1,737,950	0.79	%	14.33	%
2005	0.25	%	101,208		11.577932		1,171,779	0.74	%	15.78	% 05/02/05
Calvert Variable Series Inc. – Social Equity Portfolio
2007	0.25	%	4,512		16.829986		75,937	0.00	%	9.71	%
2006	0.25	%	7,002		15.339931		107,410	0.00	%	9.78	%
2005	0.25	%	1,152		13.973029		16,097	0.06	%	4.28	%
2004	0.25	%	826		13.399142		11,068	0.08	%	6.89	%
Credit Suisse Trust – Global Small Cap Portfolio
2007	0.25	%	6,308		10.452361		65,933	0.00	%	-4.20	%
2006	0.25	%	9,586		10.910325		104,586	0.00	%	12.92	%
2005	0.25	%	15,838		9.661761		153,023	0.00	%	15.85	%
2004	0.25	%	25,520		8.339563		212,826	0.00	%	17.69	%
2003	0.25	%	30,888		7.085747		218,865	0.00	%	47.29	%
Credit Suisse Trust – International Focus Portfolio
2007	0.25	%	10,580		15.584704		164,886	1.09	%	16.30	%
2006	0.25	%	7,190		13.400060		96,346	1.01	%	18.36	%
2005	0.25	%	7,410		11.321642		83,893	0.88	%	17.15	%
2004	0.25	%	13,758		9.664537		132,965	0.99	%	14.46	%
2003	0.25	%	17,161		8.443905		144,906	0.49	%	32.76	%
Credit Suisse Trust – Large Cap Value Portfolio
2007	0.25	%	3,478		14.931536		51,932	1.30	%	1.53	%
2006	0.25	%	5,326		14.706419		78,326	0.89	%	19.05	%
2005	0.25	%	2,276		12.352874		28,115	0.73	%	7.87	%
2004	0.25	%	16,952		11.451229		194,121	0.58	%	11.07	%
2003	0.25	%	15,477		10.310367		159,574	0.76	%	24.85	%

(Continued)

97

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Dreyfus IP – Mid Cap Stock Portfolio – Initial Shares
2007	0.25	%	30,302	$	17.729117	$	537,228	0.45	%	1.24	%
2006	0.25	%	38,318		17.511529		671,007	0.37	%	7.48	%
2005	0.25	%	20,998		16.292721		342,115	0.02	%	8.90	%
2004	0.25	%	41,246		14.961281		617,093	0.43	%	14.19	%
2003	0.25	%	647		13.102225		8,477	1.02	%	31.39	%
Dreyfus IP – Small Cap Stock Index Portfolio – Service Shares
2007	0.25	%	418,268		15.488598		6,478,385	0.38	%	-0.90	%
2006	0.25	%	247,338		15.629868		3,865,860	0.38	%	14.13	%
2005	0.25	%	162,720		13.695264		2,228,493	0.00	%	6.97	%
2004	0.25	%	376,014		12.803427		4,814,268	0.57	%	21.58	%
2003	0.25	%	145,429		10.530847		1,531,491	0.27	%	37.44	%
Dreyfus Stock Index Fund, Inc. – Initial Shares
2007	0.25	%	10,532,952		12.166992		128,154,343	1.72	%	4.99	%
2006	0.25	%	8,834,012		11.588607		102,373,893	1.64	%	15.21	%
2005	0.25	%	8,079,650		10.058674		81,270,565	1.63	%	4.43	%
2004	0.25	%	5,809,448		9.631920		55,956,138	1.82	%	10.36	%
2003	0.25	%	4,843,218		8.727408		42,268,740	1.54	%	28.04	%
Dreyfus VIF – Appreciation Portfolio – Initial Shares
2007	0.25	%	947,616		12.301651		11,657,241	1.56	%	6.86	%
2006	0.25	%	752,594		11.511538		8,663,514	1.53	%	16.19	%
2005	0.25	%	561,480		9.907772		5,563,016	0.02	%	4.12	%
2004	0.25	%	555,430		9.515935		5,285,436	1.67	%	4.78	%
2003	0.25	%	487,461		9.081512		4,426,883	1.18	%	20.87	%
Dreyfus VIF – International Value Portfolio – Initial Shares
2007	0.25	%	809,738		21.780049		17,636,133	1.57	%	3.89	%
2006	0.25	%	931,538		20.964071		19,528,829	1.25	%	22.29	%
2005	0.25	%	640,638		17.142660		10,982,239	0.00	%	11.61	%
2004	0.25	%	481,030		15.359280		7,388,274	1.23	%	19.72	%
2003	0.25	%	561,722		12.829044		7,206,356	2.67	%	36.02	%
DWS Variable Series II – Dreman High Return Equity VIP – Class B
2007	0.25	%	66,654		10.983369		732,085	0.92	%	-2.43	%
2006	0.25	%	15,180		11.257266		170,885	0.00	%	12.57	% 05/01/06
Federated IS – Quality Bond Fund II – Primary Shares
2007	0.25	%	776,642		15.183610		11,792,229	5.83	%	5.12	%
2006	0.25	%	1,173,262		14.444216		16,946,850	5.17	%	3.89	%
2005	0.25	%	1,963,430		13.902748		27,297,073	3.55	%	1.05	%
2004	0.25	%	1,438,890		13.758938		19,797,598	3.92	%	3.36	%
2003	0.25	%	204,710		13.311504		2,724,998	3.30	%	4.38	%
Fidelity® VIP – Equity-Income Portfolio – Service Class
2007	0.25	%	1,729,636		15.073906		26,072,370	1.67	%	1.16	%
2006	0.25	%	1,907,206		14.900594		28,418,502	3.15	%	19.78	%
2005	0.25	%	1,459,748		12.439919		18,159,147	1.56	%	5.49	%
2004	0.25	%	1,061,120		11.792032		12,512,761	1.39	%	11.10	%
2003	0.25	%	374,570		10.613484		3,975,493	1.66	%	29.89	%
Fidelity® VIP – Growth Portfolio – Service Class
2007	0.25	%	1,845,202		11.095199		20,472,883	0.62	%	26.55	%
2006	0.25	%	2,159,692		8.767341		18,934,756	0.28	%	6.47	%
2005	0.25	%	2,214,058		8.234853		18,232,442	0.41	%	5.41	%
2004	0.25	%	1,835,224		7.812236		14,337,203	0.16	%	3.01	%
2003	0.25	%	585,819		7.584268		4,443,008	0.18	%	32.45	%
Fidelity® VIP – High Income Portfolio – Service Class
2007	0.25	%	178,522		14.897237		2,659,485	8.58	%	2.40	%
2006	0.25	%	195,198		14.548271		2,839,793	7.58	%	10.90	%
2005	0.25	%	195,986		13.118317		2,571,006	14.70	%	2.27	%
2004	0.25	%	593,920		12.827432		7,618,468	8.03	%	9.19	%
2003	0.25	%	93,070		11.747355		1,093,326	6.36	%	26.65	%

(Continued)

98

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Fidelity® VIP – Overseas Portfolio – Service Class
2007	0.25	%	1,540,530	$	16.509660	$	25,433,627	3.19	%	16.91	%
2006	0.25	%	1,070,198		14.121395		15,112,689	0.84	%	17.65	%
2005	0.25	%	742,572		12.002567		8,912,770	0.56	%	18.67	%
2004	0.25	%	460,116		10.113816		4,653,529	0.98	%	13.20	%
2003	0.25	%	301,169		8.934131		2,690,683	0.63	%	42.85	%
Fidelity® VIP II – Contrafund® Portfolio – Service Class
2007	0.25	%	3,212,196		18.283913		58,731,512	0.89	%	17.21	%
2006	0.25	%	2,614,782		15.598891		40,787,699	1.12	%	11.31	%
2005	0.25	%	1,766,496		14.013727		24,755,193	0.19	%	16.56	%
2004	0.25	%	970,084		12.023156		11,663,471	0.24	%	15.05	%
2003	0.25	%	964,994		10.450250		10,084,429	0.30	%	28.03	%
Fidelity® VIP II – Investment Grade Bond Portfolio – Service Class
2007	0.25	%	102,048		11.689304		1,192,870	3.80	%	3.95	%
2006	0.25	%	49,006		11.245144		551,080	3.34	%	4.04	%
2005	0.25	%	33,064		10.808463		357,371	2.69	%	1.83	%
Fidelity® VIP III – Growth Opportunities Portfolio – Service Class
2007	0.25	%	62,164		12.953846		805,263	0.00	%	22.73	%
2006	0.25	%	127,338		10.554406		1,343,977	0.69	%	5.04	%
2005	0.25	%	326,516		10.048055		3,280,851	0.84	%	8.59	%
2004	0.25	%	451,498		9.253175		4,177,790	0.48	%	6.79	%
2003	0.25	%	197,613		8.664666		1,712,251	0.59	%	29.34	%
Fidelity® VIP III – Mid Cap Portfolio – Service Class
2007	0.25	%	354,360		26.698163		9,460,761	0.72	%	15.20	%
2006	0.25	%	172,826		23.176101		4,005,433	0.23	%	12.31	%
2005	0.25	%	159,618		20.635857		3,293,854	0.00	%	17.91	%
Fidelity® VIP III – Value Strategies Portfolio – Service Class
2007	0.25	%	3,262		16.757189		54,662	0.83	%	5.33	%
2006	0.25	%	2,506		15.908520		39,867	0.49	%	15.91	%
2005	0.25	%	884		13.725157		12,133	0.00	%	2.30	%
2004	0.25	%	29,960		13.416717		401,965	0.00	%	13.70	%
2003	0.25	%	15,729		11.799819		185,599	0.00	%	57.40	%
Franklin Templeton VIP – Foreign Securities Fund – Class 2
2007	0.25	%	590,458		22.660573		13,380,117	1.86	%	15.17	%
2006	0.25	%	359,658		19.676237		7,076,716	1.24	%	21.14	%
2005	0.25	%	241,412		16.242222		3,921,067	1.12	%	9.89	%
2004	0.25	%	173,760		14.779865		2,568,149	1.11	%	18.23	%
2003	0.25	%	9,405		12.500683		117,569	1.96	%	31.88	%
Franklin Templeton VIP – Small Cap Value Securities Fund – Class 2
2007	0.25	%	317,232		12.898779		4,091,905	0.63	%	-2.62	%
2006	0.25	%	208,584		13.246445		2,762,996	0.76	%	16.69	%
2005	0.25	%	11,480		11.351855		130,319	0.00	%	13.52	% 05/02/05
Gartmore GVIT – Small Cap Growth Fund: Class I – Intial Funding by Depositor
2006	0.25	%	174,802		17.036832		2,978,072	0.00	%	2.95	%
2005	0.25	%	186,986		16.548582		3,094,353	0.00	%	7.82	%
2004	0.25	%	283,520		15.348222		4,351,528	0.00	%	13.13	%
2003	0.25	%	59,176		13.566592		802,817	0.00	%	33.93	%
Goldman Sachs VIT Mid Cap Value Fund
2007	0.25	%	1,727,904		21.334874		36,864,614	0.81	%	2.94	%
2006	0.25	%	1,231,810		20.724643		25,528,822	0.98	%	15.87	%
2005	0.25	%	792,502		17.885426		14,174,236	0.60	%	12.54	%
2004	0.25	%	315,450		15.891856		5,013,086	0.74	%	25.57	%
2003	0.25	%	259,089		12.655709		3,278,955	1.72	%	28.07	%
Janus Aspen Series – Balanced Portfolio – Service Shares
2007	0.25	%	193,582		16.007046		3,098,676	2.47	%	10.01	%
2006	0.25	%	83,320		14.550491		1,212,347	1.99	%	10.14	%
2005	0.25	%	53,532		13.210934		707,208	2.04	%	7.39	%
2004	0.25	%	53,754		12.301545		661,257	2.45	%	8.02	%
2003	0.25	%	14,950		11.387925		170,249	2.34	%	13.44	%

(Continued)

99

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Janus Aspen Series – Forty Portfolio – Service Shares
2007	0.25	%	1,592,000	$	12.630653	$	20,108,000	0.19	%	36.29	%
2006	0.25	%	1,255,440		9.267372		11,634,630	0.14	%	8.84	%
2005	0.25	%	1,090,640		8.514303		9,286,039	0.01	%	12.28	%
2004	0.25	%	956,584		7.583386		7,254,146	0.02	%	17.67	%
2003	0.25	%	677,613		6.444456		4,366,847	0.25	%	19.93	%
Janus Aspen Series – Global Technology Portfolio – Service Shares
2007	0.25	%	291,228		5.152101		1,500,436	0.34	%	21.39	%
2006	0.25	%	770,748		4.244167		3,271,183	0.00	%	7.56	%
2005	0.25	%	229,560		3.945872		905,814	0.00	%	11.27	%
2004	0.25	%	204,340		3.546168		724,624	0.00	%	0.32	%
2003	0.25	%	97,833		3.535026		345,842	0.00	%	46.11	%
Janus Aspen Series – International Growth Portfolio – Service Shares
2007	0.25	%	1,103,674		18.234395		20,124,828	0.44	%	27.70	%
2006	0.25	%	1,109,576		14.279422		15,844,104	1.89	%	46.26	%
2005	0.25	%	882,786		9.762789		8,618,453	1.05	%	31.61	%
2004	0.25	%	680,002		7.417926		5,044,205	0.85	%	18.39	%
2003	0.25	%	92,562		6.265664		579,962	1.02	%	34.20	%
JPMorgan Insurance Trust – Diversified Mid Cap Growth Portfolio 1
2007	0.25	%	100,032		20.668909		2,067,552	0.00	%	16.94	%
2006	0.25	%	62,906		17.674125		1,111,809	0.00	%	11.11	%
2005	0.25	%	75 420		15 906622		1,199,677	0.00	%	10.82	%
2004	0.25	%	82,778		14.354104		1,188,204	0.00	%	12.34	%
2003	0.25	%	6,068		12.777560		77,534	0.00	%	26.83	%
JPMorgan Insurance Trust – Diversified Mid Cap Value Portfolio 1
2006	0.25	%	730		19.287150		14,080	1.18	%	16.43	%
2005	0.25	%	10,644		16.565444		176,323	0.60	%	9.48	%
2004	0.25	%	22,074		15.130897		333,999	0.58	%	15.11	%
2003	0.25	%	1,068		13.144807		14,039	0.57	%	32.42	%
Lincoln VIP – Baron Growth Opportunies Funds – Service Class
2007	0.25	%	312,238		19.321952		6,033,048	0.00	%	3.16	%
2006	0.25	%	186,980		18.729880		3,502,113	0.00	%	15.23	%
2005	0.25	%	304,012		16.253697		4,941,319	0.00	%	3.11	%
2004	0.25	%	84,614		15.763932		1,333,849	0.00	%	25.33	%
2003	0.25	%	17,272		12.578424		217,255	0.00	%	29.69	%
Lord Abbett Series Fund, Inc. – Mid – Cap Value Portfolio – Class VC
2007	0.25	%	87,970		12.658811		1,113,596	0.59	%	0.33	%
2006	0.25	%	45,876		12.617407		578,836	0.89	%	11.95	%
2005	0.25	%	19,122		11.270434		215,513	0.52	%	12.70	% 05/02/05
MFS VIT – Research International Series – Service Class
2007	0.25	%	128		10.563577		1,352	0.00	%	5.64	% 05/01/07
Nationwide GVIT Strategic Value Fund – Class I
2003	0.25	%	22,022		10.567653		232,721	0.04	%	38.46	%
Nationwide VIT – Federated High Income Bond Fund – Class I
2007	0.25	%	419,204		17.115297		7,174,801	7.29	%	2.88	%
2006	0.25	%	370,802		16.636894		6,168,994	7.41	%	10.33	%
2005	0.25	%	204,814		15.079557		3,088,504	6.92	%	2.13	%
2004	0.25	%	157,482		14.765731		2,325,337	7.58	%	9.82	%
2003	0.25	%	33,606		13.445225		451,840	7.99	%	21.97	%
Nationwide VIT – Gartmore Emerging Markets Fund – Class I
2007	0.25	%	406,344		36.226972		14,720,613	0.71	%	45.21	%
2006	0.25	%	300,448		24.947405		7,495,398	0.71	%	36.38	%
2005	0.25	%	198,760		18.292860		3,635,889	0.60	%	32.31	%
2004	0.25	%	68,036		13.826171		940,677	1.04	%	20.44	%
2003	0.25	%	14,303		11.479519		164,192	0.61	%	64.85	%

(Continued)

100

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Nationwide VIT – Gartmore Global Utilities Fund – Class l
2007	0.25	%	27,478	$	24.329252	$	668,519	2.57	%	20.13	%
2006	0.25	%	20,796		20.252066		421,162	2.84	%	37.22	%
2005	0.25	%	15,934		14.758947		235,169	2.09	%	6.12	%
2004	0.25	%	17,668		13.907406		245,716	1.64	%	29.64	%
2003	0.25	%	1,187		10.727488		12,734	1.02	%	23.74	%
Nationwide VIT – Gartmore International Growth Fund – Class I
2007	0.25	%	36,532		16.769826		612,635	0.38	%	26.83	%
2006	0.25	%	55,980		13.222655		740,204	0.84	%	32.63	%
2005	0.25	%	54,480		9.969281		543,126	1.10	%	29.89	%
2004	0.25	%	28,960		7.675467		222,282	0.85	%	13.91	%
2003	0.25	%	4,806		6.738255		32,384	0.00	%	35.28	%
Nationwide VIT – Gartmore Worldwide Leaders Fund – Class I
2007	0.25	%	14,992		17.410223		261,014	0.41	%	19.60	%
2006	0.25	%	13,250		14.557271		192,884	0.85	%	25.57	%
2005	0.25	%	12,984		11.593174		150,526	1.11	%	19.04	%
2004	0.25	%	34,068		9.738860		331,783	0.00	%	15.38	%
2003	0.25	%	34,022		8.440937		287,178	0.00	%	35.72	%
Nationwide VIT – Global Financial Services Fund – Class I
2007	0.25	%	38,992		19.345657		754,326	3.45	%	-1.30	%
2006	0.25	%	30,252		19.600661		592,959	1.89	%	20.02	%
2005	0.25	%	24,048		16.330978		392,727	2.00	%	10.87	%
2004	0.25	%	8,572		14.729262		126,259	1.37	%	20.69	%
2003	0.25	%	958		12.207124		11,694	1.08	%	41.10	%
Nationwide VIT – Global Health Sciences Fund – Class l
2007	0.25	%	57,456		15.279611		877,905	0.07	%	12.88	%
2006	0.25	%	29,942		13.536569		405,312	0.00	%	2.45	%
2005	0.25	%	27,596		13.212593		364,615	0.00	%	8.17	%
2004	0.25	%	24,814		12.214711		303,096	0.00	%	7.59	%
2003	0.25	%	9,013		11.352997		102,325	0.00	%	36.35	%
Nationwide VIT – Global Technology and Communications Fund – Class I
2007	0.25	%	519,226		4.165338		2,162,752	0.00	%	19.79	%
2006	0.25	%	446,826		3.477132		1,553,673	0.00	%	10.89	%
2005	0.25	%	262,362		3.135604		822,663	0.00	%	-0.76	%
2004	0.25	%	674,980		3.159750		2,132,768	0.00	%	4.05	%
2003	0.25	%	118,132		3.036698		358,731	0.00	%	54.84	%
Nationwide VIT – Government Bond Fund – Class I
2007	0.25	%	3,004,026		14.352245		43,114,517	4.48	%	6.89	%
2006	0.25	%	3,008,954		13.427221		40,401,890	3.95	%	3.08	%
2005	0.25	%	3,496,292		13.025536		45,541,077	3.71	%	3.01	%
2004	0.25	%	2,572,680		12.645377		32,532,509	5.38	%	3.00	%
2003	0.25	%	1,556,780		12.276554		19,111,894	3.25	%	1.75	%
Nationwide VIT – Growth Fund – Class I
2007	0.25	%	8,184		9.546438		78,128	0.18	%	19.24	%
2006	0.25	%	45,366		8.005797		363,191	0.05	%	5.90	%
2005	0.25	%	40,952		7.559516		309,577	0.08	%	6.24	%
2004	0.25	%	73,454		7.115834		522,686	0.34	%	7.89	%
2003	0.25	%	76,188		6.595662		502,510	0.02	%	32.41	%
Nationwide VIT – International Index Fund – Class II
2007	0.25	%	164,488		10.117465		1,664,202	1.19	%	1.17	% 05/01/07
Nationwide VIT – Investor Destinations Aggressive Fund – Class II
2007	0.25	%	160,792		16.497208		2,652,619	2.03	%	5.69	%
2006	0.25	%	77,654		15.608708		1,212,079	2.11	%	16.58	%
2005	0.25	%	24,354		13.389188		326,080	2.02	%	7.66	%
2004	0.25	%	14,712		12.436282		182,963	1.85	%	13.74	%
2003	0.25	%	4,309		10.933839		47,114	1.57	%	31.54	%

(Continued)

101

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Nationwide VIT – Investor Destinations Conservative Fund – Class II
2007	0.25	%	332,180	$	12.924331	$	4,293,204	3.54	%	5.12	%
2006	0.25	%	287,996		12.295233		3,540,978	3.23	%	5.90	%
2005	0.25	%	4,440		11.610294		51,550	2.49	%	3.05	%
2004	0.25	%	6,398		11.266714		72,084	2.49	%	4.39	%
2003	0.25	%	929		10.792806		10,027	2.59	%	7.64	%
Nationwide VIT – Investor Destinations Moderate Fund – Class II
2007	0.25	%	341,144		14.677673		5,007,200	2.71	%	5.39	%
2006	0.25	%	161,088		13.926464		2,243,386	2.47	%	11.08	%
2005	0.25	%	31,934		12.537840		400,383	2.39	%	5.08	%
2004	0.25	%	18,974		11.931529		226,389	2.21	%	9.26	%
2003	0.25	%	7,829		10.920096		85,493	2.05	%	19.75	%
Nationwide VIT – Investor Destinations Moderately Aggressive Fund – Class II
2007	0.25	%	236,756		15.818947		3,745,231	2.31	%	5.88	%
2006	0.25	%	84,106		14.939913		1,256,536	2.25	%	14.26	%
2005	0.25	%	80,236		13.075926		1,049,160	2.19	%	6.81	%
2004	0.25	%	90,230		12.242773		1,104,665	2.01	%	11.81	%
2003	0.25	%	3,797		10.949354		41,575	1.61	%	26.33	%
Nationwide VIT – Investor Destinations Moderately Conservative Fund – Class II
2007	0.25	%	260,644		13.881453		3,618,117	3.18	%	5.59	%
2006	0.25	%	105,542		13.146115		1,387,467	2.84	%	8.15	%
2005	0.25	%	151,626		12.155154		1,843,037	2.78	%	4.23	%
2004	0.25	%	21,136		11.662359		246,496	2.38	%	6.89	%
2003	0.25	%	2,613		10.910488		28,509	2.33	%	13.41	%
Nationwide VIT – J.P. Morgan Balanced Fund – Class I
2007	0.25	%	182,240		13.002564		2,369,587	2.16	%	4.36	%
2006	0.25	%	257,054		12.459031		3,202,644	2.25	%	11.97	%
2005	0.25	%	234,374		11.127198		2,607,926	1.98	%	2.29	%
2004	0.25	%	138,252		10.878396		1,503,960	1.94	%	8.22	%
2003	0.25	%	86,171		10.052086		866,198	1.76	%	18.12	%
Nationwide VIT – Mid Cap Growth Fund – Class I
2007	0.25	%	111,508		10.396626		1,159,307	0.00	%	8.74	%
2006	0.25	%	154,712		9.560904		1,479,187	0.00	%	9.63	%
2005	0.25	%	161,102		8.720733		1,404,928	0.00	%	9.47	%
2004	0.25	%	989,792		7.966452		7,885,130	0.00	%	15.05	%
2003	0.25	%	74,105		6.924341		513,128	0.00	%	39.79	%
Nationwide VIT – Mid Cap Index Fund – Class I
2007	0.25	%	1,035,184		18.204864		18,845,384	1.35	%	7.29	%
2006	0.25	%	993,900		16.967969		16,864,464	1.14	%	9.62	%
2005	0.25	%	613,462		15.479497		9,496,083	1.04	%	11.82	%
2004	0.25	%	317,498		13.843332		4,395,230	0.56	%	15.44	%
2003	0.25	%	70,843		11.991494		849,513	0.50	%	34.31	%
Nationwide VIT – Money Market Fund – Class I
2007	0.25	%	839,752		11.813525		9,920,431	4.65	%	4.53	%
2006	0.25	%	906,990		11.301640		10,250,474	4.43	%	4.27	%
2005	0.25	%	997,352		10.838856		10,810,155	2.61	%	2.41	%
2004	0.25	%	877,048		10.583572		9,282,301	0.80	%	0.56	%
2003	0.25	%	2,168,315		10.524702		22,820,869	0.63	%	0.37	%
Nationwide VIT – Money Market Fund – Class V
2007	0.25	%	12,378,852		11.330392		140,257,246	4.74	%	4.60	%
2006	0.25	%	11,262,860		10.831867		121,997,802	4.63	%	4.35	%
2005	0.25	%	5,577,142		10.380057		57,891,052	2.74	%	2.49	%
2004	0.25	%	9,126,608		10.127388		92,428,700	0.91	%	0.64	%
2003	0.25	%	1,814,317		10.063117		18,257,684	0.70	%	0.45	%
Nationwide VIT – Multi-Manager Small Cap Growth Fund – Class I
2007	0.25	%	271,302		18.651020		5,060,059	0.00	%	9.47	%

(Continued)

102

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Nationwide VIT – Multi-Manager Small Cap Value Fund – Class I
2007	0.25	%	575,424	$	20.441984	$	11,762,808	1.13	%	-7.13	%
2006	0.25	%	667,586		22.010798		14,694,101	0.43	%	17.00	%
2005	0.25	%	848,398		18.812416		15,960,416	0.07	%	2.82	%
2004	0.25	%	557,634		18.297168		10,203,123	0.00	%	17.01	%
2003	0.25	%	258,610		15.637860		4,044,107	0.00	%	56.46	%
Nationwide VIT – Multi-Manager Small Company Fund – Class I
2007	0.25	%	1,805,786		17.836712		32,209,285	0.09	%	1.88	%
2006	0.25	%	1,848,548		17.508253		32,364,846	0.10	%	11.76	%
2005	0.25	%	1,912,752		15.666008		29,965,188	0.00	%	12.04	%
2004	0.25	%	766,554		13.982897		10,718,646	0.00	%	18.72	%
2003	0.25	%	492,798		11.777552		5,803,954	0.00	%	40.66	%
Nationwide VIT – Nationwide Fund – Class I
2007	0.25	%	52,394		13.314351		697,592	1.03	%	7.91	%
2006	0.25	%	236,736		12.338411		2,920,946	1.09	%	13.34	%
2005	0.25	%	230,206		10.885739		2,505,962	1.00	%	7.17	%
2004	0.25	%	200,466		10.157086		2,036,150	1.30	%	9.48	%
2003	0.25	%	49,376		9.277816		458,101	0.59	%	27.19	%
Nationwide VIT – Nationwide Leaders Fund – Class I
2007	0.25	%	3,872		17.726502		68,637	1.24	%	11.28	%
2006	0.25	%	2,392		15.929628		38,104	0.70	%	15.76	%
2005	0.25	%	8,298		13.761286		114,191	1.29	%	10.04	%
2004	0.25	%	13,762		12.506076		172,109	0.48	%	18.50	%
2003	0.25	%	1,148		10.553942		12,116	0.15	%	25.07	%
Nationwide VIT – U.S. Growth Leaders Fund – Class I
2007	0.25	%	71,458		18.966559		1,355,312	0.00	%	22.18	%
2006	0.25	%	93,502		15.523663		1,451,494	0.27	%	-0.54	%
2005	0.25	%	80,480		15.607398		1,256,083	0.00	%	11.68	%
2004	0.25	%	50,246		13.974657		702,171	0.00	%	12.13	%
2003	0.25	%	33,465		12.463103		417,078	0.00	%	51.76	%
Nationwide VIT – Van Kampen Comstock Value Fund – Class I
2007	0.25	%	48,922		12.068473		590,414	1.74	%	-2.46	%
2006	0.25	%	36,988		12.373114		457,657	1.73	%	15.62	%
2005	0.25	%	42,010		10.701838		449,584	1.61	%	3.99	%
2004	0.25	%	36,102		10.291496		371,544	1.39	%	17.21	%
2003	0.25	%	3,887		8.780739		34,131	1.34	%	31.11	%
Nationwide VIT – Van Kampen Multi Sector Bond Fund – Class I
2007	0.25	%	657,186		15.191219		9,983,456	4.18	%	4.36	%
2006	0.25	%	450,402		14.556279		6,556,177	4.07	%	4.58	%
2005	0.25	%	483,160		13.919206		6,725,204	3.99	%	1.93	%
2004	0.25	%	63,742		13.656231		870,475	4.55	%	6.27	%
2003	0.25	%	515,327		12.850783		6,622,355	5.42	%	11.84	%
Neuberger Berman AMT – Fasciano Portfolio – S Class Shares
2007	0.25	%	20,928		15.136586		316,778	0.00	%	0.26	%
2006	0.25	%	18,450		15.096902		278,538	0.00	%	4.99	%
2005	0.25	%	15,290		14.379334		219,860	0.00	%	2.64	%
2004	0.25	%	22,204		14.009370		311,064	0.00	%	11.60	%
2003	0.25	%	3,926		12.553503		49,285	0.00	%	24.75	%
Neuberger Berman AMT – Guardian Portfolio – I Class Shares
2007	0.25	%	98,428		14.787583		1,455,512	0.26	%	7.12	%
2006	0.25	%	194,222		13.804932		2,681,222	0.70	%	13.09	%
2005	0.25	%	75,766		12.206553		924,842	0.15	%	8.12	%
2004	0.25	%	91,408		11.289714		1,031,970	0.12	%	15.53	%
2003	0.25	%	52,239		9.772505		510,506	0.89	%	31.43	%
Neuberger Berman AMT – Mid-Cap Growth Portfolio – I Class Shares
2007	0.25	%	489,154		13.301400		6,506,433	0.00	%	22.22	%
2006	0.25	%	391,016		10.883119		4,255,474	0.00	%	14.41	%
2005	0.25	%	365,056		9.512489		3,472,591	0.00	%	13.46	%
2004	0.25	%	678,994		8.384158		5,692,793	0.00	%	16.02	%
2003	0.25	%	284,185		7.226636		2,053,702	0.00	%	27.75	%

(Continued)

103

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Neuberger Berman AMT – Partners Portfolio – Class I
2007	0.25	%	25,412	$	17.855044	$	453,732	0.62	%	9.06	%
2006	0.25	%	70,676		16.371496		1,157,072	0.68	%	11.96	%
2005	0.25	%	84,180		14.622460		1,230,919	0.98	%	17.75	%
2004	0.25	%	191,928		12.418080		2,383,377	0.01	%	18.68	%
2003	0.25	%	44,110		10.463664		461,552	0.00	%	34.75	%
Neuberger Berman AMT – Regency Portfolio – Class I
2007	0.25	%	32,224		10.569832		340,602	0.46	%	3.04	%
2006	0.25	%	6,524		10.257708		66,921	0.44	%	2.58	% 05/01/06
Oppenheimer VAF – Capital Appreciation Fund – Non-Service Shares
2007	0.25	%	3,734,518		11.762653		43,927,839	0.22	%	13.86	%
2006	0.25	%	3,188,414		10.330569		32,938,131	0.38	%	7.68	%
2005	0.25	%	3,734,142		9.593805		35,824,630	0.91	%	4.84	%
2004	0.25	%	1,591,142		9.151191		14,560,844	0.31	%	6.67	%
2003	0.25	%	503,219		8.579039		4,317,135	0.38	%	30.62	%
Oppenheimer VAF – Global Securities Fund – Non-Service Shares
2007	0.25	%	1,785,708		15.720950		28,073,026	1.33	%	6.05	%
2006	0.25	%	1,608,848		14.823774		23,849,199	1.07	%	17.40	%
2005	0.25	%	1,169,740		12.626867		14,770,151	1.00	%	14.02	%
2004	0.25	%	436,776		11.073978		4,836,848	1.15	%	18.87	%
2003	0.25	%	162,279		9.316393		1,511,855	0.73	%	42.66	%
Oppenheimer VAF – Main Street®– Non-Service Shares
2007	0.25	%	225,200		12.928044		2,911,396	1.00	%	4.16	%
2006	0.25	%	370,160		12.411511		4,594,245	1.10	%	14.74	%
2005	0.25	%	381,782		10.817217		4,129,819	1.37	%	5.71	%
2004	0.25	%	192,090		10.232719		1,965,603	0.83	%	9.19	%
2003	0.25	%	264,755		9.371848		2,481,244	0.90	%	26.40	%
Oppenheimer VAF – Mid Cap Fund – Non-Service Shares
2007	0.25	%	1,094,732		9.260496		10,137,761	0.00	%	6.07	%
2006	0.25	%	1,386,376		8.730923		12,104,342	0.00	%	2.70	%
2005	0.25	%	1,772,498		8.501413		15,068,738	0.00	%	12.05	%
2004	0.25	%	1,726,784		7.587355		13,101,723	0.00	%	19.48	%
2003	0.25	%	809,116		6.350438		5,138,241	0.00	%	25.28	%
PIMCO VIT – All Asset Portfolio – Administrative Shares
2007	0.25	%	133,088		13.398414		1,783,168	8.25	%	8.06	%
2006	0.25	%	121,412		12.399544		1,505,453	4.03	%	4.40	%
2005	0.25	%	287,514		11.877133		3,414,842	4.94	%	5.96	%
2004	0.25	%	10,938		11.208609		122,600	6.86	%	12.09	% 05/03/04
PIMCO VIT – Low Duration Portfolio – Administrative Shares
2007	0.25	%	1,853,686		11.823104		21,916,322	4.75	%	7.10	%
2006	0.25	%	875,682		11.038824		9,666,499	4.19	%	3.70	%
2005	0.25	%	747,294		10.644694		7,954,716	2.71	%	0.75	%
2004	0.25	%	554,690		10.565271		5,860,450	1.29	%	1.58	%
2003	0.25	%	1,496,037		10.400435		15,559,436	1.22	%	2.09	%
PIMCO VIT – Real Return Portfolio – Administrative Shares
2007	0.25	%	1,535,174		13.803269		21,190,420	4.64	%	10.37	%
2006	0.25	%	1,287,852		12.506613		16,106,667	4.26	%	0.49	%
2005	0.25	%	1,206,896		12.445521		15,020,450	2.85	%	1.82	%
2004	0.25	%	309,916		12.223233		3,788,175	1.03	%	8.62	%
2003	0.25	%	73,396		11.253423		825,956	2.35	%	8.58	%
PIMCO VIT – Total Return Portfolio – Administrative Shares
2007	0.25	%	5,454,364		13.002214		70,918,808	4.81	%	8.47	%
2006	0.25	%	3,326,500		11.986960		39,874,622	4.42	%	3.59	%
2005	0.25	%	2,083,246		11.571785		24,106,875	3.47	%	2.17	%
2004	0.25	%	1,511,060		11.325918		17,114,142	1.92	%	4.62	%
2003	0.25	%	1,182,357		10.825824		12,799,989	2.71	%	4.78	%

(Continued)

104

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Pioneer VCT – Pioneer High Yield Portfolio – Class I Shares
2007	0.25	%	195,182	$	17.203983	$	3,357,908	5.36	%	5.65	%
2006	0.25	%	82,444		16.283186		1,342,451	5.53	%	8.23	%
2005	0.25	%	36,528		15.044787		549,556	5.49	%	1.69	%
2004	0.25	%	53,634		14.794578		793,492	5.59	%	7.79	%
2003	0.25	%	379,007		13.725038		5,201,885	5.84	%	32.45	%
Royce Capital Fund – Micro-Cap Portfolio
2007	0.25	%	1,213,818		23.821182		28,914,579	1.50	%	3.72	%
2006	0.25	%	779,248		22.967474		17,897,358	0.17	%	20.77	%
2005	0.25	%	690,136		19.017724		13,124,816	0.60	%	11.33	%
2004	0.25	%	271,392		17.082044		4,635,930	0.00	%	13.56	%
2003	0.25	%	85,061		15.042113		1,279,497	0.00	%	48.79	%
T. Rowe Price Equity Income Portfolio – II
2007	0.25	%	2,229,008		18.178518		40,520,062	1.51	%	2.77	%
2006	0.25	%	1,540,034		17.688346		27,240,654	1.35	%	18.35	%
2005	0.25	%	892,058		14.945544		13,332,292	1.39	%	3.44	%
2004	0.25	%	366,698		14.448971		5,298,409	1.46	%	14.33	%
2003	0.25	%	167,637		12.637920		2,118,583	1.80	%	24.86	%
T. Rowe Price Mid – Cap Growth Portfolio — II
2007	0.25	%	726,466		23.547392		17,106,380	0.00	%	16.93	%
2006	0.25	%	560,134		20.137940		11,279,945	0.00	%	6.12	%
2005	0.25	%	356,418		18.977178		6,763,808	0.00	%	14.15	%
2004	0.25	%	179,746		16.624542		2,988,195	0.00	%	17.76	%
2003	0.25	%	279,141		14.117448		3,940,759	0.00	%	37.75	%
T. Rowe Price New America Growth Portfolio
2007	0.25	%	194,180		13.682900		2,656,946	0.00	%	13.49	%
2006	0.25	%	86,392		12.056017		1,041,543	0.04	%	7.06	%
2005	0.25	%	2,404		11.260565		27,070	0.00	%	4.21	%
2004	0.25	%	560		10.805340		6,051	0.00	%	8.05	% 05/03/04
T. Rowe Price Personal Strategy Balanced Portfolio
2007	0.25	%	5,720		10.865761		62,152	1.34	%	7.34	%
The Dreyfus Socially Responsible Growth Fund, Inc. – Initial Shares
2007	0.25	%	50,616		8.832711		447,076	0.54	%	7.51	%
2006	0.25	%	91,596		8.215346		752,493	0.11	%	8.93	%
2005	0.25	%	101,932		7.541951		768,766	0.00	%	3.36	%
2004	0.25	%	154,666		7.296964		1,128,592	0.40	%	5.95	%
2003	0.25	%	71,544		6.887482		492,758	0.11	%	25.69	%
Turner GVIT Growth Focus Fund – Class I
2003	0.25	%	23,948		3.309832		79,264	0.00	%	50.59	%
Van Eck Worldwide Insurance Trust – Emerging Markets Fund – Initial Class
2007	0.25	%	105,400		44.930650		4,735,691	0.40	%	37.27	%
2006	0.25	%	66,446		32.731758		2,174,894	0.56	%	39.14	%
2005	0.25	%	41,596		23.523647		978,490	0.71	%	31.67	%
2004	0.25	%	212,994		17.865954		3,805,341	0.53	%	25.58	%
2003	0.25	%	38,302		14.227140		544,928	0.11	%	53.80	%
Van Eck Worldwide Insurance Trust – Hard Assets Fund – Initial Class
2007	0.25	%	170,146		47.252962		8,039,902	0.11	%	44.99	%
2006	0.25	%	153,486		32.590053		5,002,117	0.06	%	24.18	%
2005	0.25	%	129,856		26.243783		3,407,913	0.31	%	51.29	%
2004	0.25	%	31,156		17.346378		540,444	0.31	%	23.92	%
2003	0.25	%	12,374		14.026509		173,564	0.41	%	44.72	%
Van Kampen UIF – Emerging Markets Debt Portfolio – Class I
2007	0.25	%	74,644		22.760599		1,698,942	7.13	%	6.26	%
2006	0.25	%	49,984		21.418803		1,070,597	10.28	%	10.53	%
2005	0.25	%	48,476		19.378063		939,371	7.14	%	11.97	%
2004	0.25	%	37,344		17.306300		646,286	7.52	%	9.79	%
2003	0.25	%	68,138		15.763497		1,074,093	0.00	%	27.55	%

(Continued)

105

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Van Kampen UIF – Mid Cap Growth Portfolio – class I
2007	0.25	%	401,714	$	11.268795	$	4,526,833	0.00	%	22.36	%
2006	0.25	%	265,862		9.209696		2,448,508	0.00	%	9.00	%
2005	0.25	%	144,664		8.449046		1,222,273	0.00	%	17.28	%
2004	0.25	%	137,920		7.204463		993,640	0.00	%	21.29	%
2003	0.25	%	74,914		5.939719		444,968	0.00	%	41.41	%
Van Kampen UIF – U.S. Real Estate Portfolio – Class I
2007	0.25	%	617,432		28.522644		17,610,793	1.11	%	-17.28	%
2006	0.25	%	709,670		34.480507		24,469,781	1.07	%	37.70	%
2005	0.25	%	546,448		25.040093		13,683,109	1.19	%	16.76	%
2004	0.25	%	352,704		21.445777		7,564,011	1.61	%	36.05	%
2003	0.25	%	151,526		15.762653		2,388,452	0.00	%	37.17	%
W&R Target Funds, Inc. – Growth Portfolio
2007	0.25	%	2,806		15.403902		43,223	0.00	%	25.50	%
W&R Target Funds, Inc. – Real Estate Securities Portfolio
2007	0.25	%	3,926		12.480780		49,000	1.28	%	-16.28	%
2006	0.25	%	594		14.907103		8,855	1.58	%	29.76	%
W&R Target Funds, Inc. – Science and Technology Portfolio
2007	0.25	%	448		10.188127		4,564	0.00	%	1.88	% 09/27/07
Wells Fargo AVT – Opportunity FundSM
2007	0.25	%	358,194		14.277593		5,114,148	0.61	%	6.37	%
2006	0.25	%	454,354		13.423088		6,098,834	0.00	%	11.94	%
2005	0.25	%	470,806		11.991404		5,645,625	0.00	%	7.62	%
2004	0.25	%	469,872		11.142802		5,235,691	0.00	%	17.93	%
2003	0.25	%	169,629		9.449055		1,602,834	0.08	%	36.66	%
The BEST of AMERICA® America’s FUTURE Life SeriesSM
Reduced Fee Tier (0.40%)
AIM VIF – Basic Value Fund – Series I
2007	0.40	%	16,380		17.397964		284,979	0.59	%	1.14	%
2006	0.40	%	30,412		17.202471		523,162	0.42	%	12.75	%
2005	0.40	%	44,502		15.256716		678,954	0.09	%	5.32	%
2004	0.40	%	73,606		14.486704		1,066,308	0.00	%	10.63	%
2003	0.40	%	82,900		13.095200		1,085,592	0.06	%	33.09	%
AIM VIF – Capital Appreciation Fund – Series I
2003	0.40	%	13,547		13.224712		179,155	0.00	%	34.82	%
AIM VIF – Capital Development Fund – Series I
2007	0.40	%	129,860		21.279639		2,763,374	0.00	%	10.40	%
2006	0.40	%	137,464		19.275099		2,649,632	0.00	%	16.06	%
2005	0.40	%	247,510		16.608430		4,110,753	0.00	%	9.17	%
2004	0.40	%	59,864		15.213529		910,743	0.00	%	15.04	%
AIM VIF – International Growth Fund – Series I
2007	0.40	%	475,710		20.410961		9,709,698	0.53	%	14.26	%
2006	0.40	%	461,146		17.863705		8,237,776	0.97	%	27.72	%
2005	0.40	%	457,728		13.986284		6,401,914	1.14	%	17.46	%
2004	0.40	%	152,296		11.907437		1,813,455	1.36	%	19.07	% 05/03/04
AllianceBernstein VPS – Growth and Income Portfolio – Class A
2007	0.40	%	63,592		18.737498		1,191,555	1.44	%	4.70	%
2006	0.40	%	395,572		17.896979		7,079,544	1.37	%	16.82	%
2005	0.40	%	386,306		15.320186		5,918,280	1.48	%	4.45	%
2004	0.40	%	309,918		14.667608		4,545,756	0.92	%	11.02	%
2003	0.40	%	246,983		13.212012		3,263,142	0.51	%	31.97	%
AllianceBernstein VPS – International Value Portfolio – Class A
2007	0.40	%	764,464		11.924192		9,115,616	1.13	%	5.42	%
2006	0.40	%	453,968		11.311574		5,135,093	0.57	%	13.12	% 05/01/06
American Century VP – Income & Growth Fund – Class I
2006	0.40	%	280		14.724248		4,123	1.85	%	16.62	%
2005	0.40	%	1,326		12.625722		16,742	1.94	%	4.21	%
2004	0.40	%	177,026		12.115153		2,144,697	1.37	%	12.54	%
2003	0.40	%	350,297		10.765053		3,770,966	1.28	%	28.84	%

(Continued)

106

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
American Century VP – International Fund – Class I
2007	0.40	%	3,154	$	17.343787	$	54,702	0.70	%	17.58	%
2006	0.40	%	146,198		14.750278		2,156,461	1.58	%	24.53	%
2005	0.40	%	243,536		11.844974		2,884,678	1.25	%	12.80	%
2004	0.40	%	1,074,540		10.500552		11,283,263	0.56	%	14.47	%
2003	0.40	%	2,984,336		9.173579		27,377,042	0.73	%	24.01	%
American Century VP – Ultra® Fund – Class I
2007	0.40	%	9,950		12.990210		129,253	0.00	%	20.53	%
2006	0.40	%	15,632		10.777532		168,474	0.00	%	-3.66	%
2005	0.40	%	28,284		11.187064		316,415	0.00	%	1.76	%
2004	0.40	%	102,910		10.993709		1,131,363	0.00	%	10.23	%
2003	0.40	%	79,186		9.973091		789,729	0.00	%	24.40	%
American Century VP – Value Fund – Class I
2007	0.40	%	199,154		18.202380		3,625,077	1.58	%	-5.52	%
2006	0.40	%	250,854		19.265641		4,832,863	1.41	%	18.18	%
2005	0.40	%	371,836		16.301854		6,061,616	0.83	%	4.62	%
2004	0.40	%	572,678		15.582659		8,923,846	0.97	%	13.88	%
2003	0.40	%	835,035		13.683795		11,426,448	1.04	%	28.44	%
American Century VP – VistaSM Fund – Class I
2007	0.40	%	9,298		17.281076		160,679	0.00	%	39.21	%
2006	0.40	%	9,374		12.413582		116,365	0.00	%	8.57	%
2005	0.40	%	596		11.433293		6,814	0.00	%	14.33	% 05/02/05
BlackRock International Index Portfolio – Class II
2006	0.40	%	17,946		14.547195		261,064	5.83	%	25.18	%
2005	0.40	%	220		11.621096		2,557	1.76	%	16.21	% 05/02/05
BlackRock Large Cap Core V.I. Fund – Class II
2007	0.40	%	15,428		14.219711		219,382	1.23	%	7.69	%
2006	0.40	%	17,728		13.203975		234,080	0.79	%	14.16	%
2005	0.40	%	73,626		11.566434		851,590	0.74	%	15.66	% 05/02/05
Calvert Variable Series Inc. – Social Equity Portfolio
2006	0.40	%	512		15.240875		7,803	0.00	%	9.62	%
2005	0.40	%	428		13.903575		5,951	0.06	%	4.13	%
2004	0.40	%	6,064		13.352495		80,970	0.08	%	6.73	%
2003	0.40	%	1,076		12.510533		13,461	0.01	%	21.69	%
Credit Suisse Trust – Large Cap Value Portfolio
2003	0.40	%	17,547		10.955988		192,245	0.76	%	24.66	%
Dreyfus IP – Mid Cap Stock Portfolio – Initial Shares
2007	0.40	%	2,880		17.588091		50,654	0.45	%	1.09	%
2006	0.40	%	6,714		17.398454		116,813	0.37	%	7.32	%
2005	0.40	%	9,248		16.211755		149,926	0.02	%	8.74	%
2004	0.40	%	25,166		14.909204		375,205	0.43	%	14.02	%
2003	0.40	%	58,097		13.076217		759,689	1.02	%	31.20	%
Dreyfus IP – Small Cap Stock Index Portfolio – Service Shares
2007	0.40	%	207,618		15.357469		3,188,487	0.38	%	-1.05	%
2006	0.40	%	418,714		15.520951		6,498,839	0.38	%	13.96	%
2005	0.40	%	434,388		13.620186		5,916,445	0.00	%	6.81	%
2004	0.40	%	164,998		12.752292		2,104,103	0.57	%	21.40	%
2003	0.40	%	61,690		10.504526		648,024	0.27	%	37.23	%
Dreyfus Stock Index Fund, Inc. – Initial Shares
2007	0.40	%	3,158,044		14.346541		45,307,008	1.72	%	4.83	%
2006	0.40	%	4,780,522		13.685152		65,422,170	1.64	%	15.04	%
2005	0.40	%	3,928,314		11.896207		46,732,037	1.63	%	4.27	%
2004	0.40	%	6,072,526		11.408542		69,278,668	1.82	%	10.20	%
2003	0.40	%	9,284,780		10.352696		96,122,505	1.54	%	27.85	%
Dreyfus VIF – Appreciation Portfolio – Initial Shares
2007	0.40	%	65,988		14.746966		973,123	1.56	%	6.70	%
2006	0.40	%	265,322		13.820624		3,666,916	1.53	%	16.01	%
2005	0.40	%	471,228		11.912967		5,613,724	0.02	%	3.96	%
2004	0.40	%	504,718		11.458946		5,783,536	1.67	%	4.63	%
2003	0.40	%	830,526		10.952239		9,096,119	1.18	%	20.69	%

(Continued)

107

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Dreyfus VIF – International Value Portfolio – Initial Shares
2007	0.40	%	180,206	$	21.606848	$	3,893,684	1.57	%	3.74	%
2006	0.40	%	293,760		20.828757		6,118,656	1.25	%	22.11	%
2005	0.40	%	369,294		17.057481		6,299,225	0.00	%	11.44	%
2004	0.40	%	507,212		15.305834		7,763,303	1.23	%	19.54	%
2003	0.40	%	146,661		12.803571		1,877,785	2.67	%	35.81	%
DWS Variable Series II – Dreman High Return Equity VIP – Class B
2007	0.40	%	1,088		10.955918		11,920	0.92	%	-2.58	%
Federated IS – Quality Bond Fund II – Primary Shares
2007	0.40	%	18,180		14.987597		272,475	5.83	%	4.96	%
2006	0.40	%	68,922		14.279265		984,156	5.17	%	3.74	%
2005	0.40	%	592,368		13.764550		8,153,679	3.55	%	0.89	%
2004	0.40	%	1,333,708		13.642560		18,195,191	3.92	%	3.21	%
2003	0.40	%	2,418,929		13.218733		31,975,177	3.30	%	4.23	%
Fidelity® VIP – Equity-Income Portfolio – Service Class
2007	0.40	%	275,862		16.184435		4,464,671	1.67	%	1.01	%
2006	0.40	%	520,282		16.022504		8,336,220	3.15	%	19.60	%
2005	0.40	%	722,038		13.396579		9,672,839	1.56	%	5.34	%
2004	0.40	%	1,784,684		12.717880		22,697,397	1.39	%	10.94	%
2003	0.40	%	2,509,045		11.463982		28,763,647	1.66	%	29.70	%
Fidelity® VIP – Growth Portfolio – Service Class
2007	0.40	%	190,114		15.988944		3,039,722	0.62	%	26.36	%
2006	0.40	%	245,682		12.653389		3,108,710	0.28	%	6.31	%
2005	0.40	%	510,730		11.902677		6,079,054	0.41	%	5.25	%
2004	0.40	%	1,600,358		11.308717		18,097,996	0.16	%	2.85	%
2003	0.40	%	2,979,457		10.995198		32,759,720	0.18	%	32.25	%
Fidelity® VIP – High Income Portfolio – Service Class
2006	0.40	%	244		10.547905		2,574	7.58	%	10.73	%
2005	0.40	%	2,824		9.525383		26,900	14.70	%	2.11	%
2004	0.40	%	217,058		9.328110		2,024,741	8.03	%	9.03	%
2003	0.40	%	504,057		8.555502		4,312,461	6.36	%	26.46	%
Fidelity® VIP – Overseas Portfolio – Service Class
2007	0.40	%	205,152		17.708202		3,632,873	3.19	%	16.74	%
2006	0.40	%	581,496		15.169405		8,820,948	0.84	%	17.48	%
2005	0.40	%	700,420		12.912620		9,044,257	0.56	%	18.50	%
2004	0.40	%	912,684		10.896942		9,945,465	0.98	%	13.03	%
2003	0.40	%	746,827		9.640353		7,199,676	0.63	%	42.63	%
Fidelity® VIP II – Contrafund® Portfolio – Service Class
2007	0.40	%	694,122		22.806621		15,830,577	0.89	%	17.04	%
2006	0.40	%	967,474		19.486792		18,852,965	1.12	%	11.15	%
2005	0.40	%	1,090,144		17.532748		19,113,220	0.19	%	16.38	%
2004	0.40	%	1,506,264		15.064815		22,691,589	0.24	%	14.88	%
2003	0.40	%	1,901,875		13.113640		24,940,504	0.30	%	27.84	%
Fidelity® VIP II – Investment Grade Bond Portfolio – Service Class
2007	0.40	%	5,038		11.607727		58,480	3.80	%	3.79	%
2006	0.40	%	880		11.183530		9,842	3.34	%	3.88	%
2005	0.40	%	372		10.765329		4,005	2.69	%	1.67	%
Fidelity® VIP III – Growth Opportunities Portfolio – Service Class
2005	0.40	%	608		9.527944		5,793	0.84	%	8.43	%
2004	0.40	%	20,800		8.787333		182,777	0.48	%	6.63	%
2003	0.40	%	259,028		8.240791		2,134,596	0.59	%	29.14	%
Fidelity® VIP III – Mid Cap Portfolio – Service Class
2007	0.40	%	51,988		26.511996		1,378,306	0.72	%	15.02	%
2006	0.40	%	35,172		23.049221		810,687	0.23	%	12.14	%
2005	0.40	%	3,976		20.553596		81,721	0.00	%	17.73	%
Fidelity® VIP III – Value Strategies Portfolio – Service Class
2006	0.40	%	14		15.797724		221	0.49	%	15.73	%
2005	0.40	%	2,310		13.649958		31,531	0.00	%	2.15	%
2004	0.40	%	64,044		13.363171		855,831	0.00	%	13.53	%
2003	0.40	%	59,064		11.770364		695,205	0.00	%	57.16	%

(Continued)

108

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Franklin Templeton VIP – Foreign Securities Fund – Class 2
2007	0.40	%	64,892	$	22.480343	$	1,458,794	1.86	%	14.99	%
2006	0.40	%	494,684		19.549201		9,670,677	1.24	%	20.96	%
2005	0.40	%	485,970		16.161499		7,854,004	1.12	%	9.73	%
2004	0.40	%	397,492		14.728417		5,854,428	1.11	%	18.06	%
2003	0.40	%	300,494		12.475864		3,748,922	1.96	%	31.96	%
Franklin Templeton VIP – Small Cap Value Securities Fund – Class 2
2007	0.40	%	62,522		12.847323		803,240	0.63	%	-2.77	%
2006	0.40	%	62,174		13.213518		821,537	0.76	%	16.52	%
2005	0.40	%	199,332		11.340582		2,260,541	0.00	%	13.41	% 05/02/05
Gartmore GVIT – Small Cap Growth Fund: Class I – Intial Funding by Depositor
2006	0.40	%	106,988		16.842189		1,801,912	0.00	%	2.80	%
2005	0.40	%	123,110		16.384018		2,017,036	0.00	%	7.66	%
2004	0.40	%	302,750		15.218321		4,607,347	0.00	%	12.96	%
2003	0.40	%	315,046		13.471955		4,244,286	0.00	%	33.73	%
Goldman Sachs VIT Mid Cap Value Fund
2007	0.40	%	707,562		21.165166		14,975,667	0.81	%	2.79	%
2006	0.40	%	1,066,122		20.590810		21,952,316	0.98	%	15.70	%
2005	0.40	%	1,114,814		17.796530		19,839,821	0.60	%	12.38	%
2004	0.40	%	1,046,542		15.836525		16,573,589	0.74	%	25.38	%
2003	0.40	%	599,528		12.630569		7,572,380	1.72	%	27.88	%
Janus Aspen Series – Balanced Portfolio – Service Shares
2007	0.40	%	133,728		15.879713		2,123,562	2.47	%	9.84	%
2006	0.40	%	165,700		14.456527		2,395,447	1.99	%	9.98	%
2005	0.40	%	208,740		13.145265		2,743,943	2.04	%	7.23	%
2004	0.40	%	285,628		12.258707		3,501,430	2.45	%	7.86	%
2003	0.40	%	360,530		11.365300		4,097,532	2.34	%	13.27	%
Janus Aspen Series – Forty Portfolio – Service Shares
2007	0.40	%	59,336		12.481327		740,592	0.19	%	36.09	%
2006	0.40	%	228,352		9.171618		2,094,357	0.14	%	8.68	%
2005	0.40	%	217,772		8.438947		1,837,766	0.01	%	12.11	%
2004	0.40	%	878,196		7.527514		6,610,633	0.02	%	17.50	%
2003	0.40	%	1,755,706		6.406568		11,248,050	0.25	%	19.75	%
Janus Aspen Series – Global Technology Portfolio – Service Shares
2007	0.40	%	2,106		5.091162		10,722	0.34	%	21.21	%
2006	0.40	%	52		4.200294		218	0.00	%	7.40	%
2005	0.40	%	8,530		3.910937		33,360	0.00	%	11.11	%
2004	0.40	%	183,526		3.520024		646,016	0.00	%	0.16	%
2003	0.40	%	524,317		3.514240		1,842,576	0.00	%	45.89	%
Janus Aspen Series – International Growth Portfolio – Service Shares
2007	0.40	%	4,662		18.018848		84,004	0.44	%	27.50	%
2006	0.40	%	43,784		14.131910		618,752	1.89	%	46.05	%
2005	0.40	%	156,464		9.676381		1,514,005	1.05	%	31.41	%
2004	0.40	%	1,087,636		7.363272		8,008,560	0.85	%	18.21	%
2003	0.40	%	2,277,464		6.228826		14,185,927	1.02	%	34.00	%
JPMorgan Insurance Trust – Diversified Mid Cap Growth Portfolio 1
2007	0.40	%	106,088		20.505746		2,175,414	0.00	%	16.77	%
2006	0.40	%	83,526		17.561058		1,466,805	0.00	%	10.95	%
2005	0.40	%	90,134		15.828526		1,426,688	0.00	%	10.65	%
2004	0.40	%	99,214		14.304998		1,419,256	0.00	%	12.17	%
2003	0.40	%	208,667		12.752960		2,661,122	0.00	%	26.64	%
JPMorgan Insurance Trust – Diversified Mid Cap Value Portfolio 1
2006	0.40	%	2,838		19.163821		54,387	1.18	%	16.26	%
2005	0.40	%	14,156		16.484146		233,350	0.60	%	9.32	%
2004	0.40	%	35,252		15.079159		531,571	0.58	%	14.94	%
2003	0.40	%	30,988		13.119525		406,548	0.57	%	32.22	%

(Continued)

109

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Lincoln VIP – Baron Growth Opportunies Funds – Service Class
2007	0.40	%	154,928	$	19.168269	$	2,969,702	0.00	%	3.01	%
2006	0.40	%	206,184		18.608964		3,836,871	0.00	%	15.06	%
2005	0.40	%	191,636		16.172933		3,099,316	0.00	%	2.95	%
2004	0.40	%	171,058		15.709055		2,687,160	0.00	%	25.14	%
2003	0.40	%	107,132		12.553439		1,344,875	0.00	%	29.49	%
Lord Abbett Series Fund, Inc. – Mid-Cap Value Portfolio – Class VC
2007	0.40	%	14,806		12.608296		186,678	0.59	%	0.18	%
2006	0.40	%	7,064		12.586028		88,908	0.89	%	11.78	%
2005	0.40	%	1,690		11.259238		19,028	0.52	%	12.59	% 05/02/05
MFS VIT – Research International Series – Service Class
2007	0.40	%	772		10.552986		8,147	0.00	%	5.53	% 05/01/07
Nationwide GVIT Strategic Value Fund – Class I
2003	0.40	%	19,292		9.311693		179,641	0.04	%	38.25	%
Nationwide VIT – Federated High Income Bond Fund – Class I
2007	0.40	%	205,334		15.518038		3,186,381	7.29	%	2.72	%
2006	0.40	%	230,582		15.107048		3,483,413	7.41	%	10.16	%
2005	0.40	%	224,370		13.713412		3,076,878	6.92	%	1.97	%
2004	0.40	%	329,516		13.448117		4,431,370	7.58	%	9.66	%
2003	0.40	%	767,382		12.263819		9,411,034	7.99	%	21.78	%
Nationwide VIT – Gartmore Emerging Markets Fund – Class I
2007	0.40	%	273,120		35.835395		9,787,363	0.71	%	44.99	%
2006	0.40	%	316,790		24.714946		7,829,448	0.71	%	36.17	%
2005	0.40	%	150,756		18.149525		2,736,150	0.60	%	32.11	%
2004	0.40	%	182,748		13.738334		2,510,653	1.04	%	20.26	%
2003	0.40	%	183,203		11.423706		2,092,857	0.61	%	64.60	%
Nationwide VIT – Gartmore Global Utilities Fund – Class l
2006	0.40	%	2,542		20.110980		51,122	2.84	%	37.01	%
2005	0.40	%	2,742		14.678049		40,247	2.09	%	5.96	%
2004	0.40	%	15,120		13.851870		209,440	1.64	%	29.45	%
2003	0.40	%	13,251		10.700667		141,795	1.02	%	23.56	%
Nationwide VIT – Gartmore International Growth Fund – Class I
2006	0.40	%	416		13.099372		5,449	0.84	%	32.44	%
2005	0.40	%	4		9.891115		40	1.10	%	29.69	%
2004	0.40	%	25,428		7.626680		193,931	0.85	%	13.74	%
2003	0.40	%	52,743		6.705480		353,667	0.00	%	35.08	%
Nationwide VIT – Gartmore Worldwide Leaders Fund – Class I
2006	0.40	%	24		15.509710		372	0.85	%	25.38	%
2005	0.40	%	78		12.370181		965	1.11	%	18.86	%
2004	0.40	%	1,704		10.407118		17,734	0.00	%	15.20	%
2003	0.40	%	30,673		9.033664		277,090	0.00	%	35.52	%
Nationwide VIT – Global Financial Services Fund – Class I
2006	0.40	%	5,096		19.464132		99,189	1.89	%	19.84	%
2005	0.40	%	3,938		16.241486		63,959	2.00	%	10.71	%
2004	0.40	%	59,974		14.670465		879,846	1.37	%	20.51	%
2003	0.40	%	44,687		12.173639		544,003	1.08	%	40.89	%
Nationwide VIT – Global Health Sciences Fund – Class l
2007	0.40	%	2,882		15.150267		43,663	0.07	%	12.71	%
2006	0.40	%	18,258		13.442227		245,428	0.00	%	2.30	%
2005	0.40	%	13,866		13.140144		182,201	0.00	%	8.01	%
2004	0.40	%	57,244		12.165918		696,426	0.00	%	7.43	%
2003	0.40	%	52,928		11.324625		599,390	0.00	%	36.15	%
Nationwide VIT – Global Technology and Communications Fund – Class I
2007	0.40	%	80,076		4.120279		329,935	0.00	%	19.61	%
2006	0.40	%	238,650		3.444715		822,081	0.00	%	10.73	%
2005	0.40	%	232,710		3.111019		723,965	0.00	%	-0.91	%
2004	0.40	%	481,400		3.139672		1,511,438	0.00	%	3.90	%
2003	0.40	%	573,189		3.021924		1,732,134	0.00	%	54.61	%

(Continued)

110

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Nationwide VIT – Government Bond Fund – Class I
2007	0.40	%	440,784	$	16.208282	$	7,144,351	4.48	%	6.73	%
2006	0.40	%	445,662		15.186518		6,768,054	3.95	%	2.93	%
2005	0.40	%	800,072		14.754249		11,804,462	3.71	%	2.85	%
2004	0.40	%	2,350,974		14.345081		33,724,912	5.38	%	2.85	%
2003	0.40	%	5,633,215		13.947593		78,569,790	3.25	%	1.59	%
Nationwide VIT – Growth Fund – Class I
2006	0.40	%	4		6.904680		28	0.05	%	5.75	%
2005	0.40	%	3,778		6.529541		24,669	0.08	%	6.08	%
2004	0.40	%	16,686		6.155504		102,711	0.34	%	7.72	%
2003	0.40	%	76,097		5.714099		434,826	0.02	%	32.21	%
Nationwide VIT – International Index Fund – Class II
2007	0.40	%	55,246		10.107323		558,389	1.19	%	1.07	% 05/01/07
Nationwide VIT – Investor Destinations Aggressive Fund – Class II
2007	0.40	%	157,686		16.351146		2,578,347	2.03	%	5.53	%
2006	0.40	%	171,634		15.493861		2,659,273	2.11	%	16.40	%
2005	0.40	%	104,554		13.310555		1,391,672	2.02	%	7.50	%
2004	0.40	%	63,674		12.381734		788,395	1.85	%	13.57	%
2003	0.40	%	19,629		10.902206		213,999	1.57	%	31.34	%
Nationwide VIT – Investor Destinations Conservative Fund – Class II
2007	0.40	%	106,108		12.809833		1,359,226	3.54	%	4.96	%
2006	0.40	%	92,396		12.204705		1,127,666	3.23	%	5.74	%
2005	0.40	%	49,050		11.542054		566,138	2.49	%	2.90	%
2004	0.40	%	95,536		11.217265		1,071,653	2.49	%	4.23	%
2003	0.40	%	12,703		10.761565		136,704	2.59	%	7.48	%
Nationwide VIT – Investor Destinations Moderate Fund – Class II
2007	0.40	%	384,024		14.547724		5,586,675	2.71	%	5.24	%
2006	0.40	%	490,632		13.823999		6,782,496	2.47	%	10.91	%
2005	0.40	%	390,100		12.464210		4,862,288	2.39	%	4.92	%
2004	0.40	%	264,480		11.879208		3,141,813	2.21	%	9.10	%
2003	0.40	%	37,624		10.888513		409,669	2.05	%	19.57	%
Nationwide VIT – Investor Destinations Moderately Aggressive Fund – Class II
2007	0.40	%	202,098		15.678888		3,168,672	2.31	%	5.72	%
2006	0.40	%	268,984		14.829966		3,989,024	2.25	%	14.08	%
2005	0.40	%	181,156		12.999118		2,354,868	2.19	%	6.65	%
2004	0.40	%	142,944		12.189084		1,742,356	2.01	%	11.65	%
2003	0.40	%	56,878		10.917690		620,976	1.61	%	26.14	%
Nationwide VIT – Investor Destinations Moderately Conservative Fund – Class II
2007	0.40	%	1,104,372		13.758509		15,194,512	3.18	%	5.43	%
2006	0.40	%	820,496		13.049356		10,706,944	2.84	%	7.99	%
2005	0.40	%	521,412		12.083751		6,300,613	2.78	%	4.07	%
2004	0.40	%	210,474		11.611205		2,443,857	2.38	%	6.73	%
2003	0.40	%	13,568		10.878938		147,605	2.33	%	13.24	%
Nationwide VIT – J.P. Morgan Balanced Fund – Class I
2006	0.40	%	608		12.170646		7,400	2.25	%	11.80	%
2005	0.40	%	39,454		10.885904		429,492	1.98	%	2.13	%
2004	0.40	%	241,606		10.658428		2,575,140	1.94	%	8.06	%
2003	0.40	%	533,567		9.863609		5,262,896	1.76	%	17.94	%
Nationwide VIT – Mid Cap Growth Fund – Class I
2006	0.40	%	94		13.633719		1,282	0.00	%	9.47	%
2005	0.40	%	468		12.454266		5,829	0.00	%	9.30	%
2004	0.40	%	114,718		11.394076		1,307,106	0.00	%	14.88	%
2003	0.40	%	335,334		9.918443		3,325,991	0.00	%	39.58	%
Nationwide VIT – Mid Cap Index Fund – Class I
2007	0.40	%	374,168		22.779636		8,523,411	1.35	%	7.13	%
2006	0.40	%	660,842		21.263963		14,052,120	1.14	%	9.45	%
2005	0.40	%	746,512		19.427688		14,503,002	1.04	%	11.65	%
2004	0.40	%	1,048,696		17.400194		18,247,514	0.56	%	15.27	%
2003	0.40	%	1,017,996		15.095175		15,366,828	0.50	%	34.11	%

(Continued)

111

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Nationwide VIT – Money Market Fund – Class I
2005	0.40	%	1,872	$	12.182168	$	22,805	2.61	%	2.26	%
2004	0.40	%	165,086		11.913109		1,966,688	0.80	%	0.41	%
2003	0.40	%	541,898		11.864684		6,429,449	0.63	%	0.22	%
Nationwide VIT – Money Market Fund – Class V
2007	0.40	%	3,398,038		11.242166		38,201,307	4.74	%	4.44	%
2006	0.40	%	4,048,114		10.763797		43,573,077	4.63	%	4.20	%
2005	0.40	%	5,136,552		10.330316		53,062,205	2.74	%	2.34	%
2004	0.40	%	7,815,054		10.093995		78,885,116	0.91	%	0.49	%
2003	0.40	%	11,999,723		10.045042		120,537,722	0.70	%	0.30	%
Nationwide VIT – Multi-Manager Small Cap Growth Fund – Class I
2007	0.40	%	28,166		18.410147		518,540	0.00	%	9.31	%
Nationwide VIT – Multi-Manager Small Cap Value Fund – Class I
2007	0.40	%	25,628		22.768858		583,520	1.13	%	-7.27	%
2006	0.40	%	104,786		24.553275		2,572,839	0.43	%	16.83	%
2005	0.40	%	395,632		21.016857		8,314,941	0.07	%	2.66	%
2004	0.40	%	1,039,852		20.471824		21,287,667	0.00	%	16.83	%
2003	0.40	%	1,315,269		17.522719		23,047,089	0.00	%	56.23	%
Nationwide VIT – Multi-Manager Small Company Fund – Class I
2007	0.40	%	227,380		22.796223		5,183,405	0.09	%	1.72	%
2006	0.40	%	428,830		22.410227		9,610,178	0.10	%	11.59	%
2005	0.40	%	832,540		20.082219		16,719,251	0.00	%	11.87	%
2004	0.40	%	1,815,822		17.951460		32,596,656	0.00	%	18.55	%
2003	0.40	%	2,515,752		15.142892		38,095,761	0.00	%	40.45	%
Nationwide VIT – Nationwide Fund – Class I
2007	0.40	%	1,370		13.797367		18,902	1.03	%	7.75	%
2006	0.40	%	31,470		12.805324		402,984	1.09	%	13.18	%
2005	0.40	%	28,310		11.314587		320,316	1.00	%	7.01	%
2004	0.40	%	119,314		10.573030		1,261,511	1.30	%	9.31	%
2003	0.40	%	331,958		9.672247		3,210,780	0.59	%	27.00	%
Nationwide VIT – Nationwide Leaders Fund – Class I
2006	0.40	%	54		15.818643		854	0.70	%	15.58	%
2005	0.40	%	212		13.685866		2,901	1.29	%	9.87	%
2004	0.40	%	996		12.456136		12,406	0.48	%	18.32	%
2003	0.40	%	2,091		10.527571		22,013	0.15	%	24.88	%
Nationwide VIT – U.S. Growth Leaders Fund – Class I
2006	0.40	%	118		15.415524		1,819	0.27	%	-0.69	%
2005	0.40	%	816		15.521877		12,666	0.00	%	11.52	%
2004	0.40	%	3,866		13.918876		53,810	0.00	%	11.96	%
2003	0.40	%	28,684		12.431976		356,599	0.00	%	51.53	%
Nationwide VIT – Van Kampen Comstock Value Fund – Class I
2006	0.40	%	2		13.317925		27	1.73	%	15.44	%
2005	0.40	%	262		11.536276		3,023	1.61	%	3.83	%
2004	0.40	%	28,772		11.110531		319,672	1.39	%	17.03	%
2003	0.40	%	50,453		9.493770		478,989	1.34	%	30.91	%
Nationwide VIT – Van Kampen Multi Sector Bond Fund – Class I
2007	0.40	%	44,644		15.463091		690,334	4.18	%	4.20	%
2006	0.40	%	34,566		14.839152		512,930	4.07	%	4.42	%
2005	0.40	%	89,110		14.210938		1,266,337	3.99	%	1.77	%
2004	0.40	%	307,698		13.963330		4,296,489	4.55	%	6.11	%
2003	0.40	%	469,752		13.159481		6,181,693	5.42	%	11.67	%
Neuberger Berman AMT – Fasciano Portfolio – S Class Shares
2007	0.40	%	1,998		15.016171		30,002	0.00	%	0.11	%
2006	0.40	%	7,818		14.999423		117,265	0.00	%	4.83	%
2005	0.40	%	20,788		14.307871		297,432	0.00	%	2.49	%
2004	0.40	%	44,406		13.960609		619,935	0.00	%	11.43	%
2003	0.40	%	35,320		12.528578		442,509	0.00	%	24.56	%

(Continued)

112

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Neuberger Berman AMT – Guardian Portfolio – I Class Shares
2006	0.40	%	74	$	14.282531	$	1,057	0.70	%	12.93	%
2005	0.40	%	80,808		12.647762		1,022,040	0.15	%	7.96	%
2004	0.40	%	290,396		11.715274		3,402,069	0.12	%	15.35	%
2003	0.40	%	406,038		10.156098		4,123,762	0.89	%	31.24	%
Neuberger Berman AMT – Mid-Cap Growth Portfolio – I Class Shares
2007	0.40	%	3,494		19.674042		68,741	0.00	%	22.04	%
2006	0.40	%	97,186		16.121456		1,566,780	0.00	%	14.24	%
2005	0.40	%	127,004		14.112212		1,792,307	0.00	%	13.29	%
2004	0.40	%	322,438		12.456893		4,016,576	0.00	%	15.84	%
2003	0.40	%	895,379		10.753194		9,628,184	0.00	%	27.56	%
Neuberger Berman AMT – Partners Portfolio – Class I
2007	0.40	%	596		16.713743		9,961	0.62	%	8.90	%
2006	0.40	%	414		15.348160		6,354	0.68	%	11.79	%
2005	0.40	%	211,116		13.728969		2,898,405	0.98	%	17.58	%
2004	0.40	%	244,546		11.676716		2,855,494	0.01	%	18.50	%
2003	0.40	%	271,980		9.853739		2,680,020	0.00	%	34.55	%
Neuberger Berman AMT – Regency Portfolio – Class I
2007	0.40	%	48,338		10.543396		509,647	0.46	%	2.89	%
2006	0.40	%	34,570		10.247505		354,256	0.44	%	2.48	% 05/01/06
Oppenheimer VAF – Capital Appreciation Fund – Non-Service Shares
2007	0.40	%	364,698		16.850466		6,145,331	0.22	%	13.69	%
2006	0.40	%	1,040,592		14.821276		15,422,901	0.38	%	7.52	%
2005	0.40	%	1,425,776		13.784845		19,654,101	0.91	%	4.68	%
2004	0.40	%	4,419,620		13.168552		58,199,996	0.31	%	6.51	%
2003	0.40	%	4,490,131		12.363752		55,514,866	0.38	%	30.42	%
Oppenheimer VAF – Global Securities Fund – Non-Service Shares
2007	0.40	%	792,482		15.541185		12,316,109	1.33	%	5.89	%
2006	0.40	%	898,758		14.676391		13,190,524	1.07	%	17.22	%
2005	0.40	%	810,028		12.520042		10,141,585	1.00	%	13.85	%
2004	0.40	%	1,770,284		10.996730		19,467,335	1.15	%	18.69	%
2003	0.40	%	1,588,406		9.265284		14,717,033	0.73	%	42.45	%
Oppenheimer VAF – Main Street®– Non-Service Shares
2006	0.40	%	3,524		11.856561		41,783	1.10	%	14.57	%
2005	0.40	%	5,684		10.349023		58,824	1.37	%	5.55	%
2004	0.40	%	606,518		9.804476		5,946,591	0.83	%	9.02	%
2003	0.40	%	805,623		8.993106		7,245,053	0.90	%	26.21	%
Oppenheimer VAF – Mid Cap Fund – Non-Service Shares
2006	0.40	%	986		13.200215		13,015	0.00	%	2.55	%
2005	0.40	%	5,300		12.872483		68,224	0.00	%	11.88	%
2004	0.40	%	916,804		11.505640		10,548,417	0.00	%	19.30	%
2003	0.40	%	1,747,033		9.644393		16,849,073	0.00	%	25.09	%
PIMCO VIT – All Asset Portfolio – Administrative Shares
2007	0.40	%	2,462		13.325057		32,806	8.25	%	7.89	%
2006	0.40	%	2,542		12.350260		31,394	4.03	%	4.24	%
2005	0.40	%	58,972		11.847635		698,679	4.94	%	5.81	%
2004	0.40	%	13,676		11.197507		153,137	6.86	%	11.98	% 05/03/04
PIMCO VIT – Low Duration Portfolio – Administrative Shares
2007	0.40	%	189,584		11.728722		2,223,578	4.75	%	6.94	%
2006	0.40	%	995,170		10.967285		10,914,313	4.19	%	3.55	%
2005	0.40	%	1,106,776		10.591594		11,722,522	2.71	%	0.60	%
2004	0.40	%	1,548,394		10.528355		16,302,042	1.29	%	1.43	%
2003	0.40	%	427,929		10.379703		4,441,776	1.22	%	1.94	%
PIMCO VIT – Real Return Portfolio – Administrative Shares
2007	0.40	%	1,489,604		13.692856		20,396,933	4.64	%	10.20	%
2006	0.40	%	1,442,470		12.425357		17,923,205	4.26	%	0.34	%
2005	0.40	%	640,224		12.383232		7,928,042	2.85	%	1.67	%
2004	0.40	%	907,634		12.180321		11,055,273	1.03	%	8.45	%
2003	0.40	%	604,652		11.230805		6,790,729	2.35	%	8.42	%

(Continued)

113

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
PIMCO VIT – Total Return Portfolio – Administrative Shares
2007	0.40	%	1,905,050	$	12.898203	$	24,571,722	4.81	%	8.31	%
2006	0.40	%	3,150,134		11.909077		37,515,188	4.42	%	3.43	%
2005	0.40	%	2,531,932		11.513866		29,152,326	3.47	%	2.02	%
2004	0.40	%	3,142,992		11.286156		35,472,298	1.92	%	4.46	%
2003	0.40	%	2,117,582		10.804064		22,878,491	2.71	%	4.62	%
Pioneer VCT – Pioneer High Yield Portfolio – Class I Shares
2007	0.40	%	179,670		17.066645		3,066,364	5.36	%	5.50	%
2006	0.40	%	280,054		16.177661		4,530,619	5.53	%	8.07	%
2005	0.40	%	252,932		14.969736		3,786,325	5.49	%	1.54	%
2004	0.40	%	473,190		14.742883		6,976,185	5.59	%	7.63	%
2003	0.40	%	105,483		13.697677		1,444,872	5.84	%	32.26	%
Royce Capital Fund – Micro-Cap Portfolio
2007	0.40	%	383,860		23.631757		9,071,286	1.50	%	3.56	%
2006	0.40	%	767,354		22.819241		17,510,436	0.17	%	20.59	%
2005	0.40	%	830,676		18.923254		15,719,093	0.60	%	11.17	%
2004	0.40	%	1,033,530		17.022607		17,593,375	0.00	%	13.39	%
2003	0.40	%	548,859		15.012271		8,239,620	0.00	%	48.57	%
T. Rowe Price Equity Income Portfolio – II
2007	0.40	%	834,360		18.033915		15,046,777	1.51	%	2.62	%
2006	0.40	%	1,391,756		17.574134		24,458,906	1.35	%	18.18	%
2005	0.40	%	1,649,340		14.871262		24,527,767	1.39	%	3.28	%
2004	0.40	%	1,661,986		14.398668		23,930,385	1.46	%	14.16	%
2003	0.40	%	1,166,336		12.612824		14,710,791	1.80	%	24.67	%
T. Rowe Price Mid-Cap Growth Portfolio – II
2007	0.40	%	34,870		23.360091		814,566	0.00	%	16.75	%
2006	0.40	%	256,586		20.007898		5,133,747	0.00	%	5.96	%
2005	0.40	%	453,782		18.882872		8,568,707	0.00	%	13.98	%
2004	0.40	%	754,450		16.566668		12,498,723	0.00	%	17.58	%
2003	0.40	%	513,748		14.089414		7,238,408	0.00	%	37.54	%
T. Rowe Price New America Growth Portfolio
2007	0.40	%	536,034		13.607980		7,294,340	0.00	%	13.32	%
2006	0.40	%	551,676		12.008095		6,624,578	0.04	%	6.90	%
2005	0.40	%	584,706		11.232593		6,567,765	0.00	%	4.06	%
2004	0.40	%	19,964		10.794628		215,504	0.00	%	7.95	% 05/03/04
T. Rowe Price Personal Strategy Balanced Portfolio
2007	0.40	%	340		10.847653		3,688	1.34	%	7.18	%
The Dreyfus Socially Responsible Growth Fund, Inc. – Initial Shares
2006	0.40	%	90		10.406467		937	0.11	%	8.77	%
2005	0.40	%	734		9.567773		7,023	0.00	%	3.20	%
2004	0.40	%	21,434		9.270823		198,711	0.40	%	5.79	%
2003	0.40	%	114,903		8.763701		1,006,976	0.11	%	25.50	%
Turner GVIT Growth Focus Fund – Class I
2003	0.40	%	48,390		3.293722		159,383	0.00	%	50.36	%
Van Eck Worldwide Insurance Trust – Emerging Markets Fund – Initial Class
2005	0.40	%	596		17.488050		10,423	0.71	%	31.47	%
2004	0.40	%	53,740		13.301843		714,841	0.53	%	25.39	%
2003	0.40	%	69,877		10.608507		741,291	0.11	%	53.57	%
Van Eck Worldwide Insurance Trust – Hard Assets Fund – Initial Class
2007	0.40	%	6,820		38.218809		260,652	0.11	%	44.77	%
2005	0.40	%	52		21.290146		1,107	0.31	%	51.07	%
2004	0.40	%	153,946		14.093195		2,169,591	0.31	%	23.73	%
2003	0.40	%	111,979		11.413041		1,278,021	0.41	%	44.50	%
Van Kampen UIF – Emerging Markets Debt Portfolio – Class I
2007	0.40	%	68,018		21.088867		1,434,423	7.13	%	6.10	%
2006	0.40	%	81,282		19.875581		1,615,527	10.28	%	10.37	%
2005	0.40	%	83,166		18.008789		1,497,719	7.14	%	11.80	%
2004	0.40	%	122,976		16.107486		1,980,834	7.52	%	9.62	%
2003	0.40	%	200,179		14.693571		2,941,344	0.00	%	27.35	%

(Continued)

114

NATIONWIDE VLI SEPARATE ACCOUNT–4 (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**		Total Return***
Van Kampen UIF – Mid Cap Growth Portfolio – class I
2007	0.40	%	44,500	$	11.139857	$	495,724	0.00	%	22.17	%
2006	0.40	%	44,880		9.118070		409,219	0.00	%	8.84	%
2005	0.40	%	49,068		8.377513		411,068	0.00	%	17.10	%
2004	0.40	%	30,098		7.154160		215,326	0.00	%	21.11	%
2003	0.40	%	142,586		5.907110		842,271	0.00	%	41.20	%
Van Kampen UIF – U.S. Real Estate Portfolio – Class I
2007	0.40	%	172,122		29.190018		5,024,244	1.11	%	-17.40	%
2006	0.40	%	290,660		35.340571		10,272,090	1.07	%	37.50	%
2005	0.40	%	377,610		25.703042		9,705,726	1.19	%	16.59	%
2004	0.40	%	716,826		22.046498		15,803,503	1.61	%	35.85	%
2003	0.40	%	698,195		16.228488		11,330,649	0.00	%	36.96	%
W&R Target Funds, Inc. – Growth Portfolio
2007	0.40	%	24		15.342459		368	0.00	%	25.31	%
2006	0.40	%	1,882		12.243877		23,043	0.00	%	4.62	%
W&R Target Funds, Inc. – Real Estate Securities Portfolio
2007	0.40	%	2,396		12.430983		29,785	1.28	%	-16.40	%
2006	0.40	%	2,546		14.870055		37,859	1.58	%	29.57	%
Wells Fargo AVT – Opportunity FundSM
2006	0.40	%	126		13.289662		1,674	0.00	%	11.77	%
2005	0.40	%	110,270		11.889981		1,311,108	0.00	%	7.45	%
2004	0.40	%	898,190		11.065086		9,938,550	0.00	%	17.75	%
2003	0.40	%	1,423,338		9.397220		13,375,420	0.08	%	36.46	%
Contract Owners’ Equity Total By Year
2007						$	4,818,135,017
2006						$	4,464,442,368
2005						$	3,947,899,004
2004						$	3,677,896,359
2003						$	3,032,894,218

* This represents the annual contract expense rate of the variable account for the period indicated and includes only those expenses that are charged through a reduction in the unit values. Excluded are expenses of the underlying mutual funds and charges made directly to contract owner accounts through the redemption of units.

** This represents the dividends for the period indicated, excluding distributions of capital gains, received by the subaccount from the underlying mutual fund, net of management fees assessed by the fund manager, divided by average net assets. The ratios exclude those expenses, such as mortality and expense charges or cost of insurance charges, that result in direct reductions to the contractholder accounts either through reductions in unit values or redemption of units. The recognition of investment income by the subaccount is affected by the timing of the declaration of dividends by the underlying fund in which the subaccounts invest.

*** This represents the total return for the period indicated, including changes in the value of the underlying mutual fund, which reflects the reduction of unit value for expenses assessed. The total return does not include any expenses assessed through the redemption of units; inclusion of these expenses in the calculation would result in a reduction in the total return presented. Investment options with a date notation indicate the effective date of that investment option in the Account. The total return is calculated for the period indicated or from the effective date through the end of the period.

115

Report of Independent Registered Public Accounting Firm

The Board of Directors and Shareholder

Nationwide Life Insurance Company:

We have audited the accompanying consolidated balance sheets of Nationwide Life Insurance Company and subsidiaries (the Company) as of December 31, 2007 and 2006, 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, 2007. In connection with our audits of the consolidated financial statements, we also have audited the financial statement schedules as listed in the accompanying index. These consolidated financial statements and financial statement schedules are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statements and financial statement schedules based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the consolidated financial statements, 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, 2007 and 2006, and the results of their operations and their cash flows for each of the years in the three-year period ended December 31, 2007, in conformity with U.S. generally accepted accounting principles. Also in our opinion, the related financial statement schedules, when considered in relation to the basic consolidated financial statements taken as a whole, present fairly, in all material respects, the information set forth therein.

As discussed in Note 3 to the consolidated financial statements, the Company adopted the American Institute of Certified Public Accountants’ Statement of Position 05-1, Accounting by Insurance Enterprises for Deferred Acquisition Costs in Connection with Modifications or Exchanges of Insurance Contracts, in 2007.

/s/ KPMG LLP

Columbus, Ohio

February 29, 2008

F-2

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,
	2007			2006		2005
Revenues:
Policy charges	$	1,208.3		$	1,132.6	$	1,055.1
Premiums		291.7			308.3		260.0
Net investment income		1,975.8			2,058.5		2,105.2
Net realized investment (losses) gains		(166.2	)		7.1		10.6
Other income		7.5			0.2		2.2
Total revenues		3,317.1			3,506.7		3,433.1
Benefits and expenses:
Interest credited to policyholder accounts		1,262.6			1,330.1		1,331.0
Benefits and claims		479.3			450.3		377.5
Policyholder dividends		24.5			25.6		33.1
Amortization of deferred policy acquisition costs		368.5			450.3		466.3
Interest expense, primarily with Nationwide Financial Services, Inc. (NFS)		70.0			65.5		66.3
Other operating expenses		529.5			536.8		538.3
Total benefits and expenses		2,734.4			2,858.6		2,812.5
Income from continuing operations before federal income tax expense		582.7			648.1		620.6
Federal income tax expense		128.5			28.7		95.8
Income from continuing operations		454.2			619.4		524.8
Cumulative effect of adoption of accounting principle, net of taxes		(6.0	)		—		—
Net income	$	448.2		$	619.4	$	524.8

See accompanying notes to consolidated financial statements.

F-3

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Consolidated Balance Sheets

(in millions, except per share amounts)

	December 31,
	2007			2006
Assets
Investments:
Securities available-for-sale, at fair value:
Fixed maturity securities (cost $24,021.2 and $25,197.2)	$	23,933.4		$	25,275.4
Equity securities (cost $69.6 and $28.5)		72.9			34.4
Mortgage loans on real estate, net		7,615.4			8,202.2
Short-term investments, including amounts managed by a related party		959.1			1,722.0
Other investments		1,330.8			1,292.9
Total investments		33,911.6			36,526.9
Cash		1.3			0.5
Accrued investment income		314.3			323.6
Deferred policy acquisition costs		3,997.4			3,758.0
Other assets		1,638.9			2,001.5
Separate account assets		69,676.5			67,351.9
Total assets	$	109,540.0		$	109,962.4
Liabilities and Shareholder’s Equity
Liabilities:
Future policy benefits and claims	$	31,998.4		$	34,409.4
Short-term debt		285.3			75.2
Long-term debt, payable to NFS		700.0			700.0
Other liabilities		2,642.6			2,980.2
Separate account liabilities		69,676.5			67,351.9
Total liabilities		105,302.8			105,516.7
Shareholder’s equity:
Common stock ($1 par value; authorized - 5.0 shares; issued and outstanding - 3.8 shares)		3.8			3.8
Additional paid-in capital		274.4			274.4
Retained earnings		4,049.5			4,138.8
Accumulated other comprehensive (loss) income		(90.5	)		28.7
Total shareholder’s equity		4,237.2			4,445.7
Total liabilities and shareholder’s equity	$	109,540.0		$	109,962.4

See accompanying notes to consolidated financial statements.

F-4

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Consolidated Statements of Changes in Shareholder’s Equity

(in millions)

	Capital shares		Additional paid-in capital		Retained earnings			Accumlated other comprehensive income (loss)			Total shareholder’s equity
Balance as of December 31, 2004	$	3.8	$	274.4	$	3,554.6		$	393.8		$	4,226.6
Dividends to NFS		—		—		(185.0	)		—			(185.0	)
Comprehensive income:
Net income		—		—		524.8			—			524.8
Other comprehensive loss, net of taxes		—		—		—			(300.2	)		(300.2	)
Total comprehensive income												224.6
Balance as of December 31, 2005		3.8		274.4		3,894.4			93.6			4,266.2
Dividends to NFS		—		—		(375.0	)		—			(375.0	)
Comprehensive income:
Net income		—		—		619.4			—			619.4
Other comprehensive loss, net of taxes		—		—		—			(64.9	)		(64.9	)
Total comprehensive income												554.5
Balance as of December 31, 2006		3.8		274.4		4,138.8			28.7			4,445.7
Dividends to NFS		—		—		(537.5	)		—			(537.5	)
Comprehensive income:
Net income		—		—		448.2			—			448.2
Other comprehensive loss, net of taxes		—		—		—			(119.2	)		(119.2	)
Total comprehensive income												329.0
Balance as of December 31, 2007	$	3.8	$	274.4	$	4,049.5		$	(90.5	)	$	4,237.2

See accompanying notes to consolidated financial statements.

F-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,
	2007			2006			2005
Cash flows from operating activities:
Net income	$	448.2		$	619.4		$	524.8
Adjustments to reconcile net income to net cash provided by operating activities:
Net realized investment losses (gains)		166.2			(7.1	)		(10.6	)
Interest credited to policyholder accounts		1,262.6			1,330.1			1,331.0
Capitalization of deferred policy acquisition costs		(612.6	)		(569.6	)		(460.5	)
Amortization of deferred policy acquisition costs		368.5			450.3			466.3
Amortization and depreciation		22.3			46.6			65.6
Decrease (increase) in other assets		410.5			(298.0	)		591.0
(Decrease) increase in policy and other liabilities		(230.3	)		228.8			(511.4	)
Other, net		8.5			0.1			(114.9	)
Net cash provided by operating activities		1,843.9			1,800.6			1,881.3
Cash flows from investing activities:
Proceeds from maturity of securities available-for-sale		4,379.8			5,128.6			4,198.5
Proceeds from sale of securities available-for-sale		4,657.5			2,267.3			2,619.7
Proceeds from repayments or sales of mortgage loans on real estate		2,467.7			2,430.8			2,854.6
Cost of securities available-for-sale acquired		(8,008.3	)		(5,658.9	)		(6,924.1	)
Cost of mortgage loans on real estate originated or acquired		(1,887.0	)		(2,180.4	)		(2,524.9	)
Net decrease (increase) in short-term investments		762.9			(125.4	)		56.9
Collateral (paid) received - securities lending, net		(175.6	)		(332.6	)		36.6
Other, net		(68.6	)		52.1			121.6
Net cash provided by investing activities		2,128.4			1,581.5			438.9
Cash flows from financing activities:
Net increase (decrease) in short-term debt		210.1			(167.1	)		27.3
Cash dividends paid to NFS		(537.5	)		(375.0	)		(185.0	)
Investment and universal life insurance product deposits		3,586.1			3,400.8			2,845.4
Investment and universal life insurance product withdrawals		(7,230.2	)		(6,241.2	)		(5,022.5	)
Net cash used in financing activities		(3,971.5	)		(3,382.5	)		(2,334.8	)
Net increase (decrease) in cash		0.8			(0.4	)		(14.6	)
Cash, beginning of period		0.5			0.9			15.5
Cash, end of period	$	1.3		$	0.5		$	0.9

See accompanying notes to consolidated financial statements.

F-6

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements

December 31, 2007, 2006 and 2005

(1) Nature of Operations  

Nationwide Life Insurance Company (NLIC, or collectively with its subsidiaries, the Company) was incorporated in 1929 and is an Ohio stock legal reserve life insurance company. The Company is a member of the Nationwide group of companies (Nationwide), which is comprised of Nationwide Mutual Insurance Company (NMIC) and all of its subsidiaries and affiliates.

All of the outstanding shares of NLIC’s common stock are owned by NFS, a holding company formed by Nationwide Corporation (Nationwide Corp.), a majority-owned subsidiary of NMIC.

Wholly-owned subsidiaries of NLIC as of December 31, 2007 include Nationwide Life and Annuity Insurance Company (NLAIC) and Nationwide Investment Services Corporation (NISC). NLAIC offers universal life insurance, variable universal life insurance, corporate-owned life insurance (COLI) and individual annuity contracts on a non-participating basis. NISC is a registered broker/dealer.

The Company is a leading provider of long-term savings and retirement products in the United States of America (U.S.). The Company develops and sells a diverse range of products including individual annuities, private and public sector group retirement plans, other investment products sold to institutions, life insurance and advisory services.

The Company sells its products through a diverse distribution network. Unaffiliated entities that sell the Company’s products to their own customer bases include independent broker/dealers, financial institutions, wirehouse and regional firms, pension plan administrators, and life insurance specialists. Representatives of affiliates who market products directly to a customer base include Nationwide Retirement Solutions, Inc. (NRS), Nationwide Financial Network (NFN) producers; and Mullin TBG Insurance Agency Services, LLC, a joint venture between NFS’ majority-owned subsidiary, TBG Insurance Services Corporation d/b/a TBG Financial, and MC Insurance Agency Services, LLC d/b/a Mullin Consulting. The Company also distributes products through the agency distribution force of its ultimate majority parent company, NMIC.

As of December 31, 2007 and 2006, the Company did not have a significant concentration of financial instruments in a single investee, industry or geographic region of the U.S. Also, the Company did not have a concentration of business transactions with a particular customer, lender, distribution source, market or geographic region of the U.S. in which business is conducted that makes it overly vulnerable to a single event which could cause a severe impact to the Company’s financial position.

(2) Summary of Significant Accounting Policies  

The Company’s significant accounting policies that materially affect financial reporting are summarized below. The accompanying consolidated financial statements were prepared in accordance with United States generally accepted accounting principles (GAAP).

The preparation of financial statements in accordance with GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements. Actual results could differ significantly from those estimates.

The Company’s most significant estimates include those used to determine the following: the balance, recoverability and amortization of deferred policy acquisition costs (DAC) for investment and universal life insurance products; impairment losses on investments; valuation allowances for mortgage loans on real estate; the liability for future policy benefits and claims; and federal income tax provision. Although some variability is inherent in these estimates, recorded amounts reflect management’s best estimates based on facts and circumstances as of the balance sheet date. Management believes the amounts provided are appropriate.

Certain items in the 2006 and 2005 consolidated financial statements and related notes have been reclassified to conform to the current presentation.

F-7

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

(a) Consolidation Policy

The consolidated financial statements include the accounts of NLIC and companies in which NLIC directly or indirectly has a controlling financial interest. Minority interest expense is included in other operating expenses in the consolidated statements of income, and minority interest is included in other liabilities on the consolidated balance sheets. All significant intercompany balances and transactions were eliminated.

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

The Company is required to classify its fixed maturity securities and marketable equity securities as held-to-maturity, available-for-sale or trading. All fixed maturity and marketable equity securities are classified as available-for-sale. Available-for-sale securities are stated at fair value, with unrealized gains and losses, net of adjustments to DAC, future policy benefits and claims, and deferred federal income taxes reported as a separate component of accumulated other comprehensive income (AOCI) in shareholder’s equity. The adjustment to DAC represents the changes in amortization of DAC that would have been required as a charge or credit to operations had such unrealized amounts been realized and allocated to the product lines. The adjustment to future policy benefits and claims represents the increase in policy reserves from using a discount rate that would have been required had such unrealized amounts been realized and the proceeds reinvested at then current market interest rates, which were lower than the then current effective portfolio rate.

The fair value of fixed maturity and marketable equity securities is generally obtained from independent pricing services based on market quotations. For fixed maturity securities not priced by independent services (generally private placement securities), an internally developed pricing model or “corporate pricing matrix” is most often used. The corporate pricing matrix is developed by obtaining private spreads versus the U.S. Treasury yield for corporate securities with varying weighted average lives and bond ratings. The weighted average life and bond rating of a particular fixed maturity security to be priced using the corporate matrix are important inputs into the model and are used to determine a corresponding spread that is added to the U.S. Treasury yield to create an estimated market yield for that bond. The estimated market yield and other relevant factors are then used to estimate the fair value of the particular fixed maturity security. Additionally, a “structured product model” is used to value certain fixed maturity securities with complex cash flows, such as certain mortgage-backed and asset-backed securities,. The structured product model uses third party pricing tools. For securities for which quoted market prices are not available and for which the Company’s structured product model is not suitable for estimating fair values, fair values are determined using other modeling techniques, primarily a commercial software application utilized in valuing complex securitized investments with variable cash flows. The company also utilized broker quotes in pricing securities or to validate modeled prices. As of December 31, 2007, 70% of the fair values of fixed maturity securities were obtained from independent pricing services, 17% from the Company’s pricing matrices and 13% from other sources compared to 71%, 20% and 9%, respectively, in 2006.

Management regularly reviews each investment in its fixed maturity and equity securities portfolios to evaluate the necessity of recording impairment losses for other-than-temporary declines in the fair value of investments.

For debt and equity securities not subject to Emerging Issues Task Force Issue No. 99-20, Recognition of Interest Income and Impairment on Purchased and Retained Beneficial Interests in Securitized Financial Assets (EITF 99-20), an other-than-temporary impairment charge is taken when the Company does not have the ability and intent to hold the security until the forecasted recovery or if it is no longer probable that the Company will recover all amounts due under the contractual terms of the security. Many criteria are considered during this process including, but not limited to, the current fair value as compared to cost or amortized cost, as appropriate, of the security; the amount and length of time a security’s fair value has been below cost or amortized cost; specific credit issues and financial prospects related to the issuer; management’s intent to hold or dispose of the security; and current economic conditions. Other-than-temporary impairment losses result in a permanent reduction to the cost basis of the underlying investment.

F-8

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

In addition to the above, for certain securitized financial assets with contractual cash flows, including asset-backed securities, EITF 99-20 also requires the Company to periodically update its best estimate of cash flows over the life of the security. If the fair value of a securitized financial asset is not greater than or equal to its carrying value based on current information and events, and if there has been an adverse change in estimated cash flows since the last revised estimate (considering both timing and amount), then the Company recognizes an other-than-temporary impairment and writes down the investment to fair value.

For mortgage-backed securities, the Company recognizes income using a constant effective yield method based on prepayment assumptions and the estimated economic life of the securities. When estimated prepayments differ significantly from anticipated prepayments, the effective yield is recalculated to reflect actual payments to date and anticipated future payments. Any resulting adjustment is included in net investment income. All other investment income is recorded using the interest method without anticipating the impact of prepayments.

The Company provides valuation allowances for impairments of mortgage loans on real estate based on a review by portfolio managers. Mortgage loans on real estate are considered impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. When management determines that a loan is impaired, a provision for loss is established equal to either the difference between the carrying value and the present value of expected future cash flows discounted at the loan’s effective interest rate or the fair value of the collateral if the loan is collateral dependent. In addition to the valuation allowance on specific loans, the Company maintains an allowance not yet specifically identified by loan for probable losses inherent in the loan portfolio as of the balance sheet date. The valuation allowance account for mortgage loans on real estate reflects management’s best estimate of probable credit losses, including losses incurred at the balance sheet date but not yet identified by specific loan. Management’s periodic evaluation of the adequacy of the allowance for losses is based on past loan loss experience, known and inherent risks in the portfolio, adverse situations that may affect the borrower’s ability to repay, the estimated value of the underlying collateral, composition of the loan portfolio, current economic conditions and other relevant factors. Changes in the valuation allowance are recorded in net realized investment gains and losses. Loans in foreclosure are placed on non-accrual status. Interest received on non-accrual status mortgage loans on real estate is included in net investment income in the period received.

The Company grants mainly commercial mortgage loans on real estate to customers throughout the U.S. As of December 31, 2007, the Company’s largest exposure to any single borrower, region and property type was 2%, 24% and 33%, respectively, of the Company’s general account mortgage loan portfolio, compared to 3%, 26% and 33%, respectively, as of December 31, 2006.

Real estate to be held and used is carried at cost less accumulated depreciation. Real estate designated as held for disposal is not depreciated and is carried at the lower of the carrying value at the time of such designation or fair value less cost to sell. Other long-term investments are carried on the equity method of accounting.

Impairment losses are recorded on investments in 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 amounts.

Realized gains and losses on the sale of investments are determined on the basis of specific security identification. Changes in the Company’s mortgage loan valuation allowance and recognition of impairment losses for other-than-temporary declines in the fair values of applicable investments are included in net realized investment gains and losses.

F-9

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

(c) Derivative Instruments

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

The Company enters into interest rate swaps, cross-currency swaps or Euro futures to hedge the fair value of existing fixed rate assets and liabilities. In addition, the Company uses short U.S. Treasury future positions to hedge the fair value of bond and mortgage loan commitments. Typically, the Company is hedging the risk of changes in fair value attributable to changes in benchmark interest rates. Derivative instruments classified as fair value hedges are carried at fair value, with changes in fair value recorded in net realized investment gains and losses. Changes in the fair value of the hedged item that are attributable to the risk being hedged are also recorded in net realized investment gains and losses.

Accrued interest receivable or payable under interest rate and foreign currency swaps are recognized as an adjustment to net investment income or interest credited to policyholder accounts consistent with the nature of the hedged item, except for interest rate swaps hedging the anticipated sale of investments where amounts receivable or payable under the swaps are recorded as net realized investment gains and losses, and except for interest rate swaps hedging the anticipated purchase of investments where amounts receivable or payable under the swaps are initially recorded in AOCI to the extent the hedging relationship is effective.

The Company periodically may enter into a derivative transaction that will not qualify for hedge accounting. The Company does not enter into speculative positions. Although these transactions do not qualify for hedge accounting, or have not been designated in hedging relationships by the Company, they are part of its overall risk management strategy. For example, the Company may sell credit default protection through a credit default swap. Although the credit default swap is not effective in hedging specific investments, the income stream allows the Company to manage overall investment yields while exposing the Company to acceptable credit risk. The Company may enter into a cross-currency basis swap (pay a variable U.S. rate and receive a variable foreign-denominated rate) to eliminate the foreign currency exposure of a variable rate foreign-denominated liability. Although basis swaps may qualify for hedge accounting, the Company has chosen not to designate these derivatives as hedging instruments due to the difficulty in assessing and monitoring effectiveness for both sides of the basis swap. Derivative instruments that do not qualify for hedge accounting or are not designated as hedging instruments are carried at fair value, with changes in fair value recorded in net realized investment gains and losses.

F-10

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

(d) Revenues and Benefits

Investment 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, COLI, bank-owned life insurance (BOLI) 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 charges, administrative fees and surrender charges that have been earned and assessed against policy account balances during the period. The timing of revenue recognition as it relates to fees assessed on investment contracts and universal life contracts is determined based on the nature of such fees. Asset fees, cost of insurance charges and administrative fees are assessed on a daily or monthly basis and recognized as revenue when assessed and earned. Certain amounts assessed that represent compensation for services to be provided in future periods are reported as unearned revenue and recognized in income over the periods benefited. Surrender charges are recognized upon surrender of a contract in accordance with contractual terms. Policy benefits and claims that are charged to expense include interest credited to policyholder accounts and benefits and claims incurred in the period in excess of related policyholder accounts.

Traditional Life Insurance Products: Traditional life insurance products include those products with fixed and guaranteed premiums and benefits and primarily consist 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 that profits are recognized over the life of the contract. This association is accomplished through the provision for future policy benefits and the deferral and amortization of policy acquisition costs.

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

The Company has deferred certain costs of acquiring investment and universal life insurance products business, principally commissions, certain expenses of the policy issue and underwriting department, and certain variable sales expenses that relate to and vary with the production of new and renewal business. In addition, the Company defers sales inducements, such as interest credit bonuses and jumbo deposit bonuses. Investment products primarily consist of individual and group variable and fixed deferred annuities in the Individual Investments and Retirement Plans segments. Universal life insurance products include universal life insurance, variable universal life insurance, COLI, BOLI and other interest-sensitive life insurance policies in the Individual Protection segment. DAC are subject to recoverability testing in the year of policy issuance and loss recognition testing at the end of each reporting period.

For investment and universal life insurance products, DAC is being amortized with interest over the lives of the policies in relation to the present value of estimated gross profits from projected interest margins, asset fees, cost of insurance charges, administration fees, surrender charges, and net realized investment gains and losses less policy benefits and policy maintenance expenses. The DAC asset related to investment and universal life insurance products is adjusted to reflect the impact of unrealized gains and losses on fixed maturity securities available-for-sale, as described in Note 2(b) to the audited consolidated financial statements included in the F pages of this report.

F-11

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

The assumptions used in the estimation of future gross profits are based on the Company’s current best estimates of future events and are reviewed as part of an annual process during the second quarter. During the annual process, the Company performs a comprehensive study of assumptions, including mortality and persistency studies, maintenance expense studies, and an evaluation of projected general and separate account investment returns. The most significant assumptions that are involved in the estimation of future gross profits include future net separate account investment performance, surrender/lapse rates, interest margins and mortality. Currently, the Company’s long-term assumption for net separate account investment performance is approximately 7% growth per year and varies by product. This assumption, like others, is reviewed as part of the annual process. If this assumption were unlocked, the date of the unlocking could become the anchor date used in the reversion to the mean process (defined below). Variances from the long-term assumption are expected since the majority of the investments in the underlying separate accounts are in equity securities, which strongly correlate with the Standard & Poor’s (S&P) 500 Index in the aggregate. The reversion to the mean process is based on actual net separate account investment performance from the anchor date to the valuation date. The Company then assumes different performance levels over the next three years such that the separate account mean return measured from the anchor date to the end of the life of the product equals the long-term assumption. The assumed net separate account investment performance used in the DAC models is intended to reflect what is anticipated. However, based on historical returns of the S&P 500 Index, and as part of its pre-set parameters, the Company’s reversion to the mean process generally limits net separate account investment performance to 0-15% during the three-year reversion period. See below for a discussion of current year assumption changes.

Changes in assumptions can have a significant impact on the amount of DAC reported for investment and universal life insurance products and their related amortization patterns. In the event actual experience differs from assumptions or future assumptions are revised, the Company is required to record an increase or decrease in DAC amortization expense, which could be significant. In general, increases in the estimated long-term general and separate account returns result in increased expected future profitability and may lower the rate of DAC amortization, while increases in long-term lapse/surrender and mortality assumptions reduce the expected future profitability of the underlying business and may increase the rate of DAC amortization.

In addition to the comprehensive annual study of assumptions, management evaluates the appropriateness of the individual variable annuity DAC balance quarterly within pre-set parameters. These parameters are designed to appropriately reflect the Company’s long-term expectations with respect to individual variable annuity contracts while also evaluating the potential impact of short-term experience on the Company’s recorded individual variable annuity DAC balance. If the recorded balance of individual variable annuity DAC falls outside of these parameters for a prescribed time period, or if the recorded balance falls outside of these parameters and management determines it is not reasonably possible to get back within the parameters during this time period, assumptions are required to be unlocked, and DAC is recalculated using revised best estimate assumptions. When DAC assumptions are unlocked and revised, the Company continues to use the reversion to the mean process. See below for a discussion of current year assumption changes.

At the end of the second quarter of 2007, the Company determined as part of its analysis of DAC that the overall profitability of separate account products is expected to exceed previous estimates due to favorable financial market trends. Accordingly, the Company unlocked its DAC assumptions after completing a comprehensive review of assumptions used to project DAC and other related balances, including sales inducement assets, unearned revenue reserves, and guaranteed minimum death and income benefit reserves. This review covered all assumptions including expected separate account investment returns, lapse rates, mortality and expenses. Additionally, while the Company estimates that the overall profitability of its variable products has improved, it also expects the long-term net growth in separate account investment performance to moderate. As a result of its current analysis, including its evaluation of ongoing trends and expectations regarding financial market performance, the Company reduced its long-term net separate account growth rate assumption from approximately 8% to approximately 7%. The Company unlocked assumptions, as appropriate, for all investment products and variable universal life insurance products in order to remain consistent across product lines using revised assumptions which reflect the Company’s current best estimate of future events. Therefore, in the second quarter of 2007, the Company recorded a net increase in DAC and a benefit to DAC amortization and other related balances totaling $221.6 million pre-tax, which was reported in the following segments in the pre-tax amounts indicated: Individual Investments - $196.4 million; Retirement Plans - $10.5 million; and Individual Protection - $14.7 million.

F-12

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

The most significant assumption changes that resulted from the Company’s unlocking decisions were resetting the anchor date for reversion to the mean calculations to June 30, 2007, resulting in resetting the assumption for net separate account growth to approximately 7% during the three-year reversion period; resetting the long-term assumption for net separate account growth and the discount rate used to calculate the present value of estimated gross profits to approximately 7% (formerly approximately 8%); and increasing estimated lapse rates for fixed annuity and bank-owned life insurance products.

During the second quarter of 2007, the Company added a new feature to its existing guaranteed minimum withdrawal benefit rider, Lifetime Income (L.inc). This new feature results in a substantial change in the existing contracts and, therefore, an extinguishment of the DAC associated with those contracts pursuant to Statement of Position (SOP) 05-1, Accounting by Insurance Enterprises for Deferred Acquisition Costs in Connection with Modifications or Exchanges of Insurance Contracts (SOP 05-1). As a result, existing DAC and other related balances were eliminated resulting in a $135.0 million pre-tax charge.

(f) Separate Accounts

Separate account assets and liabilities represent contractholders’ funds that have been legally segregated into accounts with specific investment objectives. Separate account assets are recorded at fair value based primarily on market quotations of the underlying securities. Investment income and realized investment 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 except for (1) the fees the Company receives, which are assessed on a daily or monthly basis and recognized as revenue when assessed and earned, and (2) the activity related to contract guarantees, which are riders to existing variable annuity contracts.

(g) Future Policy Benefits and Claims

The process of calculating reserve amounts for a life insurance organization involves the use of a number of assumptions, including those related to persistency (how long a contract stays with a company), mortality (the relative incidence of death in a given time), morbidity (the relative incidence of disability resulting from disease or physical impairment) and interest rates (the rates expected to be paid or received on financial instruments, including insurance or investment contracts).

The Company calculates its liability for future policy benefits and claims for investment products in the accumulation phase and universal life and variable universal life insurance policies as the policy account balance, which represents participants’ net premiums and deposits plus investment performance and interest credited less applicable contract charges.

The Company’s liability for funding agreements to an unrelated third party trust related to the Company’s medium-term note (MTN) program equals the balance that accrues to the benefit of the contractholder, including interest credited. The funding agreements constitute insurance obligations and are considered annuity contracts under Ohio insurance laws.

The liability for future policy benefits and claims for traditional life insurance policies was determined using the net level premium method using interest rates varying from 2.0% to 10.5% and estimates of mortality, morbidity, investment yields and withdrawals that were used or being experienced at the time the policies were issued.

The liability for future policy benefits for payout annuities was calculated using the present value of future benefits and maintenance costs discounted using interest rates varying generally from 3.0% to 13.0%.

(h) Participating Business

Participating business, which refers to policies that participate in profits through policyholder dividends, represented approximately 6% in 2007 (8% in 2006 and 10% in 2005) of the Company’s life insurance in force, 48% of the number of life insurance policies in force in 2007 (50% in 2006 and 52% in 2005) and 7% of life insurance statutory premiums in 2007 (5% in 2006 and 5% in 2005). The provision for policyholder dividends was based on the current dividend scales and has been included in future policy benefits and claims in the consolidated balance sheets.

F-13

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

(i) Federal Income Taxes

The Company provides for federal income taxes based on amounts the Company believes it ultimately will owe. Inherent in the provision for federal income taxes are estimates regarding the deductibility of certain items and the realization of certain tax credits. In the event the ultimate deductibility of certain items or the realization of certain tax credits differs from estimates, the Company may be required to significantly change the provision for federal income taxes recorded in the consolidated financial statements. Any such change could significantly affect the amounts reported in the consolidated statements of income. Management has established reserves in accordance with FIN 48 based on current facts and circumstances regarding tax exposure items where the ultimate deductibility is open to interpretation. Management evaluates the appropriateness of such reserves quarterly based on any new developments specific to their fact patterns. Information considered includes results of completed tax examinations, Technical Advice Memorandums and other rulings issued by the Internal Revenue Service (IRS) or the tax courts.

The Company utilizes the asset and liability method of accounting for income taxes. 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 it is determined that it is more likely than not that the deferred tax asset will not be fully realized.

(j) Reinsurance Ceded

Reinsurance premiums ceded and reinsurance recoveries on benefits and claims incurred are deducted from the respective income and expense accounts. Assets and liabilities related to reinsurance ceded are reported in the consolidated balance sheets on a gross basis, separately from the related future policy benefits and claims of the Company.

(k) Change in Accounting Principle

Historically, the Company accrued for legal costs associated with litigation defense and regulatory investigations by estimating the ultimate costs of such activity. Beginning April 1, 2007, the Company’s accrual for such legal expenses includes only the amount for services that have been provided but not yet paid. The Company believes the newly adopted accounting principle is preferable because it more accurately reflects expenses in the periods in which they are incurred. The Company continues to estimate and accrue the ultimate amounts expected to be paid for litigation and regulatory investigation loss contingencies. The Company has presented its condensed consolidated financial statements and accompanying notes as applicable for all periods presented to retroactively apply the adoption of this change in accounting principle.

The following table summarizes the impact of the change in accounting principle described above for the years ended December 31:

(in millions)	2007			2006			2005
Other operating expenses	$	2.8		$	5.0		$	(0.5	)
Net income		(1.9	)		(3.1	)		0.3

The cumulative effect of the change on retained earnings as of January 1, 2006 was an $11.0 million increase.

F-14

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

(3) Recently Issued Accounting Standards  

In December 2007, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards (SFAS) No. 141 (revised 2007), Business Combinations (SFAS 141R), which replaces SFAS No. 141, Business Combinations (SFAS 141). The objective of SFAS 141R is to improve the relevance, representational faithfulness, and comparability of the information that a reporting entity provides in its financial reports about a business combination and its effects. Accordingly, SFAS 141R establishes principles and requirements for how the acquirer: 1) recognizes and measures in its financial statements the identifiable assets acquired, the liabilities assumed, and any noncontrolling interest in the acquiree; 2) recognizes and measures the goodwill acquired in the business combination or a gain from a bargain purchase; and 3) determines what information to disclose to enable users of the financial statements to evaluate the nature and financial effects of the business combination. SFAS 141R applies to all transactions or other events in which an entity obtains control of one or more businesses and retains the fundamental requirements in SFAS 141 that the acquisition method of accounting be used for all business combinations and for an acquirer to be identified for each business combination. SFAS 141R defines the acquirer as the entity that obtains control of one or more businesses in the business combination and establishes the acquisition date as the date that the acquirer achieves control. SFAS 141R is applicable prospectively to business combinations for which the acquisition date is on or after the beginning of the first annual reporting period beginning on or after December 15, 2008. Earlier application is prohibited. The Company currently is evaluating the impact of adopting SFAS 141R.

In December 2007, the FASB issued SFAS No. 160, Noncontrolling Interests in Consolidated Financial Statements, an Amendment of ARB No. 51 (SFAS 160). The objective of SFAS 160 is to improve the relevance, comparability, and transparency of the financial information that a reporting entity provides in its consolidated financial statements by establishing accounting and reporting standards for the noncontrolling interest in a subsidiary and for the deconsolidation of a subsidiary. SFAS 160 also amends certain consolidation procedures prescribed by Accounting Research Bulletin No. 51, Consolidated Financial Statements, for consistency with the requirements of SFAS 141R. SFAS 160 is effective for fiscal years, and interim periods within those fiscal years, beginning on or after December 15, 2008. Earlier adoption is prohibited. The Company currently is evaluating the impact of adopting SFAS 160.

In June 2007, the Accounting Standards Executive Committee (AcSEC) of the American Institute of Certified Public Accountants (AICPA) issued Statement of Position (SOP) 07-1, Clarification of the Scope of the Audit and Accounting Guide Investment Companies and Accounting by Parent Companies and Equity Method Investors for Investments in Investment Companies (SOP 07-1). SOP 07-1 provides guidance for determining whether an entity is within the scope of the AICPA Audit and Accounting Guide Investment Companies (the Guide). For those entities that are investment companies under SOP 07-1, this SOP also addresses whether the specialized industry accounting principles of the Guide (i.e., fair value accounting) should be retained by a parent company in consolidation or by an investor that has the ability to exercise significant influence over the investment company and applies the equity method of accounting to its investment in the entity (referred to as an equity method investor). In addition, SOP 07-1 includes certain disclosure requirements for parent companies and equity method investors in investment companies that retain investment company accounting in the parent company’s consolidated financial statements or the financial statements of an equity method investor. The provisions of SOP 07-1 were to be effective for fiscal years beginning on or after December 15, 2007. On February 14, 2008, the FASB issued FASB Staff Position (FSP) SOP 07-1-1, which delays indefinitely the effective date of SOP 07-1. The Company will monitor the FASB and AICPA deliberations regarding this standard.

In April 2007, the FASB issued FSP FIN 39-1, An Amendment of FASB Interpretation No. 39 (FSP FIN 39-1). FSP FIN 39-1 addresses whether a reporting entity that is party to a master netting arrangement can offset fair value amounts recognized for the right to reclaim cash collateral (a receivable) or the obligation to return cash collateral (a payable) against fair value amounts recognized for derivative instruments that have been offset under the same master netting arrangement in accordance with paragraph 10 of Interpretation 39. FSP FIN 39-1 is effective for fiscal years beginning after November 15, 2007, with early application permitted. FSP FIN 39-1 is not expected to have a material impact on the Company’s financial position or results of operations upon adoption.

F-15

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities, Including an amendment of FASB Statement No. 115 (SFAS 159). SFAS 159 permits entities to choose to measure many financial instruments and certain other items at fair value that are not currently required to be measured at fair value. The objective is to improve financial reporting by providing entities with the opportunity to mitigate volatility in reported earnings caused by measuring related assets and liabilities differently without having to apply complex hedge accounting provisions. SFAS 159 is expected to expand the use of fair value measurement, which is consistent with the FASB’s long-term measurement objectives for accounting for financial instruments. SFAS 159 also establishes presentation and disclosure requirements designed to facilitate comparisons between entities that choose different measurement attributes for similar types of assets and liabilities. SFAS 159 does not affect any existing accounting literature that requires certain assets and liabilities to be carried at fair value. In addition, SFAS 159 does not establish requirements for recognizing and measuring dividend income, interest income or interest expense, nor does it eliminate disclosure requirements included in other accounting standards, including requirements for disclosures about fair value measurements included in SFAS No. 157, Fair Value Measurements (SFAS 157), and SFAS No. 107, Disclosures about Fair Value of Financial Instruments. SFAS 159 is effective as of the beginning of an entity’s first fiscal year beginning after November 15, 2007. The Company will elect adoption of SFAS 159 for certain financial instruments effective January 1, 2008, which is not expected to have a material impact on the Company’s financial position or results of operations. The Company will assess election for new financial assets or liabilities on a prospective basis.

In September 2006, the FASB issued SFAS No. 158, Employers’ Accounting for Defined Benefit Pension and Other Postretirement Plans – an amendment of FASB Statements No. 87, 88, 106, and 132(R) (SFAS 158). SFAS 158 requires an employer to recognize the overfunded or underfunded status of a defined benefit postretirement plan (other than a multiemployer plan) as an asset or liability on its balance sheet and to recognize changes in that funded status in the year in which the changes occur through comprehensive income. SFAS 158 also requires an employer to measure the funded status of a plan as of the date of its year-end balance sheet, with limited exceptions. An employer with publicly traded equity securities is required to initially recognize the funded status of a defined benefit postretirement plan and to provide the required disclosures as of the end of the fiscal year ending after December 15, 2006. The requirement to measure plan assets and benefit obligations as of the date of the employer’s fiscal year-end balance sheet is effective for fiscal years ending after December 15, 2008. The Company adopted SFAS 158 effective December 31, 2006. The adoption of SFAS 158 did not have a material impact on the Company’s financial position or results of operations.

In September 2006, the FASB issued SFAS 157. SFAS 157 provides enhanced guidance for using fair value to measure assets and liabilities and requires new disclosures about fair value measurements. SFAS 157 also provides guidance regarding the extent to which companies measure assets and liabilities at fair value, the information used to measure fair value, and the effect of fair value measurements on earnings. For assets and liabilities that are measured at fair value on a recurring basis in periods subsequent to initial recognition, the reporting entity shall disclose information that enables financial statement users to assess the inputs used to develop those measurements. For recurring fair value measurements using significant unobservable inputs, the reporting entity shall disclose the effect of the measurements on earnings for the period. SFAS 157 applies whenever other standards require (or permit) assets or liabilities to be measured at fair value but does not expand the use of fair value in any new circumstances. SFAS 157 is effective for fiscal years beginning after November 15, 2007, and interim periods within those fiscal years, with early adoption permitted. The Company will adopt SFAS 157 effective January 1, 2008. SFAS 157 is not expected to have a material impact on the Company’s financial position or results of operations upon adoption.

In September 2006, the United States Securities and Exchange Commission (SEC) issued Staff Accounting Bulletin (SAB) No. 108 (SAB 108). SAB 108 addresses how the effects of prior year uncorrected misstatements should be considered when quantifying misstatements in current-year financial statements. SAB 108 requires registrants to quantify misstatements using both the balance sheet and income-statement approaches and to evaluate whether either approach results in quantifying an error that is material in light of relevant quantitative and qualitative factors. SAB 108 does not change the SEC’s previous guidance in SAB No. 99 on evaluating the materiality of misstatements. The Company adopted SAB 108 effective December 31, 2006. SAB 108 did not have a material impact on the Company’s financial position or results of operations upon adoption.

F-16

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

In June 2006, the FASB issued FASB Interpretation (FIN) No. 48, Accounting for Uncertainty in Income Taxes, an Interpretation of FASB Statement No. 109, Accounting for Income Taxes (FIN 48). FIN 48 clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements in accordance with FASB Statement No. 109, Accounting for Income Taxes. FIN 48 prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. FIN 48 also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. FIN 48 is effective for fiscal years beginning after December 15, 2006. The Company adopted FIN 48 effective January 1, 2007. FIN 48 did not have a material impact on the Company’s financial position or results of operations upon adoption.

In March 2006, the FASB issued SFAS No. 156, Accounting for Servicing of Financial Assets (SFAS 156).SFAS 156 amends SFAS No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities (SFAS 140). SFAS 156 requires that all separately recognized servicing assets and servicing liabilities be initially measured at fair value, if practicable. SFAS 156 permits, but does not require, the subsequent measurement of separately recognized servicing assets and servicing liabilities at fair value. An entity that uses derivative instruments to mitigate the risks inherent in servicing assets and servicing liabilities is required to account for those derivative instruments at fair value. Under SFAS 156, an entity can elect subsequent fair value measurement to account for its separately recognized servicing assets and servicing liabilities. By electing that option, an entity may simplify its accounting because SFAS 156 permits income statement recognition of the potential offsetting changes in fair value of those servicing assets and servicing liabilities and derivative instruments in the same accounting period. SFAS 156 is effective for fiscal years beginning after September 15, 2006. The Company adopted SFAS 156 effective January 1, 2007. SFAS 156 did not have a material impact on the Company’s financial position or results of operations upon adoption.

In February 2006, the FASB issued SFAS No. 155, Accounting for Certain Hybrid Financial Instruments (SFAS 155). SFAS 155 amends SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities (SFAS 133), and SFAS 140. SFAS 155 also resolves issues addressed in SFAS 133 Implementation Issue No. D1, Application of Statement 133 to Beneficial Interests in Securitized Financial Assets. In summary, SFAS 155: (1) permits an entity to make an irrevocable election to measure any hybrid financial instrument that contains an embedded derivative that otherwise would require bifurcation at fair value in its entirety, with changes in fair value recognized in earnings; (2) clarifies which interest-only strips and principal-only strips are not subject to the requirements of SFAS 133; (3) establishes a requirement to evaluate interests in securitized financial assets to identify interests that are freestanding derivatives or that are hybrid financial instruments that contain an embedded derivative requiring bifurcation; (4) clarifies that concentrations of credit risk in the form of subordination are not embedded derivatives; and (5) amends SFAS 140 to eliminate the prohibition on a qualifying special purpose entity from holding a derivative financial instrument that pertains to a beneficial interest other than another derivative financial instrument. SFAS 155 is effective for all financial instruments acquired or issued after the beginning of an entity’s first fiscal year that begins after September 15, 2006. Provisions of SFAS 155 may be applied to instruments that an entity holds at the date of adoption on an instrument-by-instrument basis. The Company adopted SFAS 155 effective January 1, 2006. On the date of adoption, there was no impact to the Company’s financial position or results of operations.

In September 2005, AcSEC issued SOP 05-1. SOP 05-1 provides guidance on accounting by insurance enterprises for deferred acquisition costs on internal replacements of insurance and investment contracts other than those specifically described in SFAS No. 97, Accounting and Reporting by Insurance Enterprises for Certain Long-Duration Contracts and for Realized Gains and Losses from the Sale of Investments, issued by the FASB. SOP 05-1 defines an internal replacement as a modification in product benefits, features, rights or coverages that occurs as a result of the exchange of a contract for a new contract, or by amendment, endorsement or rider to a contract, or by the election of a new feature or coverage within a contract. SOP 05-1 is effective for internal replacements occurring in fiscal years beginning after December 15, 2006. Retrospective application of SOP 05-1 to previously issued financial statements is not permitted. Initial application of SOP 05-1 is required as of the beginning of an entity’s fiscal year. The Company adopted SOP 05-1 effective January 1, 2007, which resulted in a $6.0 million charge, net of taxes, as the cumulative effect of adoption of this accounting principle.

F-17

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

In May 2005, the FASB issued SFAS No. 154, Accounting Changes and Error Corrections (SFAS 154), which replaces Accounting Principles Board Opinion No. 20, Accounting Changes, and SFAS No. 3, Reporting Accounting Changes in Interim Financial Statements. SFAS 154 applies to all voluntary changes in accounting principle as well as to changes required by an accounting pronouncement in the unusual instance that the pronouncement does not include specific transition provisions. SFAS 154 is effective for accounting changes and corrections of errors made in fiscal years beginning after December 15, 2005, with earlier adoption permitted. The Company adopted SFAS 154 effective January 1, 2006. SFAS 154 did not have any impact on the Company’s financial position or results of operations upon adoption.

(4) Fair Value of Financial Instruments  

Assets and liabilities that are presented at fair value in the consolidated balance sheets are not included in the disclosures below, including investment securities, cash, separate accounts, securities lending collateral and derivative financial instruments. Those financial assets and liabilities not presented at fair value are discussed below.

The fair value of a financial instrument is defined as the amount at which the financial instrument could be bought or sold, or in the case of liabilities incurred or settled, in a current transaction between willing parties. In cases where quoted market prices are not available, fair value is based on the best information available in the circumstances. Such estimates of fair value consider prices for similar assets or similar liabilities and the results of valuation techniques to the extent available in the circumstances. Examples of valuation techniques include the present value of estimated expected future cash flows using discount rates commensurate with the risks involved, option-pricing models, matrix pricing, option-adjusted spread models and fundamental analysis. Valuation techniques for measuring assets and liabilities must be consistent with the objective of measuring fair value and should incorporate assumptions that market participants would use in their estimates of values, future revenues and future expenses, including assumptions about interest rates, default, prepayment and volatility.

Many of the Company’s assets and liabilities subject to these disclosure requirements are not actively traded, requiring fair values to be estimated by management using matrix pricing, present value or other suitable 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.

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

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

Mortgage loans on real estate, net: The fair values of mortgage loans on real estate are estimated using discounted cash flow analyses based on 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. Estimated fair value is based on the present value of expected future cash flows discounted at the loan’s effective interest rate.

Policy loans: The carrying amount reported in the consolidated balance sheets approximates fair value.

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

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

F-18

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

Long-term debt, payable to NFS: The fair values for long-term debt are based on estimated market prices.

The following table summarizes the carrying values and estimated fair values of financial instruments subject to disclosure requirements as of December 31:

	2007						2006
(in millions)	Carrying value			Estimated fair value			Carrying value			Estimated fair value
Assets
Investments:
Mortgage loans on real estate, net	$	7,615.4		$	7,659.9		$	8,202.2		$	8,060.7
Policy loans		687.9			687.9			639.2			639.2
Liabilities
Investment contracts		(24,671.0	)		(23,084.7	)		(27,124.7	)		(25,455.2	)
Short-term debt		(285.3	)		(285.3	)		(75.2	)		(75.2	)
Long-term debt, payable to NFS		(700.0	)		(751.3	)		(700.0	)		(809.3	)

(5) Derivative Financial Instruments  

Qualitative Disclosure

Interest Rate Risk Management

The Company periodically purchases fixed rate investments to back variable rate liabilities. As a result, the Company can be exposed to interest rate risk due to the mismatch between variable rate liabilities and fixed rate assets. In an effort to mitigate the risk from this mismatch, the Company enters into various types of derivative instruments, with fluctuations in the fair values of the derivatives offsetting changes in the fair values of the investments resulting from changes in interest rates. The Company principally uses pay fixed/receive variable interest rate swaps to manage this risk.

Under these interest rate swaps, the Company receives variable interest rate payments and makes fixed rate payments. The fixed interest paid on the swap offsets the fixed interest received on the investment, resulting in the Company receiving the variable interest payments on the swap, generally 3-month U.S. London Interbank Offered Rate (LIBOR), and the credit spread on the investment. The net receipt of a variable rate will then more closely match the variable rate paid on the liability.

As a result of entering into fixed rate commercial mortgage loan and private placement commitments, the Company is exposed to changes in the fair value of such commitments due to changes in interest rates during the commitment period prior to funding of the loans. In an effort to manage this risk, the Company enters into short U.S. Treasury futures and/or pay fixed interest rate swaps during the commitment period. With short U.S. Treasury futures or pay fixed interest rate swaps, if interest rates rise/fall, the gains/losses on the futures will offset the change in fair value of the commitment attributable to the change in interest rates.

The Company periodically purchases variable rate investments such as commercial mortgage loans and corporate bonds. As a result, the Company can be exposed to variability in cash flows and investment income due to changes in interest rates. Such variability poses risks to the Company when the assets are funded with fixed rate liabilities. In an effort to manage this risk, the Company may enter into receive fixed/pay variable interest rate swaps.

In using these interest rate swaps, the Company receives fixed interest rate payments and makes variable rate payments. The variable interest paid on the swap offsets the variable interest received on the investment, resulting in the Company receiving the fixed interest payments on the swap and the credit spread on the investment. The net receipt of a fixed rate will then more closely match the fixed rate paid on the liability.

F-19

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

The Company manages interest rate risk at the segment level. Different segments may simultaneously hedge interest rate risks associated with owning fixed and variable rate investments considering the risk relevant to a particular segment.

Foreign Currency Risk Management

In conjunction with the Company’s MTN program, the Company periodically issues both fixed and variable rate liabilities denominated in foreign currencies. As a result, the Company is exposed to changes in the fair value of liabilities due to changes in foreign currency exchange rates and related interest rates. In an effort to manage these risks, the Company enters into cross-currency interest rate swaps.

The Company is exposed to changes in the fair value of fixed rate investments denominated in a foreign currency due to changes in foreign currency exchange rates and related interest rates. In an effort to manage this risk, the Company uses cross-currency interest rate hedges to swap these asset characteristics to variable U.S. dollar rate instruments. Cross-currency interest rate swaps on assets are structured to pay a fixed rate, in a foreign currency, and receive a variable U.S. dollar rate, generally 3-month U.S. LIBOR. These derivative instruments are designated as a fair value hedge of a fixed rate foreign denominated asset.

Cross-currency interest rate swaps on variable rate investments are structured to pay a variable rate, in a foreign currency, and receive a fixed U.S. dollar rate. The terms of the foreign currency paid on the swap will exactly match the terms of the foreign currency received on the asset, thus eliminating currency risk. These derivative instruments are designated as a cash flow hedge.

Equity Market Risk Management

Asset fees calculated as a percentage of separate account assets are a significant source of revenue to the Company. As of December 31, 2007 and 2006, approximately 82% of separate account assets were invested in equity mutual funds. Gains and losses in the equity markets result in corresponding increases and decreases in the Company’s separate account assets and asset fee revenue. In addition, a decrease in separate account assets may decrease the Company’s expectations of future profit margins due to a decrease in asset fee revenue and/or an increase in guaranteed contract claims, which also may require the Company to accelerate amortization of DAC.

The Company’s long-term assumption for net separate account returns is 7% annual growth. If equity markets were unchanged throughout a given year, the Company estimates that its net earnings per diluted share, calculated using current weighted average diluted shares outstanding, would be approximately $0.05 to $0.10 less than if the Company’s long-term assumption for net separate account returns were realized. This analysis assumes no other factors change and that an unlocking of DAC assumptions would not be required. However, as it does each quarter, the Company would evaluate its DAC balance and underlying assumptions to determine the need for unlocking. The Company can provide no assurance that the experience of flat equity market returns would not result in changes to other factors affecting profitability, including the possibility of unlocking of DAC assumptions.

Many of the Company’s individual variable annuity contracts offer GMDB features. A GMDB generally provides a benefit if the annuitant dies and the contract value is less than a specified amount, which may be based on premiums paid less amounts withdrawn or contract value on a specified anniversary date. A decline in the stock market causing the contract value to fall below this specified amount, which varies from contract to contract based on the date the contract was entered into as well as the GMDB feature elected, will increase the net amount at risk, which is the GMDB in excess of the contract value. This could result in additional GMDB claims.

F-20

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

In an effort to mitigate this risk, the Company implemented a GMDB economic hedging program for certain new and existing business. Prior to implementation of the GMDB hedging program in 2000, the Company managed this risk primarily by entering into reinsurance arrangements. The GMDB economic hedging program is designed to offset changes in the economic value of the designated GMDB obligation. Currently the program shorts S&P 500 Index futures, which provides an offset to changes in the value of the designated obligation. The futures are not designated as hedges and, therefore, hedge accounting is not applied. The Company’s economic and accounting hedges are not perfectly offset. Therefore, the economic hedging activity is likely to lead to earnings volatility. This volatility was negligible in 2007. As of December 31, 2007 and 2006, the Company’s net amount at risk was $519.9 million and $562.4 million before reinsurance, respectively, and $317.2 million and $193.0 million net of reinsurance, respectively. As of December 31, 2007 and 2006, the Company’s reserve for GMDB claims was $47.4 million and $29.3 million, respectively.

The Company also offers certain variable annuity products with guaranteed minimum accumulation benefit (GMAB), guaranteed lifetime withdrawal benefit (GLWB) and hybrid GMAB/GLWB riders (collectively referred to as living benefits). A GMAB provides the contractholder with a guaranteed return of premium, adjusted proportionately for withdrawals, after a specified time period (5, 7 or 10 years) selected by the contractholder at the time of issuance of a variable annuity contract. In some cases, the contractholder also has the option, after a specified time, to drop the rider and continue the variable annuity contract without the GMAB. The design of the GMAB rider limits the risk to the Company in a variety of ways including asset allocation requirements, which serve to reduce the Company’s potential exposure to underlying fund performance risks. Specifically, the terms in the GMAB rider limit policyholder asset allocation by either (1) requiring partial allocation of assets to a guaranteed term option (a fixed rate investment option) and excluding certain funds that are highly volatile or difficult to hedge or (2) requiring all assets be allocated to one of the approved asset allocation funds or models defined by the Company.

Beginning in March 2005, the Company began offering a hybrid GMAB/GLWB through its Capital Preservation Plus Lifetime Income (CPPLI) contract rider. This living benefit combines a GMAB feature in its first 5-10 years with a lifetime withdrawal benefit election at the end of the GMAB feature. Upon maturity of the GMAB, the contractholder can elect the lifetime withdrawal benefit, which would continue for the duration of the insured’s life; elect a new CPPLI rider; or drop the rider completely and continue the variable annuity contract without any rider. If the lifetime withdrawal benefit is elected and the insured’s contract value is exhausted through such withdrawals and market conditions, the Company will continue to fund future withdrawals at a pre-defined level until the insured’s death. In some cases, the contractholder has the right to drop the GLWB portion of this rider or periodically reset the guaranteed withdrawal basis to a higher level. This benefit requires a minimum allocation to guaranteed term options or adherence to limitations required by an approved asset allocation strategy as previously described above.

In March 2006, the Company added Lifetime Income (L.inc), a stand-alone GLWB, to complement CPPLI in its product offerings. This rider is very similar to the hybrid benefit discussed above in that L.inc and CPPLI both have guaranteed withdrawal rates that increase based on the age at which the contractholder begins taking income. The withdrawal rates are applied to a benefit base to determine the guaranteed lifetime income amount available to a contractholder. The benefit base is equal to the variable annuity premium at contract issuance and may increase as a result of a ratchet feature that is driven by account performance and a roll-up feature that is driven by policy duration. Generally, the longer the contractholder waits before commencing withdrawals, the greater the guaranteed lifetime income. One key difference between L.inc and CPPLI is that the charge associated with L.inc is assessed against the benefit base. This is a risk mitigation feature as it alleviates much of the uncertainty around account performance and customer withdrawal patterns, both of which can lead to lower than expected revenue streams if the charge were assessed on account value. In June 2007, the Company added a feature to L.inc to allow for a lump settlement in lieu of lifetime withdrawals in certain situations.

F-21

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

The Company’s living benefit riders represent an embedded derivative in a variable annuity contract that is required to be separated from, and valued apart from, the host variable annuity contract. The embedded derivatives are carried at fair value. Subsequent changes in the fair value of the embedded derivatives are recognized in earnings as a component of net realized investment gains and losses. The fair value of the embedded derivatives is calculated based on a combination of capital market and actuarial assumptions. Projections of cash flows inherent in the valuation of the embedded derivative incorporate numerous assumptions including, but not limited to, expectations of contractholder persistency, contractholder withdrawal patterns, risk neutral market returns, correlations of market returns and market return volatility. As of December 31, 2007 and 2006, the net balance of the embedded derivatives for living benefits was a liability of $91.9 million and an asset of $23.7 million, respectively.

Similar to the Company’s economic hedging for GMDBs, the living benefits features are also being economically hedged. The primary risks being hedged are the exposures associated with declining equity market returns and downward interest rate movements. The Company employs a variety of instruments to mitigate this exposure including S&P 500 Index futures, U.S. Treasury futures, interest rate swaps and long-dated over-the-counter put options. The positions used in the economic hedging program are not designated as hedges and, therefore, hedge accounting is not applied. The living benefits hedging program is designed to offset changes in the economic value of the living benefits obligation to contractholders. Changes in the fair value of the embedded derivatives are likely to create volatility in earnings. The hedging activity associated with changes in the economic value of the living benefits obligations will likely mitigate a portion of this earnings volatility.

Other Non-Hedging Derivatives

The Company periodically enters into basis swaps (receive one variable rate, pay another variable rate) to better match the cash flows received from the specific variable-rate investments with the variable rate paid on a group of liabilities. While the pay-side terms of the basis swap will be consistent with the terms of the asset, the Company is not able to match the receive-side terms of the derivative to a specific liability. Therefore, basis swaps do not receive hedge accounting treatment.

The Company sells credit default protection on selected debt instruments and combines the credit default swap with selected assets the Company owns to replicate a higher yielding bond. These selected assets may have sufficient duration for the related liability, but do not earn a sufficient credit spread. The combined credit default swap and investments provide cash flows with the duration and credit spread targeted by the Company. The credit default swaps do not qualify for hedge accounting treatment.

The Company also has purchased credit default protection on selected debt instruments exposed to short-term credit concerns, or because the combination of the corporate bond and purchased default protection provides sufficient spread and duration targeted by the Company. The purchased credit default protection is not designated for hedge accounting treatment.

Quantitative Disclosure

Fair Value Hedges

During the years ended December 31, 2007, 2006 and 2005, a net loss of $2.4 million, a net gain of $2.9 million and a net gain of $4.1 million, respectively, were recognized in net realized investment gains and losses. This represents the ineffective portion of the fair value hedging relationships. There were no gains or losses attributable to the portion of the derivative instruments’ changes in fair value excluded from the assessment of hedge effectiveness. There were also no gains or losses recognized in earnings as a result of hedged firm commitments no longer qualifying as fair value hedges.

Cash Flow Hedges

For the years ended December 31, 2007, 2006 and 2005, the ineffective portion of cash flow hedges was a net loss of $1.4 million, a net loss of $1.5 million and a net gain of $3.1 million, respectively. There were no net gains or losses attributable to the portion of the derivative instruments’ changes in fair value excluded from the assessment of hedge effectiveness.

F-22

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

In general, the maximum length of time over which the Company is hedging its exposure to the variability in future cash flows associated with forecasted transactions, other than those relating to variable interest on existing financial instruments, is twelve months or less. However, in 2003 the Company entered into a hedge of a forecasted purchase of shares of a mutual fund tied to the S&P 500 Index where delivery of the shares will occur in 2033.

During 2007, the Company did not discontinue any cash flow hedges because the original forecasted transaction was no longer probable. Additionally, no amounts were reclassified from AOCI into earnings due to the probability that a forecasted transaction would not occur.

Other Derivative Instruments, Including Embedded Derivatives

Net realized investment gains and losses for the years ended December 31, 2007, 2006 and 2005 included net losses of $12.4 million, $0.5 million and $9.1 million, respectively, related to other derivative instruments, including embedded derivatives, not designated in hedging relationships. In addition, the Individual Investments segment included net losses of $51.8 million (recorded as a $41.7 million net realized loss, net investment income of $2.6 million and annuity expense of $12.7 million) and $11.4 million (recorded as net investment income of $10.7 million and annuity expense of $22.1 million) for the years ended December 31, 2007 and 2006, respectively, related to other derivative instruments, including embedded derivatives, not designated in hedging relationships. For the years ended December 31, 2007, 2006 and 2005, net losses of $0.5 million, $10.6 million and $80.7 million, respectively, were recorded in net realized investment gains and losses reflecting the change in fair value of cross-currency interest rate swaps hedging variable rate MTNs denominated in foreign currencies. No additional net gains were recorded in net realized investment gains and losses to reflect the change in spot rates of these foreign currency denominated obligations during the year ended December 31, 2007 compared to $14.1 million and $78.3 million during the years ended December 31, 2006 and 2005, respectively.

The following table summarizes the notional amount of derivative financial instruments outstanding as of December 31:

(in millions)	2007		2006
Interest rate swaps:
Pay fixed/receive variable rate swaps hedging investments	$	1,692.9	$	1,930.5
Pay variable/receive fixed rate swaps hedging investments		21.0		60.4
Pay fixed/receive variable rate swaps hedging liabilities		1,120.7		1,048.8
Pay variable/receive fixed rate swaps hedging liabilities		343.1		—
Cross-currency interest rate swaps:
Hedging foreign currency denominated investments		375.5		452.9
Hedging foreign currency denominated liabilities		1,144.1		1,137.1
Credit default swaps		300.3		376.8
Other non-hedging instruments		518.1		101.8
Equity option contracts		2,361.8		1,640.7
Interest rate futures contracts		371.3		214.2
Total	$	8,248.8	$	6,963.2

The notional value is the amount upon which exchanges of interest are based. Exposure to a counterparty arises if the net expected cash flows are positive, as calculated based on forward interest rate curves and notional contract values.

F-23

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

(6) Investments  

The following table summarizes the amortized cost, gross unrealized gains and losses, and estimated fair values of securities available-for-sale as of the dates indicated:

(in millions)	Amortized cost		Gross unrealized gains		Gross unrealized losses		Estimated fair value
December 31, 2007:
Fixed maturity securities:
U.S. Treasury securities and obligations of U.S. Government corporations	$	110.8	$	14.3	$	0.4	$	124.7
Agencies not backed by the full faith and credit of the U. S. Government		406.1		61.2		—		467.3
Obligations of states and political subdivisions		245.3		1.6		2.7		244.2
Debt securities issued by foreign governments		40.0		2.5		0.1		42.4
Corporate securities
Public		8,253.8		133.4		161.6		8,225.6
Private		5,474.2		131.7		57.6		5,548.3
Mortgage-backed securities		5,855.9		31.3		98.4		5,788.8
Asset-backed securities		3,635.1		31.2		174.2		3,492.1
Total fixed maturity securities		24,021.2		407.2		495.0		23,933.4
Equity securities		69.6		4.8		1.5		72.9
Total securities available-for-sale	$	24,090.8	$	412.0	$	496.5	$	24,006.3
December 31, 2006:
Fixed maturity securities:
U.S. Treasury securities and obligations of U.S. Government corporations	$	123.7	$	11.4	$	1.4	$	133.7
Agencies not backed by the full faith and credit of the U. S. Government		559.4		46.2		2.2		603.4
Obligations of states and political subdivisions		266.0		0.7		7.2		259.5
Debt securities issued by foreign governments		34.9		1.7		0.1		36.5
Corporate securities
Public		8,602.0		168.8		109.9		8,660.9
Private		6,015.4		128.8		71.4		6,072.8
Mortgage-backed securities		6,089.1		21.3		112.8		5,997.6
Asset-backed securities		3,506.7		43.3		39.0		3,511.0
Total fixed maturity securities		25,197.2		422.2		344.0		25,275.4
Equity securities		28.5		6.2		0.3		34.4
Total securities available-for-sale	$	25,225.7	$	428.4	$	344.3	$	25,309.8

The market value of the Company’s general account investments may fluctuate significantly in response to changes in interest rates, investment quality ratings and credit spreads. In addition, the Company may be likely to experience realized investment losses to the extent its liquidity needs require the disposition of general account fixed maturity securities in unfavorable interest rate, liquidity or credit spread environments.

F-24

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

The table below summarizes the amortized cost and estimated fair value of fixed maturity securities available-for-sale, by maturity, as of December 31, 2007. 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.

(in millions)	Amortized cost		Estimated fair value
Fixed maturity securities available-for-sale:
Due in one year or less	$	1,389.8	$	1,392.5
Due after one year through five years		6,267.3		6,375.0
Due after five years through ten years		3,732.8		3,758.7
Due after ten years		3,140.3		3,126.3
Subtotal		14,530.2		14,652.5
Mortgage-backed securities		5,855.9		5,788.8
Asset-backed securities		3,635.1		3,492.1
Total	$	24,021.2	$	23,933.4

The following table presents the components of net unrealized (losses) gains on securities available-for-sale as of December 31:

(in millions)	2007			2006
Net unrealized (losses) gains, before adjustments and taxes	$	(84.5	)	$	84.1
Adjustment to DAC		87.1			83.3
Adjustment to future policy benefits and claims		(77.7	)		(83.1	)
Deferred federal income tax benefit (expense)		26.1			(29.5	)
Net unrealized (losses) gains	$	(49.0	)	$	54.8

The following table presents an analysis of the net decrease in net unrealized gains on securities available-for-sale before adjustments and taxes for the years ended December 31:

(in millions)	2007			2006			2005
Fixed maturity securities	$	(166.0	)	$	(161.0	)	$	(704.1	)
Equity securities		(2.6	)		(1.1	)		(3.4	)
Net decrease	$	(168.6	)	$	(162.1	)	$	(707.5	)

F-25

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

For securities available-for-sale as of the dates indicated, the following table summarizes the Company’s gross unrealized losses based on the amount of time each type of security has been in an unrealized loss position:

	Less than or equal to one year				More than one year				Total
(in millions)	Estimated fair value		Gross unrealized losses		Estimated fair value		Gross unrealized losses		Estimated fair value		Gross unrealized losses
December 31, 2007:
Fixed maturity securities:
U.S. Treasury securities and obligations of U.S. Government corporations	$	16.4	$	0.4	$	2.6	$	—	$	19.0	$	0.4
Agencies not backed by the full faith and credit of the U.S. Government		—		—		13.9		—		13.9		—
Obligations of states and political subdivisions		15.4		0.1		149.6		2.6		165.0		2.7
Debt securities issued by foreign governments		11.5		0.1		—		—		11.5		0.1
Corporate securities
Public		2,354.0		95.2		1,966.8		66.4		4,320.8		161.6
Private		680.6		17.1		1,814.7		40.5		2,495.3		57.6
Mortgage-backed securities		1,227.8		23.7		2,466.4		74.7		3,694.2		98.4
Asset-backed securities		1,453.8		127.1		1,078.1		47.1		2,531.9		174.2
Total fixed maturity securities		5,759.5		263.7		7,492.1		231.3		13,251.6		495.0
Equity securities		17.1		1.5		0.1		—		17.2		1.5
Total	$	5,776.6	$	265.2	$	7,492.2	$	231.3	$	13,268.8	$	496.5
% of gross unrealized losses				53%				47%
December 31, 2006:
Fixed maturity securities:
U.S. Treasury securities and obligations of U.S. Government corporations	$	49.8	$	0.8	$	17.7	$	0.6	$	67.5	$	1.4
Agencies not backed by the full faith and credit of the U.S. Government		31.7		0.1		120.3		2.1		152.0		2.2
Obligations of states and political subdivisions		82.4		1.0		156.3		6.2		238.7		7.2
Debt securities issued by foreign governments		12.8		0.1		—		—		12.8		0.1
Corporate securities
Public		2,445.0		24.3		2,964.6		85.6		5,409.6		109.9
Private		1,162.7		13.5		1,872.3		57.9		3,035.0		71.4
Mortgage-backed securities		767.8		6.4		3,809.5		106.4		4,577.3		112.8
Asset-backed securities		539.2		4.2		1,336.6		34.8		1,875.8		39.0
Total fixed maturity securities		5,091.4		50.4		10,277.3		293.6		15,368.7		344.0
Equity securities		0.1		—		3.4		0.3		3.5		0.3
Total	$	5,091.5	$	50.4	$	10,280.7	$	293.9	$	15,372.2	$	344.3
% of gross unrealized losses				15%				85%

F-26

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

The Company has assets that have been in an unrealized loss position for more than one year that are not other-than-temporarily impaired. The Company reviews each asset in an unrealized loss position and evaluates whether or not the loss is other-than-temporary. This evaluation considers several factors, including the extent of the unrealized loss, the rating of the affected security, the Company’s ability and intent to hold the security until recovery, and economic conditions that could affect the creditworthiness of the issuer. As of December 31, 2007, assets that have been in an unrealized loss position for more than one year totaled $231.3 million, or 47% of the Company’s total unrealized losses. Of this total, $209.3 million, or 90%, were classified as investment grade securities, as defined by the National Association of Insurance Commissioners (NAIC).

As noted in the table above, the majority of the increases in the Company’s unrealized losses from December 31, 2006 to December 31, 2007 were attributable to corporate securities and asset-backed securities (ABSs). These increased loss positions primarily were driven by the combined impacts of interest rate movements, volatility in investment quality ratings and credit spreads, and illiquid markets.

As of December 31, 2007, 69% of the Company’s corporate securities in unrealized loss positions, or $150.2 million, were classified as investment grade, as defined by the NAIC. Of these investment grade corporate securities, 57%, or $84.9 million, have been in an unrealized loss position for more than one year, but 87% of those investments have ratios of estimated fair value to amortized cost of at least 90%. Of the Company’s corporate securities in unrealized loss positions classified as non-investment grade, 68% have been in an unrealized loss position for less than one year.

As of December 31, 2007, 100% of the Company’s ABSs in unrealized loss positions, or $174.2 million, were classified as investment grade, as defined by the NAIC. Of these investment grade ABSs, 72%, or $126.9 million, have been in an unrealized loss position for less than one year, but 33% of those investments have ratios of estimated fair value to amortized cost of at least 90%. Of the Company’s ABSs in unrealized loss positions that have been in loss positions for more than one year, 57% have ratios of estimated fair value to amortized cost of at least 90%.

For fixed maturity securities that are available-for-sale as of December 31, 2007, the following table summarizes the Company’s gross unrealized loss position categorized as investment grade vs. non-investment grade, as defined by the NAIC, in an unrealized loss position for the period of time indicated, and based on the ratio of estimated fair value to amortized cost (in millions):

	Period of time for which unrealized loss has existed
	Investment Grade						Non-Investment Grade						Total
Ratio of estimated fair value to amortized cost	Less than or equal to one year		More than one year		Total		Less than or equal to one year		More than one year		Total		Less than or equal to one year		More than one year		Total
99.9% - 95.0%	$	55.2	$	93.5	$	148.7	$	13.1	$	5.2	$	18.3	$	68.3	$	98.7	$	167.0
94.9% - 90.0%		49.9		84.6		134.5		13.2		4.4		17.6		63.1		89.0		152.1
89.9% - 85.0%		34.6		19.2		53.8		3.1		6.3		9.4		37.7		25.5		63.2
84.9% - 80.0%		16.3		6.2		22.5		3.0		0.2		3.2		19.3		6.4		25.7
Below 80.0%		60.5		5.8		66.3		14.9		5.8		20.7		75.4		11.6		87.0
Total	$	216.5	$	209.3	$	425.8	$	47.3	$	21.9	$	69.2	$	263.8	$	231.2	$	495.0

As noted in the table above, as of December 31, 2007, 64% of the Company’s investments in an unrealized loss position had ratios of estimated fair value to amortized cost of at least 90%. In addition, 86% of the Company’s investments in an unrealized loss position were classified as investment grade, as defined by the NAIC. Of the Company’s investments in unrealized loss positions classified as non-investment grade, 68% have been in an unrealized loss position for less than one year.

The NAIC assigns securities quality ratings and uniform valuations (called NAIC Designations), which are used by insurers when preparing their annual statements. The NAIC assigns designations to publicly traded and privately placed securities. The designations assigned by the NAIC range from class 1 (highest quality) to class 6 (lowest quality). Of the Company’s general account fixed maturity securities, 94% were in the two highest NAIC Designations as of December 31, 2007 and 2006.

F-27

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

The following table summarizes the credit quality, as determined by NAIC Designation, of the Company’s general account fixed maturity securities portfolio as of December 31:

(in millions)		2007				2006
NAIC designation1	Rating agency equivalent designation2	Amortized cost		Estimated fair value		Amortized cost		Estimated fair value
1	Aaa/Aa/A	$	16,765.5	$	16,662.7	$	17,433.9	$	17,426.3
2	Baa		5,730.3		5,784.3		6,117.2		6,175.8
3	Ba		1,101.6		1,078.3		1,024.8		1,033.6
4	B		325.0		316.8		590.4		596.6
5	Caa and lower		60.2		52.7		12.6		20.3
6	In or near default		38.6		38.6		18.3		22.8
	Total	$	24,021.2	$	23,933.4	$	25,197.2	$	25,275.4
1	NAIC Designations are assigned at least annually. Some designations for securities shown have been assigned to securities not yet assigned an NAIC Designation in a manner approximating equivalent public rating categories.
2	Comparisons between NAIC and Moody’s designations are published by the NAIC. If no Moody’s rating is available, the Company assigns internal ratings corresponding to public ratings.

Recent conditions in the securities markets, including changes in interest rates, investment quality ratings, liquidity and credit spreads, have resulted in declines in the values of investment securities, including mortgage-backed securities (MBSs) and ABSs. When evaluating whether these securities are other-than-temporarily impaired, the Company considers characteristics of the underlying collateral, such as delinquency and default rates, the quality of the underlying borrower, the type of collateral in the pool, the vintage year of the collateral, subordination levels within the structure of the collateral pool, expected future cash flows, and the Company’s ability and intent to hold the security to recovery. These same factors also affect the estimated fair value of these securities.

The Company’s investments in MBSs and ABSs include securities that are supported by Alt-A and Sub-prime collateral. The Company considers Alt-A collateral to be mortgages whose underwriting standards do not qualify the mortgage for regular conforming or jumbo loan programs. Typical underwriting characteristics that cause a mortgage to fall into the Alt-A classification may include, but are not limited to, inadequate loan documentation of a borrower’s financial information, debt-to-income ratios above normal lending limits, loan-to-value ratios above normal lending limits that do not have primary mortgage insurance, a borrower who is a temporary resident, and loans securing non-conforming types of real estate. Alt-A mortgages are generally issued to borrowers having higher Fair Isaac Credit Organization (FICO) scores, and the lender typically issues a slightly higher interest rate for such mortgages. The Company considers Sub-prime collateral to be mortgages that are first-lien mortgage loans issued to Sub-prime borrowers, as demonstrated by recent delinquent rent or housing payments or substandard FICO scores. Second-lien mortgage loans are also considered Sub-prime. The amortized cost and estimated fair value of the Company’s investments in securities containing Alt-A collateral totaled $1,199.5 and $1,953.6, respectively, and the amortized cost and estimated fair value of the Company’s investments in securities containing Sub-prime collateral totaled $755.7 and $707.1, respectively. As of December 31, 2007, 100.0% and 91.7% of securities containing Alt-A and Sub-prime collateral, respectively, were rated AA or better. In addition, 56.5% and 70.9% of Alt-A and Sub-prime collateral, respectively, was originated in 2005 or earlier.

Proceeds from the sale of securities available-for-sale during 2007, 2006 and 2005 were $4.65 billion, $2.27 billion and $2.62 billion, respectively. During 2007, gross gains of $70.0 million ($61.6 million and $71.9 million in 2006 and 2005, respectively) and gross losses of $70.2 million ($64.1 million and $22.6 million in 2006 and 2005, respectively) were realized on those sales.

Real estate held for use was $17.8 million and $38.8 million as of December 31, 2007 and 2006, respectively. These assets are carried at cost less accumulated depreciation, which was $3.6 million and $15.1 million as of December 31, 2007 and 2006, respectively. There was no real estate held for sale as of December 31, 2007 compared to real estate held for sale with a carrying value of $16.0 million as of December 31, 2006.

The carrying value of commercial mortgage loans on real estate considered to be impaired was $7.4 million as of December 31, 2007 ($17.5 million as of December 31, 2006), for which the related valuation allowance was $3.0 million ($12.3 million as of December 31, 2006). No valuation allowance exists for collateral dependent commercial mortgage loans for which the fair value of the collateral is estimated to be greater than the carrying value. During 2007, the average carrying value of impaired mortgage loans on real estate was $3.7 million ($3.5 million in 2006). Interest income on those loans, which is recognized on a cash basis, was $0.4 million in 2007 ($1.9 million in 2006).

F-28

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

The following table summarizes activity in the valuation allowance account for mortgage loans on real estate for the years ended December 31:

(in millions)	2007			2006		2005
Allowance, beginning of period	$	34.3		$	31.1	$	33.3
Net (reductions) additions to allowance		(11.2	)		3.2		(2.2	)
Allowance, end of period	$	23.1		$	34.3	$	31.1

The following table summarizes net realized investment (losses) gains from continuing operations by source for the years ended December 31:

(in millions)	2007			2006			2005
Total realized gains on sales, net of hedging losses	$	65.4		$	88.8		$	75.6
Total realized losses on sales, net of hedging gains		(79.9	)		(64.8	)		(22.9	)
Total other-than-temporary and other investment impairments		(116.4	)		(17.1	)		(36.8	)
Credit default swaps		(7.5	)		(1.1	)		(7.5	)
Periodic net coupon settlements on non-qualifying derivatives		1.7			1.9			1.1
Other derivatives		(29.5	)		(0.6	)		1.1
Net realized investment (losses) gains	$	(166.2	)	$	7.1		$	10.6

The following table summarizes net investment income from continuing operations by investment type for the years ended December 31:

(in millions)	2007		2006		2005
Securities available-for-sale:
Fixed maturity securities	$	1,370.5	$	1,419.2	$	1,466.2
Equity securities		4.0		2.6		2.4
Mortgage loans on real estate		512.6		535.4		577.3
Short-term investments		28.7		47.3		18.8
Other		124.3		120.9		97.8
Gross investment income		2,040.1		2,125.4		2,162.5
Less investment expenses		64.3		66.9		57.3
Net investment income	$	1,975.8	$	2,058.5	$	2,105.2

Fixed maturity securities with an amortized cost of $8.3 million and $8.1 million as of December 31, 2007 and 2006, respectively, were on deposit with various regulatory agencies as required by law.

As of December 31, 2007 and 2006, the Company had received $551.9 million and $802.3 million, respectively, of cash collateral on securities lending. The Company had not received any non-cash collateral on securities lending as of December 31, 2007 and 2006. As of December 31, 2007 and 2006, the Company had loaned securities with a fair value of $541.2 million and $778.6 million, respectively.

As of December 31, 2007 and 2006, the Company had received $245.4 million and $171.0 million, respectively, of cash for derivative collateral. The Company also held $18.5 million and $12.8 million of securities as off-balance sheet collateral on derivative transactions as of December 31, 2007 and 2006, respectively. As of December 31, 2007, the Company had pledged fixed maturity securities with a fair value of $18.8 million as collateral to various derivative counterparties compared to none as of December 31, 2006.

(7) Variable Annuity Contracts  

The Company issues traditional variable annuity contracts through its separate accounts, for which investment income and gains and losses on investments accrue directly to, and investment risk is borne by, the contractholder. The Company also issues non-traditional variable annuity contracts in which the Company provides various forms of guarantees to benefit the related contractholders. The Company provides five primary guarantee types under non-traditional variable annuity contracts: (1) GMDB; (2) GMAB; (3) guaranteed minimum income benefits (GMIB); (4) GLWB; and (5) a hybrid guarantee with GMAB and GLWB.

F-29

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

The GMDB provides a specified minimum return upon death. Many of these death benefits are spousal, whereby a death benefit will be paid upon death of the first spouse. The survivor has the option to terminate the contract or continue it and have the death benefit paid into the contract and a second death benefit paid upon the survivor’s death. The Company has offered six primary GMDB types:

• Return of premium– provides the greater of account value or total deposits made to the contract less any partial withdrawals and assessments, which is referred to as “net premiums.” There are two variations of this benefit. In general, there is no lock in age for this benefit. However, for some contracts the GMDB reverts to the account value at a specified age, typically age 75.  

• Reset– provides the greater of a return of premium death benefit or the most recent five-year anniversary (prior to lock-in age) account value adjusted for withdrawals. For most contracts, this GMDB locks in at age 86 or 90, and for others the GMDB reverts to the account value at age 75, 85, 86 or 90.  

• Ratchet– provides the greater of a return of premium death benefit or the highest specified “anniversary” account value (prior to age 86) adjusted for withdrawals. Currently, there are three versions of ratchet, with the difference based on the definition of anniversary: monthaversary – evaluated monthly; annual – evaluated annually; and five-year – evaluated every fifth year.  

• Rollup– provides the greater of a return of premium death benefit or premiums adjusted for withdrawals accumulated at generally 5% simple interest up to the earlier of age 86 or 200% of adjusted premiums. There are two variations of this benefit. For certain contracts, this GMDB locks in at age 86, and for others the GMDB reverts to the account value at age 75.  

• Combo– provides the greater of annual ratchet death benefit or rollup death benefit. This benefit locks in at either age 81 or 86.  

• Earnings enhancement– provides an enhancement to the death benefit that is a specified percentage of the adjusted earnings accumulated on the contract at the date of death. There are two versions of this benefit: (1) the benefit expires at age 86, and a credit of 4% of account value is deposited into the contract; and (2) the benefit does not have an end age, but has a cap on the payout and is paid upon the first death in a spousal situation. Both benefits have age limitations. This benefit is paid in addition to any other death benefits paid under the contract.  

The GMAB, offered in the Company’s Capital Preservation Plus (CPP) contract rider, is a living benefit that provides the contractholder with a guaranteed return of premium, adjusted proportionately for withdrawals, after a specified time period (5, 7 or 10 years) selected by the contractholder at the issuance of the variable annuity contract. In some cases, the contractholder also has the option, after a specified time period, to drop the rider and continue the variable annuity contract without the GMAB. In general, the GMAB requires a minimum allocation to guaranteed term options or adherence to limitations required by an approved asset allocation strategy.

The GMIB is a living benefit that provides the contractholder with a guaranteed annuitization value. The GMIB types are:

• Ratchet– provides an annuitization value equal to the greater of account value, net premiums or the highest one-year anniversary account value (prior to age 86) adjusted for withdrawals.  

• Rollup– provides an annuitization value equal to the greater of account value and premiums adjusted for withdrawals accumulated at 5% compound interest up to the earlier of age 86 or 200% of adjusted premiums.  

• Combo– provides an annuitization value equal to the greater of account value, ratchet GMIB benefit or rollup GMIB benefit.  

See Note 5 for a complete description of the Company’s hybrid GMAB/GLWB offered through its CPPLI contract rider. All GMAB contracts with the hybrid GMAB/GLWB rider are included with GMAB contracts in the following tables.

F-30

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

The following table summarizes the account values and net amount at risk, net of reinsurance, for variable annuity contracts with guarantees invested in both general and separate accounts as of December 31:

	2007					2006
(in millions)	Account value		Net amount at risk1		Wtd. avg. attained age	Account value		Net amount at risk1		Wtd. avg. attained age
GMDB:
Return of premium	$	9,082.6	$	18.7	62	$	9,231.4	$	33.9	60
Reset		17,915.0		61.1	64		17,587.0		47.5	63
Ratchet		15,789.2		132.2	66		13,481.0		30.3	66
Rollup		467.0		8.4	71		538.4		11.3	70
Combo		2,555.5		47.0	68		2,588.7		28.9	68
Subtotal		45,809.3		267.4	66		43,426.5		151.9	65
Earnings enhancement		519.2		49.8	62		477.8		41.1	61
Total - GMDB	$	46,328.5	$	317.2	65	$	43,904.3	$	193.0	64
GMAB2:
5 Year	$	2,985.6	$	4.6	N/A	$	2,131.1	$	0.1	N/A
7 Year		2,644.1		6.2	N/A		1,865.7		0.1	N/A
10 Year		927.3		1.3	N/A		784.0		—	N/A
Total - GMAB	$	6,557.0	$	12.1	N/A	$	4,780.8	$	0.2	N/A
GMIB3:
Ratchet	$	425.2	$	—	N/A	$	450.6	$	—	N/A
Rollup		1,119.9		—	N/A		1,187.1		—	N/A
Combo		0.3		—	N/A		0.5		—	N/A
Total - GMIB	$	1,545.4	$	—	N/A		1,638.2	$	—	N/A
GLWB:
L.inc	$	2,865.8	$	—	N/A	$	993.8	$	—	N/A

¹   Net amount at risk is calculated on a seriatum basis and equals the respective guaranteed benefit less the account value (or zero if the account value exceeds the guaranteed benefit). As it relates to GMIB, net amount at risk is calculated as if all policies were eligible to annuitize immediately, although all GMIB options have a waiting period of at least 7 years from issuance, with the earliest annuitizations beginning in 2007.  

²   GMAB contracts with the hybrid GMAB/GLWB rider had account values of $4.77 billion and $2.95 billion as of December 31, 2007 and 2006, respectively.  

³   The weighted average period remaining until expected annuitization is not meaningful and has not been presented because there is currently no material GMIB exposure.  

F-31

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

The following table summarizes account balances of variable annuity contracts that were invested in separate accounts as of December 31:

(in millions)	2007		2006
Mutual funds:
Bond	$	5,143.6	$	4,467.3
Domestic equity		31,217.7		29,808.4
International equity		3,987.3		3,420.5
Total mutual funds		40,348.6		37,696.2
Money market funds		1,728.2		1,414.4
Total	$	42,076.8	$	39,110.6

The Company’s GMDB claim reserves are determined by estimating the expected value of death benefits on contracts that trigger a policy benefit and recognizing the excess ratably over the accumulation period based on total expected assessments. GMIB claim reserves are determined each period by estimating the expected value of annuitization benefits in excess of the projected account balance at the date of annuitization and recognizing the excess ratably over the accumulation period based on total assessments. The Company regularly evaluates its GMDB and GMIB claim reserve estimates and adjusts the additional liability balances as appropriate, with a related charge or credit to other benefits and claims in the period of evaluation if actual experience or other evidence suggests that earlier assumptions should be revised. The assumptions used in calculating GMIB claim reserves are consistent with those used for calculating GMDB claim reserves. In addition, the calculation of GMIB claim reserves assumes benefit utilization ranges from a low of 3% when the contractholder’s annuitization value is at least 10% in the money to 100% utilization when the contractholder is 90% or more in the money.

The Company’s living benefit riders represent an embedded derivative in a variable annuity contract that is required to be separated from, and valued apart from, the host variable annuity contract. The embedded derivatives are carried at fair value. Subsequent changes in the fair value of the embedded derivatives are recognized in earnings as a component of net realized investment gains and losses. The fair value of the embedded derivatives is calculated based on a combination of capital market and actuarial assumptions.

The following assumptions and methodology were used to determine the GMDB claim reserves as of December 31, 2007 and 2006:

• Data used was based on a combination of historical numbers and future projections generally involving 50 probabilistically generated economic scenarios  

• Mean gross equity performance – 8.1%  

• Equity volatility – 18.7%  

• Mortality – 100% of Annuity 2000 table  

• Asset fees – equivalent to mutual fund and product loads  

• Discount rate – 7.0% and 8.0% as of December 31, 2007 and 2006, respectively  

Lapse rate assumptions vary by duration as shown below:

Duration (years)	1	2	3	4	5	6	7	8	9	10+
Minimum	4.00%	5.00%	6.00%	7.00%	8.00%	9.50%	10.00%	11.00%	14.00%	14.00%
Maximum	4.00%	5.00%	6.00%	7.00%	35.00%	35.00%	23.00%	35.00%	35.00%	23.00%

F-32

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

(8) Short-Term Debt  

The following table summarizes short-term debt as of December 31:

(in millions)	2007		2006
$800.0 million commercial paper program	$	199.7	$	—
$350.0 million securities lending program facility		85.6		75.2
Total short-term debt	$	285.3	$	75.2

The Company has available as a source of funds a $1.00 billion revolving variable rate credit facility entered into by NFS, NLIC and NMIC with a group of national financial institutions. The facility provides for several and not joint liability with respect to any amount drawn by any party. The facility provides covenants, including, but not limited to, requirements that the Company’s debt not exceed 40% of tangible net worth, as defined, and that NLIC maintain statutory surplus, as defined, in excess of $1.67 billion. As of December 31, 2007, the Company and NLIC were in compliance with all covenants. The Company had no amounts outstanding under this agreement as of December 31, 2007 and 2006. NLIC also has an $800.0 million commercial paper program and is required to maintain an available credit facility equal to 50% of any amounts outstanding under the commercial paper program. Therefore, borrowing capacity under the aggregate $1.00 billion revolving credit facility is reduced by 50% of any amounts outstanding under the commercial paper program. NLIC had $199.7 million of commercial paper outstanding at December 31, 2007 at a weighted average interest rate of 4.39% and no commercial paper outstanding at December 31, 2006.

NLIC has entered into an agreement with its custodial bank to borrow against the cash collateral that is posted in connection with its securities lending program. This is an uncommitted facility contingent on the liquidity of the securities lending program. The borrowing facility was established to fund commercial mortgage loans that were originated with the intent of sale through securitization. The maximum amount available under the agreement is $350.0 million. The borrowing rate on this program is equal to one-month U.S. LIBOR (4.60% and 5.32% as of December 31, 2007 and 2006, respectively). NLIC had $85.6 million and $75.2 million outstanding under this agreement as of December 31, 2007 and 2006, respectively. As of December 31, 2007, the Company had not provided any guarantees on such borrowings, either directly or indirectly.

The Company paid interest on short-term debt totaling $15.0 million, $11.7 million and $11.5 million in 2007, 2006 and 2005, respectively.

(9) Long-Term Debt  

The following table summarizes surplus notes payable to NFS as of December 31:

(in millions)	2007		2006
8.15% surplus note, due June 27, 2032	$	300.0	$	300.0
7.50% surplus note, due December 17, 2031		300.0		300.0
6.75% surplus note, due December 23, 2033		100.0		100.0
Total long-term debt	$	700.0	$	700.0

The Company made interest payments to NFS on surplus notes totaling $53.7 million in 2007, 2006 and 2005. Payments of interest and principal under the notes require the prior approval of the Ohio Department of Insurance (ODI).

F-33

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

(10) Federal Income Taxes  

Through September 30, 2002, the Company filed a consolidated federal income tax return with NMIC, the ultimate majority shareholder of NFS. Effective October 1, 2002, Nationwide Corporation’s ownership in NFS decreased from 79.8% to 63.0%. Therefore, NFS and its subsidiaries, including the Company, no longer qualify to be included in the NMIC consolidated federal income tax return. The members of the NMIC consolidated federal income tax return group participated in a tax sharing arrangement, which uses a consolidated approach in allocating the amount of current and deferred expense to the separate financial statements of subsidiaries.

Under Internal Revenue Code (IRC) regulations, NFS and its subsidiaries cannot file a life/non-life consolidated federal income tax return until five full years following NFS’ departure from the NMIC consolidated federal income tax return group. Therefore, NFS and its direct non-life insurance company subsidiaries will file a consolidated federal income tax return; NLIC and NLAIC will file a consolidated federal income tax return; and the direct non-life insurance companies under NLIC will file separate federal income tax returns, until 2008, when NFS will become eligible to file a single life/non-life consolidated federal income tax return with all of its eligible subsidiaries.

The following table summarizes the tax effects of temporary differences that give rise to significant components of the net deferred tax liability as of December 31:

(in millions)	2007			2006
Deferred tax assets:
Future policy benefits	$	622.0		$	607.8
Other		213.2			138.6
Gross deferred tax assets		835.2			746.4
Less valuation allowance		(7.0	)		(7.0	)
Deferred tax assets, net of valuation allowance		828.2			739.4
Deferred tax liabilities:
Deferred policy acquisition costs		1,112.6			1,022.2
Other		130.8			173.9
Gross deferred tax liabilities		1,243.4			1,196.1
Net deferred tax liability	$	415.2		$	456.7

In assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion of the total gross deferred tax assets will not be realized. Future taxable amounts or recovery of federal income taxes paid within the statutory carryback period can offset nearly all future deductible amounts. The valuation allowance was unchanged during 2007, 2006 and 2005.

The Company’s current federal income tax asset was $12.7 million and $12.6 million as of December 31, 2007 and 2006, respectively.

Total federal income taxes paid (refunded) were $99.1 million, $(4.3) million and $182.2 million during the years ended December 31, 2007, 2006 and 2005, respectively.

During the second quarter of 2007, the Company recorded $6.8 million of net federal income tax expense adjustments primarily related to differences between the 2006 estimated tax liability and the amounts the Company reported on its 2006 tax returns. The Company recorded an additional $1.5 million and $0.2 million of such adjustments during the third and fourth quarters of 2007, respectively.

F-34

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

Through June 2006, the Company’s federal income tax returns for tax years 2000-2002 were under IRS examination pursuant to a routine audit. In accordance with its regular practice, management established tax reserves based on the current facts and circumstances regarding each tax exposure item for which the ultimate deductibility is open to interpretation. These reserves are reviewed regularly and are adjusted as events occur that management believes impacts the Company’s liability for additional taxes, such as lapsing of applicable statutes of limitations; conclusion of tax audits or substantial agreement on the deductibility/non-deductibility of uncertain items; additional exposure based on current calculations; identification of new issues; release of administrative guidance; or rendering of a court decision affecting a particular tax issue. A significant component of the Company’s tax reserve as of December 31, 2005 was related to the separate account dividends received deduction (DRD). See “Tax Matters” in Note 14 for more information regarding DRD.

In July 2006, the Company reached substantial agreement with the IRS on all open issues for tax years 2000-2002, including issues related to the DRD. Accordingly, the Company revised its estimate of amounts that may be due in connection with certain tax positions, including the DRD, for all open tax years. As a result of the revised estimate, $110.9 million of tax reserves were released into earnings during the second quarter of 2006.

During the third quarter of 2006, the Company recorded $7.8 million of net federal income tax expense adjustments primarily related to differences between the 2005 estimated tax liability and the amounts reported on the Company’s 2005 tax returns.

During the third quarter of 2005, the Company refined its separate account DRD estimation process. As a result, the Company identified and recorded additional federal income tax benefits and recoverables of $42.6 million related to all tax years (2000 – 2005) that were open at that time. In addition, the Company recorded $5.6 million of net benefit adjustments primarily related to differences between the 2004 estimated tax liability and the amounts reported on the Company’s 2004 tax returns.

The following table summarizes federal income tax expense attributable to income from continuing operations for the years ended December 31:

(in millions)	2007		2006			2005
Current	$	106.5	$	(61.8	)	$	90.6
Deferred		22.0		90.5			5.2
Federal income tax expense	$	128.5	$	28.7		$	95.8

Total federal income tax expense differs from the amount computed by applying the U.S. federal income tax rate to income from continuing operations before federal income taxes as follows for the years ended December 31:

	2007					2006					2005
(dollars in millions)	Amount			%		Amount			%		Amount			%
Computed (expected) tax expense	$	204.0		35.0		$	226.8		35.0		$	217.2		35.0
DRD		(61.0	)	(10.5	)		(67.5	)	(10.4	)		(107.5	)	(17.3	)
Reserve release		—		—			(110.9	)	(17.1	)		—		—
Other, net		(14.5	)	(2.4	)		(19.7	)	(3.1	)		(13.9	)	(2.3	)
Total	$	128.5		22.1		$	28.7		4.4		$	95.8		15.4

F-35

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

(11) Shareholders’ Equity, Regulatory Risk-Based Capital and Dividend Restrictions  

Regulatory Risk-Based Capital

The State of Ohio, where NLIC and NLAIC are domiciled, imposes minimum risk-based capital requirements that were developed by the NAIC. The formulas for determining the amount of risk-based capital specify various weighting factors that are applied to financial balances or various levels of activity based on the perceived degree of risk. Regulatory compliance is determined by a ratio of total adjusted capital, as defined by the NAIC, to 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 exceeded the minimum risk-based capital requirements for all periods presented herein.

Dividend Restrictions

The payment of dividends by NLIC is subject to restrictions set forth in the insurance laws and regulations of the State of Ohio, its domiciliary state. The State of Ohio insurance laws require Ohio-domiciled life insurance companies to seek prior regulatory approval to pay a dividend or distribution of cash or other property if the fair market value thereof, together with that of other dividends or distributions made in the preceding 12 months, exceeds the greater of (1) 10% of statutory-basis policyholders’ surplus as of the prior December 31 or (2) the statutory-basis net income of the insurer for the prior year. During the year ended December 31, 2007, NLIC paid dividends of $537.5 million to NFS, including a $242.5 million extraordinary dividend paid after obtaining approval from the ODI. NLIC’s statutory capital and surplus as of December 31, 2007 was $2.50 billion, and statutory net income for 2007 was $309.0 million. As of January 1, 2008, NLIC could not pay dividends to NFS without obtaining prior approval. As of April 2008, NLIC will be able to pay dividends to NFS totaling $246.5 million upon providing prior notice to the ODI. On February 20, 2008, NLIC declared a dividend of $246.5 million payable to NFS in April 2008. NLIC will provide notice to the ODI before paying this dividend to NFS.

The State of Ohio insurance laws also require insurers to seek prior regulatory approval for any dividend paid from other than earned surplus. Earned surplus is defined under the State of Ohio insurance laws as the amount equal to the Company’s unassigned funds as set forth in its most recent statutory financial statements, including net unrealized capital gains and losses or revaluation of assets. Additionally, following any dividend, an insurer’s policyholder surplus must be reasonable in relation to the insurer’s outstanding liabilities and adequate for its financial needs. The payment of dividends by NLIC may also be subject to restrictions set forth in the insurance laws of the State of New York that limit the amount of statutory profits on NLIC’s participating policies (measured before dividends to policyholders) available for the benefit of the Company and its shareholder.

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

F-36

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

Comprehensive Income

The Company’s comprehensive income includes net income and certain items that are reported directly within separate components of shareholder’s equity that are not recorded in net income (other comprehensive income or loss).

The following table summarizes the Company’s other comprehensive loss, before and after federal income tax benefit, for the years ended December 31:

(in millions)	2007			2006			2005
Net unrealized losses on securities available-for-sale arising during the period:
Net unrealized losses before adjustments	$	(276.3	)	$	(171.3	)	$	(687.2	)
Net adjustment to deferred policy acquisition costs		3.8			40.9			187.0
Net adjustment to future policy benefits and claims		5.4			21.5			17.0
Related federal income tax benefit		93.3			38.1			169.1
Net unrealized losses		(173.8	)		(70.8	)		(314.1	)
Reclassification adjustment for net realized losses (gains) on securities available-for-sale realized during the period:
Net unrealized losses (gains)		107.7			9.2			(20.3	)
Related federal income tax (benefit) expense		(37.7	)		(3.2	)		7.1
Net reclassification adjustment		70.0			6.0			(13.2	)
Other comprehensive loss on securities available-for-sale		(103.8	)		(64.8	)		(327.3	)
Accumulated net holding (losses) gains on cash flow hedges:
Unrealized holding (losses) gains		(17.2	)		(0.2	)		41.7
Related federal income tax benefit (expense)		6.0			0.1			(14.6	)
Other comprehensive (loss) income on cash flow hedges		(11.2	)		(0.1	)		27.1
Other net unrealized losses		(4.2	)		—			—
Total other comprehensive loss	$	(119.2	)	$	(64.9	)	$	(300.2	)

Adjustments for net realized gains and losses on the ineffective portion of cash flow hedges were immaterial during the years ended December 31, 2007, 2006 and 2005.

F-37

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

(12) Employee Benefit Plans  

Defined Benefit Plans

The Company and certain affiliated companies participate in a qualified defined benefit pension plan sponsored by NMIC. This plan covers all employees of participating companies who have completed at least one year of service. Plan contributions are invested in a group annuity contract issued by NLIC. All participants are eligible for benefits based on an account balance feature. Participants last hired before 2002 are eligible for benefits based on the highest average annual salary of a specified number of consecutive years of the last ten years of service, if such benefits are of greater value than the account balance feature. The Company funds pension costs accrued for direct employees plus an allocation of pension costs accrued for employees of affiliates whose work benefits the Company. A separate non-qualified defined benefit pension plan sponsored by NMIC covers certain executives with at least one year of service. The Company’s portion of expense relating to these plans was $13.5 million, $19.9 million and $16.6 million for the years ended December 31, 2007, 2006 and 2005, respectively.

In addition to the NMIC pension plan, the Company and certain affiliated companies participate in life and health care defined benefit plans sponsored by NMIC for qualifying retirees. Postretirement life and health care benefits are contributory. The level of contribution required by a qualified retiree depends on the retiree’s years of service and date of hire. In general, postretirement benefits are available to full-time employees who are credited with 120 months of retiree life and health service. 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. 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 issued by NLIC. The Company’s portion of expense relating to these plans was immaterial for the years ended December 31, 2007, 2006 and 2005.

Defined Contribution Plans

NMIC sponsors a defined contribution retirement savings plan covering substantially all employees of the Company. Employees may make salary deferral contributions of up to 80%. Salary deferrals of up to 6% are subject to a 50% Company match. The Company’s expense for contributions to these plans was $7.3 million, $6.6 million and $6.2 million for the years ended December 31, 2007, 2006 and 2005, respectively.

(13) Related Party Transactions  

The Company has entered into significant, recurring transactions and agreements with NMIC, other affiliates and subsidiaries as a part of its ongoing operations. These include annuity and life insurance contracts, office space leases, and agreements related to reinsurance, cost sharing, administrative services, marketing, intercompany loans, intercompany repurchases, cash management services and software licensing. Measures used to allocate expenses among companies include individual employee estimates of time spent, special cost studies, the number of full-time employees, commission expense and other methods agreed to by the participating companies.

In addition, Nationwide Services Company, LLC (NSC), 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, 2007, 2006 and 2005, the Company made payments to NMIC and NSC totaling $285.6 million, $261.7 million and $274.1 million, respectively.

F-38

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

The Company has issued group annuity and life insurance contracts and performs administrative services for various employee benefit plans sponsored by NMIC or its affiliates. Total account values of these contracts were $2.90 billion and $5.48 billion as of December 31, 2007 and 2006, respectively. Total revenues from these contracts were $130.8 million, $133.4 million and $136.2 million for the years ended December 31, 2007, 2006 and 2005, respectively, and include policy charges, net investment income from investments backing the contracts and administrative fees. Total interest credited to the account balances was $109.7 million, $110.7 million and $107.3 million for the years ended December 31, 2007, 2006 and 2005, respectively. The terms of these contracts are consistent in all material respects with what the Company offers to unaffiliated parties who are similarly situated.

The Company leases office space from NMIC. For the years ended December 31, 2007, 2006 and 2005, the Company made lease payments to NMIC of $23.0 million, $19.3 million and $18.7 million, respectively.

NLIC has a reinsurance agreement with NMIC whereby all of NLIC’s accident and health business not ceded to unaffiliated reinsurers is ceded to NMIC on a modified coinsurance basis. Either party may terminate the agreement on January 1 of any year with prior notice. Under a modified coinsurance agreement, the ceding company retains invested assets, and investment earnings are paid to the reinsurer. Under the terms of NLIC’s agreements, the investment risk associated with changes in interest rates is borne by the reinsurer. 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 for the years ended December 31, 2007, 2006 and 2005 were $317.6 million, $430.8 million and $429.5 million, respectively, while benefits, claims and expenses ceded during these years were $348.1 million, $470.4 million and $398.8 million, respectively.

Funds of Nationwide Funds Group (NFG), an affiliate, are offered to the Company’s customers as investment options in certain of the Company’s products. As of December 31, 2007 and 2006, customer allocations to NFG funds totaled $21.41 billion and $18.26 billion, respectively. For the years ended December 31, 2007, 2006 and 2005, NFG paid the Company $76.9 million, $64.4 million and $51.6 million, respectively, for the distribution and servicing of these funds.

Under a marketing agreement with NMIC, NLIC makes payments to cover a portion of the agent marketing allowance that is paid to Nationwide agents. These costs cover product development and promotion, sales literature, rent and similar items. Payments under this agreement totaled $20.1 million, $28.3 million and $26.5 million for the years ended December 31, 2007, 2006 and 2005, respectively.

The Company also participates in intercompany repurchase agreements with affiliates whereby the seller transfers securities to the buyer at a stated value. Upon demand or after a stated period, the seller repurchases the securities at the original sales price plus interest. As of December 31, 2007 and 2006, the Company had no outstanding borrowings from affiliated entities under such agreements. During 2007, 2006 and 2005, the most the Company had outstanding at any given time was $178.2 million, $191.5 million and $55.3 million, respectively, and the amounts the Company incurred for interest expense on intercompany repurchase agreements during these years were immaterial.

The Company and various affiliates have 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 for the benefit of the Company were $368.2 million and $601.3 million as of December 31, 2007 and 2006, respectively, and are included in short-term investments on the consolidated balance sheets.

Certain annuity products are sold through affiliated companies, which are also subsidiaries of NFS. Total commissions and fees paid to these affiliates for the years ended December 31, 2007, 2006 and 2005 were $59.5 million, $58.1 million and $59.0 million, respectively.

F-39

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

An affiliate of the Company is currently developing a browser-based policy administration and online brokerage software application for defined benefit plans. In connection with the development of this application, the Company made net payments, which were expensed, to that affiliate related to development totaling $9.4 million, $6.9 million and $2.9 million for the years ended December 31, 2007, 2006 and 2005, respectively.

Historically, the Company has retained funds for certain claim and benefit payments to customers in the form of interest-bearing accounts. During the year ended December 31, 2006, this practice was discontinued. Eligible participant balances totaling $224.7 million were transferred from the Company to interest-bearing deposit accounts of Nationwide Bank, a wholly-owned subsidiary of NFS, in exchange for cash plus a premium of $0.7 million payable to NFS for the value of the relationships acquired by Nationwide Bank.

Through September 30, 2002, the Company filed a consolidated federal income tax return with NMIC, as discussed in more detail in Note 10. Effective October 1, 2002, NLIC began filing a consolidated federal income tax return with NLAIC. There were no payments (from) to NMIC for the year ended December 31, 2007 compared to $(15.3) million and $45.0 million for the years ended December 31, 2006 and 2005, respectively. These payments related to tax years prior to deconsolidation.

In 2007, 2006 and 2005, NLIC paid dividends to NFS totaling $537.5 million, $375.0 million and $185.0 million, respectively.

(14) Contingencies  

Legal Matters

The Company is a party to litigation and arbitration proceedings in the ordinary course of its business. It is often not possible to determine the ultimate outcome of the pending investigations and legal proceedings or to provide reasonable ranges of potential losses with any degree of certainty. Some matters, including certain of those referred to below, are in very preliminary stages, and the Company does not have sufficient information to make an assessment of the plaintiffs’ claims for liability or damages. In some of the cases seeking to be certified as class actions, the court has not yet decided whether a class will be certified or (in the event of certification) the size of the class and class period. In many of the cases, the plaintiffs are seeking undefined amounts of damages or other relief, including punitive damages and equitable remedies, which are difficult to quantify and cannot be defined based on the information currently available. The Company does not believe, based on information currently known by management, that the outcomes of such pending investigations and legal proceedings are likely to have a material adverse effect on the Company’s consolidated financial position. However, given the large and/or indeterminate amounts sought in certain of these matters and inherent unpredictability of litigation, it is possible that an adverse outcome in certain matters could have a material adverse effect on the Company’s consolidated financial results in a particular quarterly or annual period.

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 against life insurers other than the Company.

The financial services industry, including mutual fund, variable annuity, retirement plan, life insurance and distribution companies, has also been the subject of increasing scrutiny by regulators, legislators and the media over the past few years. Numerous regulatory agencies, including the SEC, the Financial Industry Regulatory Authority and the New York State Attorney General, have commenced industry-wide investigations regarding late trading and market timing in connection with mutual funds and variable insurance contracts, and have commenced enforcement actions against some mutual fund and life insurance companies on those issues. The Company has been contacted by or received subpoenas from the SEC and the New York State Attorney General, who are investigating market timing in certain mutual funds offered in insurance products sponsored by the Company. The Company has cooperated with these investigations. Information requests from the New York State Attorney General and the SEC with respect to investigations into late trading and market timing were last responded to by the Company and its affiliates in December 2003 and June 2005, respectively, and no further information requests have been received with respect to these matters.

F-40

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

In addition, state and federal regulators and other governmental bodies have commenced investigations, proceedings or inquiries relating to compensation and bidding arrangements and possible anti-competitive activities between insurance producers and brokers and issuers of insurance products, and unsuitable sales and replacements by producers on behalf of the issuer. Also under investigation are compensation and revenue sharing arrangements between the issuers of variable insurance contracts and mutual funds or their affiliates, fee arrangements in retirement plans, the use of side agreements and finite reinsurance agreements, funding agreements issued to back MTN programs, recordkeeping and retention compliance by broker/dealers, and supervision of former registered representatives. Related investigations, proceedings or inquiries may be commenced in the future. The Company and/or its affiliates have been contacted by or received subpoenas from state and federal regulatory agencies and other governmental bodies, state securities law regulators and state attorneys general for information relating to certain of these investigations, including those relating to compensation, revenue sharing and bidding arrangements, anti-competitive activities, unsuitable sales or replacement practices, fee arrangements in retirement plans, the use of side agreements and finite reinsurance agreements, and funding agreements backing the NLIC MTN program. The Company is cooperating with regulators in connection with these inquiries and will cooperate with NMIC in responding to these inquiries to the extent that any inquiries encompass NMIC’s operations.

These proceedings are expected to continue in the future and could result in legal precedents and new industry-wide legislation, rules and regulations that could significantly affect the financial services industry, including mutual fund, retirement plan, life insurance and annuity companies. These proceedings also could affect the outcome of one or more of the Company’s litigation matters. There can be no assurance that any litigation or regulatory actions will not have a material adverse effect on the Company in the future.

On November 20, 2007, NLIC and NRS were named in a lawsuit filed in the Circuit Court of Jefferson County, Alabama entitled Ruth A. Gwin and Sandra H. Turner, and a class of similarly situated individuals v NLIC, NRS, Alabama State Employees Association, PEBCO, Inc. and Fictitious Defendants A to Z. The plaintiffs purport to represent a class of all participants in the Alabama State Employees Association (ASEA) plan, excluding members of the Board of Control during the Class Period and excluding ASEA’s directors, officers and board members during the class period. The class period is the date from which NLIC and/or NRS first made a payment to ASEA or PEBCO arising out of the funding agreement dated March 24, 2004 to the date class notice is provided. The plaintiffs allege that the defendants breached their fiduciary duties, converted plan participants’ properties, and breached their contract when payments were made and the plan was administered under the funding agreement. The complaint seeks a declaratory judgment, an injunction, disgorgement of amounts paid, compensatory and punitive damages, interest, attorneys’ fees and costs, and such other equitable and legal relief to which the plaintiffs and class members may be entitled. On January 9, 2008, NLIC and NRS filed a Notice of Removal to the United States District Court Northern District of Alabama, Southern Division. On January 16, 2008, NLIC and NRS filed a motion to dismiss. On January 24, 2008, the plaintiffs filed a motion to remand. The motions have been fully briefed. NLIC and NRS intend to defend this case vigorously.

On July 11, 2007, NLIC was named in a lawsuit filed in the United States District Court for the Western District of Washington at Tacoma entitled Jerre Daniels-Hall and David Hamblen, Individually and on behalf of All Others Similarly Situated v. National Education Association, NEA Member Benefits Corporation, Nationwide Life Insurance Company, Security Benefit Life Insurance Company, Security Benefit Group, Inc., Security Distributors, Inc., et. al. The plaintiffs seek to represent a class of all current or former National Education Association (NEA) members who participated in the NEA Valuebuilder 403(b) program at any time between January 1, 1991 and the present (and their heirs and/or beneficiaries). The plaintiffs allege that the defendants violated the Employee Retirement Income Security Act of 1974, as amended (ERISA) by failing to prudently and loyally manage plan assets, by failing to provide complete and accurate information, by engaging in prohibited transactions, and by breaching their fiduciary duties when they failed to prevent other fiduciaries from breaching their fiduciary duties. The complaint seeks to have the defendants restore all losses to the plan, restoration of plan assets and profits to participants, disgorgement of endorsement fees, disgorgement of service fee payments, disgorgement of excessive fees charged to plan participants, other unspecified relief for restitution, declaratory and injunctive relief, and attorneys’ fees. On October 12, 2007, NLIC filed a motion to dismiss. The motion has been fully briefed. NLIC intends to defend this lawsuit vigorously.

F-41

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

On November 15, 2006, NFS, NLIC and NRS were named in a lawsuit filed in the United States District Court for the Southern District of Ohio entitled Kevin Beary, Sheriff of Orange County, Florida, In His Official Capacity, Individually and On Behalf of All Others Similarly Situated v. Nationwide Life Insurance Co., Nationwide Retirement Solutions, Inc. and Nationwide Financial Services, Inc. The plaintiff seeks to represent a class of all sponsors of 457(b) deferred compensation plans in the United States that had variable annuity contracts with the defendants at any time during the class period, or in the alternative, all sponsors of 457(b) deferred compensation plans in Florida that had variable annuity contracts with the defendants during the class period. The class period is from January 1, 1996 until the class notice is provided. The plaintiff alleges that the defendants breached their fiduciary duties by arranging for and retaining service payments from certain mutual funds. The complaint seeks an accounting, a declaratory judgment, a permanent injunction and disgorgement or restitution of the service fee payments allegedly received by the defendants, including interest. On January 25, 2007, NFS, NLIC and NRS filed a motion to dismiss. On September 17, 2007, the Court granted the motion to dismiss. On October 1, 2007, the plaintiff filed a motion to vacate judgment and for leave to file an amended complaint. On October 25, 2007, NFS, NLIC and NRS filed their opposition to the plaintiff’s motion. NFS, NLIC and NRS continue to defend this lawsuit vigorously.

On February 11, 2005, NLIC was named in a class action lawsuit filed in Common Pleas Court, Franklin County, Ohio entitled Michael Carr v. Nationwide Life Insurance Company. The plaintiff claims that the total of modal payments that policyholders paid per year exceeded the guaranteed maximum premium provided for in the policy. The complaint seeks recovery for breach of contract, fraud by omission, violation of the Ohio Deceptive Trade Practices Act and unjust enrichment. The complaint also seeks unspecified compensatory damages, disgorgement of all amounts in excess of the guaranteed maximum premium and attorneys’ fees. On February 2, 2006, the court granted the plaintiff’s motion for class certification on the breach of contract and unjust enrichment claims. The court certified a class consisting of all residents of the United States and the Virgin Islands who, during the class period, paid premiums on a modal basis to NLIC for term life insurance policies issued by NLIC during the class period that provide for guaranteed maximum premiums, excluding certain specified products. Excluded from the class are NLIC; any parent, subsidiary or affiliate of NLIC; all employees, officers and directors of NLIC; and any justice, judge or magistrate judge of the State of Ohio who may hear the case. The class period is from February 10, 1990 through February 2, 2006, the date the class was certified. On January 26, 2007, the plaintiff filed a motion for summary judgment. On April 30, 2007, NLIC filed a motion for summary judgment. On February 4, 2008, the Court entered its ruling on the parties’ pending motions for summary judgment. The court granted NLIC’s motion for summary judgment for some of the plaintiffs’ causes of action, including breach of contract claims on all decreasing term policies, plaintiff Carr’s individual claims for fraud by omission, violation of the Ohio Deceptive Trade Practices Act and all unjust enrichment claims. However, several claims against NLIC remain, including plaintiff Carr’s individual claim for breach of contract and the plaintiff Class’ claims for breach of contract for the term life policies in 43 of 51 jurisdictions. The Court has requested additional briefing on NLIC’s affirmative defense that the doctrine of voluntary payment acts as a defense to the breach of contract claims. NLIC continues to defend this lawsuit vigorously.

On April 13, 2004, NLIC was named in a class action lawsuit filed in Circuit Court, Third Judicial Circuit, Madison County, Illinois, entitled Woodbury v. Nationwide Life Insurance Company. NLIC removed this case to the United States District Court for the Southern District of Illinois on June 1, 2004. On December 27, 2004, the case was transferred to the United States District Court for the District of Maryland and included in the multi-district proceeding entitled In Re Mutual Funds Investment Litigation. In response, on May 13, 2005, the plaintiff filed the first amended complaint purporting to represent, with certain exceptions, a class of all persons who held (through their ownership of an NLIC annuity or insurance product) units of any NLIC sub-account invested in mutual funds that included foreign securities in their portfolios and that experienced market timing or stale price trading activity. The first amended complaint purports to disclaim, with respect to market timing or stale price trading in NLIC’s annuities sub-accounts, any allegation based on NLIC’s untrue statement, failure to disclose any material fact, or usage of any manipulative or deceptive device or contrivance in connection with any class member’s purchases or sales of NLIC annuities or units in annuities sub-accounts. The plaintiff claims, in the alternative, that if NLIC is found with respect to market timing or stale price trading in its annuities sub-accounts, to have made any untrue statement, to have failed to disclose any material fact or to have used or employed any manipulative or deceptive device or contrivance, then the plaintiff purports to represent a class, with certain exceptions, of all persons who, prior to NLIC’s untrue statement, omission of material fact, use or employment of any manipulative or deceptive device or contrivance, held (through their ownership of an NLIC annuity or insurance product) units of any NLIC sub-account invested in mutual funds that included foreign securities in their portfolios and that experienced market timing activity. The first amended complaint alleges common law negligence and seeks to recover damages not to exceed $75,000 per plaintiff or class member, including all compensatory damages and costs. On June 1, 2006, the District Court granted NLIC’s motion to dismiss the plaintiff’s complaint. The plaintiff appealed the District Court’s decision, and the issues have been fully briefed. NLIC continues to defend this lawsuit vigorously.

F-42

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

On August 15, 2001, NFS and NLIC were named in a lawsuit filed in the United States District Court for the District of Connecticut entitled Lou Haddock, as trustee of the Flyte Tool & Die, Incorporated Deferred Compensation Plan, et al v. Nationwide Financial Services, Inc. and Nationwide Life Insurance Company. Currently, the plaintiffs’ fifth amended complaint, filed March 21, 2006, purports to represent a class of qualified retirement plans under ERISA that purchased variable annuities from NLIC. The plaintiffs allege that they invested ERISA plan assets in their variable annuity contracts and that NLIC and NFS breached ERISA fiduciary duties by allegedly accepting service payments from certain mutual funds. The complaint seeks disgorgement of some or all of the payments allegedly received by NFS and NLIC, other unspecified relief for restitution, declaratory and injunctive relief, and attorneys’ fees. To date, the District Court has rejected the plaintiffs’ request for certification of the alleged class. On September 25, 2007, NFS’ and NLIC’s motion to dismiss the plaintiffs’ fifth amended complaint was denied. On October 12, 2007, NFS and NLIC filed their answer to the plaintiffs’ fifth amended complaint and amended counterclaims. On November 1, 2007, the plaintiffs filed a motion to dismiss NFS’ and NLIC’s amended counterclaims. On November 15, 2007, the plaintiffs filed a motion for class certification. On February 8, 2008, the Court denied the plaintiffs’ motion to dismiss the amended counterclaim, with the exception that it was tentatively granting the plaintiffs’ motion to dismiss with respect to NFS’ and NLIC’s claim that it could recover any “disgorgement remedy” from plan sponsors. NFS and NLIC continue to defend this lawsuit vigorously.

Tax Matters

Management has established tax reserves in accordance with the requirements of FIN 48. See Note 3 for a summary of the provisions of FIN 48. These reserves are reviewed regularly and are adjusted as events occur that management believes impact its liability for additional taxes, such as lapsing of applicable statutes of limitations; conclusion of tax audits or substantial agreement on the deductibility/nondeductibility of uncertain items; additional exposure based on current calculations; identification of new issues; release of administrative guidance; or rendering of a court decision affecting a particular tax issue. Management believes its tax reserves reasonably provide for potential assessments that may result from IRS examinations and other tax-related matters for all open tax years.

The separate account DRD is a significant component of the Company’s federal income tax provision. On August 16, 2007, the IRS issued Revenue Ruling 2007-54. This ruling took a position with respect to the DRD that could have significantly reduced the Company’s DRD. The Company believes that the position taken by the IRS in the ruling was contrary to existing law and the relevant legislative history.

In Revenue Ruling 2007-61, released September 25, 2007, the IRS and the U.S. Department of the Treasury suspended Revenue Ruling 2007-54 and informed taxpayers of their intention to address certain issues in connection with the DRD in future tax regulations. Final tax regulations could impact the Company’s DRD in periods subsequent to their effective date.

(15) Guarantees  

Since 2001, the Company has sold $677.2 million of credit enhanced equity interests in Low-Income-Housing Tax Credit Funds (Tax Credit Funds) to unrelated third parties. The Company has guaranteed cumulative after-tax yields to the third party investors ranging from 3.75% to 5.25% over periods ending between 2002 and 2022. As of December 31, 2007, the Company held guarantee reserves totaling $6.0 million on these transactions. These guarantees are in effect for periods of approximately 15 years each. The Tax Credit Funds provide a stream of tax benefits to the investors that will generate a yield and return of capital. If the tax benefits are not sufficient to provide these cumulative after-tax yields, then the Company must fund any shortfall, which is mitigated by stabilization collateral set aside by the Company at the inception of the transactions. The maximum amount of undiscounted future payments that the Company could be required to pay the investors under the terms of the guarantees is $1.28 billion. The Company does not anticipate making any payments related to these guarantees.

As of December 31, 2007, the Company held stabilization reserves of $1.6 million as collateral for certain properties owned by the Tax Credit Funds that had not met all of the criteria necessary to generate tax credits. Such criteria include completion of construction and the leasing of each unit to a qualified tenant, among others. Properties meeting the necessary criteria are considered to have “stabilized.” The properties are evaluated regularly, and the collateral is released when stabilized.

F-43

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

To the extent there are cash deficits in any specific property owned by the Tax Credit Funds, property reserves, property operating guarantees and reserves held by the Tax Credit Funds are exhausted before the Company is required to perform under its guarantees. To the extent the Company is ever required to perform under its guarantees, it may recover any such funding out of the cash flow distributed from the sale of the underlying properties of the Tax Credit Funds. This cash flow distribution would be paid to the Company prior to any cash flow distributions to unrelated third party investors.

(16) Variable Interest Entities  

As of December 31, 2007 and 2006, the Company had relationships with 19 and 18 variable interest entities (VIEs), respectively, each of which the Company was the primary beneficiary. Each VIE is a conduit that assists the Company in structured products transactions involving the sale of Tax Credit Funds to third party investors for which the Company provides guaranteed returns (see Note 15). The results of operations and financial position of these VIEs are included along with corresponding minority interest liabilities in the accompanying consolidated financial statements.

VIE net assets were $465.7 million and $445.5 million as of December 31, 2007 and 2006, respectively. The following table summarizes the components of net assets as of December 31:

(in millions)	2007			2006
Other long-term investments	$	434.1		$	432.5
Short-term investments		31.9			33.7
Other assets		38.1			37.8
Other liabilities		(38.4	)		(58.5	)

The Company’s total loss exposure from VIEs of which the Company is the primary beneficiary was immaterial as of December 31, 2007 and 2006 (except for the impact of guarantees disclosed in Note 15).

In addition to the VIEs described above, the Company holds variable interests, in the form of limited partnerships or similar investments, in Tax Credit Funds of which the Company is not the primary beneficiary. These investments have been held by the Company for periods of 1 to 10 years and allow the Company to utilize certain tax credits and realize other tax benefits from affordable housing projects. The Company also has certain investments in other securitization transactions that qualify as VIEs, but of which the Company is not the primary beneficiary. The total exposure to loss on these VIEs was $201.3 million and $68.9 million as of December 31, 2007 and 2006, respectively.

F-44

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

(17) Segment Information  

Management views the Company’s business primarily based on its underlying products and uses this basis to define its four reportable segments: Individual Investments, Retirement Plans, Individual Protection, and Corporate and Other.

The primary segment profitability measure that management uses is pre-tax operating earnings, which is calculated by adjusting income from continuing operations before federal income taxes to exclude (1) net realized investment gains and losses, except for periodic net amounts paid or received on interest rate swaps that do not qualify for hedge accounting treatment and net realized gains and losses related to securitizations and (2) the adjustment to amortization of DAC related to net realized investment gains and losses.

Individual Investments

The Individual Investments segment consists of individual The BEST of AMERICA^® and private label deferred variable annuity products, deferred fixed annuity products, income products and advisory services. Individual deferred annuity contracts provide the customer with tax-deferred accumulation of savings and flexible payout options including lump sum, systematic withdrawal or a stream of payments for life. In addition, individual variable annuity contracts provide the customer with access to a wide range of investment options and asset protection features, while individual fixed annuity contracts generate a return for the customer at a specified interest rate fixed for prescribed periods.

Retirement Plans

The Retirement Plans segment is comprised of the Company’s private and public sector retirement plans business. The private sector primarily includes IRC Section 401 business, and the public sector primarily includes IRC Section 457 and Section 401(a) business, both in the form of full-service arrangements that provide plan administration and fixed and variable group annuities as well as administration-only business.

Individual Protection

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

Corporate and Other

The Corporate and Other segment includes the MTN program; structured products business; and other revenues and expenses not allocated to other segments.

F-45

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

The following tables summarize the Company’s business segment operating results for the years ended December 31:

(in millions)	Individual Investments		Retirement Plans		Individual Protection		Corporate and Other			Total
2007
Revenues:
Policy charges	$	656.9	$	139.5	$	411.9	$	—		$	1,208.3
Premiums		133.1		—		158.6		—			291.7
Net investment income		609.1		639.4		330.2		397.1			1,975.8
Non-operating net realized investment losses1		—		—		—		(156.0	)		(156.0	)
Other income		3.1		—		—		(5.8	)		(2.7	)
Total revenues		1,402.2		778.9		900.7		235.3			3,317.1
Benefits and expenses:
Interest credited to policyholder accounts		419.7		433.7		178.0		231.2			1,262.6
Benefits and claims		234.2		—		245.1		—			479.3
Policyholder dividends		—		—		24.5		—			24.5
Amortization of DAC		287.1		26.7		80.2		(25.5	)		368.5
Interest expense		—		—		—		70.0			70.0
Other operating expenses		191.6		173.6		147.1		17.2			529.5
Total benefits and expenses		1,132.6		634.0		674.9		292.9			2,734.4
Income (loss) from continuing operations before federal income tax expense		269.6		144.9		225.8		(57.6	)	$	582.7
Less: non-operating net realized investment losses1		—		—		—		156.0
Less: adjustment to amortization related to net realized investment gains and losses		—		—		—		(25.5	)
Pre-tax operating earnings	$	269.6	$	144.9	$	225.8	$	72.9
Assets as of year end	$	55,692.9	$	26,912.6	$	18,251.1	$	8,683.4		$	109,540.0

¹   Excluding periodic net amounts paid or received on interest rate swaps that do not qualify for hedge accounting treatment and net realized gains and losses related to securitizations.  

F-46

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

(in millions)	Individual Investments		Retirement Plans		Individual Protection		Corporate and Other			Total
2006
Revenues:
Policy charges	$	581.7	$	160.2	$	390.7	$	—		$	1,132.6
Premiums		142.5		—		165.8		—			308.3
Net investment income		739.5		636.0		328.2		354.8			2,058.5
Non-operating net realized investment gains1		—		—		—		1.0			1.0
Other income		2.6		—		0.3		3.4			6.3
Total revenues		1,466.3		796.2		885.0		359.2			3,506.7
Benefits and expenses:
Interest credited to policyholder accounts		501.7		440.5		179.2		208.7			1,330.1
Benefits and claims		202.8		—		247.5		—			450.3
Policyholder dividends		—		—		25.6		—			25.6
Amortization of DAC		352.7		37.9		69.6		(9.9	)		450.3
Interest expense		—		—		—		65.5			65.5
Other operating expenses		206.3		179.1		142.4		9.0			536.8
Total benefits and expenses		1,263.5		657.5		664.3		273.3			2,858.6
Income from continuing operations before federal income tax expense		202.8		138.7		220.7		85.9		$	648.1
Less: non-operating net realized investment gains1		—		—		—		(1.0	)
Less: adjustment to amortization related to net realized investment gains and losses		—		—		—		(9.9	)
Pre-tax operating earnings	$	202.8	$	138.7	$	220.7	$	75.0
Assets as of year end	$	55,404.6	$	28,817.2	$	16,948.8	$	8,791.8		$	109,962.4

¹   Excluding periodic net amounts paid or received on interest rate swaps that do not qualify for hedge accounting treatment and net realized gains and losses related to securitizations.  

F-47

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

(in millions)	Individual Investments		Retirement Plans		Individual Protection		Corporate and Other			Total
2005
Revenues:
Policy charges	$	532.4	$	145.0	$	377.7	$	—		$	1,055.1
Premiums		96.7		—		163.3		—			260.0
Net investment income		822.4		642.9		332.8		307.1			2,105.2
Non-operating net realized investment gains1		—		—		—		9.5			9.5
Other income		1.3		0.2		—		1.8			3.3
Total revenues		1,452.8		788.1		873.8		318.4			3,433.1
Benefits and expenses:
Interest credited to policyholder accounts		557.7		444.8		182.4		146.1			1,331.0
Benefits and claims		149.1		—		228.4		—			377.5
Policyholder dividends		—		—		33.1		—			33.1
Amortization of DAC		329.1		47.2		89.0		1.0			466.3
Interest expense		—		—		—		66.3			66.3
Other operating expenses		193.1		181.8		148.1		15.3			538.3
Total benefits and expenses		1,229.0		673.8		681.0		228.7			2,812.5
Income from continuing operations before federal income tax expense		223.8		114.3		192.8		89.7		$	620.6
Less: non-operating net realized investment gains1		—		—		—		(9.5	)
Less: adjustment to amortization related to net realized investment gains and losses		—		—		—		1.0
Pre-tax operating earnings	$	223.8	$	114.3	$	192.8	$	81.2
Assets as of year end	$	52,929.2	$	29,987.2	$	14,728.7	$	9,313.4		$	106,958.5

¹   Excluding periodic net amounts paid or received on interest rate swaps that do not qualify for hedge accounting treatment and net realized gains and losses related to securitizations.  

F-48

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Schedule I          Consolidated Summary of Investments – Other Than Investments in Related Parties

As of December 31, 2007 (in millions)

Column A	Column B		Column C		Column D
Type of investment	Cost		Market value		Amount at which shown in the consolidated balance sheet
Fixed maturity securities available-for-sale:
Bonds:
U.S. Treasury securities and obligations of U.S. Government corporations	$	110.8	$	124.7	$	124.7
Agencies not backed by the full faith and credit of the U.S. Government		406.1		467.3		467.3
Obligations of states and political subdivisions		245.3		244.2		244.2
Foreign governments		40.0		42.4		42.4
Public utilities		1,345.3		1,358.8		1,358.8
All other corporate		21,873.7		21,696.0		21,696.0
Total fixed maturity securities available-for-sale		24,021.2		23,933.4		23,933.4
Equity securities available-for-sale:
Common stocks:
Banks, trusts and insurance companies		15.5		18.5		18.5
Industrial, miscellaneous and all other		2.3		1.6		1.6
Nonredeemable preferred stocks		51.8		52.8		52.8
Total equity securities available-for-sale		69.6		72.9		72.9
Mortgage loans on real estate, net		7,619.2				7,615.4	1
Real estate, net:
Investment properties		11.1				8.6	2
Acquired in satisfaction of debt		10.4				9.2	2
Total real estate, net		21.5				17.8
Policy loans		687.9				687.9
Other long-term investments		625.1				625.1
Short-term investments, including amounts managed by a related party		965.4				959.1	3
Total investments	$	34,009.9			$	33,911.6

¹   Difference from Column B primarily is attributable to valuation allowances due to impairments on mortgage loans on real estate (see Note 6 to the audited consolidated financial statements), hedges and commitment hedges on mortgage loans on real estate.  

²   Difference from Column B primarily results from adjustments for accumulated depreciation.  

³   Difference from Column B primarily is due to unrealized gains and/or losses from securities lending.  

See accompanying report of independent registered public accounting firm.

F-49

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Schedule III        Supplementary Insurance Information

As of December 31, 2007, 2006 and 2005 and for each of the years then ended (in millions)

Column A	Column B		Column C		Column D			Column E		Column F
Year: Segment	Deferred policy acquisition costs		Future policy benefits, losses, claims and loss expenses		Unearned premiums1			Other policy claims and benefits payable1		Premium revenue
2007
Individual Investments	$	2,078.1	$	10,748.6						$	133.1
Retirement Plans		289.7		10,693.7							—
Individual Protection		1,542.5		5,635.9							158.6
Corporate and Other		87.1		4,920.2							—
Total	$	3,997.4	$	31,998.4						$	291.7
2006
Individual Investments	$	1,945.0	$	13,004.4						$	142.5
Retirement Plans		288.6		10,839.0							—
Individual Protection		1,441.0		5,574.1							165.8
Corporate and Other		83.4		4,991.9							—
Total	$	3,758.0	$	34,409.4						$	308.3
2005
Individual Investments	$	1,936.4	$	14,970.9						$	96.7
Retirement Plans		290.3		10,847.3							—
Individual Protection		1,328.7		5,531.9							163.3
Corporate and Other		42.5		4,591.0							—
Total	$	3,597.9	$	35,941.1						$	260.0
Column A	Column G		Column H		Column I			Column J		Column K
Year: Segment	Net investment income2		Benefits, claims, losses and settlement expenses		Amortization of deferred policy acquisition costs			Other operating expenses2		Premiums written
2007
Individual Investments	$	609.1	$	653.9	$	287.1			191.6
Retirement Plans		639.4		433.7		26.7			173.6
Individual Protection		330.2		447.6		80.2			147.1
Corporate and Other		397.1		231.2		(25.5	)		87.1
Total	$	1,975.8	$	1,766.4	$	368.5		$	599.4
2006
Individual Investments	$	739.5	$	704.5	$	352.7		$	206.3
Retirement Plans		636.0		440.5		37.9			179.1
Individual Protection		328.2		452.3		69.6			142.4
Corporate and Other		354.8		208.7		(9.9	)		74.5
Total	$	2,058.5	$	1,806.0	$	450.3		$	602.3
2005
Individual Investments	$	822.4	$	706.8	$	329.1		$	193.1
Retirement Plans		642.9		444.8		47.2			181.8
Individual Protection		332.8		443.9		89.0			148.1
Corporate and Other		307.1		146.1		1.0			81.6
Total	$	2,105.2	$	1,741.6	$	466.3		$	604.6

¹   Unearned premiums and other policy claims and benefits payable are included in Column C amounts.  

²   Allocations of net investment income and certain operating expenses are based on numerous assumptions and estimates, and reported segment operating results would change if different methods were applied.  

F-50

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Schedule IV         Reinsurance

As of December 31, 2007, 2006 and 2005 and for each of the years then ended (dollars in millions)

Column A	Column B		Column C		Column D		Column E		Column F
	Gross amount		Ceded to other companies		Assumed from other companies		Net amount		Percentage of amount assumed to net
2007
Life insurance in force	$	156,899.3	$	58,529.0	$	4.4	$	98,374.7	0.0%
Premiums:
Life insurance 1	$	364.2	$	72.7	$	0.2	$	291.7	0.0%
Accident and health insurance		289.2		316.8		27.6		—	NM
Total	$	653.4	$	389.5	$	27.8	$	291.7	9.5%
2006
Life insurance in force	$	151,109.9	$	58,189.8	$	7.9	$	92,928.0	0.0%
Premiums:
Life insurance 1	$	336.4	$	28.4	$	0.3	$	308.3	0.1%
Accident and health insurance		388.9		417.4		28.5		—	N/A
Total	$	725.3	$	445.8	$	28.8	$	308.3	9.3%
2005
Life insurance in force	$	142,308.1	$	52,339.1	$	10.6	$	89,979.6	0.0%
Premiums:
Life insurance 1	$	311.5	$	51.8	$	0.3	$	260.0	0.1%
Accident and health insurance		415.2		445.1		29.9		—	N/A
Total	$	726.7	$	496.9	$	30.2	$	260.0	11.6%

¹   Primarily represents premiums from traditional life insurance and life-contingent immediate annuities and excludes deposits on investment and universal life insurance products.  

F-51

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Schedule V        Valuation and Qualifying Accounts

Years ended December 31, 2007, 2006 and 2005 (in millions)

Column A	Column B		Column C				Column D		Column E
Description	Balance at beginning of period		Charged (credited) to costs and expenses		Charged to other accounts		Deductions1		Balance at end of period
2007
Valuation allowances - mortgage loans on real estate	$	34.3	$	1.1	$	—	$	12.3	$	23.1
2006
Valuation allowances - mortgage loans on real estate	$	31.1	$	6.0	$	—	$	2.8	$	34.3
2005
Valuation allowances - mortgage loans on real estate	$	33.3	$	1.6	$	—	$	3.8	$	31.1

¹   Amounts represent transfers to real estate owned and recoveries.  

F-52

PART C. OTHER INFORMATION

Item 26.                   Exhibits

(a) Resolution of the Depositor’s Board of Directors authorizing the establishment of the Registrant – Filed previously with initial registration statement (333-59517) and hereby incorporated by reference.

(b) Not Applicable

(c) Underwriting or Distribution of contracts between the Depositor and Principal Underwriter – Filed previously with the registration statement (333-59517) and hereby incorporated by reference.

(d) The form of the contract – Filed previously with initial registration statement (333-59517) and hereby incorporated by reference.

(e) The form of the contract application – Filed previously with initial registration statement (333-59517) and hereby incorporated by reference.

(f) Articles of Incorporation of Depositor – Filed previously with initial registration statement (333-59517) and hereby incorporated by reference.

(g) Form of Reinsurance Contracts - Filed previously with Post-Effective Amendment No. 3 to registration statement (333-46338) and hereby incorporated by reference.

(h) Fund Participation Agreements.

1. Fund Participation Agreement with AIM filed previously on July 17, 2007, with Pre-Effective Amendment No. 1 (File No. 333-140608) as exhibit 26(h) and hereby incorporated by reference.

2. Fund Participation Agreement with AllianceBernstein filed previously on September 27, 2007, with Pre-Effective Amendment No. 3 (File No. 333-137202) as exhibit 26(h) and hereby incorporated by reference.

3. Fund Participation Agreement with American Century filed previously on July 17, 2007, with Pre-Effective Amendment No. 1 (File No. 333-140608) as exhibit 26(h) and hereby incorporated by reference.

4. Fund Participation Agreement with American Funds filed previously on September 27, 2007, with Pre-Effective Amendment No. 3 (File No. 333-137202) as exhibit 26(h) and hereby incorporated by reference.

5. Fund Participation Agreement with Black Rock filed previously on September 27, 2007, with Pre-Effective Amendment No. 3 (File No. 333-137202) as exhibit 26(h) and hereby incorporated by reference.

6. Fund Participation Agreement with Calvert filed on April 24, 2008, with Post-Effective Amendment No. 6 (File No. 333-104339) as exhibit 24(b) and hereby incorporated by reference.

7. Fund Participation Agreement with Credit Suisse filed on April 22, 2008, with Post-Effective Amendment No. 21 (File No. 033-60063) as exhibit 24(b) and hereby incorporated by reference.

8. Fund Participation Agreement with DWS filed previously on September 27, 2007, with Pre-Effective Amendment No. 3 (File No. 333-137202) as exhibit 26(h) and hereby incorporated by reference.

9. Fund Participation Agreement with Dreyfus filed previously on July 17, 2007, with Pre-Effective Amendment No. 1 (File No. 333-140608) as exhibit 26(h) and hereby incorporated by reference.

10. Fund Participation Agreement with Federated filed previously on July 17, 2007, with Pre-Effective Amendment No. 1 (File No. 333-140608) as exhibit 26(h) and hereby incorporated by reference.

11. Fund Participation Agreement with Fidelity filed previously on July 17, 2007, with Pre-Effective Amendment No. 1 (File No. 333-140608) as exhibit 26(h) and hereby incorporated by reference.

12. Fund Participation Agreement with Franklin filed previously on July 17, 2007, with Pre-Effective Amendment No. 1 (File No. 333-140608) as exhibit 26(h) and hereby incorporated by reference.

13. Fund Participation Agreement with Goldman Sachs filed on April 16, 2008, with Post-Effective Amendment No. 40 (File No. 333-59517) as exhibit 26(h) and hereby incorporated by reference.

14. Fund Participation Agreement with J.P. Morgan filed on April 16, 2008, with Post-Effective Amendment No. 40 (File No. 333-59517) as exhibit 26(h) and hereby incorporated by reference.

15. Fund Participation Agreement with Janus filed previously on July 17, 2007, with Pre-Effective Amendment No. 1 (File No. 333-140608) as exhibit 26(h) and hereby incorporated by reference.

16. Fund Participation Agreement with Legg Mason filed previously on September 27, 2007, with Pre-Effective Amendment No. 3 (File No. 333-137202) as exhibit 26(h) and hereby incorporated by reference.

17. Fund Participation Agreement with Lincoln filed previously on September 27, 2007, with Pre-Effective Amendment No. 3 (File No. 333-137202) as exhibit 26(h) and hereby incorporated by reference.

18. Fund Participation Agreement with Lord Abbott filed previously on September 27, 2007, with Pre-Effective Amendment No. 3 (File No. 333-137202) as exhibit 26(h) and hereby incorporated by reference.

19. Fund Participation Agreement with MFS®/Massachusetts filed previously on July 17, 2007, with Pre-Effective Amendment No. 1 (File No. 333-140608) as exhibit 26(h) and hereby incorporated by reference.

20. Fund Participation Agreement with Nationwide (NVIT) filed previously on July 17, 2007, with Pre-Effective Amendment No. 1 (File No. 333-140608) as exhibit 26(h) and hereby incorporated by reference.

21. Fund Participation Agreement with Neuberger Berman/Lehman Brothers filed previously on July 17, 2007, with Pre-Effective Amendment No. 1 (File No. 333-140608) as exhibit 26(h) and hereby incorporated by reference.

22. Fund Participation Agreement with Oppenheimer filed previously on July 17, 2007, with Pre-Effective Amendment No. 1 (File No. 333-140608) as exhibit 26(h) and hereby incorporated by reference.

23. Fund Participation Agreement with PIMCO filed previously on September 27, 2007, with Pre-Effective Amendment No. 3 (File No. 333-137202) as exhibit 26(h) and hereby incorporated by reference.

24. Fund Participation Agreement with Pioneer filed previously on September 27, 2007, with Pre-Effective Amendment No. 3 (File No. 333-137202) as exhibit 26(h) and hereby incorporated by reference.

25. Fund Participation Agreement with Putnam filed previously on September 27, 2007, with Pre-Effective Amendment No. 3 (File No. 333-137202) as exhibit 26(h) and hereby incorporated by reference.

26. Fund Participation Agreement with Royce filed previously on September 27, 2007, with Pre-Effective Amendment No. 3 (File No. 333-137202) as exhibit 26(h) and hereby incorporated by reference.

27. Fund Participation Agreement with T. Rowe Price filed previously on July 17, 2007, with Pre-Effective Amendment No. 1 (File No. 333-140608) as exhibit 26(h) and hereby incorporated by reference.

28. Fund Participation Agreement with Van Eck filed previously on September 27, 2007, with Pre-Effective Amendment No. 3 (File No. 333-137202) as exhibit 26(h) and hereby incorporated by reference.

29. Fund Participation Agreement with Van Kampen filed on April 23, 2008, with Post-Effective Amendment No. 25 (File No. 033-89560) as exhibit 24(b) and hereby incorporated by reference.

30. Fund Participation Agreement with Vanguard filed on April 28, 2008, with Post-Effective Amendment No. 8 (File No. 333-82613) as exhibit 26(h) and hereby incorporated by reference.

31. Fund Participation Agreement with W&R filed previously on September 27, 2007, with Pre-Effective Amendment No. 3 (File No. 333-137202) as exhibit 26(h) and hereby incorporated by reference.

32. Fund Participation Agreement with Wells Fargo filed previously on September 27, 2007, with Pre-Effective Amendment No. 3 (File No. 333-137202) as exhibit 26(h) and hereby incorporated by reference.

(i) Not Applicable

(j) Not Applicable

(k) Opinion of Counsel – Filed previously with Pre-Effective Amendment No. 1 to the registration statement (333-59517) and hereby incorporated by reference.

(l) Not Applicable

(m)   Not Applicable

(n)   Consent of Independent Registered Public Accounting Firm – Attached hereto.

(o)   Not Applicable

(p)   Not Applicable

(q) Redeemability Exemption– Filed previously with registration statement (333-140608) on July 17, 2007 under document “redeemexempt.htm” and hereby incorporated by reference.

    (99) Power of Attorney – Attached hereto.

Item 27. Directors and Officers of the Depositor

Chairman of the Board and Director	Arden L. Shisler
Chief Executive Officer and Director	W. G. Jurgensen
President and Chief Operating Officer	Mark R. Thresher
Executive Vice President and Chief Legal and Governance Officer	Patricia R. Hatler
Executive Vice President-Chief Administrative Officer	Terri L. Hill
Executive Vice President-Chief Information Officer	Michael C. Keller
Executive Vice President-Chief Marketing Officer	James R. Lyski
Executive Vice President-Finance	Lawrence A. Hilsheimer
Senior Vice President and Secretary	Thomas E. Barnes
Senior Vice President and Treasurer	Harry H. Hallowell
Senior Vice President-Associate Services	Robert J. Puccio
Senior Vice President-Chief Compliance Officer	Carol Baldwin Moody
Senior Vice President-Chief Financial Officer	Timothy G. Frommeyer
Senior Vice President-Chief Investment Officer	Gail G. Snyder
Senior Vice President-Chief Litigation Counsel	Randolph C. Wiseman
Senior Vice President-CIO NSC	Robert J. Dickson
Senior Vice President-CIO Strategic Investments	Gary I. Siroko
Senior Vice President-Corporate Strategy	J. Stephen Baine
Senior Vice President-Customer Insight/Analytic	Paul D. Ballew
Senior Vice President-Customer Relationships	David R. Jahn
Senior Vice President-Division General Counsel	Roger A. Craig
Senior Vice President-Division General Counsel	Thomas W. Dietrich
Senior Vice President-Division General Counsel	Sandra L. Neely
Senior Vice President-Government Relations	Jeffrey D. Rouch
Senior Vice President-Head of Taxation	Pamela A. Biesecker
Senior Vice President-Health and Productivity	Holly R. Snyder
Senior Vice President-Human Resources	Kim R. Geyer
Senior Vice President-Individual Investments Business Head	Eric S. Henderson
Senior Vice President-Individual Protection Business Head	Peter A. Golato
Senior Vice President-Information Technology	Srinivas Koushik
Senior Vice President-Internal Audits	Kelly A. Hamilton
Senior Vice President-NF Marketing	Gordon E. Hecker
Senior Vice President-NF Systems	Susan Gueli
Senior Vice President-NFN Retail Distribution	Michael A. Hamilton
Senior Vice President-Non-Affiliated Sales	John L. Carter
Senior Vice President-NW Retirement Plans	William S. Jackson
Senior Vice President-President – Nationwide Bank	Anne L. Arvia
Senior Vice President-Property and Casualty Commercial/Farm Product Pricing	W. Kim Austen
Senior Vice President-Property and Casualty Commercial/Farm Product Pricing	James R. Burke
Senior Vice President-Property and Casualty Human Resources	Gale V. King
Senior Vice President-Property and Casualty Personal Lines Product Pricing	J. Lynn Greenstein
Director	Joseph A. Alutto
Director	James G. Brocksmith, Jr.
Director	Keith W. Eckel
Director	Lydia M. Marshall
Director	Donald L. McWhorter
Director	David O. Miller
Director	Martha Miller de Lombera
Director	James F. Patterson
Director	Gerald D. Prothro
Director	Alex Shumate

The business address of the Directors and Officers of the Depositor is:

One Nationwide Plaza, Columbus, Ohio 43215

Item 28.                 Persons Controlled by or Under Common Control with the Depositor or Registrant.

*	Subsidiaries for which separate financial statements are filed
**	Subsidiaries included in the respective consolidated financial statements
***	Subsidiaries included in the respective group financial statements filed for unconsolidated subsidiaries
****	Other subsidiaries

COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart unless otherwise indicated)	PRINCIPAL BUSINESS
1717 Advisory Services, Inc.	Pennsylvania		The company was formerly registered as an investment advisor and is currently inactive.
1717 Brokerage Services, Inc.	Pennsylvania		The company is a multi-state licensed insurance agency.
1717 Capital Management Company*	Pennsylvania		The company is registered as a broker-dealer and investment advisor.
AGMC Reinsurance, Ltd.	Turks & Caicos Islands		The company is in the business of reinsurance of mortgage guaranty risks.
ALLIED General Agency Company	Iowa		The company acts as a general agent and surplus lines broker for property and casualty insurance products.
ALLIED Group, Inc.	Iowa		The company is a property and casualty insurance holding company.
ALLIED Property and Casualty Insurance Company	Iowa		The company underwrites general property and casualty insurance.
ALLIED Texas Agency, Inc.	Texas		The company acts as a managing general agent to place personal and commercial automobile insurance with Colonial County Mutual Insurance Company for the independent agency companies.
AMCO Insurance Company	Iowa		The company underwrites general property and casualty insurance.
American Marine Underwriters, Inc.	Florida		The company is an underwriting manager for ocean cargo and hull insurance.
Atlantic Floridian Insurance Company (f.k.a. Nationwide Atlantic Insurance Company)	Ohio		The company writes personal lines residential property insurance in the State of Florida.

COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart unless otherwise indicated)	PRINCIPAL BUSINESS
Audenstar Limited	England		The company is an investment holding company.
Cal-Ag Insurance Services, Inc.	California		The company is an insurance agency.
CalFarm Insurance Agency	California		The company is an insurance agency.
Champions of the Community, Inc.	Ohio		The company raises money for gifts and grants to charitable organizations
Colonial County Mutual Insurance Company*	Texas		The company underwrites non-standard automobile and motorcycle insurance and other various commercial liability coverage in Texas.
Corviant Corporation	Delaware		The purpose of the company is to create a captive distribution network through which affiliates can sell multi-manager investment products, insurance products and sophisticated estate planning services.
Crestbrook Insurance Company* (f.k.a. CalFarm Insurance Company)	California		The company is an Ohio-based multi-line insurance corporation that is authorized to write personal, automobile, homeowners and commercial insurance.
Depositors Insurance Company	Iowa		The company underwrites general property and casualty insurance.
DVM Insurance Agency, Inc.	California		This company places the pet insurance business not written by Veterinary Pet Insurance Company outside of California with National Casualty Company.
F&B, Inc.	Iowa		The company is an insurance agency that places business with carriers other than Farmland Mutual Insurance Company and its affiliates.
Farmland Mutual Insurance Company	Iowa		The company provides property and casualty insurance primarily to agricultural businesses.
FutureHealth Corporation	Maryland		The company is a wholly-owned subsidiary of FutureHealth Holding Company, which provides population health management.

COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart unless otherwise indicated)	PRINCIPAL BUSINESS
FutureHealth Holding Company	Maryland		The company provides population health management.
FutureHealth Technologies Corporation	Maryland		The company is a wholly-owned subsidiary of FutureHealth Holding Company, which provides population health management.
Gates, McDonald & Company*	Ohio		The company provides services to employers for managing workers' compensation matters and employee benefits costs.
Gates, McDonald & Company of New York, Inc.	New York		The company provides workers' compensation and self-insured claims administration services to employers with exposure in New York.
GatesMcDonald Health Plus Inc.	Ohio		The company provides medical management and cost containment services to employers.
GVH Participacoes e Empreedimientos Ltda.	Brazil		The company acts as a holding company.
Insurance Intermediaries, Inc.	Ohio		The company is an insurance agency and provides commercial property and casualty brokerage services.
Intervent USA, Inc.	Georgia		Lifestyle Management and Chronic Disease Risk Reduction Programs Consultants.
Life REO Holdings, LLC	Ohio		The company serves as a holding company for foreclosure entities.
Lone Star General Agency, Inc.	Texas		The company acts as general agent to market non-standard automobile and motorcycle insurance for Colonial County Mutual Insurance Company.
Mullen TBG Insurance Agency Services, LLC	Delaware		The company is a joint venture between TBG Insurance Services Corporation and MC Insurance Agency Services LLC. The Company provides financial products and services to executive plan participants.
National Casualty Company	Wisconsin		The company underwrites various property and casualty coverage, as well as individual and group accident and health insurance.

COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart unless otherwise indicated)	PRINCIPAL BUSINESS
National Casualty Company of America, Ltd.	England		This company is currently inactive.
Nationwide Advantage Mortgage Company*	Iowa		The company makes residential mortgage loans.
Nationwide Affinity Insurance Company of America*	Ohio		The company provides property and casualty insurance products.
Nationwide Agribusiness Insurance Company	Iowa		The company provides property and casualty insurance primarily to agricultural businesses.
Nationwide Arena, LLC*	Ohio		The purpose of the company is to develop Nationwide Arena and to engage in related development activity.
Nationwide Asset Management, LLC	Ohio		Provides investment advisory services as a registered investment advisor to affiliated and unaffiliated clients
Nationwide Asset Management Holdings Limited	England and Wales		The Company is an investment holding company
Nationwide Assurance Company	Wisconsin		The company underwrites non-standard automobile and motorcycle insurance.
Nationwide Bank*	United States		This is a federal savings bank chartered by the Office of Thrift Supervision in the United States Department of Treasury to exercise deposit, lending agency custody and fiduciary powers and to engage in activities permissible for federal savings banks under the Home Owners’ Loan act of 1933.
Nationwide Better Health, Inc. (f.k.a. Nationwide Health and Productivity Company)	Ohio		The company is a holding company for the health and productivity operations of Nationwide.
Nationwide Cash Management Company	Ohio		The company buys and sells investment securities of a short-term nature as the agent for other Nationwide corporations, foundations, and insurance company separate accounts.

COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart unless otherwise indicated)	PRINCIPAL BUSINESS
Nationwide Community Development Corporation, LLC	Ohio		The company holds investments in low-income housing funds.
Nationwide Corporation	Ohio		The company acts primarily as a holding company for entities affiliated with Nationwide Mutual Insurance Company and Nationwide Mutual Fire Insurance Company.
Nationwide Document Solutions, Inc. (f.k.a. ALLIED Document Solutions, Inc.)	Iowa		The company provides general printing services to its affiliated companies as well as to certain unaffiliated companies.
Nationwide Emerging Managers, LLC (f.k.a. Gartmore Emerging Managers, LLC)	Delaware		The company acquires and holds interests in registered investment advisors and provides investment management services.
Nationwide Exclusive Agent Risk Purchasing Group, LLC	Ohio		The company's purpose is to provide a mechanism for the purchase of group liability insurance for insurance agents operating nationwide.
Nationwide Financial Assignment Company	Ohio		The company is an administrator of structured settlements.
Nationwide Financial Institution Distributors Agency, Inc.	Delaware		The company is an insurance agency.
Nationwide Financial Services Capital Trust	Delaware		The trust's sole purpose is to issue and sell certain securities representing individual beneficial interests in the assets of the trust.
Nationwide Financial Services, Inc.*	Delaware		The company acts primarily as a holding company for companies within the Nationwide organization that offer or distribute long-term savings and retirement products.
Nationwide Financial Sp. Zo.o	Poland		The company provides services to Nationwide Global Holdings, Inc. in Poland.
Nationwide Financial Structured Products, LLC	Ohio		The company captures and reports the results of the structured products business unit.
Nationwide Foundation*	Ohio		The company contributes to non-profit activities and projects.

COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart unless otherwise indicated)	PRINCIPAL BUSINESS
Nationwide Fund Advisors	Delaware		The company is a business trust. The trust is designed to act as a registered investment advisor.
Nationwide Fund Distributors LLC (f.k.a. Gartmore Distribution Services, Inc.)	Delaware		The company is a distributor and administrator for Nationwide mutual funds.
Nationwide Fund Management LLC (f.k.a Gartmore Investors Services, Inc.)	Delaware		The corporation provides transfer and dividend disbursing services to various mutual fund entities.
Nationwide General Insurance Company	Ohio		The company transacts a general insurance business, except life insurance, and primarily provides automobile and fire insurance to select customers.
Nationwide Global Funds	Luxembourg		This company issues shares of mutual funds.
Nationwide Global Holdings, Inc.	Ohio		The company is a holding company for the international operations of Nationwide.
Nationwide Global Ventures (f.k.a. Gartmore Global Ventures, Inc.)	Delaware		The company acts as a holding company.
Nationwide Indemnity Company*	Ohio		The company is involved in the reinsurance business by assuming business from Nationwide Mutual Insurance Company and other insurers within the Nationwide Insurance organization.
Nationwide Insurance Company of America	Wisconsin		The corporation is an independent agency personal lines underwriter of property/casualty insurance.
Nationwide Insurance Company of Florida*	Ohio		The company transacts general insurance business except life insurance.
Nationwide International Underwriters	California		The company is a special risk, excess and surplus lines underwriting manager.
Nationwide Investment Advisors, LLC	Ohio		The company provides investment advisory services.
Nationwide Investment Services Corporation**	Oklahoma		This is a limited purpose broker-dealer and acts as an investment advisor.

COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart unless otherwise indicated)	PRINCIPAL BUSINESS
Nationwide Life and Annuity Company of America**	Delaware		The company provides variable and traditional life insurance and other investment products. The company also maintains blocks of individual variable and fixed annuities products.
Nationwide Life and Annuity Insurance Company**	Ohio		The company engages in underwriting life insurance and granting, purchasing, and disposing of annuities.
Nationwide Life Insurance Company*	Ohio		The company provides individual life insurance, group life and health insurance, fixed and variable annuity products, and other life insurance products.
Nationwide Life Insurance Company of America*	Pennsylvania		The company provides individual life insurance and group annuity products.
Nationwide Life Insurance Company of Delaware*	Delaware		The company insures against personal injury, disability or death resulting from traveling, sickness or other general accidents, and every type of insurance appertaining thereto.
Nationwide Lloyds	Texas		The company markets commercial property insurance in Texas.
Nationwide Management Systems, Inc.	Ohio		The company offers a preferred provider organization and other related products and services.
Nationwide Mutual Capital, LLC (f.k.a. Nationwide Strategic Investment Fund, LLC)	Ohio		The company acts as a private equity fund investing in companies for investment purposes and to create strategic opportunities for Nationwide.
Nationwide Mutual Capital I, LLC*	Delaware		The business of the company is to achieve long-term capital appreciation through a portfolio of primarily domestic equity investments in financial service and related companies.
Nationwide Mutual Fire Insurance Company	Ohio		The company engages in a general insurance and reinsurance business, except life insurance.

COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart unless otherwise indicated)	PRINCIPAL BUSINESS
Nationwide Mutual Funds	Delaware		The corporation operates as a business trust for the purposes of issuing investment shares to the public and to segregated asset accounts of life insurance companies.
Nationwide Mutual Insurance Company*	Ohio		The company engages in a general insurance and reinsurance business, except life insurance.
Nationwide Private Equity Fund, LLC	Ohio		The company invests in private equity funds.
Nationwide Property and Casualty Insurance Company	Ohio		The company engages in a general insurance business, except life insurance.
Nationwide Property Protection Services, LLC	Ohio		The company provides alarm systems and security guard services.
Nationwide Provident Holding Company* (f.k.a. Provident Mutual Holding Company)	Pennsylvania		The company is a holding company for non-insurance subsidiaries.
Nationwide Realty Investors, Ltd.*	Ohio		The company is engaged in the business of developing, owning and operating real estate and real estate investments.
Nationwide Retirement Solutions, Inc.*	Delaware		The company markets and administers deferred compensation plans for public employees.
Nationwide Retirement Solutions, Inc. of Arizona	Arizona		The company markets and administers deferred compensation plans for public employees.
Nationwide Retirement Solutions, Inc. of Ohio	Ohio		The company provides retirement products, marketing and education and administration to public employees.
Nationwide Retirement Solutions, Inc. of Texas	Texas		The company markets and administers deferred compensation plans for public employees.
Nationwide Retirement Solutions, Insurance Agency, Inc.	Massachusetts		The company markets and administers deferred compensation plans for public employees.
Nationwide S.A. Capital Trust (f.k.a. Gartmore S.A. Capital Trust)	Delaware		The company is a business trust. The trust is designed to act as a registered investment advisor.

COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart unless otherwise indicated)	PRINCIPAL BUSINESS
Nationwide Sales Solutions, Inc. (f.k.a. Allied Group Insurance Marketing Company)	Iowa		The company engages in direct marketing of property and casualty insurance products.
Nationwide Securities, Inc.*	Ohio		The company is a registered broker-dealer and provides investment management and administrative services.
Nationwide Separate Accounts, LLC (f.k.a. Gartmore Separate Accounts, LLC)	Delaware		The company acts as a registered investment advisor.
Nationwide Services Company, LLC	Ohio		The company performs shared services’ functions for the Nationwide organization.
Nationwide Services For You, LLC	Ohio		The company provides consumer services that are related to the business of insurance, including services that help consumers prevent losses and mitigate risks.
Nationwide Services Sp. Zo.o.	Poland		The corporation provides services to Nationwide Global Holdings, Inc. in Poland.
Newhouse Capital Partners, LLC	Delaware		The company invests in financial services companies that specialize in e-commerce and promote distribution of financial services.
Newhouse Capital Partners II, LLC	Delaware		The company invests in financial services companies that specialize in e-commerce and promote distribution of financial services.
Newhouse Special Situations Fund I, LLC	Delaware		The company owns and manages contributed securities in order to achieve long-term capital appreciation from the contributed securities and through investments in a portfolio of other equity investments in financial service and other related companies.
NF Reinsurance Ltd.*	Bermuda		The company serves as a captive reinsurer for Nationwide Life Insurance Company’s universal life, term life and annuity business.

COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart unless otherwise indicated)	PRINCIPAL BUSINESS
NFS Distributors, Inc.	Delaware		The company acts primarily as a holding company for Nationwide Financial Services, Inc.'s distribution companies.
NWD Investment Management, Inc. (f.k.a. Gartmore Global Investments, Inc.)	Delaware		The company acts as a holding company and provides other business services for the NWD Investments group of companies.
NWD Management & Research Trust (f.k.a. Gartmore Global Asset Management Trust)	Delaware		The company acts as a holding company for the NWD Investments group of companies and as a registered investment advisor.
NWD MGT, LLC (f.k.a. GGI MGT LLC)	Delaware		The company is a passive investment holder in Newhouse Special Situations Fund I, LLC for the purpose of allocation of earnings to the NWD Investments management team as it relates to the ownership and management of Newhouse Special Situations Fund I, LLC.
Olentangy Reinsurance Company	Vermont		The company is a reinsurance company.
Pension Associates, Inc.	Wisconsin		The company provides pension plan administration and record keeping services, and pension plan and compensation consulting.
Premier Agency, Inc.	Iowa		This company is an insurance agency.
Provestco, Inc.	Delaware		The company serves as a general partner in certain real estate limited partnerships invested in by Nationwide Life Insurance Company of America.
RCMD Financial Services, Inc.	Delaware		The company is a holding company.
Registered Investment Advisors Services, Inc.	Texas		The company facilitates third-party money management services for plan providers.
Retention Alternatives, Ltd.*	Bermuda		The company is a captive insurer and writes first dollar insurance policies in workers’ compensation, general liability and automobile liability for its affiliates in the United States.

COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart unless otherwise indicated)	PRINCIPAL BUSINESS
Riverview Alternative Investment Advisors, LLC (f.k.a. Gartmore Riverview, LLC)	Delaware		The company provides investment management services to a limited number of institutional investors.
Riverview Alternative Investment Advisors II LLC (f.k.a. Gartmore Riverview II, LLC)	Delaware		The company is a holding company.
Riverview International Group, Inc.	Delaware		The company is a holding company.
RP&C International, Inc.	Ohio		The company is an investment-banking firm that provides specialist advisory services and innovative financial solutions to public and private companies internationally.
Scottsdale Indemnity Company	Ohio		The company is engaged in a general insurance business, except life insurance.
Scottsdale Insurance Company	Ohio		The company primarily provides excess and surplus lines of property and casualty insurance.
Scottsdale Surplus Lines Insurance Company	Arizona		The company provides excess and surplus lines coverage on a non-admitted basis.
TBG Aviation, LLC	California		The company holds an investment in a leased airplane and maintains an operating agreement with Flight Options.
TBG Danco Insurance Services Corporation	California		The corporation provides life insurance and individual executive estate planning.
TBG Financial & Insurance Services Corporation*	California		The company consults with corporate clients and financial institutions on the development and implementation of proprietary and/or private placement insurance products for the financing of executive benefit programs and individual executive's estate planning requirements.  As a broker dealer, TBG Financial & Insurance Services Corporation provides access to institutional insurance investment products.

COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart unless otherwise indicated)	PRINCIPAL BUSINESS
TBG Insurance Services Corporation*	Delaware		The company markets and administers executive benefit plans.
THI Holdings (Delaware), Inc.*	Delaware		The company acts as a holding company for subsidiaries of the Nationwide group of companies.
Titan Auto Insurance of New Mexico, Inc.	New Mexico		The Company is an insurance agency and operates as an employee agent "storefront" for Titan Indemnity Company in New Mexico.
Titan Indemnity Company	Texas		The company is a multi-line licensed insurance company and is operating primarily as a property and casualty insurance company.
Titan Insurance Company	Michigan		This is a property and casualty insurance company.
Titan Insurance Services, Inc.	Texas		The company is a Texas grandfathered managing general agency.
Veterinary Pet Insurance Company*	California		The company provides pet insurance.
Victoria Automobile Insurance Company	Indiana		The company is a property and casualty insurance company.
Victoria Fire & Casualty Company	Ohio		The company is a property and casualty insurance company.
Victoria National Insurance Company	Ohio		The company is a property and casualty insurance company.
Victoria Select Insurance Company	Ohio		The company is a property and casualty insurance company.
Victoria Specialty Insurance Company	Ohio		The company is a property and casualty insurance company.
Vida Seguradora SA	Brazil		The company operates as a licensed insurance company in the categories of life and unrestricted private pension plan in Brazil.
VPI Services, Inc.	California		The company operates as a nationwide pet registry service for holders of Veterinary Pet Insurance Company policies, including pet indemnification and a lost pet recovery program.
Washington Square Administrative Services, Inc.	Pennsylvania		The company provides administrative services to Nationwide Life and Annuity Company of America.
Western Heritage Insurance Company	Arizona		The company underwrites excess and surplus lines of property and casualty insurance.

COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart unless otherwise indicated)	PRINCIPAL BUSINESS
Whitehall Holdings, Inc.	Texas		The company acts as a holding company for the Titan group of agencies.
W.I. of Florida (d.b.a. Titan Auto Insurance)	Florida		The company is an insurance agency and operates as an employee agent storefront for Titan Indemnity Company in Florida.

	COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart  unless otherwise indicated)	PRINCIPAL BUSINESS
*	MFS Variable Account	Ohio		Issuer of Annuity Contracts
*	Nationwide Multi-Flex Variable Account	Ohio		Issuer of Annuity Contracts
*	Nationwide VA Separate Account-A	Ohio		Issuer of Annuity Contracts
*	Nationwide VA Separate Account-B	Ohio		Issuer of Annuity Contracts
*	Nationwide VA Separate Account-C	Ohio		Issuer of Annuity Contracts
*	Nationwide VA Separate Account-D	Ohio		Issuer of Annuity Contracts
*	Nationwide Variable Account	Ohio		Issuer of Annuity Contracts
*	Nationwide Variable Account-II	Ohio		Issuer of Annuity Contracts
*	Nationwide Variable Account-3	Ohio		Issuer of Annuity Contracts
*	Nationwide Variable Account-4	Ohio		Issuer of Annuity Contracts
*	Nationwide Variable Account-5	Ohio		Issuer of Annuity Contracts
*	Nationwide Variable Account-6	Ohio		Issuer of Annuity Contracts
*	Nationwide Variable Account-7	Ohio		Issuer of Annuity Contracts
*	Nationwide Variable Account-8	Ohio		Issuer of Annuity Contracts
*	Nationwide Variable Account-9	Ohio		Issuer of Annuity Contracts
*	Nationwide Variable Account-10	Ohio		Issuer of Annuity Contracts
*	Nationwide Variable Account-11	Ohio		Issuer of Annuity Contracts
*	Nationwide Variable Account-12	Ohio		Issuer of Annuity Contracts
*	Nationwide Variable Account-13	Ohio		Issuer of Annuity Contracts
*	Nationwide Variable Account-14	Ohio		Issuer of Annuity Contracts
	Nationwide Variable Account-15	Ohio		Issuer of Annuity Contracts

	COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart  unless otherwise indicated)	PRINCIPAL BUSINESS
	Nationwide Variable Account-16	Ohio		Issuer of Annuity Contracts
	Nationwide Variable Account-17	Ohio		Issuer of Annuity Contracts
*	Nationwide Provident VA Separate Account 1	Pennsylvania		Issuer of Annuity Contracts
*	Nationwide Provident VA Separate Account A	Delaware		Issuer of Annuity Contracts
	Nationwide VL Separate Account-A	Ohio		Issuer of Life Insurance Policies
	Nationwide VL Separate Account-B	Ohio		Issuer of Life Insurance Policies
*	Nationwide VL Separate Account-C	Ohio		Issuer of Life Insurance Policies
*	Nationwide VL Separate Account-D	Ohio		Issuer of Life Insurance Policies
*	Nationwide VL Separate Account-G	Ohio		Issuer of Life Insurance Policies
*	Nationwide VLI Separate Account	Ohio		Issuer of Life Insurance Policies
*	Nationwide VLI Separate Account-2	Ohio		Issuer of Life Insurance Policies
*	Nationwide VLI Separate Account-3	Ohio		Issuer of Life Insurance Policies
*	Nationwide VLI Separate Account-4	Ohio		Issuer of Life Insurance Policies
*	Nationwide VLI Separate Account-5	Ohio		Issuer of Life Insurance Policies
*	Nationwide VLI Separate Account-6	Ohio		Issuer of Life Insurance Policies
*	Nationwide VLI Separate Account-7	Ohio		Issuer of Life Insurance Policies
*	Nationwide Provident VLI Separate Account 1	Pennsylvania		Issuer of Life Insurance Policies
*	Nationwide Provident VLI Separate Account A	Delaware		Issuer of Life Insurance Policies

Item 29.           Indemnification

Provision is made in Nationwide’s Amended and Restated Code of Regulations and expressly authorized by the General Corporation Law of the State of Ohio, for indemnification by Nationwide of any person who was or is a party or is threatened to be made a party to any threatened, pending or completed action, suit or proceeding, whether civil, criminal, administrative or investigative by reason of the fact that such person is or was a director, officer or employee of Nationwide, against expenses, including attorneys fees, judgments, fines and amounts paid in settlement actually and reasonably incurred by such person in connection with such action, suit or proceeding, to the extent and under the circumstances permitted by the General Corporation Law of the State of Ohio.

Insofar as indemnification for liabilities arising under the Securities Act of 1933 ("Act") may be permitted to directors, officers or persons controlling Nationwide pursuant to the foregoing provisions, Nationwide has been informed that in the opinion of the Securities and Exchange Commission such indemnification is against public policy as expressed in the Act and is, therefore, unenforceable.  In the event that a claim for indemnification against such liabilities (other than the payment by the registrant of expenses incurred or paid by a director, officer or controlling person of the registrant in the successful defense of any action, suit or proceeding) is asserted by such director, officer or controlling person in connection with the securities being registered, the registrant will, unless in the opinion of its counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question whether such indemnification by it is against public policy as expressed in the Act and will be governed by the final adjudication of such issue.

Item 30.          Principal Underwriter

(a) Nationwide Investment Services Corporation ("NISC") serves as principal underwriter and general distributor for the following separate investment accounts of Nationwide or its affiliates:

Multi-Flex Variable Account	Nationwide VLI Separate Account-2
Nationwide Variable Account	Nationwide VLI Separate Account-3
Nationwide Variable Account-II	Nationwide VLI Separate Account-4
Nationwide Variable Account-4	Nationwide VLI Separate Account-6
Nationwide Variable Account-5	Nationwide VLI Separate Account-7
Nationwide Variable Account-6	Nationwide VL Separate Account-C
Nationwide Variable Account-7	Nationwide VL Separate Account-D
Nationwide Variable Account-8	Nationwide VL Separate Account-G
Nationwide Variable Account-9
Nationwide Variable Account-10
Nationwide Variable Account-11
Nationwide Variable Account-13
Nationwide Variable Account-14
Nationwide VA Separate Account-A
Nationwide VA Separate Account-B
Nationwide VA Separate Account-C

(b) Directors and Officers of NISC:

President	Robert O. Cline
Senior Vice President and Secretary	Thomas E. Barnes
Senior Vice President, Treasurer and Director	James D. Benson
Vice President	Karen R. Colvin
Vice President	Charles E. Riley
Vice President	Trey Rouse
Vice President-Chief Compliance Officer	James J. Rabenstine
Secretary	Kathy R. Richards
Assistant Treasurer	Terry C. Smetzer
Director	John L. Carter
Director	Eric S. Henderson

The business address of the Directors and Officers of Nationwide Investment Services Corporation is:

One Nationwide Plaza, Columbus, Ohio 43215

(c)

Name of Principal Underwriter	Net Underwriting Discounts and Commissions	Compensation on Redemption or Annuitization	Brokerage Commissions	Compensation
Nationwide Investment Services Corporation	N/A	N/A	N/A	N/A

Item 31.          Location of Accounts and Records

Timothy G. Frommeyer

Nationwide Life Insurance Company

One Nationwide Plaza

Columbus, OH 43215

Item 32.          Management Services

Not Applicable

Item 33.          Fee Representation

Nationwide represents that the fees and charges deducted under the contract in the aggregate are reasonable in relation to the services rendered, the expenses expected to be incurred and risks assumed by Nationwide.

SIGNATURES

As required by the Securities Act of 1933, and the Investment Company Act of 1940, the Registrant, NATIONWIDE VLI SEPARATE ACCOUNT-4, certifies that it meets the requirements of the Securities Act Rule 485(b) for effectiveness of the Registration Statement and has caused this Registration Statement to be signed on its behalf in the City of Columbus, and State of Ohio, on this 9th day of May, 2008.

NATIONWIDE VLI SEPARATE ACCOUNT-4

(Registrant)

NATIONWIDE LIFE INSURANCE COMPANY

(Depositor)

By: /s/ STEPHEN M. JACKSON

Stephen M. Jackson

As required by the Securities Act of 1933, the Registration Statement has been signed by the following persons in the capacities indicated on this 9th day of May, 2008.

W. G. JURGENSEN
W. G. Jurgensen, Director and Chief Executive Officer
ARDEN L. SHISLER
Arden L. Shisler, Chairman of the Board
JOSEPH A. ALUTTO
Joseph A. Alutto, Director
JAMES G. BROCKSMITH, JR.
James G. Brocksmith, Jr., Director
KEITH W. ECKEL
Keith W. Eckel, Director
LYDIA M. MARSHALL
Lydia M. Marshall, Director
MARTHA MILLER DE LOMBERA
Martha Miller de Lombera, Director
DAVID O. MILLER
David O. Miller, Director
JAMES F. PATTERSON
James F. Patterson, Director
GERALD D. PROTHRO
Gerald D. Prothro, Director
ALEX SHUMATE
Alex Shumate, Director
THOMAS F. ZENTY III
Thomas F. Zenty III, Director
	By /s/ STEPHEN M. JACKSON
	Stephen M. Jackson
	Attorney-in-Fact

EX-99

POWER OF ATTORNEY

Each of the undersigned as directors and/or officers of NATIONWIDE LIFE INSURANCE COMPANY and NATIONWIDE LIFE AND ANNUITY INSURANCE COMPANY, both Ohio corporations, which have filed or will file with the U.S. Securities and Exchange Commission under the provisions of the Securities Act of 1933, as amended; the Investment Company Act of 1940, as amended; and, if applicable, the Securities Exchange Act of 1934, various registration statements and amendments thereto for the registration of current, as well as any future, separate accounts established by said corporations for the purpose of registering under said Act(s) immediate or deferred variable annuity contracts, fixed interest rate options subject to a market value adjustment, group flexible fund retirement annuity contracts and variable life insurance policies in connection with the separate accounts and contracts listed below:

Separate Accounts:	’40 Act Number	’33 Act Number
MFS Variable Account,	811-2662	002-73432
Multi-Flex Variable Account;	811-3338	033-23905, 002-75174
Nationwide Variable Account;	811-2716	002-58043, 333-80481, 033-60239
Nationwide Variable Account-II;	811-3330	002-75059, 033-67636, 033-60063, 333-103093, 333-103094, 333-103095, 333-104513, 333-104511, 333-104512, 333-104510, 333-105992, 333-147273, 333-140621, 333-144053, 333-147198
Nationwide Variable Account-3;	811-5405	033-18422, 033-24434
Nationwide Variable Account-4;	811-5701	033-25734, 033-26454, 333-62692, 333-135650, 333-140812
Nationwide Variable Account-5;	811-8142	033-71440
Nationwide Variable Account-6;	811-8684	033-82370, 333-21909
Nationwide Variable Account-7;	811-8666	033-82190, 033-82174, 033-89560
Nationwide Variable Account-8;	811-7357	033-62637, 033-62659
Nationwide Variable Account-9;	811-08241	333-28995, 333-52579, 333-56073, 333-53023, 333-79327, 333-69014, 333-75360
Nationwide Variable Account-10;	811-09407	333-81701
Nationwide Variable Account-11;	811-10591	333-74904, 333-74908
Nationwide Variable Account-12;	811-21099	333-88612, 333-108894
Nationwide Variable Account-13;	811-21139	333-91890
Nationwide Variable Account-14;	811-21205	333-104339

Separate Accounts:	’40 Act Number	’33 Act Number
Nationwide VA Separate Account-A;	811-5606	033-85164, 333-22940
Nationwide VA Separate Account-B;	811-06399	033-86408, 033-93482, 333-11415
Nationwide VA Separate Account-C;	811-7908	033-66496, 333-44485
Nationwide VA Separate Account-D;	811-10139	333-45976
Nationwide Multiple Maturity Separate Account;	N/A	333-133163
Nationwide Multiple Maturity Separate Account-2;	N/A	333-49112
Nationwide Multiple Maturity Separate Account-A;	N/A	333-47640
Nationwide VLI Separate Account;	811-4399	033-00145, 033-44290, 033-35698
Nationwide VLI Separate Account-2;	811-5311	033-16999, 033-62795, 033-42180, 033-35783, 033-63179, 333-27133
Nationwide VLI Separate Account-3;	811-6140	033-44789, 033-44296
Nationwide VLI Separate Account-4;	811-8301	333-31725, 333-43671, 333-52617, 333-94037, 333-52615, 333-53728, 333-69160, 333-83010, 333-137202
Nationwide VLI Separate Account-5;	811-10143	333-46338, 333-46412, 333-66572, 333-121881, 333-125481, 333-125482
Nationwide VLI Separate Account-6;	811-21398	333-106908
Nationwide VLI Separate Account-7;	811-21610	333-117998, 333-121879, 333-146649, 333-140606
Nationwide VL Separate Account-A;	811-6137	033-44792, 033-44300, 033-35775, 333-27123, 333-22677
Nationwide VL Separate Account-B;	811-07819	333-12333

Separate Accounts:	’40 Act Number	’33 Act Number
Nationwide VL Separate Account-C;	811-8351	333-43639, 333-36869
Nationwide VL Separate Account-D; and	811-08891	333-59517
Nationwide VL Separate Account-G	811-21697	333-121878, 333-140608, 333-146073, 333-146650

hereby constitute and appoint W.G. Jurgensen, Mark R. Thresher, Peter A. Golato, John L. Carter, Jamie Ruff Casto, Timothy D. Crawford, Stephen M. Jackson, Jeanny V. Simaitis and W. Michael Stobart, and each of them with power to act without the others, as his/her attorney, with full power of substitution for and in his/her name, place and stead, in any and all capacities, to approve, and sign such Applications and Registration Statements, and any and all amendments thereto, with power to affix the corporate seal of said corporation thereto and to attest said seal and to file the same, with all exhibits thereto and other documents in connection therewith, with the U.S. Securities and Exchange Commission, hereby granting unto said attorneys, and each of them, full power and authority to do and perform all and every act and thing requisite to all intents and purposes as he/she might or could do in person, hereby ratifying and confirming that which said attorneys, or any of them, may lawfully do or cause to be done by virtue hereof.  This instrument may be executed in one or more counterparts.

IN WITNESS WHEREOF, the undersigned have herewith set their names as of this 7^th day of May, 2008.

W. G. JURGENSEN, Director and Chief Executive Officer	ARDEN L. SHISLER, Chairman of the Board
JOSEPH A. ALUTTO, Director	JAMES G. BROCKSMITH, JR., Director
KEITH W. ECKEL, Director	LYDIA M. MARSHALL, Director
MARTHA MILLER DE LOMBERA, Director	DAVID O. MILLER, Director
JAMES F. PATTERSON, Director	GERALD D. PROTHRO, Director
ALEX SHUMATE, Director	THOMAS F. ZENTY III, Director

EX-99.N OTH OPINIONS

Consent of Independent Registered Public Accounting Firm

The Board of Directors

Nationwide Life Insurance Company:

We consent to our reports with respect to Nationwide VLI Separate Acct - 4 dated March 18, 2008 and for Nationwide Life Insurance Company and subsidiaries dated February 29, 2008 included herein, and to the reference to our firm under the heading “Services” in the Statement of Additional Information (File No. 333-43671). Our report for Nationwide Life Insurance Company and subsidiaries refers to the adoption of the American Institute of Certified Public Accountants’ Statement of Position 05-1, Accounting by Insurance Enterprises for Deferred Acquisition Costs in Connection with Modifications or Exchanges of Insurance Contracts, in 2007.

/s/ KPMG LLP

Columbus, Ohio

May 8, 2008