UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM N-4

REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933 File No.  2-58043

Pre-Effective Amendment No. o

Post-Effective Amendment No. 49 þ

and

REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940 File No.  811-2716

Amendment No. 68 þ

(Check appropriate box or boxes.)

NATIONWIDE VARIABLE ACCOUNT

(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, VP and Secretary, One Nationwide Plaza, Columbus, Ohio 43215

(Name and Address of Agent for Service)

Approximate Date of Proposed Public Offering May 1. 2007

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

o      immediately upon filing pursuant to paragraph (b)

þ      on May 1, 2007 pursuant to paragraph (b)

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

o      on (date) pursuant to paragraph (a)(1)

If appropriate, check the following box:

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

Title of Securities Being Registered Deferred Variable Annuity Contract

SOLOIST®

NATIONWIDE LIFE INSURANCE COMPANY

Deferred Variable Annuity Contracts

Issued by Nationwide Life Insurance Company through its Nationwide Variable Account

The date of this prospectus is May 1, 2007.

This prospectus contains basic information you should understand about the contracts before investing – the annuity contract is the legally binding instrument governing the relationship between you and Nationwide should you choose to invest.  Please read this prospectus carefully and keep it for future reference.

Variable annuities are complex investment products with unique benefits and advantages that may be particularly useful in meeting long-term savings and retirement needs. There are costs and charges associated with these benefits and advantages - costs and charges that are different, or do not exist at all, within other investment products. With help from financial consultants and advisers, investors are encouraged to compare and contrast the costs and benefits of the variable annuity described in this prospectus against those of other investment products, especially other variable annuity and variable life insurance products offered by Nationwide and its affiliates. Nationwide offers a wide array of such products, many with different charges, benefit features and underlying investment options. This process of comparison and analysis should aid in determining whether the purchase of the contract described in this prospectus is consistent with your investment objectives, risk tolerance, investment time horizon, marital status, tax situation and other personal characteristics and needs.

The Statement of Additional Information (dated May 1, 2007), which contains additional information about the contracts and the variable account, has been filed with the Securities and Exchange Commission ("SEC") and is incorporated herein by reference.  The table of contents for the Statement of Additional Information is on page 24.  For general information or to obtain free copies of the Statement of Additional Information, call 1-800-848-6331 (TDD 1-800-238-3035) or write:

Nationwide Life Insurance Company

5122 Rings Road

Dublin, Ohio 43017-1522

The Statement of Additional Information and other material incorporated by reference can be found on the SEC website at: www.sec.gov.

Before investing, understand that annuities and/or life insurance products are not insured by the FDIC, NCUSIF, or any other Federal government agency, and are not deposits or obligations of, guaranteed by, or insured by the depository institution where offered or any of its affiliates.  Annuities that involve investment risk may lose value.  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.

The following is a list of the underlying mutual funds available under the contract.

· AIM Dynamics Fund: Investor Class

· American Century Growth: Investor Class

· American Century Income & Growth: Investor Class

· American Century Short Term Government: Investor Class

· American Century Ultra: Investor Class

· American Century Variable Portfolios, Inc. - American Century VP International Fund: Class IV †

· Credit Suisse Global Fixed Income Fund: Common Class

· Delaware Delchester Fund: Institutional Class

· Dreyfus A Bonds Plus, Inc.

· Dreyfus Appreciation Fund, Inc.

· Dreyfus Premier Balanced Opportunity Fund: Class Z

· Dreyfus S&P 500 Index Fund

· Evergreen Equity Income Fund: Class I

· Federated Bond Fund: Class F Shares

· Federated High Yield Trust

· Fidelity Advisor Balanced Fund: Class T

· Fidelity Advisor Equity Income Fund: Class T

· Fidelity Advisor Growth Opportunities Fund: Class T

· Fidelity Asset Manager

· Fidelity Equity-Income Fund

· Fidelity Magellan Fund

· Fidelity Puritan Fund

· Fidelity Variable Insurance Products Fund - VIP Overseas Portfolio: Service Class 2R †

· Franklin Mutual Series Fund, Inc. - Mutual Shares Fund: Class A

· Franklin Templeton Variable Insurance Products Trust - Templeton Foreign Securities Fund: Class 3 †

· Lazard Small Cap Portfolio: Open Shares

· Lehman Brothers Short Duration Bond: Investor Class

· MFS® Strategic Income Fund: Class A

· Nationwide Bond Fund: Class D (formerly, Gartmore Bond Fund: Class D)

· Nationwide Government Bond Fund: Class D (formerly, Gartmore Government Bond Fund: Class D)

· Nationwide Growth Fund: Class A (formerly, Gartmore Growth Fund: Class A)

· Nationwide Large Cap Value Fund: Class A (formerly, Gartmore Large Cap Value Fund: Class A)

· Nationwide Money Market Fund: Prime Shares (formerly, Gartmore Money Market Fund: Prime Shares)

1

· Nationwide S&P 500® Index Fund: Service Class (formerly, Gartmore S&P 500® Index Fund: Service Class)

· Nationwide Variable Insurance Trust - J.P. Morgan NVIT Balanced Fund: Class I (formerly, Gartmore Variable Insurance Trust - J.P. Morgan GVIT Balanced Fund: Class I)

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

Ø Nationwide NVIT Investor Destinations Conservative Fund: Class II

Ø Nationwide NVIT Investor Destinations Moderately Conservative Fund: Class II

Ø Nationwide NVIT Investor Destinations Moderate Fund: Class II

Ø Nationwide NVIT Investor Destinations Moderately Aggressive Fund: Class II

Ø Nationwide NVIT Investor Destinations Aggressive Fund: Class II

· Nationwide® Fund: Class D (formerly, Gartmore Nationwide Fund: Class D)

· Neuberger Berman Guardian Fund: Investor Class

· Neuberger Berman Partners Fund: Investor Class

· Neuberger Berman Socially Responsive Fund: Trust Class

· Oppenheimer Variable Account Funds - Oppenheimer Global Securities Fund/VA: Class 4 †

· Phoenix Balanced Fund: Class A

This underlying mutual fund is only available in contracts issued before May 24, 2006:

· Janus Twenty Fund

· This underlying mutual fund is only available in contracts issued before May 1, 2006:

· Neuberger Berman Genesis Fund: Trust Class

This underlying mutual fund is only available in contracts issued before May 24, 2004:

· Janus Fund

These underlying mutual funds are only available in contracts issued before May 1, 2004:

· Credit Suisse Mid-Cap Core Fund: Common Class

· Dreyfus Premier Third Century Fund, Inc.: Class Z

· Nationwide Small Cap Fund: Class A (formerly, Gartmore Small Cap Fund: Class A)

· Wells Fargo Advantage Common Stock Fund: Class Z

· Wells Fargo Advantage Large Cap Growth Fund: Investor Class

These underlying mutual funds are no longer available to receive transfers or new purchase payments effective May 1, 2004:

· American Century International Growth: Investor Class

· Fidelity Advisor High Income Advantage Fund: Class T

· Janus Worldwide Fund

· Oppenheimer Global Fund: Class A

· Templeton Foreign Fund: Class A

This underlying mutual fund is no longer available to receive transfers or new purchase payments effective December 19, 2003:

· Nationwide Growth Fund: Class D (formerly, Gartmore Growth Fund: Class D)

This underlying mutual fund is no longer available to receive transfers or new purchase payments effective May 1, 1999:

· Fidelity Capital & Income Fund

This underlying mutual fund is no longer available to receive transfers or new purchase payments effective December 1, 1993:

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

†These underlying mutual funds assess a short-term trading fee.

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

Purchase payments not invested in the underlying mutual funds of the Nationwide Variable Account may be allocated to the fixed account.

2

Glossary of Special Terms

Accumulation unit- An accounting unit of measure used to calculate the contract value allocated to the variable account before the annuitization date.

Annuitization date- The date on which annuity payments begin.

Annuity commencement date- The date on which annuity payments are scheduled to begin.  This date may be changed by the contract owner with Nationwide’s consent.

Annuity unit- An accounting unit of measure used to calculate variable annuity payments.

Contract value- The total of all accumulation units in a contract, any amount held in the fixed account and any amounts transferred as a loan to the collateral fixed account.

Contract year- Each year the contract is in force beginning with the date the contract is issued.

ERISA- The Employee Retirement Income Security Act of 1974, as amended.

FDIC – Federal Deposit Insurance Corporation.

Fixed account- An investment option that is funded by the general account of Nationwide.

General account- All assets of Nationwide other than those of the variable account or in other separate accounts that have been or may be established by Nationwide.

Individual Retirement Account- An account that qualifies for favorable tax treatment under Section 408(a) of the Internal Revenue Code, but does not include Roth IRAs.

Individual Retirement Annuity- An annuity contract that qualifies for favorable tax treatment under Section 408(b) of the Internal Revenue Code, but does not include Roth IRAs or Simple IRAs.

Nationwide- Nationwide Life Insurance Company.

NCUSIF – National Credit Union Share Insurance Fund.

Non-Qualified Contract- A contract which does not qualify for favorable tax treatment as a Qualified Plan, Individual Retirement Annuity, Roth IRA, SEP IRA, or Simple IRA.

Qualified Plans- Retirement plans which receive favorable tax treatment under Section 401 or 403(a) of the Internal Revenue Code.

Roth IRA- An annuity contract which qualifies for favorable tax treatment under Section 408A of the Internal Revenue Code.

SEC – Securities and Exchange Commission.

Simple IRA- An Individual Retirement Account as defined by Section 408(a) or an Individual Retirement Annuity as defined by Section 408(b) of the Internal Revenue Code to which the only contributions that can be made are contributions under a Simple Plan and rollovers or transfers from another Simple IRA.

Simple Plan- The Savings Incentive Match Plan for Employees of Small Employers.  This plan is a written arrangement established under Section 408(p) of the Internal Revenue Code which provides a simplified tax-favored retirement plan for Small Employers.  In a Simple Plan, each employee may choose whether to have the Small Employer make payments as contributions under the Simple Plan or to receive these payments directly in cash.  A Small Employer that chooses to establish a Simple Plan must make either matching contributions or non-elective contributions.  All contributions under a Simple Plan are made to Simple IRAs.

Small Employer- An employer that had no more than 100 employees who earned $5,000 or more in compensation during the preceding calendar year.

Sub-accounts- Divisions of the variable account to which underlying mutual fund shares are allocated and for which accumulation units and annuity units are separately maintained.

Tax Sheltered Annuity- An annuity that qualifies for favorable tax treatment under Section 403(b) of the Internal Revenue Code.

Two-Year Period- The Two-Year Period begins on the first day in which contributions made by a Small Employer are deposited into the individual employee’s Simple IRA.

Valuation date - Each day the New York Stock Exchange and Nationwide’s home office are open for business, or any other day during which there is a sufficient degree of trading of underlying mutual fund shares such that the current net asset value of accumulation units or annuity units might be materially affected.  Values of the variable account are determined as of the close of the New York Stock Exchange which generally closes at 4:00 p.m. Eastern Time, but may close earlier on certain days and as conditions warrant.

Valuation period- Each day the New York Stock Exchange is open for business.

Variable account- Nationwide Variable Account, a separate account of Nationwide that contains variable account allocations.  The variable account is divided into sub-accounts, each of which invests in shares of a separate underlying mutual fund.

3

Table of Contents	Page
Glossary of Special Terms	3
Contract Expenses	6
Underlying Mutual Fund Annual Expenses	7
Example	7
Synopsis of the Contracts	7
Charges and Expenses
Annuity Payments
Taxation
Ten Day Free Look
Condensed Financial Information	8
Financial Statements	8
Nationwide Life Insurance Company	8
Nationwide Investment Services Corporation	8
Investing in the Contract	8
The Variable Account and Underlying Mutual Funds
The Fixed Account
The Contract in General	10
Distribution, Promotional and Sales Expenses
Underlying Mutual Fund Payments
Profitability
Charges and Deductions	11
Mortality and Expense Risk Charge
Administration Charge
Contingent Deferred Sales Charge ("CDSC")
Waiver of CDSC
Contract Maintenance Charge
Premium Taxes
Short-Term Trading Fees
Contract Ownership	14
Annuitant
Beneficiary and Contingent Beneficiary
Operation of the Contract	14
Pricing
Allocation of Purchase Payments
Determining the Contract Value
Transfer Requests
Transfer Restrictions
Transfers Prior to Annuitization
Transfers After Annuitization
Right to Revoke	17
Surrender (Redemption)	17
Partial Surrenders (Partial Redemptions)
Full Surrenders (Full Redemptions)
Surrenders Under a Qualified Plan
Contract Owner Services	18
Asset Rebalancing
Dollar Cost Averaging
Systematic Withdrawals
Annuity Commencement Date	19
Annuitizing the Contract	19
Annuitization Date
Annuitization
Fixed Payment Annuity
Variable Payment Annuity
Frequency and Amount of Annuity Payments
Annuity Payment Options

4

Table of Contents (continued)	Page
Death Benefits	20
Death of Annuitant
Death Benefit Payment
Statements and Reports	21
Legal Proceedings	22
Table of Contents of Statement of Additional Information	24
Appendix A: Underlying Mutual Funds	25
Appendix B: Condensed Financial Information	31
Appendix C: Contract Types and Tax Information	48

5

Contract Expenses

The following tables describe the fees and expenses that a contract owner will pay when buying, owning, or surrendering the contract.

The first table describes the fees and expenses a contract owner will pay at the time the contract is purchased, surrendered, or when cash value is transferred between investment options.

Contract Owner Transaction Expenses
Maximum Contingent Deferred Sales Charge ("CDSC") (as a percentage of purchase payments surrendered)
Maximum CDSC for contracts issued on or after January 1, 1993	7%1
Maximum CDSC for contracts issued prior to January 1, 1993	5%2
Maximum Premium Tax Charge (as a percentage of purchase payments)	5%3
Maximum Short-Term Trading Fee (as a percentage of transaction amount)	1%

The next table describes the fees and expenses that a contract owner will pay periodically during the life of the contract (not including underlying mutual fund fees and expenses).

Recurring Contract Expenses
Maximum Annual Contract Maintenance Charge	$304
Variable Account Annual Expenses (annualized rate of total variable account charges as a percentage of the daily net assets)5
Variable Account Annual Expenses for contracts issued on or after January 1, 1993
Mortality and Expense Risk Charge	1.25%
Administration Charge	0.05%
Total Variable Account Annual Expenses	1.30%
Variable Account Annual Expenses for contracts issued prior to January 1, 1993
Mortality and Expense Risk Charge	1.30%

 

¹Range of CDSC over time:

Number of Completed Years from Date of Purchase Payment	0	1	2	3	4	5	6	7
CDSC Percentage	7%	6%	5%	4%	3%	2%	1%	0%

Starting with the second year after a purchase payment has been made, 10% of that purchase payment may be withdrawn without a CDSC.  The CDSC is waived:

(1)for first year withdrawals of up to 10% of purchase payments for Individual Retirement Account rollover contracts; or

(2)for any amount withdrawn to meet minimum distribution requirements under the Internal Revenue Code.

This free withdrawal privilege is non-cumulative.  Free amounts not taken during any given contract year cannot be taken as free amounts in a subsequent contract year.  The Internal Revenue Code may impose restrictions on surrenders from contracts issued to fund Qualified Plans.

As required by federal law, no CDSC will be assessed to contracts issued under a Simple Plan.  References throughout this prospectus to CDSC do not apply to contracts issued under Simple Plans.

 

²After the first year from the date of any purchase payment, the contract owner may withdraw 5% of that purchase payment without a CDSC.

 

³Nationwide will charge between 0% and 5% of purchase payments for premium taxes levied by state or other government entities.

 

⁴The Contract Maintenance Charge is deducted annually from all contracts on each contract anniversary and upon a full surrender of the contract.

 

⁵These charges apply only to sub-account allocations.  They do not apply to allocations made to the fixed account.  They are charged on a daily basis at the annualized rate noted above.

6

Underlying Mutual Fund Annual Expenses

The next table shows the minimum and maximum total operating expenses, as of December 31, 2006, charged by the underlying mutual funds periodically during the life of the contract.  The table does not reflect Short-Term Trading Fees.  More detail concerning each underlying mutual fund’s fees and expenses is contained in the prospectus for each underlying mutual fund.

Total Annual Underlying Mutual Fund Operating Expenses	Minimum	Maximum
(expenses that are deducted from underlying mutual fund assets, including management fees, distribution (12b-1) fees, and other expenses, as a percentage of underlying mutual fund assets)	0.50%	1.61%

The minimum and maximum underlying mutual fund operating expenses indicated above do not reflect voluntary or contractual reimbursements and/or waivers applied to some underlying mutual funds.  Therefore, actual expenses could be lower.  Refer to the underlying mutual fund prospectuses for specific expense information.

The following underlying mutual funds assess a short-term trading fee in connection with transfers from an underlying mutual fund sub-account that occur within 60 days after the date of allocation to that sub-account (see "Short-Term Trading Fees"):

· American Century Variable Portfolios, Inc. – American Century VP International Fund: Class IV

· Fidelity Variable Insurance Products Fund –VIP Overseas Portfolio: Service Class 2R

· Franklin Templeton Variable Insurance Products Trust – Templeton Foreign Securities Fund: Class 3

· Oppenheimer Variable Account Funds – Oppenheimer Global Securities Fund/VA: Class 4

Example

This Example is intended to help contract owners compare the cost of investing in the contract with the cost of investing in other variable annuity contracts.  These costs include contract owner transaction expenses, contract fees, variable account annual expenses, and underlying mutual fund fees and expenses.  The Example does not reflect premium taxes or Short-Term Trading Fees which, if reflected, would result in higher expenses.

The Example assumes:

· a $10,000 investment in the contract for the time periods indicated;

· a 5% return each year;

· the maximum and the minimum fees and expenses of any of the underlying mutual funds;

· the 7 year CDSC schedule;

· a $30 Contract Maintenance Charge expressed as a percentage of the average account size; and

· the total variable account charges associated with the contract (1.30%).

	If you surrender your contract at the end of the applicable time period				If you do not surrender your contract				If you annuitize your contract at the end of the applicable time period
	1 Yr.	3 Yrs.	5 Yrs.	10 Yrs.	1 Yr.	3 Yrs.	5 Yrs.	10 Yrs.	1 Yr.	3 Yrs.	5 Yrs.	10 Yrs.
Maximum Total Underlying Mutual Fund Operating Expenses (0.50%)	877	1,388	1,921	3,629	337	1,028	1,741	3,629	*	1,028	1,741	3,629
Minimum Total Underlying Mutual Fund Operating Expenses (1.61%)	761	1,040	1,346	2,504	221	680	1,166	2,504	*	680	1,166	2,504

*The contracts sold under this prospectus do not permit annuitization during the first two contract years.

Synopsis of the Contracts

The contracts described in this prospectus are deferred variable annuity contracts.  Contracts issued prior to January 1, 1993 were issued to the trustees of Qualified Plans as Qualified Contracts.  Currently (and at all times after January 1, 1993), the contracts are issued to custodians of Individual Retirement Accounts for the benefit of Individual Retirement Account holders.

Contracts issued after January 1, 1993 do not qualify for tax-deferral under federal tax rules governing non-qualified annuities or Individual Retirement Annuities.  Such contracts are, however, issued to custodians of Individual Retirement Accounts for the benefit of Individual Retirement Account holders.  Such account holders will be the annuitant under these contracts.  Annuity payments under the contracts are deferred until a selected later date.

For more detailed information with regard to the differences in contract types, please see Appendix C: Contract Types and Tax Information later in the prospectus.

Charges and Expenses

Nationwide deducts a Mortality and Expense Risk Charge equal to an annualized rate of 1.25% of the daily net assets of the variable account.  For contracts issued prior to January 1, 1993, the Mortality and Expense Risk Charge is equal to an

7

annualized rate of 1.30% of the daily net assets of the variable account.  Nationwide assesses this charge to offset expenses incurred in the day to day business of issuing, distributing and maintaining variable annuity contracts.

For contracts issued on or after January 1, 1993, Nationwide deducts an Administration Charge equal to an annualized rate of 0.05% of the daily net assets of the variable account.

Nationwide does not deduct a sales charge from purchase payments upon deposit into the contract. However, if any part of the contract value is surrendered, Nationwide will, with certain exceptions, deduct a CDSC not to exceed 7% of purchase payments surrendered.  For contracts issued before January 1, 1993, Nationwide will deduct a CDSC not to exceed 5% of purchase payments surrendered.

On each contract anniversary, Nationwide will deduct a Contract Maintenance Charge of $30 from the contract value.

Annuity Payments

Annuity payments begin on the annuitization date and will be based on the annuity payment option chosen prior to annuitization.  Annuity payments will generally be received within 7 to 10 days after each annuity payment date.

Taxation

How a contract is taxed depends on the type of contract issued and the purpose for which the contract is purchased.  Nationwide will charge against the contract any premium taxes levied by any governmental authority (see "Federal Tax Considerations" in Appendix C: Contract Types and Tax Information and "Premium Taxes").

Ten Day Free Look

Contract owners may return the contract for any reason within ten days of receipt and Nationwide will refund the contract value or other amounts required by law (see "Right to Revoke").

Condensed Financial Information

The value of an accumulation unit is determined on the basis of changes in the per share value of the underlying mutual funds and variable account charges (for more information on the calculation of accumulation unit values, see "Determining Variable Account Value – Valuing an Accumulation Unit").  Please refer to Appendix B: Condensed Financial Information for information regarding accumulation units.

Financial Statements

Financial statements for the variable account and consolidated financial statements for Nationwide are located in the Statement of Additional Information.  A current Statement of Additional Information may be obtained without charge by contacting Nationwide’s home office at the telephone number listed on page 1 of this prospectus.

Nationwide Life Insurance Company

Nationwide is a stock life insurance company organized under Ohio law in March, 1929 with its home office at One Nationwide Plaza, Columbus, Ohio 43215.  Nationwide is a provider of life insurance, annuities and retirement products.  It is admitted to do business in all states, the District of Columbia and Puerto Rico.

Nationwide is a member of the Nationwide group of companies.  Nationwide Mutual Insurance Company and Nationwide Mutual Fire Insurance Company (the "Companies") are the ultimate controlling persons of the Nationwide group of companies.  The Companies were organized under Ohio law in December 1925 and 1933 respectively.  The Companies engage in a general insurance and reinsurance business, except life insurance.

Nationwide Investment Services Corporation

The contracts are distributed by the general distributor, Nationwide Investment Services Corporation. ("NISC"), One Nationwide Plaza, Columbus, Ohio 43215.  NISC is a wholly owned subsidiary of Nationwide.

Investing in the Contract

The Variable Account and Underlying Mutual Funds

Nationwide Variable Account is a variable account that invests in the underlying mutual funds listed in Appendix A.  Nationwide established the variable account on March 3, 1976, pursuant to Ohio law.  Although the variable account is registered with the SEC as a unit investment trust pursuant to the Investment Company Act of 1940 ("1940 Act"), the SEC does not supervise the management of Nationwide or the variable account.

Income, gains, and losses credited to, or charged against, the variable account reflect the variable account’s own investment experience and not the investment experience of Nationwide’s other assets.  The variable account’s assets are held separately from Nationwide’s assets and are not chargeable with liabilities incurred in any other business of Nationwide.  Nationwide is obligated to pay all amounts promised to contract owners under the contracts.

The variable account is divided into sub-accounts, each corresponding to a single underlying mutual fund.  Nationwide uses the assets of each sub-account to buy shares of the underlying mutual funds based on contract owner instructions.  The sub-account contains shares attributable to accumulation units under Individual Retirement Accounts, Roth IRAs, SEP IRAs, Simple IRAs and Qualified Contracts.

Each underlying mutual fund’s prospectus contains more detailed information about that fund.  Prospectuses for the underlying mutual funds should be read in conjunction with this prospectus.

The particular underlying mutual funds available under the contract 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.  Contract 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.

8

Voting Rights

Contract owners who have allocated assets to the underlying mutual funds are entitled to certain voting rights.  Nationwide will vote contract owner shares at special shareholder meetings based on contract owner instructions.  However, if the law changes and Nationwide is allowed to vote in its own right, it may elect to do so.

Contract owners with voting interests in an underlying mutual fund will be notified of issues requiring the shareholders’ vote as soon as possible before the shareholder meeting.  Notification will contain proxy materials and a form with which to give Nationwide voting instructions.  Nationwide 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 contract owners vote, each vote has a greater impact on the outcome.

The number of shares which a contract owner may vote is determined by dividing the cash value of the amount they have allocated to an underlying mutual fund by the net asset value of that underlying mutual fund.  Nationwide will designate a date for this determination not more than 90 days before the shareholder meeting.

Material Conflicts

The underlying mutual funds may be offered through separate accounts of other insurance companies, as well as through other separate accounts of Nationwide.  Nationwide does not anticipate any disadvantages to this.  However, it is possible that a conflict may arise between the interests of the variable account and one or more of the other separate accounts in which these underlying mutual funds participate.

Material conflicts may occur due to a change in law affecting the operations of variable life insurance policies and variable annuity contracts, or differences in the voting instructions of the contract owners and those of other companies.  If a material conflict occurs, Nationwide will take whatever steps are necessary to protect contract owners and variable annuity payees, including withdrawal of the variable account from participation in the underlying mutual fund(s) involved in the conflict.

Substitution of Securities

Nationwide may substitute, eliminate, 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, elimination, or combination of shares may take place without the prior approval of the SEC.

The Fixed Account

The fixed account is an investment option that is funded by assets of Nationwide’s general account.  The general account contains all of Nationwide’s assets other than those in this and other Nationwide separate accounts and is used to support Nationwide’s annuity and insurance obligations.  The general account is not subject to the same laws as the variable account and the SEC has not reviewed material in this prospectus relating to the fixed account.

Purchase payments will be allocated to the fixed account by election of the contract owner.  Nationwide reserves the right to limit or refuse purchase payments allocated to the fixed account at its sole discretion.  Nationwide reserves the right to refuse transfers into the fixed account if the fixed account value is (or would be after the transfer) equal to or greater than 25% of the contract value at the time the transfer is requested.  Generally, Nationwide will invoke this right when interest rates are low by historical standards.

The investment income earned by the fixed account will be allocated to the contracts at varying guaranteed interest rate(s) depending on the following categories of fixed account allocations:

· New Money Rate– The rate credited on the fixed account allocation when the contract is purchased or when subsequent purchase payments are made.  Subsequent purchase payments may receive different New Money Rates than the rate when the contract was issued, since the New Money Rate is subject to change based on market conditions.

· Variable Account to Fixed Rate– Allocations transferred from any of the underlying investment options in the variable account to the fixed account may receive a different rate.  The rate may be lower than the New Money Rate.  There may be limits on the amount and frequency of movements from the variable account to the fixed account.

· Renewal Rate– The rate available for maturing fixed account allocations which are entering a new guarantee period.  The contract owner will be notified of this rate in a letter issued with the quarterly statements when any of the money in the contract owner’s fixed account matures.  At that time, the contract owner will have an opportunity to leave the money in the fixed account and receive the Renewal Rate or the contract owner can move the money to any of the other underlying mutual fund options.

· Dollar Cost Averaging Rate– From time to time, Nationwide may offer a more favorable rate for an initial purchase payment into a new contract when used in conjunction with a Dollar Cost Averaging program.

All of these rates are subject to change on a daily basis; however, once applied to the fixed account, the interest rates are guaranteed until the end of the calendar quarter during the12 month anniversary in which the fixed account allocation occurs.

Credited interest rates are annualized rates – the effective yield of interest over a one-year period.  Interest is credited to each contract on a daily basis.  As a result, the credited interest rate is compounded daily to achieve the stated effective yield.

The guaranteed rate for any purchase payment will be effective for not less than twelve months.  Nationwide

9

guarantees that this rate will not be less than the minimum interest rate required by applicable state law per year.

Any interest in excess of the minimum interest rate required by applicable state law will be credited to fixed account allocations at Nationwide’s sole discretion.  The contract owner assumes the risk that interest credited to fixed account allocations may not exceed the minimum interest rate required by applicable state law for any given year.

Nationwide guarantees that the fixed account contract value will not be less than the amount of the purchase payments allocated to the fixed account, plus interest credited as described above, less any applicable charges including CDSC.

The Contract in General

Variable annuities are complex investment products with unique benefits and advantages that may be particularly useful in meeting long-term savings and retirement needs.  There are costs and charges associated with these benefits and advantages – costs and charges that are different, or do not exist at all, within other investment products.  With help from financial consultants and advisers, investors are encouraged to compare and contrast the costs and benefits of the variable annuity described in this prospectus against those of other investment products, especially other variable annuity and variable life insurance products offered by Nationwide and its affiliates.  Nationwide offers a wide array of such products, many with different charges, benefit features and underlying investment options.  This process of comparison and analysis should aid in determining whether the purchase of the contract described in this prospectus is consistent with your investment objectives, risk tolerance, investment time horizon, marital status, tax situation and other personal characteristics and needs.  Not all benefits, programs, features and investment options described in this prospectus are available or approved for use in every state.

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

These contracts are offered to customers of various financial institutions and brokerage firms.  The individual financial institution or brokerage firm may limit the availability of certain features or optional benefits in accordance with their internal policies.  No financial institution or brokerage firm is responsible for the guarantees under the contracts.  Guarantees under the contracts are the sole responsibility of Nationwide.

In general, deferred variable annuities are long-term investments; they are not intended as short-term investments.  Accordingly, Nationwide has designed the contract to offer features, pricing, and investment options that encourage long-term ownership.  It is very important that contract owners and prospective contract owners understand all the costs associated with owning a contract, and if and how those costs change during the lifetime of the contract.  Contract and optional charges may not be the same in later contract years as they are in early contract years.  The various contract and optional benefit charges are assessed in order to compensate Nationwide for administrative services, distribution and operational expenses, and assumed actuarial risks associated with the contract.

Following is a discussion of some relevant factors that may be of particular interest to prospective investors.

Distribution, Promotional and Sales Expenses

Nationwide pays commissions to the firms that sell the contracts.  The maximum gross commission that Nationwide will pay on the sale of the contracts is 5.25% of purchase payments.  Note that the individual registered representatives typically receive only a portion of this amount; the remainder is retained by the firm.  Nationwide may also, instead of a premium-based commission, pay an asset-based commission (sometimes referred to as "trails" or "residuals"), or a combination of the two.

In addition to or partially in lieu of commission, Nationwide may also pay the selling firms a marketing allowance, which is based on the firm’s ability and demonstrated willingness to promote and market Nationwide's products.  How any marketing allowance is spent is determined by the firm, but generally will be used to finance firm activities that may contribute to the promotion and marketing of Nationwide's products.  For more information on the exact compensation arrangement associated with this contract, please consult your registered representative.

Underlying Mutual Fund Payments

Nationwide’s Relationship with the Underlying Mutual Funds

The underlying mutual funds incur expenses each time they sell, administer, or redeem their shares.  The variable account aggregates contract owner purchase, redemption, and transfer requests and submits net or aggregated purchase/redemption requests to each underlying mutual fund daily.   The variable account (not the contract owners) is the underlying mutual fund shareholder.  When the variable 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.  Nationwide incurs these expenses instead.

Nationwide also incurs the distribution costs of selling the contract (as discussed above), which benefit the underlying mutual funds by providing contract 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 Nationwide or its affiliates with wholesaling services that assist in the distribution of the contract and may pay Nationwide or its 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 contract.

Types of Payments Nationwide Receives

In light of the above, the underlying mutual funds and their affiliates make certain payments to Nationwide or its affiliates

10

(the “payments”).  The amount of these payments is typically based on a percentage of assets invested in the underlying mutual funds attributable to the contracts and other variable contracts Nationwide and its 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 contracts, paying expenses that Nationwide or its affiliates incur in promoting, marketing, and administering the contracts and the underlying mutual funds, and achieving a profit.

Nationwide or its 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

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

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

Amount of Payments Nationwide Receives

For the year ended December 31, 2006, the underlying mutual fund payments Nationwide and its affiliates received from the underlying mutual funds did not exceed 0.65% (as a percentage of the average daily net assets invested in the underlying mutual funds) offered through this contract or other variable contracts that Nationwide and its 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 Nationwide or its 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 Nationwide and its affiliates receive depends on the assets of the underlying mutual funds attributable to the contract, Nationwide and its 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 amount of payments Nationwide receives, go to www.nationwide.com.

Identification of Underlying Mutual Funds

Nationwide 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 Nationwide considers 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 contracts that offer underlying mutual funds with lower fees.  You should consider all of the fees and charges of the contract in relation to its features and benefits when making your decision to invest.  Please note that higher contract and underlying mutual fund fees and charges have a direct effect on your investment performance.

Profitability

Nationwide does consider profitability when determining the charges in the contract.  In early contract years, Nationwide does not anticipate earning a profit, since that is a time when administrative and distribution expenses are typically higher.  Nationwide does, however, anticipate earning a profit in later contract years.  In general, Nationwide's profit will be greater the higher the investment return and the longer the contract is held.

Charges and Deductions

Mortality and Expense Risk Charge

Nationwide deducts a Mortality and Expense Risk Charge from the variable account.

This amount is computed on a daily basis and is equal to an annualized rate of 1.25% (1.30% for contracts issued prior to January 1, 1993) of the daily net assets of the variable account.

The mortality risk component is equal to an annualized rate of 0.80% of the daily net assets of the variable account and compensates Nationwide for guaranteeing the annuity purchase rates of the contracts.  This guarantee ensures that the annuity purchase rates will not change regardless of the death rates of annuity payees or the general population.

The expense risk component is equal to an annualized rate of 0.45% (0.50% for contracts issued prior to January 1, 1993) of the daily net assets of the variable account and compensates Nationwide for guaranteeing that that charges will not increase regardless of actual expenses.

Nationwide expects to generate profit from this charge.  If the Mortality and Expense Risk Charge is insufficient to cover actual expenses, the loss is borne by Nationwide.

11

Administration Charge

For contracts issued on or after January 1, 1993, Nationwide deducts an Administration Charge from the variable account.  This charge is computed on a daily basis and is equal to an annualized rate of 0.05% of the daily net assets of the variable account.  The Administration Charge reimburses Nationwide for administrative expenses.  Nationwide will monitor this charge to ensure that it does not exceed actual administration expenses.

Contingent Deferred Sales Charge ("CDSC")

No sales charge deduction is made from the purchase payments when amounts are deposited into the contract.  However, if any part of the contract is surrendered, Nationwide will, with certain exceptions, deduct a CDSC.  The CDSC will not exceed 7% of purchase payments surrendered (5% of purchase payments surrendered for contracts issued prior to January 1, 1993).

The CDSC, when it is applicable, is used to cover sales expenses, including commissions, production of sales literature and other promotional expenses.  Any shortfall will be made up from the general account of Nationwide, which may indirectly include portions of the Mortality and Expense Risk Charge since Nationwide expects to generate a profit from this charge.

Withdrawals may be restricted for contracts issued pursuant to a Qualified Plan.  No CDSC is deducted on transfers between the fixed account and the variable account.  The contract owner may be subject to a tax penalty if withdrawals are taken prior to age 59½.

For purposes of the CDSC, surrenders under a contract come first from the purchase payments which have been on deposit under the contract for the longest time period.  (For tax purposes, a surrender is usually treated as a withdrawal of earnings first.)

For contracts issued on or after January 1, 1993, CDSC is calculated by multiplying the applicable CDSC percentage (noted below) by the amount of the purchase payment surrendered.

Number of Completed Years from Date of Purchase Payment	CDSC Percentage
0	7%
1	6%
2	5%
3	4%
4	3%
5	2%
6	1%
7	0%

Starting with the second year after a purchase payment has been made under the contract, 10% of that purchase payment may be withdrawn each year without imposition of the CDSC.  This free withdrawal privilege is non-cumulative and will not exceed 10% of the purchase payment in any year. The CDSC is waived:

a) for first year withdrawals of up to 10% of purchase payments for Individual Retirement Account rollover contracts; or

b) for any amount withdrawn from this contract in order to meet minimum distribution requirements under the Internal Revenue Code.

For contracts issued before January 1, 1993, Nationwide may deduct a CDSC equal to 5% of the lesser of the total of all purchase payments made within 8 years of the date of the surrender request, or the amount surrendered.  In no event will any CDSC be charged against any amounts held under the contract for at least 8 years.  Certain partial surrenders may be requested for which no CDSC will be assessed.  For any purchase payments made, the contract owner (or annuitant, if applicable) may, after the first year from the date of each purchase payment, withdraw without a CDSC, up to 5% of that purchase payment for each year that the purchase payment has remained on deposit (less the amount of such purchase payment previously surrendered free of charge).

Waiver of CDSC

For contracts sold to Qualified Plans established on or after January 1, 1993, as described in Section 401 of the Internal Revenue Code, SEP IRAs sold on or after January 1, 1993, and Roth IRAs, Nationwide will waive the CDSC when:

1) the plan participant experiences a case of hardship (as defined for purposes of Internal Revenue Code Section 401(k));

2) the plan participant becomes disabled (within the meaning of Internal Revenue Code Section 72(m)(7));

3) the plan participant attains age 59 ½ and has participated in the contract for at least 5 years, as determined  from the contract anniversary date;

4) the plan participant has participated in the contract for at least 15 years as determined from the contract anniversary date;

5) the plan participant dies; or

6) the plan participant annuitizes after 2 years in the contract.

For Individual Retirement Accounts, Nationwide will waive the CDSC when:

1) the designated annuitant dies; or

2) the contract owner annuitizes after 2 years in the contract.

This contract is not designed for and does not support active trading strategies.  In order to protect investors in this contract that do not utilize such strategies, Nationwide may initiate certain exchange offers intended to provide contract owners that meet certain criteria with an alternate variable annuity designed to accommodate active trading.  If this contract is exchanged as part of an exchange offer, the exchange will be made on the basis of the relative net asset values of the exchanged contract.  Furthermore, no CDSC will be assessed on the exchanged assets and Nationwide will "tack" the contract’s CDSC schedule onto the new contract.  This means that the CDSC schedule will not start anew on the exchanged assets in the new contract; rather, the CDSC schedule from the

12

exchanged contract will be applied to the exchanged assets both in terms of percentages and the number of completed contract years.  This enables the contract owner to exchange into the new contract without having to start a new CDSC schedule on exchanged assets.  However, if subsequent purchase payments are made to the new contract, they will be subject to any applicable CDSC schedule that is part of the new contract.

In no event will elimination of the CDSC be permitted where such elimination would be unfairly discriminatory to any person, or where it is prohibited by law.

Contract Maintenance Charge

Each year on the contract anniversary (and on the date of surrender upon full surrender of the contact), Nationwide deducts a Contract Maintenance Charge of $30 from the contract value.  This charge reimburses Nationwide for administrative expenses relating to the issuance and maintenance of the contract.  For contracts issued to Qualified Plans described in Section 401 of the Internal Revenue Code, established on or after January 1, 1993 and SEP IRAs established between January 1, 1993 and August 1, 1994, the Contract Maintenance Charge varies from $0 to $30 depending on certain underwriting considerations.  Such underwriting considerations include the size of the group, the average participant account balance transferred to Nationwide, if any, and administrative savings.  For contracts issued to Qualified Plans described in Section 401 of the Internal Revenue Code and SEP IRAs established on or after August 1, 1994, the Contract Maintenance Charge varies from $0 to $12.  Variances are based on internal underwriting guidelines.  The Contract Maintenance Charge will be deducted proportionately from the fixed account and variable account in the same percentages as purchase payments are allocated at the time of the deduction.

Premium Taxes

Nationwide will charge against the contract value any premium taxes levied by a state or other government entity.  Premium tax rates currently range from 0% to 5.0%.  This range is subject to change.  The method used to assess premium tax will be determined by Nationwide at its sole discretion in compliance with state law.

If applicable, Nationwide will deduct premium taxes from the contract at:

1) the time the contract is surrendered;

2) annuitization; or

3) such other date as Nationwide becomes subject to premium taxes.

Premium taxes may be deducted from death benefit proceeds.

Short-Term Trading Fees

Some underlying mutual funds may assess (or reserve the right to assess) a short-term trading fee in connection with transfers from a sub-account that occur within 60 days after the date of allocation to the sub-account.

Short-term trading fees are intended to compensate the underlying mutual fund (and contract owners with interests allocated in the underlying mutual fund) for the negative impact on fund performance that may result from frequent, short-term trading strategies.  Short-term trading fees are not intended to affect the large majority of contract owners not engaged in such strategies.

Any short-term trading fee assessed by any underlying mutual fund available in conjunction with the contracts described in this prospectus will equal 1% of the amount determined to be engaged in short-term trading.  Short-term trading fees will only apply to those sub-accounts corresponding to underlying mutual funds that charge such fees (see the underlying mutual fund prospectus).  Any short-term trading fees paid are retained by the underlying mutual fund, not by Nationwide, and are part of the underlying mutual fund’s assets.  Contract owners are responsible for monitoring the length of time allocations are held in any particular underlying mutual fund.  Nationwide will not provide advance notice of the assessment of any applicable short-term trading fee.

For a complete list of the underlying mutual funds offered under the contract that assess (or reserve the right to assess) a short-term trading fee, please see "Underlying Mutual Fund Annual Expenses" earlier in this prospectus.

If a short-term trading fee is assessed, the underlying mutual fund will charge the variable account 1% of the amount determined to be engaged in short-term trading.  The variable account will then pass the short-term trading fee on to the specific contract owner that engaged in short-term trading by deducting an amount equal to the short-term trading fee from that contract owner’s sub-account value.  All such fees will be remitted to the underlying mutual fund; none of the fee proceeds will be retained by Nationwide or the variable account.

When multiple purchase payments (or exchanges) are made to a sub-account that is subject to short-term trading fees, transfers will be considered to be made on a first in/first out (FIFO) basis for purposes of determining short-term trading fees.  In other words, units held the longest time will be treated as being transferred first, and units held for the shortest time will be treated as being transferred last.

Some transactions are not subject to the short-term trading fees.  Transactions that are not subject to short-term trading fees include:

· scheduled and systematic transfers, such as Dollar Cost Averaging, Asset Rebalancing, and Systematic Withdrawals;

· contract surrenders, including CDSC-free withdrawals;

· surrenders of annuity units to make annuity payments;

· surrenders of accumulation units to pay the annual Contract Maintenance Charge;

· surrenders of accumulation units to pay a death benefit; or

· transfers made upon annuitization of the contract.

13

New share classes of certain currently available underlying mutual funds may be added as investment options under the contracts.  These new share classes may require the assessment of short-term trading or redemption fees.  When these new share classes are added, new purchase payment allocations and exchange reallocations to the underlying mutual funds in question may be limited to the new share class.

Contract Ownership

All contract rights are exercised by the annuitant.  Throughout this prospectus, discussions relating to the rights and capabilities of a contract owner under the contracts apply to the annuitant.

The annuitant exercising the rights of the contract owner may request a change in the annuitant, contingent annuitant, beneficiary, or contingent beneficiary before the annuitization date.  These changes must be:

· on a Nationwide form;

· signed by the annuitant; and

· received at Nationwide’s home office before the annuitization date.

Nationwide must review and approve any change requests.  If there is a change of annuitant, distributions will be made as if the contract owner died at the time of the change.

Annuitant

The annuitant is the person who will receive annuity payments and upon whose continuation of life any annuity payment involving life contingencies depends.  This person must be age 78 or younger at the time of contract issuance, unless Nationwide approves a request for an annuitant of greater age.  The annuitant may be changed prior to the annuitization date with the consent of Nationwide.

Although not the contract owner, the annuitant may exercise contract rights if authorized by the holder of the contract (an Individual Retirement Account or Qualified Plan trustee(s)).

Beneficiary and Contingent Beneficiary

The beneficiary is the person who is entitled to the death benefit if the annuitant dies before the annuitization date and there is no contingent annuitant.  More than one beneficiary can be named.  Multiple beneficiaries will share the death benefit equally, unless otherwise specified.

The beneficiary or contingent beneficiary may be changed during the annuitant’s lifetime by submitting a written request to Nationwide.  Once recorded, the change will be effective as of the date it was signed, whether or not the annuitant was living at the time the change was recorded.  The change will not affect any action taken by Nationwide before the change was recorded.

Operation of the Contract

The cumulative total of all purchase payments under contracts issued by Nationwide on the life of any one annuitant cannot exceed $1,000,000 without Nationwide’s prior consent.

Pricing

Initial purchase payments allocated to sub-accounts will be priced at the accumulation unit value determined no later than 2 business days after receipt of an order to purchase if the application and all necessary information are complete.  If the application is not complete, Nationwide may retain a purchase payment for up to 5 business days while attempting to complete it.  If the application is not completed within 5 business days, the prospective purchaser will be informed of the reason for the delay.  The purchase payment will be returned unless the prospective purchaser specifically allows Nationwide to hold the purchase payment until the application is completed.

Subsequent purchase payments will be priced based on the next available accumulation unit value after the payment is received.

Except on the days listed below and on weekends, purchase payments, transfers and surrenders are priced every day.  Purchase payments will not be priced when the New York Stock Exchange is closed or on the following nationally recognized holidays:

·New Year's Day	·Independence Day
·Martin Luther King, Jr. Day	·Labor Day
·Presidents’ Day	·Thanksgiving
·Good Friday	·Christmas
·Memorial Day

Nationwide also will not price purchase payments if:

1) trading on the New York Stock Exchange is restricted;

2) an emergency exists making disposal or valuation of securities held in the variable account impracticable; or

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

Rules and regulations of the SEC will govern as to when the conditions described in (2) and (3) exist.

If Nationwide is closed on days when the New York Stock Exchange is open, contract value may be affected since the contract owner would not have access to their account.

Allocation of Purchase Payments

Nationwide allocates purchase payments to the sub-accounts and the fixed account as instructed by the contract owner.  Shares of the underlying mutual funds allocated to the sub-accounts are purchased at net asset value, then converted into accumulation units.  Nationwide reserves the right to limit or refuse purchase payments allocated to the fixed account at its sole discretion.

Contract owners can change allocations or make exchanges among the sub-accounts or the fixed account.  However, no change may be made that would result in an amount less than 1% of the purchase payments being allocated to any sub-account.  Certain transactions may be subject to conditions imposed by the underlying mutual funds, as well as those set forth in the contract.

14

Determining the Contract Value

The contract value is the sum of:

1) the value of amounts allocated to the sub-accounts of the variable account; and

2) amounts allocated to the fixed account.

If part or all of the contract value is surrendered, or charges are assessed against the whole contract value, Nationwide will deduct a proportionate amount from each sub-account and the fixed account based on current cash values.

Determining Variable Account Value – Valuing an Accumulation Unit

Purchase payments or transfers allocated to sub-accounts are accounted for in accumulation units.  Accumulation unit values (for each sub-account) are determined by calculating the net investment factor for the underlying mutual funds for the current valuation period and multiplying that result with the accumulation unit values determined on the previous valuation period.

Nationwide uses the net investment factor as a way to calculate the investment performance of a sub-account from valuation period to valuation period.  For each sub-account, the net investment factor shows the investment performance of the underlying mutual fund in which a particular sub-account invests, including the charges assessed against that sub-account for a valuation period.

The net investment factor for any particular sub-account is determined by dividing (a) by (b), and then subtracting (c) from the result, where:

a) is the sum of:

1) the net asset value of the underlying mutual fund as of the end of the current valuation period; and

2) the per share amount of any dividend or income distributions made by the underlying mutual fund (if the date of the dividend or income distribution occurs during the current valuation period);

b) is the net asset value of the underlying mutual fund determined as of the end of the preceding valuation period; and

c) is a factor representing the daily variable account charges.  The factor is equal to an annualized rate of 1.30% of the daily net assets of the variable account.

Based on the net investment factor, the value of an accumulation unit may increase or decrease.  Changes in the net investment factor may not be directly proportional to changes in the net asset value of the underlying mutual fund shares because of the deduction of variable account charges.

Though the number of accumulation units will not change as a result of investment experience, the value of an accumulation unit may increase or decrease from valuation period to valuation period.

Determining Fixed Account Value

Nationwide determines the value of the fixed account by:

1) adding all amounts allocated to the fixed account, minus amounts previously transferred or withdrawn; and

2) adding any interest earned on the amounts allocated.

Transfer Requests

Contract owners may submit transfer requests in writing, over the telephone, or via the internet.  Nationwide will use reasonable procedures to confirm that instructions are genuine and will not be liable for following instructions that it reasonably determined to be genuine.  Nationwide may restrict or withdraw the telephone and/or internet transfer privilege at any time.

Generally, sub-account transfers will receive the accumulation unit value next determined after the transfer request is received.  However, if a contract that is limited to submitting transfer requests via U.S. mail submits a transfer request via internet or telephone pursuant to Nationwide's one-day delay policy, the transfer will be executed on the next business day after the exchange request is received by Nationwide (see "Managers of Multiple Contracts").

Interest Rate Guarantee Period

The interest rate guarantee period is the period of time that the fixed account interest rate is guaranteed to remain the same.  Within 45 days of the end of an interest rate guarantee period, transfers may be made from the fixed account to the variable account.  Nationwide will determine the amount that may be transferred and will declare this amount at the end of the guarantee period.  This amount will not be less than 10% of the amount in the fixed account that is maturing.

For new purchase payments allocated to the fixed account, or transfers to the fixed account from the variable account this period begins on the date of deposit or transfer and ends on the one year anniversary of the deposit or transfer.  The guaranteed interest rate period may last for up to 3 months beyond the 1 year anniversary because guaranteed terms end on the last day of a calendar quarter.

During an interest rate guarantee period, transfers cannot be made from the fixed account, and amounts transferred to the fixed account must remain on deposit.

Transfer Restrictions

Neither the contracts described in this prospectus nor the underlying mutual funds are designed to support active trading strategies that require frequent movement between or among sub-accounts (sometimes referred to as "market-timing" or "short-term trading").  A contract owner who intends to use an active trading strategy should consult his/her registered representative and request information on other Nationwide variable annuity contracts that offer underlying mutual funds that are designed specifically to support active trading strategies.

Nationwide discourages (and will take action to deter) short-term trading in this contract because the frequent movement between or among sub-accounts may negatively impact other investors in the contract.  Short-term trading can result in:

· the dilution of the value of the investors’ interests in the underlying mutual fund;

15

· underlying mutual fund managers taking actions that negatively impact performance (keeping a larger portion of the underlying mutual fund assets in cash or liquidating investments prematurely in order to support redemption requests); and/or

· increased administrative costs due to frequent purchases and redemptions.

To protect investors in this contract from the negative impact of these practices, Nationwide has implemented, or reserves the right to implement, several processes and/or restrictions aimed at eliminating the negative impact of active trading strategies. Nationwide makes no assurances that all risks associated with short-term trading will be completely eliminated by these processes and/or restrictions.

Nationwide cannot guarantee that its attempts to deter active trading strategies will be successful.  If we are unable to deter active trading strategies, the performance of the sub-accounts that are actively traded may be adversely impacted.

Redemption Fees

Some underlying mutual funds assess a short-term trading fee in connection with transfers from a sub-account that occur within 60 days after the date of the allocation to the sub-account.  The fee is assessed against the amount transferred and is paid to the underlying mutual fund.  Redemption fees compensate the underlying mutual fund for any negative impact on fund performance resulting from short-term trading.  For more information on short-term trading fees, please see the "Short-Term Trading Fees" provision.

U.S. Mail Restrictions

Nationwide monitors transfer activity in order to identify those who may be engaged in harmful trading practices.  Transaction reports are produced and examined.  Generally, a contract may appear on these reports if the contract owner (or a third party acting on their behalf) engages in a certain number of "transfer events" in a given period.  A "transfer event" is any transfer, or combination of transfers, occurring on a given trading day (valuation period).  For example, if a contract owner executes multiple transfers involving 10 underlying mutual funds in one day, this counts as one transfer event.  A single transfer occurring on a given trading day and involving only 2 underlying mutual funds (or one underlying mutual fund if the transfer is made to or from the fixed account) will also count as one transfer event.

As a result of this monitoring process, Nationwide may restrict the method of communication by which transfer orders will be accepted.

In general, Nationwide will adhere to the following guidelines:

Trading Behavior	Nationwide's Response
6 or more transfer events in one calendar quarter	Nationwide will mail a letter to the contract owner notifying them that: (1)they have been identified as engaging in harmful trading practices; and (2)if their transfer events exceed 11 in 2 consecutive calendar quarters or 20 in one calendar year, the contract owner will be limited to submitting transfer requests via U.S. mail.
More than 11 transfer events in 2 consecutive calendar quarters OR More than 20 transfer events in one calendar year	Nationwide will automatically limit the contract owner to submitting transfer requests via U.S. mail.

Each January 1^st, Nationwide will start the monitoring anew, so that each contract starts with 0 transfer events each January 1.  See, however, the "Other Restrictions" provision below.

Managers of Multiple Contracts

Some investment advisers/representatives manage the assets of multiple Nationwide contracts pursuant to trading authority granted or conveyed by multiple contract owners.  These multi-contract advisers will generally be required by Nationwide to submit all transfer requests via U.S. mail.

Nationwide may, as an administrative practice, implement a "one-day delay" program for these multi-contract advisers, which they can use in addition to or in lieu of submitting transfer requests via U.S. mail.  The one-day delay option permits multi-contract advisers to continue to submit transfer requests via the internet or telephone.  However, transfer requests submitted by multi-contract advisers via the internet or telephone will not receive the next available accumulation unit value.  Rather, they will receive the accumulation unit value that is calculated on the following business day.  Transfer requests submitted under the one-day delay program are irrevocable.  Multi-contract advisers will receive advance notice of being subject to the one-day delay program.

Other Restrictions

Nationwide reserves the right to refuse or limit transfer requests, or take any other action it deems necessary, in order to protect contract owners, annuitants, and beneficiaries from the negative investment results that may result from short-term trading or other harmful investment practices employed by some contract owners (or third parties acting on their behalf).  In particular, trading strategies designed to avoid or take advantage of Nationwide's monitoring procedures (and other measures aimed at curbing harmful trading practices) that are nevertheless determined by Nationwide to constitute harmful trading practices, may be restricted.

16

Any restrictions that Nationwide implements will be applied consistently and uniformly.

Underlying Mutual Fund Restrictions and Prohibitions

Pursuant to regulations adopted by the SEC, Nationwide is 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 Nationwide contract owner;

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

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

Nationwide is required to provide such transaction information to the underlying mutual funds upon their request.  In addition, Nationwide is required to restrict or prohibit further purchases or exchange requests upon instruction from the underlying mutual fund.  Nationwide and any affected contract 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 Nationwide, Nationwide will keep any affected contract owner in their current underlying mutual fund allocation.

Transfers Prior to Annuitization

Transfers from the Fixed Account to the Variable Account

Contract owners may request to have fixed account allocations transferred to the variable account only upon reaching the end of an interest rate guarantee period.  Normally, Nationwide will permit 100% of such fixed account allocations to be transferred to the variable account; however Nationwide may, under certain economic conditions and at its discretion, limit the maximum transferable amount.  Under no circumstances will the maximum transferable amount be less than 10% of the fixed account allocation reaching the end of an interest rate guarantee period.  Transfers of the fixed account allocations must be made within 45 days after reaching the end of an interest rate guarantee period.

Contract owners who use Dollar Cost Averaging may transfer from the fixed account to the variable account under the terms of that program (see "Dollar Cost Averaging").

Transfers to the Fixed Account

Contract owners may request to have variable account allocations transferred to the fixed account at any time.  Normally, Nationwide will not restrict transfers from the variable account to the fixed account, however, Nationwide may establish a maximum transfer limit from the variable account to the fixed account.  Except as noted below, the transfer limit will not be less than 10% of the current value of the variable account.  Nationwide reserves the right to refuse transfers to the fixed account from the variable account if the fixed account value is (or would be after the transfer) equal to or greater than 25% of the contract value at the time the transfer is requested.  Generally, Nationwide will invoke this right when interest rates are low by historical standards.

Transfers Among the Sub-Accounts

A contract owner may request to transfer allocations among the sub-accounts at any time, subject to the terms and conditions imposed by the contract and the underlying mutual funds.

Transfers After Annuitization

After annuitization, transfers may only be made on the anniversary of the annuitization date.

Right to Revoke

Contract owners have a ten day "free look" to examine the contract.  The contract may be returned to Nationwide’s home office for any reason within ten days of receipt and Nationwide will refund the contract value or another amount required by law.  All IRA, SEP IRA, Simple IRA and Roth IRA refunds will be a return of purchase payments.  State and/or federal law may provide additional free look privileges.

Liability of the variable account under this provision is limited to the contract value in each sub-account on the date of revocation. Any additional amounts refunded to the contract owner will be paid by Nationwide.

Surrender (Redemption)

Contract owners may surrender some or all of their contract value before the earlier of the annuitization date or the annuitant’s death.  Surrenders from the contract may be subject to federal income tax and/or a penalty tax.  See "Federal Income Taxes" in Appendix C: Contract Types and Tax Information.  Surrender requests must be in writing and Nationwide may require additional information.  When taking a full surrender, the contract must accompany the written request.  Nationwide may require a signature guarantee.

Nationwide will pay any amount surrendered from the sub-accounts within 7 days.  However, Nationwide may suspend or postpone payment when it is unable to price a purchase payment or transfer.  (See “Pricing”)

Nationwide may be required by state law to reserve the right to postpone payment of assets in the fixed account for a period of up to six months from the date of the surrender request.

Partial Surrenders (Partial Redemptions)

Nationwide will surrender accumulation units from the sub-accounts and an amount from the fixed account.  The amount withdrawn from each investment option will be in proportion to the value in each option at the time of the surrender request.

A CDSC may apply.  The contract owner may direct Nationwide to deduct the CDSC either from:

a) the amount requested; or

17

b) the contract value remaining after the contract owner has received the amount requested.

If the contract owner does not make a specific election, any applicable CDSC will be taken from the contract value remaining after the contract owner has received the amount requested.

The CDSC deducted is a percentage of the amount requested by the contract owner.  Amounts deducted for CDSC are not subject to subsequent CDSC.

Partial Surrenders to Pay Investment Advisory Fees

Some contract owners utilize an investment advisor(s) to manage their assets, for which the investment advisor assesses a fee.  Investment advisors are not endorsed or affiliated with Nationwide and Nationwide makes no representation as to their qualifications.  The fees for these investment advisory services are specified in the respective account agreements and are separate from and in addition to the contract fees and expenses described in this prospectus.  Some contract owners authorize their investment advisor to take a partial surrender(s) from the contract in order to collect investment advisory fees.  Surrenders taken from this contract to pay advisory or investment management fees are subject to the CDSC provisions of the contract and may be subject to income tax and/or tax penalties.

Full Surrenders (Full Redemptions)

The contract value upon full surrender may be more or less than the total of all purchase payments made to the contract.  The contract value will reflect:

· variable account charges;

· the Contract Maintenance Charge;

· underlying mutual fund charges;

· investment performance of the underlying mutual funds; and

· amounts allocated to the fixed account and any interest credited.

A CDSC may apply.

Surrenders Under a Qualified Plan

The contract surrender provisions may be modified pursuant to the plan terms and Internal Revenue Code provisions when the contract is issued to fund a Qualified Plan.

Contract Owner Services

Asset Rebalancing

Asset Rebalancing is the automatic reallocation of contract values to the sub-accounts on a predetermined percentage basis.  Asset Rebalancing is not available for assets held in the fixed account.  Requests for Asset Rebalancing must be on a Nationwide form.  Once Asset Rebalancing is elected, it will only be terminated upon specific instruction from the contract owner; manual transfers will not automatically terminate the program.

Asset Rebalancing occurs every three months or on another frequency if permitted by Nationwide.  If the last day of the three-month period falls on a Saturday, Sunday, recognized holiday, or any other day when the New York Stock Exchange is closed, Asset Rebalancing will occur on the next business day.  Each Asset Rebalancing reallocation is considered a transfer event.

Asset Rebalancing may be subject to employer limitations or restrictions for contracts issued to a Qualified Plan.  Contract owners should consult a financial adviser to discuss the use of Asset Rebalancing.

Nationwide reserves the right to stop establishing new Asset Rebalancing programs.  Nationwide also reserves the right to assess a processing fee for this service.

Dollar Cost Averaging

Dollar Cost Averaging is a long-term transfer program that allows you to make regular, level investments over time.  It involves the automatic transfer of a specified amount from certain sub-accounts and the fixed account into other sub-accounts.  Nationwide does not guarantee that this program will result in profit or protect contract owners from loss.

Contract owners direct Nationwide to automatically transfer specified amounts from the fixed account and the Nationwide Money Market Fund: Prime Shares to any other underlying mutual fund. Dollar Cost Averaging transfers may not be directed to the fixed account.

Transfers occur monthly or on another frequency if permitted by Nationwide.  Dollar Cost Averaging transfers are not considered transfer events.  Nationwide will process transfers until either the value in the originating investment option is exhausted, or the contract owner instructs Nationwide in writing to stop the transfers.

Nationwide reserves the right to stop establishing new Dollar Cost Averaging programs.  Nationwide also reserves the right to assess a processing fee for this service.

Dollar Cost Averaging from the Fixed Account

Transfers from the fixed account must be equal to or less than 1/30^th of the fixed account value at the time the program is requested.  A Dollar Cost Averaging program which transfers amounts from the fixed account to the variable account is not the same as an Enhanced Rate Dollar Cost Averaging program.  Contract owners that wish to utilize Dollar Cost Averaging from the fixed account should first inquire as to whether any Enhanced Rate Dollar Cost Averaging programs are available.

Enhanced Rate Dollar Cost Averaging Program

Nationwide may, from time to time, offer Enhanced Rate Dollar Cost Averaging programs.  Only new purchase payments to the contract are eligible to participate in this program.  Nationwide reserves the right to require a minimum balance to establish the Enhanced Rate Dollar Cost Averaging program.  Dollar Cost Averaging transfers for this program may only be made from the fixed account.  Such Enhanced Rate Dollar Cost Averaging programs allow the contract owner to earn a higher rate of interest on assets in the fixed

18

account than would normally be credited when not participating in the program.  Each enhanced interest rate is guaranteed for as long as the corresponding program is in effect.  Nationwide will process transfers until either amounts in the enhanced rate fixed account are exhausted, or the contract owner instructs Nationwide in writing to stop the transfers.  For this program only, when a written request to discontinue transfers is received, Nationwide will automatically transfer the remaining amount in the enhanced rate fixed account to the Gartmore Money Market Fund: Prime Shares.

Systematic Withdrawals

Systematic Withdrawals allow contract owners (or annuitants if authorized) to receive a specified amount (of at least $100) on a monthly, quarterly, semi-annual, or annual basis.  Requests for Systematic Withdrawals and requests to discontinue Systematic Withdrawals must be in writing.

The withdrawals will be taken from the sub-accounts and the fixed account proportionately unless Nationwide is instructed otherwise.

If the contract owner takes Systematic Withdrawals, the maximum amount that can be withdrawn annually without a CDSC is the greater of:

1) 10% of all purchase payments made to the contract as of the withdrawal date; or

2) an amount withdrawn to meet minimum distribution requirements under the Internal Revenue Code.

The CDSC-free withdrawal privilege for Systematic Withdrawals is non-cumulative.  Free amounts not taken during any contract year cannot be taken as free amounts in a subsequent contract year.

Nationwide will withhold federal income taxes from systematic withdrawals unless otherwise instructed by the contract owner.  The Internal Revenue Service may impose a 10% penalty tax if the contract owner is under age 59½ unless the contract owner has made an irrevocable election of distributions of substantially equal payments.

A CDSC may apply to amounts taken through systematic withdrawals.

Nationwide reserves the right to stop establishing new Systematic Withdrawal programs.  Nationwide also reserves the right to assess a processing fee for this service.  Systematic Withdrawals are not available before the end of the ten-day free look period (see "Right to Revoke").

Annuity Commencement Date

The annuity commencement date is the date on which annuity payments are scheduled to begin.  The annuity commencement date may be changed before annuitization.  This change must be in writing and approved by Nationwide.

Annuitizing the Contract

Annuitization Date

The annuitization date is the date that annuity payments begin.  It will be the first day of a calendar month unless otherwise agreed.  The annuitization date must be at least 2 years after the contract is issued, but may not be later than either:

· the age (or date) specified in your contract; or

· the age (or date) specified by state law, where applicable.

If the contract is issued to fund a Qualified Plan, annuitization may occur during the first 2 years subject to Nationwide’s approval.

The Internal Revenue Code may require that distributions be made prior to the annuitization dates specified above see "Required Distributions" in Appendix C: Contract Types and Tax Information.

Annuitization

Annuitization is the period during which annuity payments are received.  It is irrevocable once payments have begun.  Upon arrival of the annuitization date, the annuitant must choose:

1) an annuity payment option; and

2) either a fixed payment annuity, variable payment annuity, or an available combination.

Nationwide guarantees that each payment under a fixed payment annuity will be the same throughout annuitization.  Under a variable payment annuity, the amount of each payment will vary with the performance of the underlying mutual funds chosen.

Fixed Payment Annuity

A fixed payment annuity is an annuity where the amount of the annuity payment remains level.

The first payment under a fixed payment annuity is determined on the annuitization date based on the annuitant’s age (in accordance with the contract) by:

1) deducting applicable premium taxes from the total contract value; then

2) applying the contract value amount specified by the annuitant to the fixed payment annuity table for the annuity payment option elected.

Subsequent payments will remain level unless the annuity payment option elected provides otherwise. Nationwide does not credit discretionary interest during annuitization.

VariablePayment Annuity

A variable payment annuity is an annuity where the amount of the annuity payments will vary depending on the performance of the underlying mutual funds selected.

The first payment under a variable payment annuity is determined on the annuitization date based on the annuitant’s age (in accordance with the contract) by:

1) deducting applicable premium taxes from the total contract value; then

19

2) applying the contract value amount specified by the annuitant to the variable payment annuity table for the annuity payment option elected.

The dollar amount of the first payment is converted into a set number of annuity units that will represent each monthly payment.  This is done by dividing the dollar amount of the first payment by the value of an annuity unit as of the annuitization date.  This number of annuity units remains fixed during annuitization.

The second and subsequent payments are determined by multiplying the fixed number of annuity units by the annuity unit value for the valuation period in which the payment is due.  The amount of the second and subsequent payments will vary with the performance of the selected underlying mutual funds.  Nationwide guarantees that variations in mortality experience from assumptions used to calculate the first payment will not affect the dollar amount of the second and subsequent payments.

Value of an Annuity Unit

Annuity unit values for sub-accounts are determined by:

1) multiplying the annuity unit value for the immediately preceding valuation period by the net investment factor for the subsequent valuation period (see "Determining the Contract Value"); and then

2) multiplying the result from (1) by an interest factor to neutralize the assumed investment rate of 3.5% per year built into the purchase rate basis for variable payment annuities.

Assumed Investment Rate

An assumed investment rate is the percentage rate of return assumed to determine the amount of the first payment under a variable payment annuity.  Nationwide uses the assumed investment rate of 3.5% to calculate the first annuity payment and to calculate the investment performance of an underlying mutual fund in order to determine subsequent payments under a variable payment annuity.  An assumed investment rate is the percentage rate of return required to maintain level variable annuity payments.  Subsequent variable annuity payments may be more or less than the first payment based on whether actual investment performance of the underlying mutual funds is higher or lower than the assumed investment rate of 3.5%.

Exchanges Among Underlying Mutual Funds

Exchanges among underlying mutual funds during annuitization must be requested in writing.  Exchanges will occur on each anniversary of the annuitization date.

Frequency and Amount of Annuity Payments

Payments are made based on the annuity payment option selected, unless:

· the amount to be distributed is less than $500, in which case Nationwide may make one lump sum payment of the contract value; or

· an annuity payment would be less than $20, in which case Nationwide can change the frequency of payments to intervals that will result in payments of at least $20.  Payments will be made at least annually.

Annuity Payment Options

An annuity payment option must be elected before the annuitization date.  The annuity payment options are:

1) Life Annuity - An annuity payable periodically, but at least annually, for the lifetime of the annuitant.  Payments will end upon the annuitant’s death.  For example, if the annuitant dies before the second annuity payment date, the annuitant will receive only one annuity payment.  The annuitant will only receive two annuity payments if he or she dies before the third annuity payment date, and so on.

2) Joint and Survivor Annuity - An annuity payable periodically, but at least annually, during the joint lifetimes of the annuitant and a designated second individual.  If one of these parties dies, payments will continue for the lifetime of the survivor.  As is the case under option 1, there is no guaranteed number of payments.  Payments end upon the death of the last surviving party, regardless of the number of payments received.

3) Life Annuity with 120 or 240 Monthly Payments Guaranteed - An annuity payable monthly during the lifetime of the annuitant.  If the annuitant dies before all of the guaranteed payments have been made, payments will continue to the end of the guaranteed period and will be paid to a designee chosen by the annuitant at the time the annuity payment option was elected.

The designee may elect to receive the present value of the remaining guaranteed payments in a lump sum.  The present value will be computed as of the date Nationwide receives the notice of the annuitant’s death.

If the annuitant does not elect an annuity payment option, a variable payment life annuity with a guarantee period of 240 months will be assumed as the automatic form of payment upon annuitization.  Once elected or assumed, the annuity payment option may not be changed.

Not all of the annuity payment options may be available in all states.  Annuitants may request other options before the annuitization date.  These options are subject to Nationwide’s approval.

Qualified Contracts, IRAs, SEP IRAs and Simple IRAs are subject to the "minimum distribution" requirements set forth in the plan, contract, and the Internal Revenue Code.

Death Benefits

Death of Annuitant

If the annuitant dies prior to the annuitization date, then the contingent annuitant becomes the annuitant and no death benefit is payable.  In the event there is no living contingent annuitant, then, upon the annuitant's death, a death benefit will be payable to the beneficiary.

20

If no beneficiary survives the annuitant, the contingent beneficiary receives the death benefit.  Contingent beneficiaries will share the death benefit equally, unless otherwise specified.

If no beneficiaries or contingent beneficiaries survive the annuitant, the contract owner or the last surviving contract owner’s estate will receive the death benefit.

The beneficiary may elect to receive the death benefit:

1) in a lump sum;

2) as an annuity; or

3) in any other manner permitted by law and approved by Nationwide.

The beneficiary must notify Nationwide of this election within 60 days of the annuitant’s death.

If the annuitant dies after the annuitization date, any benefit that may be payable will be paid according to the selected annuity payment option.

Death Benefit Payment

Contract value will continue to be allocated according to the most recent allocation instructions until the death benefit is paid.  The death benefit value is determined as of the date Nationwide receives:

1) proper proof of the annuitant’s death;

2) an election specifying the distribution method; and

3) any state required form(s).

If the recipient of the death benefit does not elect the form in which to receive the death benefit payment, Nationwide will pay the death benefit in a lump sum.

For contracts issued on or after the later of May 1, 1998 or a date on which state insurance authorities approve applicable contract modifications:

· If the annuitant dies on or after his or her 75^th birthday and prior to the annuitization date, the dollar amount of the death benefit will be equal to the contract value, if the contract owner has:

1) requested an annuity commencement date later than the first day of the calendar month after the annuitant’s 75th birthday; and

2) Nationwide approved the request.

· If the annuitant dies prior to his or her 75^th birthday and prior to the annuitization date, the dollar amount of the death benefit will be the greater of:

1) the contract value; or

2) the sum of all purchase payments, less an adjustment for amounts surrendered.

The adjustment for amounts surrendered will reduce item (2) above in the same proportion that the contract value was reduced on the date(s) of the partial surrender(s).

If the annuitant dies after the annuitization date, any payment that may be payable will be determined according to the selected annuity payment option.

For contracts issued prior to May 1, 1998 or a date prior to approval of applicable contract modifications by state insurance authorities:

· If the annuitant dies on or after his or her 75^th birthday and prior to the annuitization date, the dollar amount of the death benefit will be equal to the contract value, if the contract owner has:

1) requested an annuity commencement date later than the first day of the calendar month after the annuitant’s 75th birthday; and

2) Nationwide approved the request.

· If the annuitant dies prior to his or her 75^th birthday and prior to the annuitization date, the dollar amount of the death benefit will be the greater of:

1) the contract value; or

2) the sum of all purchase payments, less any amounts surrendered.

If the annuitant dies after the annuitization date, any payment that may be payable will be determined according to the selected annuity payment option.

Statements and Reports

Nationwide will mail contract owners statements and reports.  Therefore, contract owners should promptly notify Nationwide of any address change.

These mailings will contain:

· statements showing the contract’s quarterly activity;

· confirmation statements showing transactions that affect the contract's value.  Confirmation statements will not be sent for recurring transactions (i.e., Dollar Cost Averaging or salary reduction programs).  Instead, confirmation of recurring transactions will appear in the contract’s quarterly statements; and

· semi-annual and annual reports of allocated underlying mutual funds.

Contract owners can receive information from Nationwide faster and reduce the amount of mail they receive by signing up for Nationwide’s eDelivery program.  Nationwide will notify contract owners by email when important documents (statements, prospectuses and other documents) are ready for a contract owner to view, print, or download from Nationwide’s secure server. To choose this option, go to www.nationwide.com/login.

Contract owners should review statements and confirmations carefully.  All errors or corrections must be reported to Nationwide immediately to assure proper crediting to the contract.  Unless Nationwide is notified within 30 days of receipt of the statement, Nationwide will assume statements and confirmation statements are correct.

21

IMPORTANT NOTICE REGARDING DELIVERY OF SECURITY HOLDER DOCUMENTS

When multiple copies of the same disclosure document(s), such as prospectuses, supplements, proxy statements and semi-annual and annual reports are required to be mailed to multiple contract owners in the same household, Nationwide will mail only one copy of each document, unless notified otherwise by the contract owner(s).  Household delivery will continue for the life of the contracts.  Please call 1-866-223-0303 to resume regular delivery.  Please allow 30 days for regular delivery to resume.

Legal Proceedings

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, 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 National Association of Securities Dealers 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.

In addition, state and federal regulators have commenced investigations or other proceedings 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, 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 and proceedings may be commenced in the future. Nationwide and/or its affiliates have been contacted by or received subpoenas from state and federal regulatory agencies, 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, the use of side agreements and finite reinsurance agreements, and funding agreements backing the Nationwide’s 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 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 15, 2006, Nationwide was 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

22

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, Nationwide filed a motion to dismiss.  Nationwide intends 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 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. 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 a First Amended Complaint purporting to represent, with certain exceptions, a class of all persons who held (through their ownership of a 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 motion to dismiss the plaintiff’s complaint. On November 29, 2006, the plaintiff filed its appellate brief with the Fourth Circuit Court of Appeals contesting the District Court’s dismissal. Nationwide continues to defend this lawsuit vigorously.

On January 21, 2004, Nationwide was named in a lawsuit filed in the United States District Court for the Northern District of Mississippi entitled United Investors Life Insurance Company v. Nationwide Life Insurance Company and/or Nationwide Life Insurance Company of America and/or Nationwide Life and Annuity Insurance Company and/or Nationwide Life and Annuity Company of America and/or Nationwide Financial Services, Inc. and/or Nationwide Financial Corporation, and John Does A-Z. In its complaint, the plaintiff alleges that Nationwide and/or its affiliated life insurance companies caused the replacement of variable insurance policies and other financial products issued by United Investors with policies issued by the Companies. The plaintiff raises claims for (1) violations of the Federal Lanham Act, and common law unfair competition and defamation; (2) tortious interference with the plaintiff’s contractual relationship with Waddell & Reed, Inc. and/or its affiliates, Waddell & Reed Financial, Inc., Waddell & Reed Financial Services, Inc. and W&R Insurance Agency, Inc., or with the plaintiff’s contractual relationships with its variable policyholders; (3) civil conspiracy; and (4) breach of fiduciary duty. The complaint seeks compensatory damages, punitive damages, pre- and post-judgment interest, a full accounting, a constructive trust and costs and disbursements, including attorneys’ fees. On December 30, 2005,Nationwide filed a motion for summary judgment. On June 15, 2006, the District Court granted Nationwide’s motion for summary judgment on all grounds and dismissed the plaintiff’s entire case with prejudice. The plaintiff appealed the District Court’s decision to the Fifth Circuit Court of Appeals. The appeal has been fully briefed, and Nationwide is awaiting a decision. Nationwide continues to defend this lawsuit vigorously.

On August 15, 2001, Nationwide was 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 breached ERISA fiduciary duties by allegedly accepting service payments from certain mutual funds. The complaint seeks disgorgement of some or

23

all of the payments allegedly received by 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. Nationwide’s motion to dismiss the plaintiffs’ fifth amended complaint is currently pending before the court. Nationwide continues to defend this lawsuit vigorously.

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

Table of Contents of the Statement of Additional Information	Page
General Information and History	2
Services	2
Purchase of Securities Being Offered	3
Underwriters	3
Advertising	3
Annuity Payments	3
Financial Statements	4

24

Appendix A: Underlying Mutual Funds

The underlying mutual funds listed below 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.

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

AIM Dynamics Fund: Investor Class

Investment Adviser:                                                         AIM Advisors, Inc.

Investment Objective:                                                         Long-term capital growth.

American Century Growth: Investor Class

Investment Adviser:                                                         American Century Investment Management, Inc.

Investment Objective:                                                         Long-term capital growth.

American Century Income & Growth: Investor Class

Investment Adviser:                                                         American Century Investment Management, Inc.

Investment Objective:                                                         The fund seeks long-term capital growth.

American Century International Growth: Investor Class

This underlying mutual fund is no longer available to receive transfers or new purchase payments effective May 1, 2004

Investment Adviser:                                                         American Century Global Investment Management, Inc.

Investment Objective:                                                         Capital growth.

American Century Short Term Government: Investor Class

Investment Adviser:                                                         American Century Investment Management, Inc.

Investment Objective:                                                         Seeks income and investment returns by investing in various types of U.S.

government securities.

American Century Ultra: Investor Class

Investment Adviser:                                                         American Century Investment Management, Inc.

Investment Objective:                                                         Long-term capital growth.

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

Investment Adviser:                                                         American Century Global Investment Management, Inc.

Investment Objective:                                                         Capital growth.

This underlying mutual fund assesses a short-term trading fee (please see "Short-Term Trading Fees" earlier in this

prospectus).

Credit Suisse Global Fixed Income Fund: Common Class

Investment Adviser:                                                         Credit Suisse Asset Management, LLC

Sub-adviser:                                                         Credit Suisse Asset Management Limited

Investment Objective:                                                         Maximum total investment return.

Credit Suisse Mid-Cap Core Fund: Common Class

This underlying mutual fund is only available in contracts for which good order applications were received before May 1, 2004

Investment Adviser:                                                         Credit Suisse Asset Management, LLC

Investment Objective:                                                         Maximum capital appreciation.

Delaware Delchester Fund: Institutional Class

Investment Adviser:                                                         Delaware Management Company, Inc.

Investment Objective:                                                         Seeks total return and high current income.

Dreyfus A Bonds Plus, Inc.

Investment Adviser:                                                         The Dreyfus Corporation

Investment Objective:                                                         Maximize total return consisting of capital appreciation and current income.

Dreyfus Appreciation Fund, Inc.

Investment Adviser:                                                         The Dreyfus Corporation

Investment Objective:                                                         Long-term capital growth consistent with the preservation of capital.

Dreyfus Premier Balanced Opportunity Fund: Class Z

Investment Adviser:                                                         The Dreyfus Corporation

Sub-adviser:                                                         Wisconsin Capital Management, Inc.

Investment Objective:                                                         High total return through a combination of capital appreciation and current

income.

25

Dreyfus Premier Third Century Fund, Inc.: Class Z

This underlying mutual fund is only available in contracts for which good order applications were received before May 1, 2004

Investment Adviser:                                                         The Dreyfus Corporation

Investment Objective:                                                         Capital growth with current income as a secondary goal.

Dreyfus S&P 500 Index Fund

Investment Adviser:                                                         The Dreyfus Corporation

Investment Objective:                                                         To match performance of the S&P 500 Composite Stock Price Index.

Evergreen Equity Income Fund: Class I

Investment Adviser:                                                         Evergreen Investment Management Company, LLC

Investment Objective:                                                         Long-term capital growth.

Federated Bond Fund: Class F Shares

Investment Adviser:                                                         Federated Investment Management Company

Investment Objective:                                                         High level of current income, as is consistent with the preservation of

Federated High Yield Trust

Investment Adviser:                                                         Federated Investment Management Company

Investment Objective:                                                         High current income.

Fidelity Advisor Balanced Fund: Class T

Investment Adviser:                                                         FMR

Sub-adviser:                                                         Fidelity Investments Money Management, Inc.

Investment Objective:                                                         Income and growth of capital.

Fidelity Advisor Equity Income Fund: Class T

Investment Adviser:                                                         FMR

Sub-adviser:                                                         Fidelity Research & Analysis Company

Investment Objective:                                                         Seeks a yield from dividend and interest income which exceeds the

composite dividend yield on securities comprising the S&P 500 Index.

Fidelity Advisor Growth Opportunities Fund: Class T

Investment Adviser:                                                         FMR

Sub-adviser:                                                         Fidelity Research & Analysis Company

Investment Objective:                                                         Capital growth.

Fidelity Advisor High Income Advantage Fund: Class T

This underlying mutual fund is no longer available to receive transfers or new purchase payments effective May 1, 2004

Investment Adviser:                                                         FMR

Sub-adviser:                                                         Fidelity Research & Analysis Company

Investment Objective:                                                         Seeks high level of income and the potential for capital gains.

Fidelity Asset Manager

Investment Adviser:                                                         Fidelity Management & Research Company

Investment Objective:                                                         High total return.

Fidelity Capital & Income Fund

This underlying mutual fund is no longer available to receive transfers or new purchase payments effective May 1, 1999

Investment Adviser:                                                         Fidelity Management & Research Company

Investment Objective:                                                         Provide income and capital growth.

Fidelity Equity-Income Fund

Investment Adviser:                                                         FMR

Sub-adviser:                                                         Fidelity Research & Analysis Company

Investment Objective:                                                         Reasonable income.

Fidelity Magellan Fund

Investment Adviser:                                                         FMR

Sub-adviser:                                                         Fidelity Research & Analysis Company

Investment Objective:                                                         Capital appreciation.

Fidelity Puritan Fund

Investment Adviser:                                                         FMR

Sub-adviser:                                                         Fidelity Research & Analysis Company

Investment Objective:                                                         Income and capital growth.

26

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

This underlying mutual fund is no longer available to receive transfers or new purchase payments effective December 1, 1993

Investment Adviser:                                                         Fidelity Management & Research Company

Sub-adviser:                                                         FMR Co., Inc.

Investment Objective:                                                         High level of current income.

Fidelity Variable Insurance Products Fund - VIP Overseas Portfolio: Service Class 2R

Investment Adviser:                                                         FMR

Sub-adviser:                                                         Fidelity Research & Analysis Company

Investment Objective:                                                         Long-term capital growth.

This underlying mutual fund assesses a short-term trading fee (please see "Short-Term Trading Fees" earlier in this

prospectus).

Franklin Mutual Series Fund, Inc. - Mutual Shares Fund: Class A

Investment Adviser:                                                         Franklin Mutual Advisers, LLC

Investment Objective:                                                         Capital appreciation.

Franklin Templeton Variable Insurance Products Trust - Templeton Foreign Securities Fund: Class 3

Investment Adviser:                                                         Templeton Investment Counsel, LLC

Investment Objective:                                                         Long-term capital growth.

This underlying mutual fund assesses a short-term trading fee (please see "Short-Term Trading Fees" earlier in this

prospectus).

Janus Fund

This underlying mutual fund is only available in contracts for which good order applications were received before May 24, 2004

Investment Adviser:                                                         Janus Capital Management LLC

Investment Objective:                                                         Long-term capital growth in a manner consistent with the preservation of

capital.

Janus Twenty Fund

This underlying mutual fund is only available in contracts for which good order applications were received before May 24, 2004

Investment Adviser:                                                         Janus Capital Management LLC

Investment Objective:                                                         Long-term growth of capital.

Janus Worldwide Fund

Effective May 1, 2004 this underlying mutual fund is no longer available to receive transfers or new purchase payments

Investment Adviser:                                                         Janus Capital Management LLC

Investment Objective:                                                         Long-term growth of capital in a manner consistent with the preservation of

 capital.

Lazard Small Cap Portfolio: Open Shares

Investment Adviser:                                                         Lazard Asset Management LLC

Investment Objective:                                                         Long-term capital appreciation.

Lehman Brothers Short Duration Bond: Investor Class

Investment Adviser:                                                         Neuberger Berman Management Inc.

Investment Objective:                                                         Highest current income consistent with low risk to principal and liquidity

and, secondarily, total return.

MFS® Strategic Income Fund: Class A

Investment Adviser:                                                         Massachusetts Financial Services Company

Investment Objective:                                                         To seek total return with an emphasis on high current income, but also

considering capital appreciation.

Nationwide Bond Fund: Class D

Investment Adviser:                                                         Gartmore Mutual Fund Capital Trust

Investment Objective:                                                         High level of current income as is consistent with preserving capital.

Nationwide Government Bond Fund: Class D

Investment Adviser:                                                         Gartmore Mutual Fund Capital Trust

Investment Objective:                                                         High level current income as is consistent with preserving capital.

Nationwide Growth Fund: Class A

Investment Adviser:                                                         Gartmore Mutual Fund Capital Trust

Investment Objective:                                                         Long-term capital appreciation.

27

Nationwide Growth Fund: Class D

This underlying mutual fund is no longer available to receive transfers or new purchase payments effective December 19, 2003

Investment Adviser:                                                         Gartmore Mutual Fund Capital Trust

Investment Objective:                                                         Long-term capital appreciation.

Nationwide Large Cap Value Fund: Class A

Investment Adviser:                                                         Gartmore Mutual Fund Capital Trust

Sub-adviser:                                                         NorthPointe Capital, LLC

Investment Objective:                                                         Maximize total return, consisting of both capital appreciation and current

income.

Nationwide Money Market Fund: Prime Shares

Investment Adviser:                                                         Gartmore Mutual Fund Capital Trust

Investment Objective:                                                         High level of current income as is consistent with preserving capital and

maintaining liquidity.

Nationwide S&P 500® Index Fund: Service Class

Investment Adviser:                                                         Gartmore Mutual Fund Capital Trust

Investment Objective:                                                         Provide investment results that correspond to the price and yield

performance of publicly traded common stocks as represented by the S&P

500 Composite Stock Price Index.

Nationwide Small Cap Fund: Class A

This underlying mutual fund is only available in contracts issued before May 1, 2004

Investment Adviser:                                                         Gartmore Mutual Fund Capital Trust

Investment Objective:                                                         Long-term capital appreciation.

Nationwide Variable Insurance Trust - J.P. Morgan NVIT Balanced Fund: Class I

Investment Adviser:                                                         Gartmore Mutual Fund Capital Trust

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 - Nationwide NVIT Investor Destinations Aggressive Fund: Class II

Investment Adviser:                                                         Gartmore Mutual Fund Capital Trust

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 - Nationwide NVIT Investor Destinations Conservative Fund: Class II

Investment Adviser:                                                         Gartmore Mutual Fund Capital Trust

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

GVIT Investor Destinations Funds for more information.

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

Investment Adviser:                                                         Gartmore Mutual Fund Capital Trust

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.

28

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

Investment Adviser:                                                         Gartmore Mutual Fund Capital Trust

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 - Nationwide NVIT Investor Destinations Moderately Conservative Fund: Class II

Investment Adviser:                                                         Gartmore Mutual Fund Capital Trust

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® Fund: Class D

Investment Adviser:                                                         Gartmore Mutual Fund Capital Trust

Investment Objective:                                                         Total return through a flexible combination of capital appreciation and

current income.

Neuberger Berman Genesis Fund: Trust Class

This underlying mutual fund is only available in contracts issued before May 1, 2006

Investment Adviser:                                                         Neuberger Berman Management Inc.

Sub-adviser:                                                         Neuberger Berman, LLC

Investment Objective:                                                         Growth of capital.

Neuberger Berman Guardian Fund: Investor Class

Investment Adviser:                                                         Neuberger Berman Management Inc.

Sub-adviser:                                                         Neuberger Berman, LLC

Investment Objective:                                                         Long-term growth of capital and, secondarily, current income.

Neuberger Berman Partners Fund: Investor Class

Investment Adviser:                                                         Neuberger Berman Management Inc.

Sub-adviser:                                                         Neuberger Berman, LLC

Investment Objective:                                                         Growth of capital.

Neuberger Berman Socially Responsive Fund: Trust Class

Investment Adviser:                                                         Neuberger Berman Management Inc.

Sub-adviser:                                                         Neuberger Berman, LLC

Investment Objective:                                                         Long-term growth of capital by investing primarily in securities of

companies that meet certain financial criteria and social policy.

Oppenheimer Global Fund: Class A

This underlying mutual fund is no longer available to receive transfers or new purchase payments effective May 1, 2004

Investment Adviser:                                                         OppenheimerFunds, Inc.

Investment Objective:                                                         Capital appreciation.

Oppenheimer Variable Account Funds - Oppenheimer Global Securities Fund/VA: Class 4

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

This underlying mutual fund assesses a short-term trading fee (please see "Short-Term Trading Fees" earlier in this

prospectus).

Phoenix Balanced Fund: Class A

Investment Adviser:                                                         Phoenix Investment Counsel, Inc.

Investment Objective:                                                         Reasonable income, long-term capital growth and conservation of capital.

29

Templeton Foreign Fund: Class A

This underlying mutual fund is no longer available to receive transfers or new purchase payments effective May 1, 2004

Investment Adviser:                                                         Templeton Global Advisors Limited

Investment Objective:                                                         Long-term capital growth.

Wells Fargo Advantage Common Stock Fund: Class Z

This underlying mutual fund is only available in contracts issued before May 1, 2004

Investment Adviser:                                                         Wells Fargo Funds Management, LLC

Sub-adviser:                                                         Wells Capital Management Incorporated

Investment Objective:                                                         Long-term capital appreciation.

Wells Fargo Advantage Large Cap Growth Fund: Investor Class

This underlying mutual fund is only available in contracts issued before May 1, 2004

Investment Adviser:                                                         Wells Fargo Funds Management, LLC

Sub-adviser:                                                         Wells Capital Management Incorporated

Investment Objective:                                                         Capital growth.

30

Appendix B: Condensed Financial Information

The following tables reflect accumulation unit values for the units of the sub-accounts.  As used in this appendix, the term “Period” is defined as a complete calendar year, unless otherwise noted.  Those Periods with an asterisk (*) reflect accumulation unit information for a partial year only.

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Unit Value	Number of Accumulation Units at End of the Period	Period
AIM Dynamics Fund: Investor Class – NQ	11.651509	13.401402	15.02%	333,686	2006
	10.695979	11.651509	8.93%	350,957	2005
	9.680909	10.695979	10.49%	412,876	2004
	7.093317	9.680909	36.48%	499,079	2003
	10.740031	7.093317	-33.95%	473,937	2002
	16.215857	10.740031	-33.77%	593,472	2001
	17.811356	16.215857	-8.96%	642,744	2000
	10.504025	17.811356	69.57%	198,949	1999
	10.000000	10.504025	5.04%	0	1998*
American Century Growth: Investor Class – NQ	79.912245	85.141823	6.54%	82,939	2006
	77.223763	79.912245	3.48%	93,010	2005
	71.188047	77.223763	8.48%	103,411	2004
	57.972941	71.188047	22.80%	111,223	2003
	79.512370	57.972941	-27.09%	122,347	2002
	99.058910	79.512370	-19.73%	138,099	2001
	117.667874	99.058910	-15.81%	148,234	2000
	88.518097	117.667874	32.93%	153,919	1999
	65.572069	88.518097	34.99%	150,519	1998
American Century Income & Growth: Investor Class – NQ	19.258791	22.273869	15.66%	302,859	2006
	18.619717	19.258791	3.43%	357,907	2005
	16.697268	18.619717	11.51%	404,011	2004
	13.050867	16.697268	27.94%	431,937	2003
	16.400321	13.050867	-20.42%	459,146	2002
	18.136235	16.400321	-9.57%	524,128	2001
	20.537578	18.136235	-11.69%	539,511	2000
	17.640513	20.537578	16.42%	534,684	1999
	14.002308	17.640513	25.98%	397,026	1998
	10.000000	10.551440	5.51%	18,133	1996*

31

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Unit Value	Number of Accumulation Units at End of the Period	Period
American Century International Growth: Investor Class – NQ	22.754543	28.074719	23.38%	58,485	2006
	20.340371	22.754543	11.87%	73,235	2005
	17.871836	20.340371	13.81%	91,338	2004
	14.441600	17.871836	23.75%	115,663	2003
	18.119357	14.441600	-20.30%	109,800	2002
	25.077938	18.119357	-27.75%	123,761	2001
	29.892733	25.077938	-16.11%	123,327	2000
	18.416900	29.892733	62.31%	67,212	1999
	15.678789	18.416900	17.46%	48,212	1998
	10.000000	11.748911	17.49%	25,477	1995*
American Century Short Term Government: Investor Class – NQ	26.889244	27.601340	2.65%	53,625	2006
	26.797259	26.889244	0.34%	60,197	2005
	26.972536	26.797259	-0.65%	70,340	2004
	27.026869	26.972536	-0.20%	77,580	2003
	26.022142	27.026869	3.86%	102,559	2002
	24.610929	26.022142	5.73%	71,996	2001
	23.132624	24.610929	6.39%	102,017	2000
	23.012292	23.132624	0.52%	87,493	1999
	21.986961	23.012292	4.66%	131,664	1998
American Century Ultra: Investor Class – NQ	21.503621	20.527884	-4.54%	486,618	2006
	21.334246	21.503621	0.79%	618,581	2005
	19.526904	21.334246	9.26%	708,437	2004
	15.723098	19.526904	24.19%	801,688	2003
	20.728384	15.723098	-24.15%	875,966	2002
	24.597823	20.728384	-15.73%	995,997	2001
	31.115121	24.597823	-20.95%	1,057,861	2000
	22.284614	31.115121	39.63%	958,510	1999
	16.780808	722.284614	32.80%	784,677	1998
American Century Variable Portfolios, Inc. – American Century VP International Fund: Class IV – NQ	12.558427	15.477711	23.25%	89,367	2006
	11.262256	12.558427	11.51%	41,478	2005
	10.000000	11.262256	12.62%	26,325	2004*

32

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Unit Value	Number of Accumulation Units at End of the Period	Period
Credit Suisse Global Fixed Income Fund: Common Class – NQ	14.082218	14.679959	4.24%	49,752	2006
	15.136096	14.082218	-6.96%	71,867	2005
	13.982132	15.136096	8.25%	65,791	2004
	12.375436	13.982132	12.98%	72,744	2003
	11.376047	12.375436	8.79%	50,344	2002
	11.172038	11.376047	1.83%	16,666	2001
	10.554122	11.172038	5.85%	15,052	2000
	10.651516	10.554122	-0.91%	5,420	1999
	10.000000	10.651516	6.52%	14,079	1998*
Credit Suisse Mid-Cap Core Fund: Common Class – NQ	15.582025	15.643429	0.39%	200,167	2006
	14.766446	15.582025	5.52%	243,568	2005
	13.172521	14.766446	12.10%	268,276	2004
	9.181258	13.172521	43.47%	282,864	2003
	13.319611	9.181258	-31.07%	263,436	2002
	17.950417	13.319611	-25.80%	317,127	2001
	20.672241	17.950417	-13.17%	339,409	2000
	14.769496	20.672241	39.97%	288,739	1999
	14.140391	14.769496	4.45%	338,034	1998
	10.000000	10.895016	8.95%	0	1995*
Deleware Delchester Fund: Institutional Class – NQ	15.117431	17.027591	12.64%	26,667	2006
	14.764123	15.117431	2.39%	27,253	2005
	12.979850	14.764123	13.75%	40,881	2004
	10.058200	12.979850	29.05%	43,329	2003
	10.141053	10.058200	-0.82%	28,131	2002
	11.024016	10.141053	-8.01%	39,799	2001
	14.244875	11.024016	-22.61%	57,457	2000
	14.911925	14.244875	-4.47%	79,605	1999
	15.348845	14.911925	-2.85%	73,489	1998
Dreyfus A Bonds Plus, Inc. – NQ	15.312856	15.722967	2.68%	145,008	2006
	15.163767	15.312856	0.98%	178,349	2005
	14.901024	15.163767	1.76%	213,108	2004
	14.425775	14.901024	3.29%	231,833	2003
	13.547919	14.425775	6.48%	228,069	2002
	13.124465	13.547919	3.23%	202,272	2001
	12.061566	13.124465	8.81%	157,768	2000
	12.008201	12.061566	0.44%	160,276	1999
	11.848519	12.008201	1.35%	14,859	1998

33

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Unit Value	Number of Accumulation Units at End of the Period	Period
Dreyfus Appreciation Fund, Inc. – NQ	12.722959	14.600148	14.75%	187,163	2006
	12.377658	12.722959	2.79%	213,752	2005
	11.878945	12.377658	4.20%	226,598	2004
	9.997121	11.878945	18.82%	218,248	2003
	12.224747	9.997121	-18.22%	206,442	2002
	13.878593	12.224747	-11.92%	173,920	2001
	13.811292	13.878593	0.49%	161,490	2000
	12.724781	13.811292	8.54%	156,211	1999
	10.000000	12.724781	27.25%	56,730	1998*
Dreyfus Premier Balanced Opportunity Fund: Class Z – NQ	9.864760	10.664454	8.11%	103,792	2006
	10.128127	9.864760	-2.60%	120,137	2005
	10.000000	10.128127	1.28%	132,614	2004*
Dreyfus Premier Third Century Fund, Inc.: Class Z – NQ	19.856213	21.364058	7.59%	35,337	2006
	19.443020	19.856213	2.13%	42,784	2005
	18.596846	19.443020	4.55%	48,888	2004
	14.968630	18.596846	24.24%	54,525	2003
	21.473521	14.968630	-30.29%	59,417	2002
	28.523380	21.473521	-24.72%	70,673	2001
	33.178138	28.523380	-14.03%	72,298	2000
	25.825514	33.178138	28.47%	59,207	1999
	20.101260	25.825514	28.48%	41,708	1998
Dreyfus S&P 500 Index Fund – NQ	28.825519	32.787023	13.74%	560,996	2006
	27.967641	28.825519	3.07%	624,278	2005
	25.670476	27.967641	8.95%	688,018	2004
	20.305178	25.670476	20.90%	712,645	2003
	26.550137	20.305178	-23.52%	723,651	2002
	30.697964	26.550137	-13.51%	789,038	2001
	34.392545	30.697964	-10.74%	746,793	2000
	28.976575	34.392545	18.69%	692,394	1999
	22.921661	28.976575	26.42%	429,513	1998

34

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Unit Value	Number of Accumulation Units at End of the Period	Period
Evergreen Equity Income Fund: Class I – NQ	24.230616	27.994979	15.54%	35,469	2006
	23.641567	24.230616	2.49%	44,805	2005
	21.686551	23.641567	9.01%	46,314	2004
	16.713543	21.686551	29.75%	39,991	2003
	19.323871	16.713543	-13.51%	35,669	2002
	20.691982	19.323871	-6.61%	37,440	2001
	19.561585	20.691982	5.78%	69,614	2000
	17.031564	19.561585	14.85%	72,494	1999
	17.394044	17.031564	-2.08%	75,243	1998
Federated Bond Fund: Class F Shares – NQ	15.197498	15.874110	4.45%	114,791	2006
	15.112552	15.197498	0.56%	134,181	2005
	14.339221	15.112552	5.39%	130,569	2004
	12.871381	14.339221	11.40%	126,027	2003
	12.195901	12.871381	5.54%	134,479	2002
	11.514205	12.195901	5.92%	123,470	2001
	11.130751	11.514205	3.44%	108,245	2000
	11.547474	11.130751	-3.61%	139,182	1999
	11.076983	11.547474	4.25%	104,392	1998
Federated High Yield Trust – NQ	11.585665	12.684868	9.49%	128,016	2006
	11.459485	11.585665	1.10%	117,766	2005
	10.400769	11.459485	10.18%	149,650	2004
	8.580012	10.400769	21.22%	121,542	2003
	8.687742	8.580012	-1.24%	85,284	2002
	8.971948	8.687742	-3.17%	49,468	2001
	10.042770	8.971948	-10.66%	45,649	2000
	9.976102	10.042770	0.67%	49,637	1999
	10.000000	9.976102	-0.24%	49,055	1998*
Fidelity Advisor Balanced Fund: Class T – NQ	15.563508	17.095850	9.85%	73,978	2006
	15.021462	15.563508	3.61%	73,624	2005
	14.499103	15.021462	3.60%	85,032	2004
	12.496654	14.499103	16.02%	83,222	2003
	13.924940	12.496654	-10.26%	85,330	2002
	14.384426	13.924940	-3.19%	86,449	2001
	15.455350	14.384426	-6.93%	79,760	2000
	14.984876	15.455350	3.14%	86,087	1999
	13.150098	14.984876	13.95%	31,056	1998
	10.000000	10.177458	1.77%	0	1995*

35

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Unit Value	Number of Accumulation Units at End of the Period	Period
Fidelity Advisor Equity Income Fund: Class T	21.279508	24.538931	15.32%	185,764	2006
	20.305263	21.279508	4.80%	200,849	2005
	18.385959	20.305263	10.44%	207,283	2004
	14.506340	18.385959	26.74%	182,727	2003
	17.422645	14.506340	-16.74%	173,217	2002
	18.092498	17.422645	-3.70%	145,153	2001
	16.762859	18.092498	7.93%	114,461	2000
	16.455574	16.762859	1.87%	122,013	1999
	14.355400	16.455574	14.63%	103,814	1998
	10.000000	10.213719	2.14%	0	1995*
Fidelity Advisor Growth Opportunities Fund: Class T – NQ	14.245507	14.748710	3.53%	235,646	2006
	13.309487	14.245507	7.01%	294,745	2005
	12.607995	13.309487	5.56%	330,246	2004
	9.882801	12.607995	27.58%	370,410	2003
	12.909284	9.882801	-23.44%	375,670	2002
	15.413519	12.909284	-16.25%	414,206	2001
	19.101353	15.413519	-19.31%	443,491	2000
	18.629791	19.101353	2.53%	488,519	1999
	15.224094	18.629791	22.37%	391,088	1998
	10.000000	10.325686	3.26%	0	1995*
Fidelity Advisor High Income Advantage Fund: Class T – NQ	18.028079	20.561464	14.05%	75,586	2006
	17.462087	18.028079	3.24%	103,633	2005
	15.410426	17.462087	13.31%	137,174	2004
	10.878719	15.410426	41.66%	191,012	2003
	11.483101	10.878719	-5.26%	174,086	2002
	11.774147	11.483101	-2.47%	184,770	2001
	13.417364	11.774147	-12.25%	209,619	2000
	12.545500	13.417364	6.95%	219,180	1999
	12.767617	12.545500	-1.74%	22,247	1998
	10.000000	10.057673	0.58%	0	1995*

36

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Unit Value	Number of Accumulation Units at End of the Period	Period
Fidelity Asset ManagerTM– NQ	20.722377	22.332743	7.77%	114,368	2006
	20.181802	20.722377	2.68%	155,361	2005
	19.400449	20.181802	4.03%	193,635	2004
	16.774479	19.400449	15.65%	231,667	2003
	18.484216	16.774479	-9.25%	242,946	2002
	19.494857	18.484216	-5.18%	284,944	2001
	19.290540	19.494857	1.06%	299,977	2000
	17.206302	19.290540	12.11%	290,579	1999
	15.016191	17.206302	14.58%	240,850	1998
Fidelity Capital & Income Fund – NQ	70.620759	78.796409	11.58%	5,825	2006
	68.113552	70.620759	3.68%	6,768	2005
	61.305695	68.113552	11.10%	7,899	2004
	44.643248	61.305695	37.32%	11,090	2003
	45.417819	44.643248	-1.71%	12,054	2002
	48.286748	45.417819	-5.94%	13,985	2001
	54.000183	48.286748	-10.58%	15,364	2000
	48.330455	54.000183	11.73%	17,840	1999
	46.743425	48.330455	3.40%	24,848	1998
Fidelity Equity-Income Fund – NQ	100.596791	118.959170	18.25%	93,962	2006
	96.389416	100.596791	4.36%	104,703	2005
	87.753466	96.389416	9.84%	112,880	2004
	68.411071	87.753466	28.27%	119,162	2003
	83.671321	68.411071	-18.24%	121,343	2002
	89.259809	83.671321	-6.26%	137,625	2001
	83.313397	89.259809	7.14%	146,711	2000
	78.774753	83.313397	5.76%	193,545	1999
	70.928467	78.774753	11.06%	216,592	1998
Fidelity Magellan Fund – NQ	29.020029	30.710930	5.83%	510,738	2006
	27.627451	29.020029	5.04%	636,228	2005
	26.040039	27.627451	6.10%	737,378	2004
	21.136094	26.040039	23.20%	837,429	2003
	28.053548	21.136094	-24.66%	941,898	2002
	32.174567	28.053548	-12.81%	1,116,333	2001
	35.935860	32.174567	-10.47%	1,162,034	2000
	29.350937	35.935860	22.44%	1,080,953	1999
	22.253917	29.350937	31.89%	775,189	1998

37

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Unit Value	Number of Accumulation Units at End of the Period	Period
Fidelity Puritan Fund – NQ	29.321694	33.218761	13.29%	286,741	2006
	28.381949	29.321694	3.31%	333,373	2005
	26.314924	28.381949	7.85%	379,995	2004
	21.817307	26.314924	20.61%	407,038	2003
	24.004249	21.817307	-9.11%	455,032	2002
	25.581595	24.004249	-2.35%	526,520	2001
	23.106868	24.581595	6.38%	546,155	2000
	22.760633	23.106868	1.52%	637,179	1999
	19.778111	22.760633	15.08%	631,678	1998
Fidelity Variable Insurance Products Fund – VIP High Income Portfolio: Initial Class – NQ	23.916395	26.258980	9.79%	873	2006
	23.593274	23.916395	1.37%	874	2005
	21.811575	23.593274	8.17%	875	2004
	17.364297	21.811575	25.61%	2,909	2003
	17.007355	17.364297	2.10%	2,911	2002
	19.523183	17.007355	-12.89%	4,118	2001
	25.512888	19.523183	-23.48%	4,173	2000
	23.899779	25.512888	6.75%	4,175	1999
	25.310146	23.899779	-5.57%	5,077	1998
Fidelity Variable Insurance Products Fund – VIP Overseas Portfolio: Service Class 2R – NQ	12.935248	15.041844	16.29%	114,973	2006
	11.036651	12.935248	17.20%	40,437	2005
	10.000000	11.036651	10.37%	4,863	2004*
Franklin Mutual Series Fund, Inc. – Mutual Shares Fund: Class A – NQ	17.347392	20.200778	16.45%	259,879	2006
	15.980051	17.347392	8.56%	274,228	2005
	14.265169	15.980051	12.02%	263,872	2004
	11.454096	14.265169	24.54%	242,606	2003
	13.068429	11.454096	-12.35%	225,245	2002
	11.864272	13.068429	10.15%	162,850	2001
	11.164707	11.864272	6.27%	43,618	2000
	9.868029	11.164707	13.14%	26,055	1999
	10.000000	9.868029	-1.32%	18,848	1998*
Franklin Templeton Variable Insurance Products Trust – Templeton Foreign Securities Fund: Class 3 – NQ	12.528108	15.019561	19.89%	188,243	2006
	11.524879	12.528108	8.70%	165,821	2005
	10.000000	11.524879	15.25%	128,669	2004*

38

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Unit Value	Number of Accumulation Units at End of the Period	Period
Janus Fund – NQ	17.594483	19.205480	9.16%	334,262	2006
	17.143281	17.594483	2.63%	378,582	2005
	16.591456	17.143281	3.33%	482,022	2004
	12.763024	16.591456	30.00%	577,726	2003
	17.851634	12.763024	-28.51%	637,137	2002
	24.478898	17.851634	-27.07%	748,308	2001
	29.145619	24.478898	-16.01%	797,517	2000
	20.070038	29.145619	45.22%	595,937	1999
	14.640570	20.070038	37.09%	303,830	1998
	10.000000	10.239338	2.39%	0	1995*
Janus Twenty Fund – NQ	30.054447	33.313122	10.84%	638,145	2006
	27.827846	30.054447	8.00%	732,111	2005
	22.756872	27.827846	22.28%	825,021	2004
	18.399796	22.756872	23.68%	911,549	2003
	24.536301	18.399796	-25.01%	1,021,448	2002
	35.116816	24.536301	-30.13%	1,153,020	2001
	52.641837	35.116816	-33.29%	1,190,390	2000
	32.342568	52.641837	62.76%	995,837	1999
	18.897600	32.342568	71.15%	507,576	1998
Janus Worldwide Fund – NQ	15.047725	17.511092	16.37%	324,086	2006
	14.403955	15.047725	4.47%	416,804	2005
	13.828124	14.403955	4.16%	531,118	2004
	11.277094	13.828124	22.62%	722,175	2003
	15.443379	11.277094	-26.98%	829,941	2002
	20.289932	15.443379	-23.89%	972,867	2001
	24.727791	20.289932	-17.95%	1,054,795	2000
	15.241714	24.727791	62.24%	769,694	1999
	12.268712	15.241714	24.23%	459,107	1998
Lazard Small Cap Portfolio:  Open Shares  – NQ	17.895709	20.626027	15.26%	128,506	2006
	17.445631	17.895709	2.58%	148,480	2005
	15.383568	17.445631	13.40%	167,386	2004
	11.248436	15.383568	36.76%	144,630	2003
	13.868643	11.248436	-18.89%	138,231	2002
	11.940435	13.868643	16.15%	86,606	2001
	10.464373	11.940435	14.11%	32,088	2000
	10.448830	10.464373	0.15%	17,391	1999
	10.000000	10.448830	4.49%	45	1998*

39

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Unit Value	Number of Accumulation Units at End of the Period	Period
Lehman Brothers Short Duration Bond: Investor Class – NQ	14.289778	14.693581	2.83%	66,777	2006
	14.253528	14.289778	0.25%	72,068	2005
	14.308826	14.232843	-0.53%	90,347	2004
	14.139142	14.308826	1.20%	97,424	2003
	13.629612	14.139142	3.74%	89,370	2002
	12.738631	13.629612	6.99%	87,855	2001
	12.095451	12.738631	5.32%	60,106	2000
	12.056542	12.095451	0.32%	19,912	1999
	11.672986	12.056542	3.29%	81,393	1998
MFSâ Strategic Income Fund: Class A – NQ	12.976541	13.682758	5.44%	66,662	2006
	12.878519	12.976541	0.76%	78,799	2005
	12.045630	12.878519	6.91%	69,176	2004
	10.725862	12.045630	12.30%	61,538	2003
	10.119915	10.725862	7.26%	39,645	2002
	10.000000	10.119915	1.20%	34,722	2001
	35.741694	35.767028	0.07%	11,595	2000
	37.527462	35.741694	-4.76%	14,393	1999
	36.509244	37.527462	2.79%	19,990	1998
Nationwide Bond Fund: Class D – NQ	57.178623	58.919156	3.04%	71	2006
	56.173955	57.178623	1.79%	72	2005
	54.292441	56.173955	3.47%	72	2004
	51.704249	54.292441	5.01%	72	2003
	47.942060	51.704249	7.85%	72	2002
	44.223337	47.942060	8.41%	73	2001
	41.719901	44.223337	6.00%	73	2000
	43.480582	41.719901	-4.05%	73	1999
	40.652493	43.480582	6.96%	148	1998
Nationwide Bond Fund: Class D – Q	57.424811	59.172838	3.04%	24,458	2006
	56.415812	57.424811	1.79%	28,025	2005
	54.526197	56.415812	3.47%	32,581	2004
	51.926861	54.526197	5.01%	36,726	2003
	48.148472	51.926861	7.85%	39,588	2002
	44.413739	48.148472	8.41%	34,762	2001
	41.898652	44.413739	6.00%	32,956	2000
	43.667785	41.898652	-4.05%	37,478	1999
	40.827520	43.667785	6.96%	36,470	1998

40

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Unit Value	Number of Accumulation Units at End of the Period	Period
Nationwide Government Bond Fund: Class D – NQ	15.613505	16.004119	2.50%	128,756	2006
	15.392337	15.613505	1.44%	160,857	2005
	15.079382	15.392337	2.08%	201,541	2004
	14.993745	15.079382	0.57%	256,407	2003
	13.690706	14.993745	9.52%	288,740	2002
	12.848276	13.690706	6.56%	90,136	2001
	11.529833	12.848276	11.44%	33,952	2000
	11.915504	11.529833	-3.24%	38,138	1999
	11.156351	11.915504	6.80%	43,459	1998
	10.000000	10.124709	1.25%	0	1995*
Nationwide Growth Fund: Class A– NQ	11.335970	11.860321	4.63%	21,329	2006
	10.823294	11.335970	4.74%	33,644	2005
	10.172955	10.823294	6.39%	27,895	2004
	10.000000	10.172955	1.73%	20,015	2003*
Nationwide Growth Fund: Class D – NQ	70.942653	74.442189	4.93%	115	2006
	67.454082	70.942653	5.17%	115	2005
	63.214237	67.454082	6.71%	115	2004
	48.146131	63.214237	31.30%	116	2003
	68.419812	48.146131	-29.63%	116	2002
	96.002074	68.419812	-28.73%	179	2001
	139.479726	96.002074	-31.17%	198	2000
	121.157545	139.479726	15.12%	208	1999
	99.196488	121.157545	22.14%	218	1998
Nationwide Growth Fund: Class D – Q	67.188539	70.502878	4.93%	11,312	2006
	63.884588	67.188539	5.17%	15,446	2005
	59.869104	63.884588	6.71%	18,003	2004
	45.598362	59.869104	31.30%	21,965	2003
	64.799205	45.598362	-29.63%	19,736	2002
	90.921898	64.799205	-28.73%	20,929	2001
	132.098827	90.921898	-31.17%	19,276	2000
	114.746202	132.098827	15.12%	26,654	1999
	93.947252	114.746202	22.14%	30,515	1998

41

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Unit Value	Number of Accumulation Units at End of the Period	Period
Nationwide Large Cap Value Fund: Class A – NQ	13.466069	16.088265	19.47%	118,633	2006
	12.668649	13.466069	5.89%	98,861	2005
	11.076000	12.668649	14.38%	78,106	2004
	8.764959	11.076000	26.37%	58,387	2003
	10.300589	8.764959	-14.91%	47,077	2002
	10.960933	10.300589	-6.02%	39,754	2001
	9.619068	10.960933	13.95%	11,928	2000
	10.229636	9.619068	-5.97%	109	1999
	10.000000	10.229636	2.30%	0	1998*
Nationwide Money Market Fund: Prime Shares – Pre 12/25/82 – Q	29.261448	30.198044	3.20%	3,618	2006
	28.862163	29.261448	1.38%	4,426	2005
	29.000231	28.862163	-0.48%	5,046	2004
	29.202279	29.000231	-0.69%	7,279	2003
	29.257720	29.202279	-0.19%	9,859	2002
	28.654201	29.257720	2.11%	13,826	2001
	27.412298	28.654201	4.53%	24,257	2000
	26.532610	27.412298	3.32%	27,248	1999
Nationwide Money Market Fund: Prime Shares – On and After 12/25/82 – NQ	29.446377	30.388893	3.20%	820	2006
	29.044569	29.446377	1.38%	823	2005
	29.183509	29.044569	-0.48%	825	2004
	29.386834	29.183509	-0.69%	828	2003
	29.442625	29.386834	-0.19%	830	2002
	28.835292	29.442625	2.11%	833	2001
	27.585541	28.835292	4.53%	836	2000
	26.700292	27.585541	3.32%	838	1999
	25.744006	26.700292	3.71%	841	1998
Nationwide Money Market Fund: Prime Shares – On and After 12/25/82 – Q	23.238189	23.981996	3.20%	441,698	2006
	22.921094	23.238189	1.38%	387,807	2005
	23.030742	22.921094	-0.48%	412,802	2004
	23.191202	23.030742	-0.69%	464,750	2003
	23.235229	23.191202	-0.19%	622,931	2002
	22.755940	23.235229	2.11%	645,265	2001
	21.769674	22.755940	4.53%	594,611	2000
	21.071063	21.769674	3.32%	621,449	1999
	20.316392	21.071063	3.71%	503,152	1998

42

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Unit Value	Number of Accumulation Units at End of the Period	Period
Nationwide Nationwide® Fund: Class D – NQ	127.060545	142.775094	12.37%	55	2006
	119.902142	127.060545	5.97%	55	2005
	110.666875	119.902142	8.35%	56	2004
	88.216785	110.666875	25.45%	56	2003
	107.853019	88.216785	-18.21%	60	2002
	124.107265	107.853019	-13.10%	92	2001
	128.692505	124.107265	-3.56%	122	2000
	130.686988	128.692505	-1.53%	149	1999
	101.582074	130.686988	28.65%	176	1998
Nationwide Nationwide® Fund: Class D – Q	121.985746	137.072660	12.37%	35,190	2006
	115.113262	121.985746	5.97%	42,114	2005
	106.246840	115.113262	8.35%	48,114	2004
	84.693403	106.246840	25.45%	50,848	2003
	103.545349	84.693403	-18.21%	51,953	2002
	119.150408	103.545349	-13.10%	53,874	2001
	123.552516	119.150408	-3.56%	56,417	2000
	125.467347	123.552516	-1.53%	69,097	1999
	97.524886	125.467347	28.65%	59,155	1998
Nationwide S&P 500â Index Fund: Service Class – NQ	9.828260	11.171053	13.66%	103,561	2006
	9.552030	9.828260	2.89%	123,029	2005
	8.774483	9.552030	8.86%	117,458	2004
	6.956820	8.774483	26.13%	115,360	2003
	9.115203	6.956820	-23.68%	88.783	2002
	10.535005	9.115203	-13.48%	97,115	2001
	11.817107	10.535005	-10.85%	52,371	2000
	10.015679	11.817107	17.99%	17,851	1999
	10.000000	10.015679	0.16%	0	1998*
Nationwide Small Cap Fund: Class A – NQ	21.360114	27.230810	27.48%	167,885	2006
	17.664141	21.360114	20.92%	162,859	2005
	14.230056	17.664141	24.13%	178,413	2004
	9.740635	14.230056	46.09%	131,084	2003
	12.116293	9.740635	-19.61%	66,028	2002
	12.512899	12.116293	-3.17%	36,890	2001
	12.128362	12.512899	3.17%	23,625	2000
	10.359298	12.128362	17.08%	8,135	1999
	10.000000	10.359298	3.59%	45	1998*

43

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Unit Value	Number of Accumulation Units at End of the Period	Period
Neuberger Berman Genesis Fund: Trust Class – NQ	23.022028	24.372349	5.87%	406,765	2006
	20.055163	23.022028	14.79%	503,739	2005
	17.121334	20.055163	17.14%	489,521	2004
	13.175921	17.121334	29.94%	391,151	2003
	13.761547	13.175921	-4.26%	366,489	2002
	12.440853	13.761547	10.62%	246,948	2001
	9.512964	12.440853	30.78%	122,582	2000
	9.266508	9.512964	2.66%	71,239	1999
	11.915504	9.266508	-7.33%	67,525	1998
Neuberger Berman Guardian Fund: Investor Class – NQ	20.706712	23.192677	12.01%	123,393	2006
	19.346184	20.706712	7.03%	148,320	2005
	16.888413	19.346184	14.55%	167,915	2004
	12.661621	16.888413	33.38%	193,334	2003
	17.277066	12.661621	-26.71%	241,595	2002
	17.835033	17.277066	-3.13%	291,417	2001
	18.411034	17.835033	-3.13%	321,714	2000
	17.198573	18.411034	7.05%	379,737	1999
	17.024633	17.198573	1.02%	436,072	1998
Neuberger Berman Partners Fund: Investor Class – NQ	34.362750	38.391972	11.73%	174,025	2006
	29.506359	34.362750	16.46%	208,718	2005
	25.076617	29.506359	17.66%	185,415	2004
	18.698477	25.076617	34.11%	201,663	2003
	25.200975	18.698477	-25.80%	209,534	2002
	26.331332	25.200975	-4.29%	247,749	2001
	26.523895	26.331332	-0.73%	250,980	2000
	24.928856	26.523895	6.40%	311,323	1999
	23.764888	24.928856	4.90%	374,224	1998
Neuberger Berman Equity Trust Socially Responsive Fund: Trust Class – NQ	11.970241	13.494580	12.73%	16,472	2006
	11.286514	11.970241	6.06%	10,495	2005
	10.000000	11.286514	12.87%	2,209	2004*

44

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Unit Value	Number of Accumulation Units at End of the Period	Period
NVIT J.P. Morgan NVIT Balanced Fund: Class I – NQ	10.624217	11.770961	10.79%	5,939	2006
	10.496867	10.624217	1.21%	6,662	2005
	9.802732	10.496867	7.08%	6,532	2004
	8.387312	9.802732	16.88%	6,349	2003
	9.691085	8.387312	-16.13%	7,328	2002
	10.000000	9.691085	-3.09%	7,558	2001*
NVIT Nationwide NVIT Investor Destinations Conservative Fund: Class II – NQ	10.542864	11.047610	4.79%	4,407	2006
	10.339434	10.542864	1.97%	2,999	2005
	10.000000	10.339434	3.39%	30	2004*
NVIT Nationwide NVIT Investor Destinations Moderately Conservative Fund: Class II – NQ	10.896378	11.660994	7.02%	13,163	2006
	10.565533	10.896378	3.13%	7,930	2005
	10.000000	10.565533	5.66%	1,048	2004*
NVIT Nationwide NVIT Investor Destinations Moderate Fund: Class II – NQ	11.195043	12.304405	9.91%	91,582	2006
	10.766688	11.195043	3.98%	81,006	2005
	10.000000	10.766688	7.67%	47,710	2004*
NVIT Nationwide NVIT Investor Destinations Moderately Aggressive Fund: Class II – NQ	11.623695	13.141252	13.06%	172,773	2006
	10.998532	11.623695	5.68%	83,390	2005
	10.000000	10.998532	9.99%	48,890	2004*
NVIT Nationwide NVIT Investor Destinations Aggressive Fund: Class II – NQ	11.882640	13.706996	15.35%	71,502	2006
	11.154028	11.882640	6.53%	23,675	2005
	10.000000	11.154028	11.54%	8,041	2004*

45

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Unit Value	Number of Accumulation Units at End of the Period	Period
Oppenheimer Global Fund: Class A – NQ	47.958787	55.563680	15.86%	179,886	2006
	42.684257	47.958787	12.36%	235,061	2005
	36.442041	42.684257	17.13%	295,122	2004
	25.805611	36.442041	41.22%	361,814	2003
	33.714330	25.805611	-23.46%	353,717	2002
	38.730878	33.714330	-12.95%	374,899	2001
	37.706431	38.730878	2.72%	375,790	2000
	24.105920	37.706431	56.42%	315,244	1999
	21.669822	24.105920	11.24%	301,407	1998
Oppenheimer Variable Account Funds – Oppenheimer Global Securities Fund/VA: Class 4 – NQ	12.992657	15.055531	15.88%	283,767	2006
	11.541948	12.992657	12.57%	235,836	2005
	10.000000	11.541948	15.42%	150,174	2004*
Phoenix Balanced Fund: Class A – NQ	19.491747	21.689141	11.27%	43,232	2006
	19.460657	19.491747	0.16%	57,925	2005
	18.398365	19.460657	5.77%	58,000	2004
	15.717371	18.398365	17.06%	53,906	2003
	18.006514	15.717371	-12.71%	48,209	2002
	17.900599	18.006514	0.59%	48,287	2001
	18.203902	17.900599	-1.67%	49,220	2000
	16.652539	18.203902	9.32%	58,295	1999
	14.235004	16.652539	16.98%	47,793	1998
Templeton Foreign Fund: Class A – NQ	22.425179	26.546102	18.38%	129,308	2006
	20.536047	22.425179	9.20%	186,854	2005
	17.611532	20.536047	16.61%	231,234	2004
	13.671456	17.611532	28.82%	290,467	2003
	15.162264	13.671456	-9.83%	289,598	2002
	16.685027	15.162264	-9.13%	315,340	2001
	17.547470	16.685027	-4.91%	329,717	2000
	12.770793	17.547470	37.40%	334,228	1999
	13.604014	12.770793	-6.12%	318,666	1998
	10.000000	11.097523	10.98%	69,083	1995*

46

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Unit Value	Number of Accumulation Units at End of the Period	Period
Wells Fargo Advantage Common Stock Fund: Class Z – NQ	17.871679	20.341056	13.82%	131,761	2006
	16.165231	17.871679	10.56%	149,433	2005
	14.894822	16.165231	8.53%	167,705	2004
	10.880293	14.894822	36.90%	172,532	2003
	13.653826	10.880293	-20.31%	178,942	2002
	14.074339	13.653826	-2.99%	152,176	2001
	14.432187	14.074339	-2.48%	125,286	2000
	10.418119	14.432187	38.53%	69,558	1999
	10.000000	10.418119	4.18%	0	1998*
Wells Fargo Advantage Large Cap Growth Fund: Investor Class – NQ	23.859871	24.462177	2.52%	78,113	2006
	22.409845	23.859871	6.47%	86,404	2005
	20.898525	22.409845	7.23%	89,846	2004
	16.694016	20.898525	25.19%	104,342	2003
	24.126803	16.694016	-30.81%	109,741	2002
	36.094318	24.126803	-33.16%	139,555	2001
	42.228152	36.094318	-14.53%	151,240	2000
	26.782090	42.228152	57.67%	115,792	1999
	20.549313	26.782090	30.33%	75,602	1998

47

Appendix C: Contract Types and Tax Information

Types of Contracts

The contracts described in this prospectus are classified according to the tax treatment to which they are subject under the Internal Revenue Code.  Following is a general description of the various contract types.  Eligibility requirements, tax benefits (if any), limitations, and other features of the contracts will differ depending on contract type.

Charitable Remainder Trusts

Charitable Remainder Trusts are trusts that meet the requirements of Section 664 of the Internal Revenue Code.  Non-Qualified Contracts that are issued to Charitable Remainder Trusts will differ from other Non-Qualified Contracts in three respects:

(1) Waiver of CDSC.  In addition to the CDSC-free withdrawal privilege available to all contracts, Charitable Remainder Trusts may also withdraw the difference between:

(a) the contract value on the day before the withdrawal; and

(b) the total amount of purchase payments made to the contract (less an adjustment for amounts surrendered).

(2) Contract ownership at annuitization.  On the annuitization date, if the contract owner is a Charitable Remainder Trust, the Charitable Remainder Trust will continue to be the contract owner and the annuitant will NOT become the contract owner.

(3) Recipient of death benefit proceeds.  With respect to the death benefit proceeds, if the contract owner is a Charitable Remainder Trust, the death benefit is payable to the Charitable Remainder Trust.  Any designation in conflict with the Charitable Remainder Trust’s right to the death benefit will be void.

While these provisions are intended to facilitate a Charitable Remainder Trust's ownership of this contract, the rules governing Charitable Remainder Trusts are numerous and complex.  A Charitable Remainder Trust that is considering purchasing this contract should seek the advice of a qualified tax and/or financial adviser prior to purchasing the contract.  An annuity that has a Charitable Remainder Trust endorsement is not a charitable remainder trust; the endorsement is merely to facilitate ownership of the contract by a Charitable Remainder Trust.

Investment Only (Qualified Plans)

Contracts that are owned by Qualified Plans are not intended to confer tax benefits on the beneficiaries of the plan; they are used as investment vehicles for the plan.  The income tax consequences to the beneficiary of a Qualified Plan are controlled by the operation of the plan, not by operation of the assets in which the plan invests.

Beneficiaries of Qualified Plans should contact their employer and/or trustee of the plan to obtain and review the plan, trust, summary plan description and other documents for the tax and other consequences of being a participant in a Qualified Plan.

Individual Retirement Annuities (IRAs)

IRAs are contracts that satisfy the provisions of Section 408(b) of the Internal Revenue Code, including the following requirements:

· the contract is not transferable by the owner;

· the premiums are not fixed;

· if the contract owner is younger than age 50, the annual premium cannot exceed $4,000; if the contract owner is age 50 or older, the annual premium cannot exceed $5,000 (although rollovers of greater amounts from qualified plans, Tax Sheltered Annuities and other IRAs can be received);

· certain minimum distribution requirements must be satisfied after the owner attains the age of 70½;

· the entire interest of the owner in the contract is nonforfeitable; and

· after the death of the owner, additional distribution requirements may be imposed to ensure distribution of the entire balance in the contract within the statutory period of time.

Depending on the circumstance of the owner, all or a portion of the contributions made to the account may be deducted for federal income tax purposes.

Failure to make the mandatory distributions can result in an additional penalty tax of 50% of the excess of the amount required to be distributed over the amount that was actually distributed.

IRAs may receive rollover contributions from other Individual Retirement Accounts, other Individual Retirement Annuities, Tax Sheltered Annuities, certain 457 governmental plans and qualified retirement plans (including 401(k) plans).

When the owner of an IRA attains the age of 70½, the Internal Revenue Code requires that certain minimum distributions be made.  In addition, upon the death of the owner of an IRA, mandatory distribution requirements are imposed by the Internal Revenue Code to ensure distribution of the entire contract value within the required statutory period.  Due to recent changes in Treasury Regulations, the amount used to compute the mandatory distributions may exceed the contract value.

For further details regarding IRAs, please refer to the disclosure statement provided when the IRA was established.

Non-Qualified Contracts

A Non-Qualified Contract is a contract that does not qualify for certain tax benefits under the Internal Revenue Code, and which is not an IRA, a Roth IRA, a SEP IRA, a Simple IRA, or a Tax Sheltered Annuity.

48

Upon the death of the owner of a Non-Qualified Contract, mandatory distribution requirements are imposed to ensure distribution of the entire balance in the contract within a required period.

Non-Qualified contracts that are owned by natural persons allow the deferral of taxation on the income earned in the contract until it is distributed or deemed to be distributed.  Non-Qualified contracts that are owned by nonnatural persons, such as trusts, corporations and partnerships are generally subject to current income tax on the gain earned inside the contract, unless the nonnatural person owns the contract as an “agent” of a natural person.

Roth IRAs

Roth IRA contracts are contracts that satisfy the provisions of Section 408A of the Internal Revenue Code, including the following requirements:

· the contract is not transferable by the owner;

· the premiums are not fixed;

· if the contract owner is younger than age 50, the annual premium cannot exceed $4,000; if the contract owner is age 50 or older, the annual premium cannot exceed $5,000 (although rollovers of greater amounts from other Roth IRAs and IRAs can be received);

· the entire interest of the owner in the contract is nonforfeitable; and

· after the death of the owner, certain distribution requirements may be imposed to ensure distribution of the entire balance in the contract within the statutory period of time.

A Roth IRA can receive a rollover from an IRA; however, the amount rolled over from the IRA to the Roth IRA is required to be included in the owner's federal gross income at the time of the rollover, and will be subject to federal income tax.

There are income limitations on eligibility to participate in a Roth IRA and additional income limitations for eligibility to roll over amounts from an IRA to a Roth IRA.

For further details regarding Roth IRAs, please refer to the disclosure statement provided when the Roth IRA was established.

Simplified Employee Pension IRAs (SEP IRA)

A SEP IRA is a written plan established by an employer for the benefit of employees which permits the employer to make contributions to an IRA established for the benefit of each employee.

An employee may make deductible contributions to a SEP IRA subject to the same restrictions and limitations as an IRA.  In addition, the employer may make contributions to the SEP IRA, subject to dollar and percentage limitations imposed by both the Internal Revenue Code and the written plan.

A SEP IRA plan must satisfy:

· minimum participation rules;

· top-heavy contribution rules;

· nondiscriminatory allocation rules; and

· requirements regarding a written allocation formula.

In addition, the plan cannot restrict withdrawals of non-elective contributions, and must restrict withdrawals of elective contributions before March 15^th of the following year.

When the owner of SEP IRA attains the age of 70½, the Internal Revenue Code requires that certain minimum distributions be made.  Due to recent changes in Treasury Regulations, the amount used to compute the minimum distributions may exceed the contract value. In addition, upon the death of the owner of a SEP IRA, mandatory distribution requirements are imposed by the Internal Revenue Code to ensure distribution of the entire contract value within the required statutory period.

Simple IRAs

A Simple IRA is an individual retirement annuity that is funded exclusively by a qualified salary reduction arrangement and satisfies:

· vesting requirements;

· participation requirements; and

· administrative requirements.

The funds contributed to a Simple IRA cannot be commingled with funds in IRAs or SEP IRAs.

A Simple IRA cannot receive rollover distributions except from another Simple IRA.

When the owner of Simple IRA attains the age of 70½, the Internal Revenue Code requires that certain minimum distributions be made. Due to recent changes in Treasury Regulations, the amount used to compute the minimum distributions may exceed the contract value.

In addition, upon the death of the owner of a Simple IRA, mandatory distribution requirements are imposed by the Internal Revenue Code to ensure distribution of the entire contract value within the required statutory period.

Tax Sheltered Annuities

Certain tax-exempt organizations (described in section 501(c)(3) of the Internal Revenue Code) and public school systems may establish a plan under which annuity contracts can be purchased for their employees.  These annuity contracts are often referred to as Tax Sheltered Annuities.

Purchase payments made to Tax Sheltered Annuities are excludable from the income of the employee, up to statutory maximum amounts.  These amounts should be set forth in the plan adopted by the employer.

Tax Sheltered Annuities may receive rollover contributions from Individual Retirement Accounts, Individual Retirement Annuities, other Tax Sheltered Annuities, certain 457 governmental plans, and qualified retirement plans (including 401(k) plans).

49

The owner's interest in the contract is nonforfeitable (except for failure to pay premiums) and cannot be transferred.

When the owner of a Tax Sheltered Annuity attains the age of 70½, the Internal Revenue Code requires that certain minimum distributions be made.  Due to recent changes in Treasury Regulations, the amount used to compute the minimum distributions may exceed the contract value.  In addition, upon the death of the owner of a Tax Sheltered Annuity, mandatory distribution requirements are imposed by the Internal Revenue Code to ensure distribution of the entire contract value within the required statutory period.

Federal Tax Considerations

Federal Income Taxes

The tax consequences of purchasing a contract described in this prospectus will depend on:

· the type of contract purchased;

· the purposes for which the contract is purchased; and

· the personal circumstances of individual investors having interests in the contracts.

Existing tax rules are subject to change, and may affect individuals differently depending on their situation.  Nationwide does not guarantee the tax status of any contracts or any transactions involving the contracts.

Representatives of the Internal Revenue Service have informally suggested, from time to time, that the number of underlying mutual funds available or the number of transfer opportunities available under a variable product may be relevant in determining whether the product qualifies for the desired tax treatment.  In 2003, the Internal Revenue Service issued formal guidance, in Revenue Ruling 2003-91, that indicates that if the number of underlying mutual funds available in a variable insurance product does not exceed 20, the number of underlying mutual funds alone would not cause the contract to not qualify for the desired tax treatment.  The Internal Revenue Service 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 contract, when determining whether the contract qualifies for the desired tax treatment.  The revenue ruling did not indicate the actual number of underlying mutual funds that would cause the contract 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 mutual funds, transfers between underlying mutual funds, exchanges of underlying mutual funds or changes in investment objectives of underlying mutual funds such that the contract would no longer qualify for tax deferred treatment under Section 72 of the Internal Revenue Code, Nationwide will take whatever steps are available to remain in compliance.

If the contract is purchased as an investment of certain retirement plans (such as qualified retirement plans, Individual Retirement Accounts, and custodial accounts as described in Sections 401, 408(a), and 403(b)(7) of the Internal Revenue Code), tax advantages enjoyed by the contract owner and/or annuitant may relate to participation in the plan rather than ownership of the annuity contract.  Such plans are permitted to purchase investments other than annuities and retain tax-deferred status.

The following is a brief summary of some of the federal income tax considerations related to the contracts.  In addition to the federal income tax, distributions from annuity contracts may be subject to state and local income taxes.  The tax rules across all states and localities are not uniform and therefore will not be discussed in this prospectus.  Tax rules that may apply to contracts issued in U.S. territories such as Puerto Rico and Guam are also not discussed.  Nothing in this prospectus should be considered to be tax advice.  Contract owners and prospective contract owners should consult a financial consultant, tax adviser or legal counsel to discuss the taxation and use of the contracts.

IRAs, SEP IRAs and Simple IRAs

Distributions from IRAs, SEP IRAs and Simple IRAs are generally taxed as ordinary income when received.  If any of the amount contributed to the Individual Retirement Annuity was nondeductible for federal income tax purposes, then a portion of each distribution is excludable from income.

If distributions of income from an IRA are made prior to the date that the owner attains the age of 59½ years, the income is subject to both the regular income tax and an additional penalty tax of 10% is generally applicable.  (For Simple IRAs, the 10% penalty is increased to 25% if the distribution is made during the 2-year period beginning on the date that the individual first participated in the Simple IRA.)  The 10% penalty tax can be avoided if the distribution is:

· made to a beneficiary on or after the death of the owner;

· attributable to the owner becoming disabled (as defined in the Internal Revenue Code);

· part of a series of substantially equal periodic payments made not less frequently than annually made for the life (or life expectancy) of the owner, or the joint lives (or joint life expectancies) of the owner and his or her designated beneficiary;

· used for qualified higher education expenses; or

· used for expenses attributable to the purchase of a home for a qualified first-time buyer.

If the contract owner dies before the contract is completely distributed, the balance will be included in the contract owner’s gross estate for tax purposes.

Roth IRAs

Distributions of earnings from Roth IRAs are taxable or nontaxable depending upon whether they are "qualified distributions" or "non-qualified distributions."  A "qualified distribution" is one that satisfies the five-year rule and meets one of the following requirements:

· it is made on or after the date on which the contract owner attains age 59½;

· it is made to a beneficiary (or the contract owner’s estate) on or after the death of the contract owner;

50

· it is attributable to the contract owner’s disability; or

· it is used for expenses attributable to the purchase of a home for a qualified first-time buyer.

The five-year rule generally is satisfied if the distribution is not made within the five year period beginning with the first taxable year in which a contribution is made to any Roth IRA established for the owner.

A qualified distribution is not included in gross income for federal income tax purposes.

A non-qualified distribution is not includable in gross income to the extent that the distribution, when added to all previous distributions, does not exceed the total amount of contributions made to the Roth IRA.  Any non-qualified distribution in excess of total contributions is includable in the contract owner’s gross income as ordinary income in the year that it is distributed to the contract owner.

Special rules apply for Roth IRAs that have proceeds received from an IRA prior to January 1, 1999 if the owner elected the special 4-year income averaging provisions that were in effect for 1998.

If non-qualified distributions of income from a Roth IRA are made prior to the date that the owner attains the age of 59½ years, the income is subject to both the regular income tax and an additional penalty tax of 10%.  The penalty tax can be avoided if the distribution is:

· made to a beneficiary on or after the death of the owner;

· attributable to the owner becoming disabled (as defined in the Internal Revenue Code);

· part of a series of substantially equal periodic payments made not less frequently than annually made for the life (or life expectancy) of the owner, or the joint lives (or joint life expectancies) of the owner and his or her designated beneficiary;

· for qualified higher education expenses; or

· used for expenses attributable to the purchase of a home for a qualified first-time buyer.

If the contract owner dies before the contract is completely distributed, the balance will be included in the contract owner’s gross estate for tax purposes.

Tax Sheltered Annuities

Distributions from Tax Sheltered Annuities are generally taxed when received.  A portion of each distribution after the annuitization date  is excludable from income based on a formula established pursuant to the Internal Revenue Code.  The formula excludes from income the amount invested in the contract divided by the number of anticipated payments until the full investment in the contract is recovered.  Thereafter all distributions are fully taxable.

If a distribution of income is made from a Tax Sheltered Annuity prior to the date that the owner attains the age of 59½ years, the income is subject to both the regular income tax and an additional penalty tax of 10%.  The penalty tax can be avoided if the distribution is:

· made to a beneficiary on or after the death of the owner;

· attributable to the owner becoming disabled (as defined in the Internal Revenue Code);

· part of a series of substantially equal periodic payments made not less frequently than annually made for the life (or life expectancy) of the owner, or the joint lives (or joint life expectancies) of the owner and his or her designated beneficiary; or

· made to the owner after separation from service with his or her employer after age 55.

A loan from a Tax Sheltered Annuity generally is not considered to be a distribution, and is therefore generally not taxable.  However, if the loan is not repaid in accordance with the repayment schedule, the entire balance of the loan would be treated as being in default, and the defaulted amount would be treated as being distributed to the participant as a taxable distribution.

If the contract owner dies before the contract is completely distributed, the balance will be included in the contract owner’s gross estate for tax purposes.

Non-Qualified Contracts - Natural Persons as Contract Owners

Generally, the income earned inside a Non-Qualified Annuity Contract that is owned by a natural person is not taxable until it is distributed from the contract.

Distributions before the annuitization date are taxable to the contract owner to the extent that the cash value of the contract exceeds the contract owner’s investment in the contract at the time of the distribution.  In general, the investment in the contract is equal to the purchase payment made with after-tax dollars.  Distributions, for this purpose, include full and partial surrenders, any portion of the contract that is assigned or pledged, amounts borrowed from the contract, or any portion of the contract that is transferred by gift.  For these purposes, a transfer by gift may occur upon annuitization if the contract owner and the annuitant are not the same individual.

With respect to annuity distributions on or after the annuitization date, a portion of each annuity payment is excludable from taxable income.  The amount excludable is based on the ratio between the contract owner’s investment in the contract and the expected return on the contract.  Once the entire  investment in the contract is recovered, all distributions are fully includable in income.  The maximum amount excludable from income is the investment in the contract.  If the annuitant dies before the entire investment in the contract has been excluded from income, and as a result of the annuitant's death no more payments are due under the contract, then the unrecovered investment in the contract may be deducted on his or her final tax return.

51

In determining the taxable amount of a distribution, all annuity contracts issued after October 21, 1988 by the same company to the same contract owner during the same calendar year will be treated as one annuity contract.

A special rule applies to distributions from contracts that have investments that were made prior to August 14, 1982.  For those contracts, distributions that are made prior to the annuitization date are treated first as a recovery of the investment in the contract as of that date.  A distribution in excess of the amount of the investment in the contract as of August 14, 1982, will be treated as taxable income.

The Internal Revenue Code imposes a penalty tax if a distribution is made before the contract owner reaches age 59½.  The amount of the penalty is 10% of the portion of any distribution that is includable in gross income.  The penalty tax does not apply if the distribution is:

· the result of a contract owner’s death;

· the result of a contract owner’s disability, (as defined in the Internal Revenue Code);

· one of a series of substantially equal periodic payments made over the life (or life expectancy) of the contract owner or the joint lives (or joint life expectancies) of the contract owner and the beneficiary selected by the contract owner to receive payment under the annuity payment option selected by the contract owner; or

· is allocable to an investment in the contract before August 14, 1982.

If the contract owner dies before the contract is completely distributed, the balance will be included in the contract owner’s gross estate for tax purposes.

Non-Qualified Contracts - Non-Natural Persons as Contract Owners

The previous discussion related to the taxation of Non-Qualified Contracts owned by individuals.  Different rules (the so-called "non-natural persons" rules) apply if the contract owner is not a natural person.

Generally, contracts owned by corporations, partnerships, trusts, and similar entities are not treated as annuity contracts under the Internal Revenue Code.  Therefore, income earned under a Non-Qualified Contract that is owned by a non-natural person is taxed as ordinary income during the taxable year that it is earned.  Taxation is not deferred, even if the income is not distributed out of the contract.  The income is taxable as ordinary income, not capital gain.

The non-natural persons rules do not apply to all entity-owned contracts.  For purposes of the rule that annuity contracts that are owned by non-natural persons are not treated as annuity contracts for tax purposes, a contract that is owned by a non-natural person as an agent of an individual is treated as owned by the individual.  This would cause the contract to be treated as an annuity under the Internal Revenue Code, allowing tax deferral.  However, this exception does not apply when the non-natural person is an employer that holds the contract under a non-qualified deferred compensation arrangement for one or more employees.

The non-natural persons rules also do not apply to contracts that are:

· acquired by the estate of a decedent by reason of the death of the decedent;

· issued in connection with certain qualified retirement plans and individual retirement plans;

· purchased by an employer upon the termination of certain qualified retirement plans; or

· immediate annuities within the meaning of Section 72(u) of the Internal Revenue Code.

If the annuitant dies before the contract is completely distributed, the balance may be included in the annuitant’s gross estate for tax purposes, depending on the obligations that the non-natural owner may have owed to the annuitant.

Withholding

Pre-death distributions from the contracts are subject to federal income tax.  Nationwide will withhold the tax from the distributions unless the contract owner requests otherwise.  If the distribution is from a Tax Sheltered Annuity, it will be subject to mandatory 20% withholding that cannot be waived, unless:

· the distribution is made directly to another Tax Sheltered Annuity, qualified pension or profit-sharing plan described in section 401(a), an eligible deferred compensation plan described in section 457(b) which is maintained by an eligible employer described in section 457(e)(1)(A) or IRA; or

· the distribution satisfies the minimum distribution requirements imposed by the Internal Revenue Code.

In addition, under some circumstances, the Internal Revenue Code will not permit contract owners to waive withholding.  Such circumstances include:

· if the payee does not provide Nationwide with a taxpayer identification number; or

· if Nationwide receives notice from the Internal Revenue Service that the taxpayer identification number furnished by the payee is incorrect.

If a contract owner is prohibited from waiving withholding, as described above, the distribution will be subject to mandatory back-up withholding.  The mandatory back-up withholding rate is established by Section 3406 of the Internal Revenue Code and is applied against the amount of income that is distributed.

52

Non-Resident Aliens

Generally, a pre-death distribution from a contract to a non-resident alien is subject to federal income tax at a rate of 30% of the amount of income that is distributed.  Nationwide is required to withhold this amount and send it to the Internal Revenue Service.  Some distributions to non-resident aliens may be subject to a lower (or no) tax if a treaty applies.  In order to obtain the benefits of such a treaty, the non-resident alien must:

(1) Provide Nationwide with a properly completed withholding certificate claiming the treaty benefit of a lower tax rate or exemption from tax; and

(2) provide Nationwide with an individual taxpayer identification number.

If the non-resident alien does not meet the above conditions, Nationwide will withhold 30% of income from the distribution.

Another exemption from the 30% withholding is for the non-resident alien to provide Nationwide with sufficient evidence that:

1) the distribution is connected to the non-resident alien’s conduct of business in the United States;

2) the distribution is  includable in the non-resident alien’s gross income for United States federal income tax purposes; and

3) provide Nationwide with a properly completed withholding certificate claiming the exemption.

Note that these distributions would be subject to the same withholding rules that are applicable to payments to United States persons, including back-up withholding, which is currently at a rate of 28%, if a correct taxpayer identification number is not provided.

Federal Estate, Gift and Generation Skipping Transfer Taxes

The following transfers may be considered a gift for federal gift tax purposes:

· a transfer of the contract from one contract owner to another; or

· a distribution to someone other than a contract owner.

Upon the contract owner’s death, the value of the contract may be subject to estate taxes, even if all or a portion of the value is also subject to federal income taxes.

Section 2612 of the Internal Revenue Code may require Nationwide to determine whether a death benefit or other distribution is a "direct skip" and the amount of the resulting generation skipping transfer tax, if any.  A direct skip is when property is transferred to, or a death benefit or other distribution is made to:

a) an individual who is two or more generations younger than the contract owner; or

b) certain trusts, as described in Section 2613 of the Internal Revenue Code (generally, trusts that have no beneficiaries who are not 2 or more generations younger than the contract owner).

If the contract owner is not an individual, then for this purpose only, "contract owner" refers to any person:

· who would be required to include the contract, death benefit, distribution, or other payment in his or her federal gross estate at his or her death; or

· who is required to report the transfer of the contract, death benefit, distribution, or other payment for federal gift tax purposes.

If a transfer is a direct skip, Nationwide will deduct the amount of the transfer tax from the death benefit, distribution or other payment, and remit it directly to the Internal Revenue Service.

Charge for Tax

Nationwide is not required to maintain a capital gain reserve liability on Non-Qualified Contracts.  If tax laws change requiring a reserve, Nationwide may implement and adjust a tax charge.

Diversification

Internal Revenue Code Section 817(h) contains rules on diversification requirements for variable annuity contracts.  A variable annuity contract that does not meet these diversification requirements will not be treated as an annuity, unless:

· the failure to diversify was accidental;

· the failure is corrected; and

· a fine is paid to the Internal Revenue Service.

The amount of the fine will be the amount of tax that would have been paid by the contract owner if the income, for the period the contract was not diversified, had been received by the contract owner.

If the violation is not corrected, the contract owner will be considered the owner of the underlying securities and will be taxed on the earnings of his or her contract.  Nationwide believes that the investments underlying this contract meet these diversification requirements.

Tax Changes

The foregoing tax information is based on Nationwide’s understanding of federal tax laws.  It is NOT intended as tax advice.  All information is subject to change without notice.  You should consult with your personal tax and/or financial adviser for more information.

In 2001, the Economic Growth and Tax Relief Reconciliation Act (EGTRRA) was enacted.  EGTRRA made numerous changes to the Internal Revenue Code, including the following:

·      generally lowering federal income tax rates;

53

· increasing the amounts that may be contributed to various retirement plans, such as IRAs, Tax Sheltered Annuities and Qualified Plans;

· increasing the portability of various retirement plans by permitting IRAs, Tax Sheltered Annuities, Qualified Plans and certain governmental 457 plans to "roll" money from one plan to another;

· eliminating and/or reducing the highest federal estate tax rates;

· increasing the estate tax credit; and

· for persons dying after 2009, repealing the estate tax.

In 2006, the Pension Protection Act of 2006 made permanent the EGTRRA provisions noted above that increase the amounts that may be contributed to various retirement plans and that increase the portability of various retirement plans. However,  all of the other changes resulting from EGTRRA are scheduled to "sunset," or become ineffective, after December 31, 2010 unless they are extended by additional legislation.  If changes resulting from EGTRRA are not extended, beginning January 1, 2011, the Internal Revenue Code will be restored to its pre-EGTRRA form.

This creates uncertainty as to future tax requirements and implications.  Please consult a qualified tax or financial adviser for further information relating to EGTRRA and other tax issues.

Required Distributions

Any distribution paid that is NOT due to payment of the death benefit may be subject to a CDSC.

The Internal Revenue Code requires that certain distributions be made from the contracts issued in conjunction with this prospectus.  Following is an overview of the required distribution rules applicable to each type of contract.  Please consult a qualified tax or financial adviser for more specific required distribution information.

Required Distributions – General Information

In general, a beneficiary is an individual or other entity that the contract owner designates to receive death proceeds upon the contract owner’s death.  The distribution rules in the Internal Revenue Code make a distinction between "beneficiary" and "designated beneficiary" when determining the life expectancy that may be used for payments that are made from IRAs, SEP IRAs, Simple IRAs, Roth IRAs and Tax Sheltered Annuities after the death of the annuitant, or that are made from Non-Qualified Contracts after the death of the contract owner.  A designated beneficiary is a natural person who is designated by the contract owner as the beneficiary under the contract.  Non-natural beneficiaries (e.g. charities or certain trusts) are not designated beneficiaries for the purpose of required distributions and the life expectancy of such a beneficiary is zero.

Life expectancies and joint life expectancies will be determined in accordance with the relevant guidance provided by the Internal Revenue Service and the Treasury Department, including but not limited to Treasury Regulation 1.72-9 and Treasury Regulation 1.401(a)(9)-9.

Required distributions paid upon the death of the contract owner are paid to the beneficiary or beneficiaries stipulated by the contract owner.  How quickly the distributions must be made may be determined with respect to the life expectancies of the beneficiaries.  For Non-Qualified Contracts, the beneficiaries used in the determination of the distribution period are those in effect on the date of the contract owner’s death.  For contracts other than Non-Qualified Contracts, the beneficiaries used in the determination of the distribution period do not have to be determined until December 31 of the year following the contract owner’s death.  If there is more than one beneficiary, the life expectancy of the beneficiary with the shortest life expectancy is used to determine the distribution period.  Any beneficiary that is not a designated beneficiary has a life expectancy of zero.

Required Distributions for Non-Qualified Contracts

Internal Revenue Code Section 72(s) requires Nationwide to make certain distributions when a contract owner dies.  The following distributions will be made in accordance with the following requirements:

(1) If any contract owner dies on or after the annuitization date and before the entire interest in the contract has been distributed, then the remaining interest must be distributed at least as rapidly as the distribution method in effect on the contract owner's death.

(2) If any contract owner dies before the annuitization date, then the entire interest in the contract (consisting of either the death benefit or the contract value reduced by charges set forth elsewhere in the contract) will be distributed within 5 years of the contract owner’s death, provided however:

(a) any interest payable to or for the benefit of a designated beneficiary may be distributed over the life of the designated beneficiary or over a period not longer than the life expectancy of the designated beneficiary.  Payments must begin within one year of the contract owner's death unless otherwise permitted by federal income tax regulations; and

(b) if the designated beneficiary is the surviving spouse of the deceased contract owner, the spouse can choose to become the contract owner instead of receiving a death benefit.  Any distributions required under these distribution rules will be made upon that spouse’s death.

In the event that the contract owner is not a natural person (e.g., a trust or corporation), for purposes of these distribution provisions:

(a) the death of the annuitant will be treated as the death of a contract owner;

(b) any change of annuitant will be treated as the death of a contract owner; and

(c) in either case, the appropriate distribution will be made upon the death or change, as the case may be.

54

These distribution provisions do not apply to any contract exempt from Section 72(s) of the Internal Revenue Code by reason of Section 72(s)(5) or any other law or rule.

Required Distributions for Tax Sheltered Annuities, IRAs, SEP IRAs, Simple IRAs and Roth IRAs

Distributions from a Tax Sheltered Annuity, IRA, SEP IRA or Simple IRA must begin no later than April 1 of the calendar year following the calendar year in which the contract owner reaches age 70½.  Distributions may be paid in a lump sum or in substantially equal payments over:

(a) the life of the contract owner or the joint lives of the contract owner and the contract owner’s designated beneficiary; or

(b) a period not longer than the period determined under the table in Treasury Regulation 1.401(a)(9)-9, which is the deemed joint life expectancy of the contract owner and a person 10 years younger than the contract owner.  If the designated beneficiary is the spouse of the contract owner, the period may not exceed the longer of the period determined under such table or the joint life expectancy of the contract owner and the contract owner’s spouse, determined in accordance with Treasury Regulation 1.72-9, or such additional guidance as may be provided pursuant to Treasury Regulation 1.401(a)(9)-9.

For Tax Sheltered Annuities, required distributions do not have to be withdrawn from this contract if they are being withdrawn from another Tax Sheltered Annuity of the contract owner.

For IRAs, SEP IRAs and Simple IRAs, required distributions do not have to be withdrawn from this contract if they are being withdrawn from another IRA, SEP IRA or Simple IRA of the contract owner.

If the contract owner’s entire interest in a Tax Sheltered Annuity, IRA, SEP IRA or Simple IRA will be distributed in equal or substantially equal payments over a period described in (a) or (b) above, the payments must begin on or before the required beginning date.  The required beginning date is April 1 of the calendar year following the calendar year in which the contract owner reaches age 70½.  The rules for Roth IRAs do not require distributions to begin during the contract owner’s lifetime, therefore, the required beginning date is not applicable to Roth IRAs.

Due to recent changes in Treasury Regulations, the amount used to compute the minimum distribution requirement may exceed the contract value.

If the contract owner dies before the required beginning date (in the case of a Tax Sheltered Annuity, IRA, SEP IRA or Simple IRA) or before the entire contract value is distributed (in the case of Roth IRAs), any remaining interest in the contract must be distributed over a period not exceeding the applicable distribution period, which is determined as follows:

(a) if the designated beneficiary is the contract owner’s spouse, the applicable distribution period is the surviving spouse’s remaining life expectancy using the surviving spouse’s birthday for each distribution calendar year after the calendar year of the contract owner’s death.  For calendar years after the death of the contract owner’s surviving spouse, the applicable distribution period is the spouse’s remaining life expectancy using the spouse’s age in the calendar year of the spouse’s death, reduced by one for each calendar year that elapsed since the calendar year immediately following the calendar year of the spouse’s death;

(b) if the designated beneficiary is not the contract owner’s surviving spouse, the applicable distribution period is the designated beneficiary’s remaining life expectancy using the designated beneficiary’s birthday in the calendar year immediately following the calendar year of the contract owner’s death, reduced by one for each calendar year that elapsed thereafter; and

(c) if there is no designated beneficiary, the entire balance of the contract must be distributed by December 31 of the fifth year following the contract owner’s death.

If the contract owner dies on or after the required beginning date, the interest in the Tax Sheltered Annuity, IRA, SEP IRA or Simple IRA must be distributed over a period not exceeding the applicable distribution period, which is determined as follows:

(a) if the designated beneficiary is the contract owner’s spouse, the applicable distribution period is the surviving spouse’s remaining life expectancy using the surviving spouse’s birthday for each distribution calendar year after the calendar year of the contract owner’s death.  For calendar years after the death of the contract owner’s surviving spouse, the applicable distribution period is the spouse’s remaining life expectancy using the spouse’s age in the calendar year of the spouse’s death, reduced by one for each calendar year that elapsed since the calendar year immediately following the calendar year of the spouse’s death;

(b) if the designated beneficiary is not the contract owner’s surviving spouse, the applicable distribution period is the designated beneficiary’s remaining life expectancy using the designated beneficiary’s birthday in the calendar year immediately following the calendar year of the contract owner’s death, reduced by one for each calendar year that elapsed thereafter; and

(c) if there is no designated beneficiary, the applicable distribution period is the contract owner’s remaining life expectancy using the contract owner’s birthday in the calendar year of the contract owner’s death, reduced by one for each year thereafter.

If distribution requirements are not met, a penalty tax of 50% is levied on the difference between the amount that should have been distributed for that year and the amount that actually was distributed for that year.

For IRAs, SEP IRAs and Simple IRAs, all or a portion of each distribution will be included in the recipient’s gross income and taxed at ordinary income tax rates.  The portion of a distribution that is taxable is based on the ratio between the amount by which non-deductible purchase payments exceed

55

prior non-taxable distributions and total account balances at the time of the distribution.  The owner of an IRA, SEP IRA or Simple IRA must annually report the amount of non-deductible purchase payments, the amount of any distribution, the amount by which non-deductible purchase payments for all years exceed non taxable distributions for all years, and the total balance of all IRAs, SEP IRAs or Simple IRAs.

Distributions from Roth IRAs may be either taxable or nontaxable, depending upon whether they are "qualified distributions" or "non-qualified distributions."

As noted above, if you purchase the GMWB, additional distributions may be required to satisfy the minimum distribution requirements. Please consult your tax advisor.

56

STATEMENT OF ADDITIONAL INFORMATION

May 1, 2007

Deferred Variable Annuity Contracts

issued by Nationwide Life Insurance Company

through its Nationwide Variable Account

This Statement of Additional Information is not a prospectus.  It contains information in addition to and more detailed than set forth in the prospectus and should be read in conjunction with the prospectus dated May 1, 2007.  The prospectus may be obtained from Nationwide Life Insurance Company by writing 5100 Rings Road, Dublin, Ohio 43017-1522, or calling 1-800-848-6631, TDD 1-800-238-3035.

Table of Contents of the Statement of Additional Information	Page
General Information and History	2
Services	2
Purchase of Securities Being Offered	3
Underwriters	3
Advertising	3
Annuity Payments	3
Financial Statements	4

1

General Information and History

Nationwide Variable Account is a separate investment account of Nationwide Life Insurance Company ("Nationwide").  Nationwide is a member of the Nationwide group of companies.  Nationwide'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 its 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.  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, 2006.

Services

Nationwide, which has responsibility for administration of the contracts and the variable account, maintains records of the name, address, taxpayer identification number, and other pertinent information for each contract owner and the number and type of contract issued to each contract owner and records with respect to the contract value.

The custodian of the assets of the variable account is Nationwide.  Nationwide will maintain a record of all purchases and redemptions of shares of the underlying mutual funds.  Nationwide, or its affiliates may have entered into agreements with the underlying mutual funds and/or their affiliates.  The agreements relate to services furnished by Nationwide or an affiliate of Nationwide.  Some of the services provided include distribution of underlying fund prospectuses, semi-annual and annual fund reports, proxy materials and fund communications, as well as maintaining the websites and voice response systems necessary for contract owners to execute trades in the funds.  Nationwide also acts as a limited agent for the fund for purposes of accepting the trades.

See “Underlying Mutual Fund Payments” located in the prospectus.

Distribution, Promotional, and Sales Expenses

In addition to or partially in lieu of commission, Nationwide may pay the selling firms a marketing allowance, which is based on the firm’s ability and demonstrated willingness to promote and market Nationwide's products.  How any marketing allowance is spent is determined by the firm, but generally will be used to finance firm activities, such as training and education, that may contribute to the promotion and marketing of Nationwide's products.  Nationwide makes certain assumptions about the amount of marketing allowance it will pay and takes these assumptions into consideration when it determines the charges that will be assessed under the contracts.  For the contracts described in the prospectus, Nationwide assumed 0.10% (of the daily net assets of the variable account) for marketing allowance when determining the charges for the contracts.  The actual amount of the marketing allowance may be higher or lower than this assumption.  If the actual amount of marketing allowance paid is more than what was assumed, Nationwide will fund the difference.  Nationwide generally does not profit from any excess marketing allowance if the amount assumed was higher than what is actually paid.  Any excess would be spent on additional marketing for the contracts.  For more information about marketing allowance or how a particular selling firm uses marketing allowances, please consult with your registered representative.

2

Independent Registered Public Accounting Firm

The financial statements of Nationwide Variable Account 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, 2006 consolidated financial statements and schedules of Nationwide Life Insurance Company and subsidiaries contains an explanatory paragraph that states that Nationwide Life Insurance Company and subsidiaries adopted the American Institute of Certified Public Accountants' Statement of Position 03-1, Accounting and Reporting by Insurance Enterprises for Certain Nontraditional Long-Duration Contracts and for Separate Accounts in 2004.  KPMG LLP is located at 191 West Nationwide Blvd., Columbus, Ohio, 43215.

Purchase of Securities Being Offered

The contracts will be sold by licensed insurance agents in the states where the contracts may be lawfully sold. Agents will be registered representatives of broker-dealers registered under the Securities Exchange Act of 1934 who are members of the National Association of Securities Dealers, Inc. ("NASD").

Underwriters

The contracts, which are offered continuously, are distributed by Nationwide Investment Services Corporation ("NISC"), One Nationwide Plaza, Columbus, Ohio 43215, a wholly owned subsidiary of Nationwide.  For contracts issued in Michigan, all references to NISC will mean Nationwide Investment Svcs. Corporation.  During the fiscal years ended December 31, 2006, 2005, and 2004 no underwriting commissions were paid by Nationwide to NISC.

Advertising

Money Market Yields

Nationwide 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.

Historical Performance of the Sub-Accounts

Nationwide will advertise historical performance of the sub-accounts in accordance with SEC prescribed calculations.  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.

Standardized performance will reflect the maximum variable account charges possible under the contract, the Contract Maintenance Charge, and the standard CDSC schedule.  Non-standardized performance, which will be accompanied by standardized performance, will reflect other expense structures contemplated under the contract.  The expense assumptions will be stated in the advertisement.

Additional Materials

Nationwide may provide information on various topics to contract owners and prospective contract owners in advertising, sales literature or other materials.

Performance Comparisons

Each sub-account may, from time to time, include in advertisements the ranking of its performance figures compared with performance figures of other annuity contracts’ sub-accounts with the same investment objectives which are created by Lipper Analytical Services, Morningstar, Inc. or other recognized ranking services.

Annuity Payments

See "Frequency and Amount of Annuity Payments" located in the prospectus.

3

Report of Independent Registered Public Accounting Firm

The Board of Directors of Nationwide Life Insurance Company and

    Contract Owners of Nationwide Variable Account:

We have audited the accompanying statement of assets, liabilities and contract owners’ equity of Nationwide Variable Account (comprised of the sub-accounts listed in note 1(b) (collectively, “the Accounts”)) as of December 31, 2006, 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, 2006, 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, 2006, 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 9, 2007

4

NATIONWIDE VARIABLE ACCOUNT

STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS’ EQUITY

December 31, 2006

Assets:
Investments at fair value:
AIM Basic Balanced Fund – Investor Class (AIMBBal) 16,998 shares (cost $206,069)	$	225,393
AIM Dynamics Fund – Investor Class (AIMDynam) 306,976 shares (cost $4,466,558)		6,514,038
AIM Small Cap Growth Fund – Investor Class (AIMSmCpGr) 15,813 shares (cost $489,370)		472,959
American Century Growth Fund – Investor Class (ACGroI) 364,716 shares (cost $8,723,133)		8,096,691
American Century Income & Growth Fund – Advisor Class (ACIncGroA) 80,683 shares (cost $2,414,901)		2,684,338
American Century Income & Growth Fund – Investor Class (ACIncGroI) 202,578 shares (cost $5,774,722)		6,745,838
American Century International Growth Fund – Advisor Class (ACIntlGrA) 26,420 shares (cost $212,756)		330,512
American Century International Growth Fund – Investor Class (ACIntlGrI) 131,147 shares (cost $1,001,262)		1,641,960
American Century Short-Term Government Fund – Investor Class (ACSTGvtI) 292,767 shares (cost $2,790,536)		2,734,445
American Century Ultra® Fund – Investor Class (ACUltraI) 444,192 shares (cost $12,817,904)		12,042,033
American Century Variable Portfolios, Inc. – International Fund – Class IV (ACVPInt4) 219,146 shares (cost $1,888,014)		2,215,569
Credit Suisse Global Fixed Income Fund – Common Shares (CSGIFixInc) 74,604 shares (cost $743,762)		730,370
Credit Suisse Mid Cap Growth Fund – Common Shares (CSMidCpGr) 92,534 shares (cost $2,592,840)		3,131,335
Delaware Delchester Fund – Institutional Class (DeDelFund) 133,241 shares (cost $441,836)		454,353
Dreyfus A Bonds Plus, Inc. (DryABonds) 169,514 shares (cost $2,329,666)		2,279,960
Dreyfus Appreciation Fund, Inc. (DryApp) 115,225 shares (cost $4,249,105)		5,045,719
Dreyfus Emerging Leaders Fund (DryELead) 651 shares (cost $26,112)		22,611
Dreyfus Premier Balanced Opportunity Fund – Class Z (DryBalOpp) 93,028 shares (cost $1,820,193)		1,881,963
Dreyfus Premier Third Century Fund, Inc. – Class Z, The (Dry3dCen) 95,984 shares (cost $737,596)		906,089
Dreyfus S&P 500 Index Fund (Dry500Ix) 459,835 shares (cost $15,867,873)		18,393,397
Evergreen Equity Income Fund – Class I (EvInc) 42,470 shares (cost $966,989)		992,952
Federated Equity Income Fund, Inc. – Class F Shares (FedEqInc) 8,578 shares (cost $158,477)		183,994
Federated High Yield Trust (FedHiYld) 412,420 shares (cost $2,464,653)		2,507,515
Federated Intermediate Corporate Bond Fund – Institutional Service Shares (FedIntCorpBd) 72,805 shares (cost $735,595)		725,862
Federated Investment Series Funds, Inc. – Federated Bond Fund – Class F Shares (FedBdFd) 244,988 shares (cost $2,213,376)		2,175,494

(Continued)

5

NATIONWIDE VARIABLE ACCOUNT

STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS’ EQUITY, Continued

Fidelity® Advisor Balanced Fund – Class A (FidABalA) 34,511 shares (cost $524,957)	$	565,634
Fidelity® Advisor Balanced Fund – Class T (FidABalT) 76,650 shares (cost $1,193,626)		1,264,730
Fidelity® Advisor Equity Growth Fund – Class A (FidAEGroA) 17,500 shares (cost $799,391)		894,625
Fidelity® Advisor Equity Income Fund – Class A (FidAEqIncA) 141,887 shares (cost $3,813,876)		4,428,293
Fidelity® Advisor Equity Income Fund – Class T (FidAEqIncT) 144,346 shares (cost $3,781,280)		4,558,453
Fidelity® Advisor Growth Opportunities Fund – Class A (FidAGrOppA) 16,843 shares (cost $555,171)		576,880
Fidelity® Advisor Growth Opportunities Fund – Class T (FidAGrOppT) 100,073 shares (cost $2,902,939)		3,475,525
Fidelity® Advisor High Income Advantage Fund – Class T (FidAHiIncT) 212,590 shares (cost $2,068,753)		2,244,956
Fidelity® Advisor Overseas Fund – Class A (FidAOvA) 807 shares (cost $14,168)		17,601
Fidelity® Asset Manager™ (FidAsMgr) 158,545 shares (cost $2,420,484)		2,554,167
Fidelity® Capital & Income Fund (FidCapInc) 51,633 shares (cost $417,824)		459,021
Fidelity® Equity-Income Fund (FidEqInc) 190,945 shares (cost $9,294,600)		11,179,855
Fidelity® Magellan® Fund (FidMgln) 175,223 shares (cost $19,573,885)		15,685,961
Fidelity® Puritan® Fund (FidPurtn) 476,974 shares (cost $8,642,349)		9,525,165
Fidelity® Variable Insurance Products Fund – High Income Portfolio – Initial Class (FidVIPHI) 3,612 shares (cost $21,638)		22,935
Fidelity® Variable Insurance Products Fund – Overseas Portfolio – Service Class 2 R (FidVIPOvS2R) 119,986 shares (cost $2,475,821)		2,832,877
Franklin Mutual Series Fund, Inc. – Mutual Shares Fund – Class A (FranMutSer) 377,374 shares (cost $8,590,597)		9,777,756
Franklin Small-Mid Cap Growth Fund I – Class A (FranSmMCpGr) 63,351 shares (cost $2,172,142)		2,392,782
Franklin Templeton Variable Insurance Products Trust – Templeton Foreign Securities Fund – Class 3 (FrVIPForSec3) 226,153 shares (cost $3,435,359)		4,224,544
Franklin Value Investors Trust – Franklin Balance Sheet Investment Fund – Class A (FranBSInv) 69,576 shares (cost $4,321,547)		4,641,426
Gartmore Bond Fund – Class D (GartBond) 185,701 shares (cost $1,792,954)		1,773,448
Gartmore Bond Index Fund – Class A (GartBdIx) 27,305 shares (cost $298,221)		294,350
Gartmore Government Bond Fund – Class D (GartGvtBd) 411,106 shares (cost $4,267,217)		4,180,948
Gartmore Growth Fund – Class A (GartGrowA) 57,479 shares (cost $404,065)		426,491
Gartmore Growth Fund – Class D (GartGrowD) 114,895 shares (cost $693,617)		870,902
Gartmore GVIT – Investor Destinations Aggressive Fund – Class II (GVITIDAgg2) 72,545 shares (cost $906,560)		980,076
Gartmore GVIT – Investor Destinations Conservative Fund – Class II (GVITIDCon2) 4,651 shares (cost $48,234)		48,696
Gartmore GVIT – Investor Destinations Moderate Fund – Class II (GVITIDMod2) 91,765 shares (cost $1,057,495)		1,126,868

(Continued)

6

NATIONWIDE VARIABLE ACCOUNT

STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS’ EQUITY, Continued

Gartmore GVIT – Investor Destinations Moderately Aggressive Fund – Class II (GVITIDModAg2) 173,318 shares (cost $2,108,534)	$	2,270,464
Gartmore GVIT – Investor Destinations Moderately Conservative Fund – Class II (GVITIDModCon2) 13,524 shares (cost $150,620)		153,500
Gartmore GVIT – J.P. Morgan GVIT Balanced Fund – Class I (GVITJPBal) 22,178 shares (cost $221,422)		243,962
Gartmore International Index Fund – Class A (GartIntlndx) 2,184 shares (cost $16,711)		23,627
Gartmore Investor Destinations Aggressive Fund – Service Class (GartIDAgg) 164,241 shares (cost $1,544,213)		1,800,083
Gartmore Investor Destinations Conservative Fund – Service Class (GartIDCon) 198,243 shares (cost $2,020,979)		2,043,888
Gartmore Investor Destinations Moderate Fund – Service Class (GartIDMod) 855,492 shares (cost $8,482,547)		9,384,749
Gartmore Investor Destinations Moderately Aggressive Fund – Service Class (GartIDModAgg) 345,701 shares (cost $3,354,643)		3,833,829
Gartmore Investor Destinations Moderately Conservative Fund – Service Class (GartIDModCon) 240,140 shares (cost $2,434,195)		2,535,877
Gartmore Large Cap Value Fund – Class A (GartLgCpVal) 227,465 shares (cost $3,094,682)		3,086,699
Gartmore Mid Cap Market Index Fund – Class A (GartMdCpMkt) 108,953 shares (cost $1,553,850)		1,653,904
Gartmore Money Market Fund – Prime Shares (GartMyMkt) 10,726,967 shares (cost $10,726,967)		10,726,967
Gartmore Money Market Fund – Service Class (GartMyMktS) 6,997,918 shares (cost $6,997,918)		6,997,918
Gartmore Nationwide Fund – Class D (GartNWFund) 272,256 shares (cost $5,083,514)		5,148,368
Gartmore S&P 500 Index Fund – Service Class (GartSP500Indx) 355,384 shares (cost $3,650,025)		4,275,267
Gartmore Small Cap Fund – Class A (GartSmCap) 261,794 shares (cost $4,852,149)		5,654,761
Gartmore Small Cap Index Fund – Class A (GartSmCapIx) 114,186 shares (cost $1,391,878)		1,458,154
Gartmore Value Opportunities Fund – Class A (GartValOpp) 20,930 shares (cost $310,148)		293,650
Janus Adviser Series – Balanced Fund – Class S (JanBal) 47,806 shares (cost $1,158,822)		1,265,892
Janus Adviser Series – International Growth Fund – Class S (JanIntlGr) 1,245 shares (cost $34,472)		67,666
Janus Adviser Series – Worldwide Fund – Class S (JanWorld) 16,138 shares (cost $412,016)		536,763
Janus Equity Funds – Janus Fund (JanFund) 269,148 shares (cost $7,549,039)		7,573,811
Janus Equity Funds – Janus Twenty Fund (Jan20Fd) 418,186 shares (cost $23,982,612)		22,841,339
Janus Equity Funds – Janus Worldwide Fund (JanWrldwde) 114,667 shares (cost $5,803,042)		5,786,097
Lazard Small Cap Portfolio Open Shares (LazSmCap) 200,382 shares (cost $3,400,010)		2,859,447
MFS®Strategic Income Fund – Class A (MFSStratIncA) 135,335 shares (cost $915,483)		912,157
Neuberger Berman Genesis Fund – Trust Class (NBGen) 342,745 shares (cost $14,580,407)		16,359,200
Neuberger Berman Guardian Fund – Investor Class (NBGuard) 151,660 shares (cost $2,259,555)		2,861,819
Neuberger Berman Guardian Fund – Trust Class (NBGuardT) 14,708 shares (cost $165,377)		218,561

(Continued)

7

NATIONWIDE VARIABLE ACCOUNT

STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS’ EQUITY, Continued

Neuberger Berman Limited Maturity Bond Fund – Investor Class (NBLtdMat) 107,917 shares (cost $1,016,248)	$	980,965
Neuberger Berman Partners Fund – Investor Class (NBPartI) 215,178 shares (cost $5,068,603)		6,681,284
Neuberger Berman Partners Fund – Trust Class (NBPartT) 25,949 shares (cost $565,392)		622,260
Neuberger Berman Socially Responsive Fund – Trust Class (NBSocRes) 91,845 shares (cost $1,497,793)		1,634,835
Oppenheimer Capital Appreciation Fund A (OppCapApA) 48,010 shares (cost $2,022,916)		2,214,693
Oppenheimer Champion Income Fund A (OppChpInc) 25,085 shares (cost $234,935)		238,810
Oppenheimer Global Fund A (OppGlob) 176,091 shares (cost $9,085,215)		12,944,480
Oppenheimer Global Securities Fund/VA – Class 4 (OppGlSec4) 226,857 shares (cost $6,830,299)		8,278,029
Oppenheimer Strategic Income Fund A (OppStratInc) 138,800 shares (cost $591,011)		595,454
Phoenix Balanced Fund – Class A (PhxBalFd) 64,136 shares (cost $915,670)		937,667
PIMCO Total Return Fund – Class A (PimTotRet) 357,542 shares (cost $3,802,380)		3,711,287
Putnam International Equity Fund – Class A (PIntEq) 172 shares (cost $3,795)		5,378
Putnam Voyager Fund – Class A (PVoyager) 3,400 shares (cost $57,231)		62,258
Templeton Foreign Fund – Class A (TemForFd) 366,549 shares (cost $4,061,191)		4,999,732
Van Kampen Growth and Income Fund – Class A (VKGrInc) 151,647 shares (cost $3,048,275)		3,348,370
Van Kampen Mid Cap Growth Fund – Class A (VKMidCpGro) 29,553 shares (cost $770,763)		767,791
Van Kampen Real Estate Securities Fund – Class A (VKRealEstSec) 105,053 shares (cost $2,778,910)		3,282,919
Waddell & Reed Advisors Small Cap Fund – Class A (WRAdSmCap) 21,025 shares (cost $301,432)		288,250
Wells Fargo Advantage FundsSM – Common Stock Fund – Class Z (WFComStk) 214,811 shares (cost $4,387,115)		4,296,230
Wells Fargo Advantage FundsSM – Growth and Income Fund – Investor Class (WFGrInc) 7,062 shares (cost $156,838)		169,351
Wells Fargo Advantage FundsSM – Growth Fund – Investor Class (WFGrowth) 17,634 shares (cost $390,690)		400,645
Wells Fargo Advantage FundsSM – Large Cap Growth Fund – Investor Class (WFLgCpGr) 74,964 shares (cost $1,560,395)		1,910,843
Wells Fargo Advantage FundsSM – Mid Cap Growth Fund – Class Z (WFMidCpGr) 49,450 shares (cost $326,472)		301,152
Total investments		355,701,457
Accounts receivable		–
Total assets		355,701,457
Accounts payable		2,080
Contract owners’ equity (note 4)	$	355,699,377

See accompanying notes to financial statements.

8

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF OPERATIONS

Year Ended December 31, 2006

Investment activity:	Total			AIMBBal		AIMDynam		AIMSmCpGr		AIMSmCoGr		ACGroI		ACIncGroA		ACIncGroI
Reinvested dividends	$	5,162,535		5,897		–		–		–		5,434		41,283		122,745
Mortality and expense risk charges (note 2)		(4,365,030	)	(3,281	)	(80,616	)	(5,171	)	(1,947	)	(103,449	)	(29,522	)	(86,639	)
Net investment income (loss)		797,505		2,616		(80,616	)	(5,171	)	(1,947	)	(98,015	)	11,761		36,106
Proceeds from mutual fund shares sold		94,912,388		178,733		1,486,863		448,945		1,084,954		1,800,990		906,934		1,541,379
Cost of mutual fund shares sold		(95,416,045	)	(171,230	)	(1,187,166	)	(472,185	)	(950,564	)	(2,624,397	)	(799,380	)	(1,597,161	)
Realized gain (loss) on investments		(503,657	)	7,503		299,697		(23,240	)	134,390		(823,407	)	107,554		(55,782	)
Change in unrealized gain (loss) on investments		18,740,537		12,394		625,070		(16,411	)	(58,404	)	1,434,086		138,127		676,030
Net gain (loss) on investments		18,236,880		19,897		924,767		(39,651	)	75,986		610,679		245,681		620,248
Reinvested capital gains		15,798,752		–		–		33,100		–		–		120,913		304,587
Net increase (decrease) in contract owners’ equity resulting from operations	$	34,833,137		22,513		844,151		(11,722	)	74,039		512,664		378,355		960,941
Investment activity:	ACIntlGrA			ACIntlGrI		ACSTGvtI		ACUltraI		ACVPInt4		CSGIFixInc		CSMidCpGr		DeDelFund
Reinvested dividends	$	1,581		11,903		118,827		–		14,783		21,485		–		31,838
Mortality and expense risk charges (note 2)		(3,520	)	(21,330	)	(33,859	)	(174,316	)	(18,418	)	(11,834	)	(45,415	)	(5,163	)
Net investment income (loss)		(1,939	)	(9,427	)	84,968		(174,316	)	(3,635	)	9,651		(45,415	)	26,675
Proceeds from mutual fund shares sold		74,703		396,450		610,128		3,694,676		314,015		531,188		836,449		117,982
Cost of mutual fund shares sold		(53,689	)	(239,134	)	(633,280	)	(5,659,559	)	(246,202	)	(562,954	)	(958,480	)	(114,615	)
Realized gain (loss) on investments		21,014		157,316		(23,152	)	(1,964,883	)	67,813		(31,766	)	(122,031	)	3,367
Change in unrealized gain (loss) on investments		49,867		202,427		14,597		564,132		250,816		59,417		184,760		18,481
Net gain (loss) on investments		70,881		359,743		(8,555	)	(1,400,751	)	318,629		27,651		62,729		21,848
Reinvested capital gains		–		–		–		835,593		–		–		–		–
Net increase (decrease) in contract owners’ equity resulting from operations	$	68,942		350,316		76,413		(739,474	)	314,994		37,302		17,314		48,523

(Continued)

9

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF OPERATIONS, Continued

Year Ended December 31, 2006

Investment activity:	DryABonds			DryApp		DryELead		DryBalOpp		Dry3dCen		Dry500Ix		EvInc		FedEqInc
Reinvested dividends	$	113,236		69,060		–		32,642		–		246,011		23,923		3,245
Mortality and expense risk charges (note 2)		(32,422	)	(60,241	)	(498	)	(24,899	)	(12,066	)	(232,306	)	(13,629	)	(1,422	)
Net investment income (loss)		80,814		8,819		(498	)	7,743		(12,066	)	13,705		10,294		1,823
Proceeds from mutual fund shares sold		640,356		1,345,542		69,080		440,878		240,880		3,429,753		384,556		43,285
Cost of mutual fund shares sold		(649,373	)	(1,129,658	)	(59,545	)	(440,571	)	(288,313	)	(3,769,848	)	(315,154	)	(30,184	)
Realized gain (loss) on investments		(9,017	)	215,884		9,535		307		(47,433	)	(340,095	)	69,402		13,101
Change in unrealized gain (loss) on investments		(11,288	)	252,464		(12,698	)	137,281		125,307		2,024,649		(35,633	)	10,904
Net gain (loss) on investments		(20,305	)	468,348		(3,163	)	137,588		77,874		1,684,554		33,769		24,005
Reinvested capital gains		–		195,512		4,982		360		–		587,351		104,047		–
Net increase (decrease) in contract owners’ equity resulting from operations	$	60,509		672,679		1,321		145,691		65,808		2,285,610		148,110		25,828
Investment activity:	FedHiYld			FedIntCorpBd		FedBdFd		FidABalA		FidABalT		FidAEGroA		FidAEqIncA		FidAEqIncT
Reinvested dividends	$	176,097		33,282		125,956		10,833		20,974		–		46,967		45,407
Mortality and expense risk charges (note 2)		(28,543	)	(7,941	)	(29,238	)	(6,538	)	(15,917	)	(9,712	)	(46,989	)	(57,071	)
Net investment income (loss)		147,554		25,341		96,718		4,295		5,057		(9,712	)	(22	)	(11,664	)
Proceeds from mutual fund shares sold		916,125		222,939		668,747		162,074		232,401		344,963		997,904		869,270
Cost of mutual fund shares sold		(955,686	)	(227,909	)	(655,119	)	(152,053	)	(216,952	)	(306,955	)	(766,173	)	(717,452	)
Realized gain (loss) on investments		(39,561	)	(4,970	)	13,628		10,021		15,449		38,008		231,731		151,818
Change in unrealized gain (loss) on investments		112,493		1,492		(12,585	)	12,639		27,737		11,956		213,060		315,136
Net gain (loss) on investments		72,932		(3,478	)	1,043		22,660		43,186		49,964		444,791		466,954
Reinvested capital gains		–		–		–		30,912		68,460		–		162,706		166,017
Net increase (decrease) in contract owners’ equity resulting from operations	$	220,486		21,863		97,761		57,867		116,703		40,252		607,475		621,307

(Continued)

10

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF OPERATIONS, Continued

Year Ended December 31, 2006

Investment activity:	FidAGrOppA			FidAGrOppT		FidAHiIncT		FidAOvA		FidAsMgr		FidCapInc		FidEqInc		FidMgln
Reinvested dividends	$	–		–		155,211		183		81,706		28,926		174,309		83,067
Mortality and expense risk charges (note 2)		(7,422	)	(47,293	)	(29,035	)	(1,225	)	(37,365	)	(6,041	)	(137,098	)	(222,452	)
Net investment income (loss)		(7,422	)	(47,293	)	126,176		(1,042	)	44,341		22,885		37,211		(139,385	)
Proceeds from mutual fund shares sold		1,034,714		1,178,200		789,711		203,096		1,024,834		75,916		2,018,463		4,188,881
Cost of mutual fund shares sold		(990,185	)	(1,413,542	)	(756,843	)	(158,927	)	(991,391	)	(84,527	)	(1,891,691	)	(5,664,616	)
Realized gain (loss) on investments		44,529		(235,342	)	32,868		44,169		33,443		(8,611	)	126,772		(1,475,735	)
Change in unrealized gain (loss) on investments		(27,067	)	390,832		151,691		(27,137	)	(10,071	)	36,685		979,861		(1,456,646	)
Net gain (loss) on investments		17,462		155,490		184,559		17,032		23,372		28,074		1,106,633		(2,932,381	)
Reinvested capital gains		–		–		–		859		133,887		–		643,235		3,996,272
Net increase (decrease) in contract owners’ equity resulting from operations	$	10,040		108,197		310,735		16,849		201,600		50,959		1,787,079		924,506
Investment activity:	FidPurtn			FidVIPHI		FidVIPOvS2R		FranMutSer		FranSmMCpGr		FrVIPForSec3		FranBSInv		GartBond
Reinvested dividends	$	284,650		1,713		9,830		155,131		–		46,562		55,605		90,786
Mortality and expense risk charges (note 2)		(123,953	)	(281	)	(24,255	)	(108,021	)	(27,665	)	(44,985	)	(47,191	)	(23,270	)
Net investment income (loss)		160,697		1,432		(14,425	)	47,110		(27,665	)	1,577		8,414		67,516
Proceeds from mutual fund shares sold		1,868,382		300		315,440		1,752,159		767,923		701,754		1,139,017		495,533
Cost of mutual fund shares sold		(1,825,218	)	(368	)	(245,517	)	(1,180,558	)	(574,453	)	(550,472	)	(808,325	)	(495,098	)
Realized gain (loss) on investments		43,164		(68	)	69,923		571,601		193,470		151,282		330,692		435
Change in unrealized gain (loss) on investments		582,298		685		248,150		169,748		(183,901	)	506,979		(61,434	)	(15,437	)
Net gain (loss) on investments		625,462		617		318,073		741,349		9,569		658,261		269,258		(15,002	)
Reinvested capital gains		399,630		–		8,192		585,067		167,436		–		269,546		–
Net increase (decrease) in contract owners’ equity resulting from operations	$	1,185,789		2,049		311,840		1,373,526		149,340		659,838		547,218		52,514

(Continued)

11

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF OPERATIONS, Continued

Year Ended December 31, 2006

Investment activity:	GartBdIx			GartGvtBd		GartGrowA		GartGrowD		GVITIDAgg2		GVITIDCon2		GVITIDMod2		GVITIDModAg2
Reinvested dividends	$	11,328		186,707		–		–		13,139		1,241		26,559		38,117
Mortality and expense risk charges (note 2)		(3,264	)	(53,434	)	(7,093	)	(12,807	)	(6,436	)	(494	)	(14,751	)	(19,613	)
Net investment income (loss)		8,064		133,273		(7,093	)	(12,807	)	6,703		747		11,808		18,504
Proceeds from mutual fund shares sold		63,919		1,390,504		508,988		369,310		91,426		2,576		394,526		271,657
Cost of mutual fund shares sold		(66,970	)	(1,485,653	)	(454,884	)	(305,691	)	(81,407	)	(2,611	)	(340,174	)	(243,471	)
Realized gain (loss) on investments		(3,051	)	(95,149	)	54,104		63,619		10,019		(35	)	54,352		28,186
Change in unrealized gain (loss) on investments		1,629		68,739		(29,867	)	(7,655	)	56,213		826		34,326		135,545
Net gain (loss) on investments		(1,422	)	(26,410	)	24,237		55,964		66,232		791		88,678		163,731
Reinvested capital gains		–		–		–		–		5,951		353		10,021		19,437
Net increase (decrease) in contract owners’ equity resulting from operations	$	6,642		106,863		17,144		43,157		78,886		1,891		110,507		201,672
Investment activity:	GVITIDModCon2			GVITJPBal		GartIntlndx		GartIDAgg		GartIDCon		GartIDMod		GartIDModAgg		GartIDModCon
Reinvested dividends	$	3,155		5,438		496		17,715		54,666		158,400		49,269		54,674
Mortality and expense risk charges (note 2)		(1,336	)	(2,823	)	(258	)	(17,941	)	(20,524	)	(94,141	)	(41,207	)	(25,227	)
Net investment income (loss)		1,819		2,615		238		(226	)	34,142		64,259		8,062		29,447
Proceeds from mutual fund shares sold		46,961		59,223		633		172,687		162,498		387,405		269,195		183,307
Cost of mutual fund shares sold		(47,206	)	(51,739	)	(462	)	(125,586	)	(156,446	)	(300,815	)	(230,627	)	(168,180	)
Realized gain (loss) on investments		(245	)	7,484		171		47,101		6,052		86,590		38,568		15,127
Change in unrealized gain (loss) on investments		2,851		14,876		3,603		143,241		19,677		487,801		302,803		52,818
Net gain (loss) on investments		2,606		22,360		3,774		190,342		25,729		574,391		341,371		67,945
Reinvested capital gains		1,516		–		624		37,558		29,522		179,425		76,718		59,666
Net increase (decrease) in contract owners’ equity resulting from operations	$	5,941		24,975		4,636		227,674		89,393		818,075		426,151		157,058

(Continued)

12

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF OPERATIONS, Continued

Year Ended December 31, 2006

Investment activity:	GartLgCpVal			GartMdCpMkt		GartMyMkt		GartMyMktS		GartNWFund		GartSP500Indx		GartSmCap		GartSmCapIx
Reinvested dividends	$	28,625		16,720		450,378		245,404		57,561		55,698		9,985		15,417
Mortality and expense risk charges (note 2)		(29,441	)	(15,758	)	(131,153	)	(64,853	)	(69,500	)	(51,243	)	(65,721	)	(13,537	)
Net investment income (loss)		(816	)	962		319,225		180,551		(11,939	)	4,455		(55,736	)	1,880
Proceeds from mutual fund shares sold		680,015		85,614		5,204,652		5,048,064		1,477,656		1,376,923		2,145,027		166,330
Cost of mutual fund shares sold		(580,175	)	(52,552	)	(5,204,652	)	(5,048,064	)	(1,670,638	)	(1,070,753	)	(1,668,114	)	(142,611	)
Realized gain (loss) on investments		99,840		33,062		–		–		(192,982	)	306,170		476,913		23,719
Change in unrealized gain (loss) on investments		(49,640	)	(17,687	)	–		–		270,503		223,812		585,239		24,807
Net gain (loss) on investments		50,200		15,375		–		–		77,521		529,982		1,062,152		48,526
Reinvested capital gains		397,348		85,226		–		–		546,752		17,303		229,009		109,884
Net increase (decrease) in contract owners’ equity resulting from operations	$	446,732		101,563		319,225		180,551		612,334		551,740		1,235,425		160,290
Investment activity:	GartValOpp			JanBal		JanIntlGr		JanWorld		JanFund		Jan20Fd		JanWrldwde		LazSmCap
Reinvested dividends	$	–		19,008		481		9,897		25,516		133,753		73,080		–
Mortality and expense risk charges (note 2)		(4,618	)	(15,049	)	(706	)	(6,400	)	(97,183	)	(291,827	)	(75,658	)	(38,192	)
Net investment income (loss)		(4,618	)	3,959		(225	)	3,497		(71,667	)	(158,074	)	(2,578	)	(38,192	)
Proceeds from mutual fund shares sold		323,452		413,615		2,437		158,563		1,242,745		3,971,638		1,571,606		1,133,421
Cost of mutual fund shares sold		(327,178	)	(338,248	)	(1,446	)	(130,652	)	(1,972,695	)	(6,417,484	)	(2,551,428	)	(1,306,261	)
Realized gain (loss) on investments		(3,726	)	75,367		991		27,911		(729,950	)	(2,445,846	)	(979,822	)	(172,840	)
Change in unrealized gain (loss) on investments		12,010		(53,954	)	19,861		44,943		1,477,180		4,922,161		1,860,969		28,664
Net gain (loss) on investments		8,284		21,413		20,852		72,854		747,230		2,476,315		881,147		(144,176	)
Reinvested capital gains		38,523		87,095		–		–		–		–		–		588,325
Net increase (decrease) in contract owners’ equity resulting from operations	$	42,189		112,467		20,627		76,351		675,563		2,318,241		878,569		405,957

(Continued)

13

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF OPERATIONS, Continued

Year Ended December 31, 2006

Investment activity:	MFSStratIncA			NBGen		NBGuard		NBGuardT		NBLtdMat		NBPartI		NBPartT		NBSocRes
Reinvested dividends	$	58,057		188,289		9,859		511		46,325		41,402		2,677		1,053
Mortality and expense risk charges (note 2)		(12,899	)	(223,153	)	(38,488	)	(3,041	)	(13,385	)	(91,848	)	(7,627	)	(13,460	)
Net investment income (loss)		45,158		(34,864	)	(28,629	)	(2,530	)	32,940		(50,446	)	(4,950	)	(12,407	)
Proceeds from mutual fund shares sold		338,030		4,974,024		687,452		116,991		226,845		1,965,719		233,099		292,281
Cost of mutual fund shares sold		(332,396	)	(3,490,847	)	(596,374	)	(80,773	)	(242,052	)	(1,556,032	)	(178,781	)	(265,000	)
Realized gain (loss) on investments		5,634		1,483,177		91,078		36,218		(15,207	)	409,687		54,318		27,281
Change in unrealized gain (loss) on investments		1,175		(1,687,537	)	70,884		(20,871	)	10,386		269,828		1,655		115,656
Net gain (loss) on investments		6,809		(204,360	)	161,962		15,347		(4,821	)	679,515		55,973		142,937
Reinvested capital gains		–		1,196,371		185,657		14,137		–		109,536		10,142		15,026
Net increase (decrease) in contract owners’ equity resulting from operations	$	51,967		957,147		318,990		26,954		28,119		738,605		61,165		145,556
Investment activity:	OppCapApA			OppChpInc		OppGlob		OppGlSec4		OppStratInc		PhxBalFd		PimTotRet		PIntEq
Reinvested dividends	$	–		14,708		89,386		56,824		28,983		23,152		163,713		112
Mortality and expense risk charges (note 2)		(25,913	)	(2,480	)	(170,946	)	(86,652	)	(6,724	)	(13,783	)	(44,616	)	(67	)
Net investment income (loss)		(25,913	)	12,228		(81,560	)	(29,828	)	22,259		9,369		119,097		45
Proceeds from mutual fund shares sold		1,540,633		154,875		3,952,425		1,045,242		212,339		384,289		940,434		69
Cost of mutual fund shares sold		(1,370,530	)	(155,751	)	(2,674,021	)	(771,255	)	(210,970	)	(365,295	)	(978,811	)	(50	)
Realized gain (loss) on investments		170,103		(876	)	1,278,404		273,987		1,369		18,994		(38,377	)	19
Change in unrealized gain (loss) on investments		20,157		6,497		68,617		454,627		14,501		(1,559	)	(10,130	)	826
Net gain (loss) on investments		190,260		5,621		1,347,021		728,614		15,870		17,435		(48,507	)	845
Reinvested capital gains		–		–		701,372		351,939		–		82,287		13,814		235
Net increase (decrease) in contract owners’ equity resulting from operations	$	164,347		17,849		1,966,833		1,050,725		38,129		109,091		84,404		1,125

(Continued)

14

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF OPERATIONS, Continued

Year Ended December 31, 2006

Investment activity:	PVoyager			TemForFd		VKGrInc		VKMidCpGro		VKRealEstSec		WRAdSmCap		WFComStk		WFGrInc
Reinvested dividends	$	–		108,662		43,756		–		30,966		–		–		585
Mortality and expense risk charges (note 2)		(1,164	)	(65,144	)	(30,032	)	(6,381	)	(27,038	)	(3,170	)	(56,088	)	(2,159	)
Net investment income (loss)		(1,164	)	43,518		13,724		(6,381	)	3,928		(3,170	)	(56,088	)	(1,574	)
Proceeds from mutual fund shares sold		135,092		1,639,399		345,499		456,705		698,946		44,499		965,063		435,175
Cost of mutual fund shares sold		(118,133	)	(1,216,734	)	(282,693	)	(399,362	)	(531,608	)	(35,547	)	(777,704	)	(389,656	)
Realized gain (loss) on investments		16,959		422,665		62,806		57,343		167,338		8,952		187,359		45,519
Change in unrealized gain (loss) on investments		(11,419	)	8,670		144,504		(33,195	)	393,203		(33,746	)	(441,643	)	(17,540	)
Net gain (loss) on investments		5,540		431,335		207,310		24,148		560,541		(24,794	)	(254,284	)	27,979
Reinvested capital gains		–		423,162		183,952		37,710		200,071		40,101		856,909		–
Net increase (decrease) in contract owners’ equity resulting from operations	$	4,376		898,015		404,986		55,477		764,540		12,137		546,537		26,405
Investment activity:	WFGrowth			WFLgCpGr		WFMidCpGr
Reinvested dividends	$	–		–		–
Mortality and expense risk charges (note 2)		(3,537	)	(26,088	)	(5,495	)
Net investment income (loss)		(3,537	)	(26,088	)	(5,495	)
Proceeds from mutual fund shares sold		161,970		456,147		545,108
Cost of mutual fund shares sold		(153,437	)	(600,052	)	(514,636	)
Realized gain (loss) on investments		8,533		(143,905	)	30,472
Change in unrealized gain (loss) on investments		3,861		201,292		(37,995	)
Net gain (loss) on investments		12,394		57,387		(7,523	)
Reinvested capital gains		–		–		37,411
Net increase (decrease) in contract owners’ equity resulting from operations	$	8,857		31,299		24,393

See accompanying notes to financial statements.

15

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY

Years Ended December 31, 2006 and 2005

	Total					AIMBBal				AIMDynam				AIMSmCpGr
Investment activity:	2006			2005		2006		2005		2006		2005		2006		2005
Net investment income (loss)	$	797,505		215,613		2,616		1,132		(80,616	)	(74,036	)	(5,171	)	–
Realized gain (loss) on investments		(503,657	)	(6,047,058	)	7,503		153		299,697		(279,273	)	(23,240	)	–
Change in unrealized gain (loss) on investments		18,740,537		17,060,505		12,394		6,929		625,070		833,628		(16,411	)	–
Reinvested capital gains		15,798,752		7,651,107		–		–		–		–		33,100		–
Net increase (decrease) in contract owners’ equity resulting from operations		34,833,137		18,880,167		22,513		8,214		844,151		480,319		(11,722	)	–
Equity transactions:
Purchase payments received from contract owners (note 3)		32,346,562		38,318,495		48,819		3,315		538,595		553,700		81,788		–
Transfers between funds		–		–		(118,804	)	302,495		(166,325	)	(196,601	)	466,133		–
Redemptions (note 3)		(59,456,305	)	(51,464,050	)	(34,563	)	(7,814	)	(785,672	)	(903,135	)	(63,060	)	–
Annuity benefits		(10,955	)	(10,761	)	–		–		–		–		–		–
Annual contract maintenance charges (note 2)		(336,146	)	(369,724	)	–		–		(7,019	)	(7,484	)	–		–
Contingent deferred sales charges (note 2)		(224,610	)	(376,282	)	(100	)	(29	)	(3,808	)	(7,898	)	(189	)	–
Adjustments to maintain reserves		6,452		24,932		(10	)	1,334		(134	)	(165	)	1,116		–
Net equity transactions		(27,675,002	)	(13,877,390	)	(104,658	)	299,301		(424,363	)	(561,583	)	485,788		–
Net change in contract owners’ equity		7,158,135		5,002,777		(82,145	)	307,515		419,788		(81,264	)	474,066		–
Contract owners’ equity beginning of period		348,541,242		343,538,465		307,515		–		6,094,108		6,175,372		–		–
Contract owners’ equity end of period	$	355,699,377		348,541,242		225,370		307,515		6,513,896		6,094,108		474,066		–
CHANGES IN UNITS:
Beginning units		20,043,511		20,285,035		29,943		–		672,720		721,091		–		–
Units purchased		5,509,615		6,524,700		7,148		31,384		144,639		145,058		92,504		–
Units redeemed		(6,657,972	)	(6,766,224	)	(17,017	)	(1,441	)	(199,346	)	(193,429	)	(46,078	)	–
Ending units		18,895,154		20,043,511		20,074		29,943		618,013		672,720		46,426		–

(Continued)

16

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2006 and 2005

	AIMSmCoGr					AIMTotRet			ACGroI				ACIncGroA
Investment activity:	2006			2005		2006	2005		2006		2005		2006		2005
Net investment income (loss)	$	(1,947	)	(5,551	)	–	904		(98,015	)	(74,244	)	11,761		13,940
Realized gain (loss) on investments		134,390		12,392		–	10,973		(823,407	)	(528,575	)	107,554		32,185
Change in unrealized gain (loss) on investments		(58,404	)	8,431		–	(16,111	)	1,434,086		883,547		138,127		(56,598	)
Reinvested capital gains		–		–		–	–		–		–		120,913		97,275
Net increase (decrease) in contract owners’ equity resulting from operations		74,039		15,272		–	(4,234	)	512,664		280,728		378,355		86,802
Equity transactions:
Purchase payments received from contract owners (note 3)		16,011		40,119		–	3,613		444,904		430,615		218,114		352,701
Transfers between funds		(877,210	)	312,210		–	(322,918	)	(71,111	)	(177,824	)	(400,216	)	146,561
Redemptions (note 3)		(49,151	)	(56,619	)	–	(15,075	)	(1,097,524	)	(958,834	)	(188,895	)	(288,290	)
Annuity benefits		–		–		–	–		(10,601	)	(10,422	)	–		–
Annual contract maintenance charges (note 2)		–		–		–	–		(10,112	)	(11,249	)	–		–
Contingent deferred sales charges (note 2)		(5	)	(1,002	)	–	(292	)	(2,580	)	(6,332	)	(2,453	)	(3,450	)
Adjustments to maintain reserves		(1	)	(128	)	–	(26	)	4,228		3,422		(110	)	(81	)
Net equity transactions		(910,356	)	294,580		–	(334,698	)	(742,796	)	(730,624	)	(373,560	)	207,441
Net change in contract owners’ equity		(836,317	)	309,852		–	(338,932	)	(230,132	)	(449,896	)	4,795		294,243
Contract owners’ equity beginning of period		836,317		526,465		–	338,932		8,325,842		8,775,738		2,679,433		2,385,190
Contract owners’ equity end of period	$	–		836,317		–	–		8,095,710		8,325,842		2,684,228		2,679,433
CHANGES IN UNITS:
Beginning units		116,299		76,283		–	34,578		218,579		216,274		283,932		261,253
Units purchased		22,635		60,338		–	667		133,073		39,913		57,241		65,536
Units redeemed		(138,934	)	(20,322	)	–	(35,245	)	(130,248	)	(37,608	)	(94,611	)	(42,857	)
Ending units		–		116,299		–	–		221,404		218,579		246,562		283,932

(Continued)

17

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2006 and 2005

	ACIncGroI					ACIntlGrA				ACIntlGrI				ACSTGvtI
Investment activity:	2006			2005		2006		2005		2006		2005		2006		2005
Net investment income (loss)	$	36,106		42,674		(1,939	)	1,461		(9,427	)	6,531		84,968		56,565
Realized gain (loss) on investments		(55,782	)	(63,312	)	21,014		4,293		157,316		118,544		(23,152	)	(16,072	)
Change in unrealized gain (loss) on investments		676,030		(18,923	)	49,867		29,729		202,427		57,725		14,597		(27,201	)
Reinvested capital gains		304,587		269,498		–		–		–		–		–		–
Net increase (decrease) in contract owners’ equity resulting from operations		960,941		229,937		68,942		35,483		350,316		182,800		76,413		13,292
Equity transactions:
Purchase payments received from contract owners (note 3)		451,242		421,962		–		–		91		901		268,335		429,530
Transfers between funds		(250,745	)	(20,711	)	(53,253	)	(13,140	)	(102,166	)	(195,870	)	(170,844	)	(122,199	)
Redemptions (note 3)		(1,297,800	)	(1,239,200	)	(17,261	)	(16,246	)	(269,888	)	(175,818	)	(335,785	)	(494,273	)
Annuity benefits		–		–		–		–		–		–		–		–
Annual contract maintenance charges (note 2)		(9,892	)	(11,225	)	–		–		(2,303	)	(2,618	)	(2,237	)	(2,637	)
Contingent deferred sales charges (note 2)		(793	)	(10,480	)	(646	)	(114	)	(512	)	(796	)	(1,214	)	(4,171	)
Adjustments to maintain reserves		(9	)	3		(23	)	(36	)	11		2		(58	)	(224	)
Net equity transactions		(1,107,997	)	(859,651	)	(71,183	)	(29,536	)	(374,767	)	(374,199	)	(241,803	)	(193,974	)
Net change in contract owners’ equity		(147,056	)	(629,714	)	(2,241	)	5,947		(24,451	)	(191,399	)	(165,390	)	(180,682	)
Contract owners’ equity beginning of period		6,892,875		7,522,589		332,738		326,791		1,666,429		1,857,828		2,899,210		3,079,892
Contract owners’ equity end of period	$	6,745,819		6,892,875		330,497		332,738		1,641,978		1,666,429		2,733,820		2,899,210
CHANGES IN UNITS:
Beginning units		357,908		404,012		42,287		46,456		73,235		91,337		169,897		173,163
Units purchased		32,428		40,219		–		–		5		42		28,146		39,455
Units redeemed		(87,478	)	(86,323	)	(8,238	)	(4,169	)	(14,754	)	(18,144	)	(39,900	)	(42,721	)
Ending units		302,858		357,908		34,049		42,287		58,486		73,235		158,143		169,897

(Continued)

18

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2006 and 2005

	ACUltraI					ACVPInt4				CSGIFixInc				CSMidCpGr
Investment activity:	2006			2005		2006		2005		2006		2005		2006		2005
Net investment income (loss)	$	(174,316	)	(194,054	)	(3,635	)	(2,532	)	9,651		8,370		(45,415	)	(51,461	)
Realized gain (loss) on investments		(1,964,883	)	(1,603,457	)	67,813		34,923		(31,766	)	(12,300	)	(122,031	)	(421,744	)
Change in unrealized gain (loss) on investments		564,132		1,865,320		250,816		26,297		59,417		(71,965	)	184,760		682,766
Reinvested capital gains		835,593		–		–		–		–		–		–		–
Net increase (decrease) in contract owners’ equity resulting from operations		(739,474	)	67,809		314,994		58,688		37,302		(75,895	)	17,314		209,561
Equity transactions:
Purchase payments received from contract owners (note 3)		782,715		1,225,132		320,255		199,757		48,812		111,287		171,668		214,641
Transfers between funds		(1,312,598	)	(1,056,681	)	1,090,766		(183,794	)	(101,714	)	39,614		(321,519	)	(68,465	)
Redemptions (note 3)		(2,737,375	)	(2,299,841	)	(143,642	)	(67,302	)	(264,738	)	(57,430	)	(526,224	)	(514,850	)
Annuity benefits		–		–		–		–		–		–		–		–
Annual contract maintenance charges (note 2)		(16,636	)	(20,614	)	(981	)	(544	)	(1,012	)	(1,078	)	(4,173	)	(5,216	)
Contingent deferred sales charges (note 2)		(7,570	)	(20,645	)	(318	)	(245	)	(323	)	(259	)	(1,022	)	(1,881	)
Adjustments to maintain reserves		(191	)	(72	)	(62	)	(4	)	12		(25	)	(29	)	10
Net equity transactions		(3,291,655	)	(2,172,721	)	1,266,018		(52,132	)	(318,963	)	92,109		(681,299	)	(375,761	)
Net change in contract owners’ equity		(4,031,129	)	(2,104,912	)	1,581,012		6,556		(281,661	)	16,214		(663,985	)	(166,200	)
Contract owners’ equity beginning of period		16,072,947		18,177,859		634,500		627,944		1,012,033		995,819		3,795,283		3,961,483
Contract owners’ equity end of period	$	12,041,818		16,072,947		2,215,512		634,500		730,372		1,012,033		3,131,298		3,795,283
CHANGES IN UNITS:
Beginning units		1,011,426		1,146,821		50,510		55,739		71,866		65,791		243,568		268,276
Units purchased		70,507		319,769		120,692		33,103		15,896		21,306		14,602		27,462
Units redeemed		(290,811	)	(455,164	)	(28,241	)	(38,332	)	(38,009	)	(15,231	)	(58,003	)	(52,170	)
Ending units		791,122		1,011,426		142,961		50,510		49,753		71,866		200,167		243,568

(Continued)

19

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2006 and 2005

	DeDelFund					DryABonds				DryApp				DryELead
Investment activity:	2006			2005		2006		2005		2006		2005		2006		2005
Net investment income (loss)	$	26,675		33,468		80,814		96,518		8,819		7,015		(498	)	(1,002	)
Realized gain (loss) on investments		3,367		18,229		(9,017	)	(7,295	)	215,884		32,454		9,535		1,810
Change in unrealized gain (loss) on investments		18,481		(40,520	)	(11,288	)	(59,042	)	252,464		119,250		(12,698	)	(7,234	)
Reinvested capital gains		–		–		–		–		195,512		–		4,982		12,533
Net increase (decrease) in contract owners’ equity resulting from operations		48,523		11,177		60,509		30,181		672,679		158,719		1,321		6,107
Equity transactions:
Purchase payments received from contract owners (note 3)		29,147		44,364		156,740		210,614		371,651		881,027		–		–
Transfers between funds		27,751		(188,598	)	(152,661	)	(80,137	)	(790,582	)	(328,129	)	(26,293	)	(10,142	)
Redemptions (note 3)		(62,733	)	(57,741	)	(511,358	)	(654,356	)	(582,207	)	(569,080	)	(37,682	)	(1,646	)
Annuity benefits		–		–		–		–		–		–		–		–
Annual contract maintenance charges (note 2)		(622	)	(667	)	(2,913	)	(3,978	)	(3,703	)	(4,115	)	–		–
Contingent deferred sales charges (note 2)		(168	)	(219	)	(1,408	)	(2,786	)	(2,631	)	(6,870	)	–		–
Adjustments to maintain reserves		197		92		14		(56	)	(101	)	(80	)	4		(4	)
Net equity transactions		(6,428	)	(202,769	)	(511,586	)	(530,699	)	(1,007,573	)	(27,247	)	(63,971	)	(11,792	)
Net change in contract owners’ equity		42,095		(191,592	)	(451,077	)	(500,518	)	(334,894	)	131,472		(62,650	)	(5,685	)
Contract owners’ equity beginning of period		411,980		603,572		2,731,017		3,231,535		5,380,498		5,249,026		85,268		90,953
Contract owners’ equity end of period	$	454,075		411,980		2,279,940		2,731,017		5,045,604		5,380,498		22,618		85,268
CHANGES IN UNITS:
Beginning units		27,252		40,881		178,348		213,109		501,974		499,347		7,031		8,093
Units purchased		7,173		6,877		12,388		20,260		48,656		130,500		344		–
Units redeemed		(7,758	)	(20,506	)	(45,729	)	(55,021	)	(145,117	)	(127,873	)	(5,621	)	(1,062	)
Ending units		26,667		27,252		145,007		178,348		405,513		501,974		1,754		7,031

(Continued)

20

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2006 and 2005

	DryBalOpp					Dry3dCen				Dry500Ix				EvInc
Investment activity:	2006			2005		2006		2005		2006		2005		2006		2005
Net investment income (loss)	$	7,743		6,407		(12,066	)	(10,338	)	13,705		(2,204	)	10,294		2,608
Realized gain (loss) on investments		307		(8,235	)	(47,433	)	(107,795	)	(340,095	)	(437,493	)	69,402		24,145
Change in unrealized gain (loss) on investments		137,281		(81,935	)	125,307		141,094		2,024,649		990,794		(35,633	)	(47,434	)
Reinvested capital gains		360		15,231		–		–		587,351		–		104,047		48,651
Net increase (decrease) in contract owners’ equity resulting from operations		145,691		(68,532	)	65,808		22,961		2,285,610		551,097		148,110		27,970
Equity transactions:
Purchase payments received from contract owners (note 3)		117,497		208,848		42,688		74,924		1,470,759		1,596,442		62,674		81,877
Transfers between funds		(46,987	)	(159,608	)	(118,238	)	(62,217	)	(120,802	)	(744,433	)	32,382		33,255
Redemptions (note 3)		(278,363	)	(206,046	)	(128,367	)	(139,282	)	(3,202,823	)	(2,602,610	)	(333,110	)	(150,319	)
Annuity benefits		–		–		–		–		–		–		–		–
Annual contract maintenance charges (note 2)		(1,418	)	(1,871	)	(1,415	)	(1,680	)	(27,472	)	(31,194	)	(1,582	)	(1,569	)
Contingent deferred sales charges (note 2)		(1,243	)	(2,217	)	(267	)	(2,110	)	(7,060	)	(16,453	)	(1,181	)	(484	)
Adjustments to maintain reserves		1,494		15,535		(19	)	(16	)	40		20		(44	)	11
Net equity transactions		(209,020	)	(145,359	)	(205,618	)	(130,381	)	(1,887,358	)	(1,798,228	)	(240,861	)	(37,229	)
Net change in contract owners’ equity		(63,329	)	(213,891	)	(139,810	)	(107,420	)	398,252		(1,247,131	)	(92,751	)	(9,259	)
Contract owners’ equity beginning of period		1,946,577		2,160,468		1,045,882		1,153,302		17,995,137		19,242,268		1,085,677		1,094,936
Contract owners’ equity end of period	$	1,883,248		1,946,577		906,072		1,045,882		18,393,389		17,995,137		992,926		1,085,677
CHANGES IN UNITS:
Beginning units		197,213		213,309		75,308		83,260		624,278		688,019		44,806		46,314
Units purchased		15,973		27,070		3,069		7,216		89,671		86,130		6,631		8,905
Units redeemed		(36,810	)	(43,166	)	(19,827	)	(15,168	)	(152,953	)	(149,871	)	(15,969	)	(10,413	)
Ending units		176,376		197,213		58,550		75,308		560,996		624,278		35,468		44,806

(Continued)

21

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2006 and 2005

	FedEqInc					FedHiYld				FedIntCorpBd				FedBdFd
Investment activity:	2006			2005		2006		2005		2006		2005		2006		2005
Net investment income (loss)	$	1,823		678		147,554		138,028		25,341		30,162		96,718		105,791
Realized gain (loss) on investments		13,101		2,145		(39,561	)	(18,606	)	(4,970	)	(8,005	)	13,628		25,831
Change in unrealized gain (loss) on investments		10,904		(1,498	)	112,493		(93,689	)	1,492		(13,176	)	(12,585	)	(118,798	)
Reinvested capital gains		–		–		–		–		–		–		–		–
Net increase (decrease) in contract owners’ equity resulting from operations		25,828		1,325		220,486		25,733		21,863		8,981		97,761		12,824
Equity transactions:
Purchase payments received from contract owners (note 3)		484		489		251,709		373,402		53,260		113,906		227,381		201,479
Transfers between funds		68,657		1,439		541,093		(311,938	)	(106,469	)	(67,517	)	(41,918	)	151,224
Redemptions (note 3)		(3,741	)	(12,077	)	(538,051	)	(385,590	)	(91,532	)	(71,581	)	(501,299	)	(379,027	)
Annuity benefits		–		–		–		–		–		–		–		–
Annual contract maintenance charges (note 2)		–		–		(1,537	)	(1,718	)	–		–		(2,257	)	(2,443	)
Contingent deferred sales charges (note 2)		(97	)	(26	)	(3,669	)	(2,370	)	(1,480	)	(447	)	(626	)	(2,184	)
Adjustments to maintain reserves		(28	)	(5	)	103		(134	)	–		(93	)	9		147
Net equity transactions		65,275		(10,180	)	249,648		(328,348	)	(146,221	)	(25,732	)	(318,710	)	(30,804	)
Net change in contract owners’ equity		91,103		(8,855	)	470,134		(302,615	)	(124,358	)	(16,751	)	(220,949	)	(17,980	)
Contract owners’ equity beginning of period		92,867		101,722		2,037,470		2,340,085		850,195		866,946		2,396,452		2,414,432
Contract owners’ equity end of period	$	183,970		92,867		2,507,604		2,037,470		725,837		850,195		2,175,503		2,396,452
CHANGES IN UNITS:
Beginning units		11,009		12,280		173,763		202,267		66,370		68,364		159,931		162,608
Units purchased		11,186		234		107,710		92,592		7,388		34,663		27,934		32,574
Units redeemed		(4,272	)	(1,505	)	(86,746	)	(121,096	)	(18,817	)	(36,657	)	(48,721	)	(35,251	)
Ending units		17,923		11,009		194,727		173,763		54,941		66,370		139,144		159,931

(Continued)

22

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2006 and 2005

	FidABalA					FidABalT				FidAEGroA				FidAEqIncA
Investment activity:	2006			2005		2006		2005		2006		2005		2006		2005
Net investment income (loss)	$	4,295		5,947		5,057		5,043		(9,712	)	(11,705	)	(22	)	(5,439	)
Realized gain (loss) on investments		10,021		4,806		15,449		(14,078	)	38,008		49,835		231,731		197,360
Change in unrealized gain (loss) on investments		12,639		(22,000	)	27,737		(14,689	)	11,956		3,625		213,060		(195,150	)
Reinvested capital gains		30,912		35,865		68,460		62,490		–		–		162,706		217,246
Net increase (decrease) in contract owners’ equity resulting from operations		57,867		24,618		116,703		38,766		40,252		41,755		607,475		214,017
Equity transactions:
Purchase payments received from contract owners (note 3)		11,777		14,626		136,745		144,177		184,113		47,590		500,001		761,885
Transfers between funds		(37,516	)	22,991		26,467		(144,811	)	(100,157	)	(371,160	)	(394,818	)	(259,897	)
Redemptions (note 3)		(119,967	)	(191,668	)	(158,160	)	(167,256	)	(145,708	)	(78,523	)	(466,214	)	(535,126	)
Annuity benefits		–		–		–		–		–		–		–		–
Annual contract maintenance charges (note 2)		–		–		(1,790	)	(2,036	)	–		–		–		–
Contingent deferred sales charges (note 2)		(1,389	)	(3,797	)	(1,092	)	(284	)	(3,471	)	(906	)	(7,469	)	(4,380	)
Adjustments to maintain reserves		(45	)	(23	)	(4	)	(13	)	(59	)	(43	)	(145	)	(125	)
Net equity transactions		(147,140	)	(157,871	)	2,166		(170,223	)	(65,282	)	(403,042	)	(368,645	)	(37,643	)
Net change in contract owners’ equity		(89,273	)	(133,253	)	118,869		(131,457	)	(25,030	)	(361,287	)	238,830		176,374
Contract owners’ equity beginning of period		654,878		788,131		1,145,848		1,277,305		919,599		1,280,886		4,189,354		4,012,980
Contract owners’ equity end of period	$	565,605		654,878		1,264,717		1,145,848		894,569		919,599		4,428,184		4,189,354
CHANGES IN UNITS:
Beginning units		62,215		77,870		73,624		85,032		135,715		196,942		313,369		315,936
Units purchased		1,187		6,499		15,684		10,951		30,674		12,273		53,223		71,484
Units redeemed		(14,639	)	(22,154	)	(15,330	)	(22,359	)	(40,983	)	(73,500	)	(79,960	)	(74,051	)
Ending units		48,763		62,215		73,978		73,624		125,406		135,715		286,632		313,369

(Continued)

23

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2006 and 2005

	FidAEqIncT					FidAGrOppA				FidAGrOppT				FidAHiIncT
Investment activity:	2006			2005		2006		2005		2006		2005		2006		2005
Net investment income (loss)	$	(11,664	)	(24,298	)	(7,422	)	(5,532	)	(47,293	)	(51,524	)	126,176		155,264
Realized gain (loss) on investments		151,818		105,274		44,529		12,987		(235,342	)	(387,242	)	32,868		42,879
Change in unrealized gain (loss) on investments		315,136		(104,829	)	(27,067	)	13,440		390,832		698,681		151,691		(120,377	)
Reinvested capital gains		166,017		221,059		–		–		–		–		–		7,806
Net increase (decrease) in contract owners’ equity resulting from operations		621,307		197,206		10,040		20,895		108,197		259,915		310,735		85,572
Equity transactions:
Purchase payments received from contract owners (note 3)		425,766		462,032		60,752		91,015		250,429		264,332		–		441
Transfers between funds		36,664		74,921		(300,782	)	381,765		(223,642	)	(110,389	)	(132,184	)	(370,594	)
Redemptions (note 3)		(791,227	)	(661,230	)	(151,845	)	(103,956	)	(849,782	)	(599,574	)	(499,821	)	(371,786	)
Annuity benefits		–		–		–		–		–		–		–		–
Annual contract maintenance charges (note 2)		(5,425	)	(5,966	)	–		–		(6,418	)	(7,182	)	(2,045	)	(2,585	)
Contingent deferred sales charges (note 2)		(2,623	)	(1,923	)	(486	)	(3,160	)	(2,063	)	(3,743	)	(647	)	(2,917	)
Adjustments to maintain reserves		(26	)	33		(25	)	827		(38	)	28		234		27
Net equity transactions		(336,871	)	(132,133	)	(392,386	)	366,491		(831,514	)	(456,528	)	(634,463	)	(747,414	)
Net change in contract owners’ equity		284,436		65,073		(382,346	)	387,386		(723,317	)	(196,613	)	(323,728	)	(661,842	)
Contract owners’ equity beginning of period		4,273,989		4,208,916		959,159		571,773		4,198,792		4,395,405		2,568,910		3,230,752
Contract owners’ equity end of period	$	4,558,425		4,273,989		576,813		959,159		3,475,475		4,198,792		2,245,182		2,568,910
CHANGES IN UNITS:
Beginning units		200,850		207,282		121,384		77,514		294,745		330,246		153,451		198,711
Units purchased		33,105		43,415		83,120		146,572		36,102		40,311		8,611		11,203
Units redeemed		(48,192	)	(49,847	)	(134,048	)	(102,702	)	(95,201	)	(75,812	)	(43,562	)	(56,463	)
Ending units		185,763		200,850		70,456		121,384		235,646		294,745		118,500		153,451

(Continued)

24

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2006 and 2005

	FidAOvA					FidAsMgr				FidCapInc				FidEqInc
Investment activity:	2006			2005		2006		2005		2006		2005		2006		2005
Net investment income (loss)	$	(1,042	)	(446	)	44,341		35,122		22,885		23,522		37,211		30,105
Realized gain (loss) on investments		44,169		9,515		33,443		(97,717	)	(8,611	)	(16,468	)	126,772		25,258
Change in unrealized gain (loss) on investments		(27,137	)	10,706		(10,071	)	58,469		36,685		9,528		979,861		(34,410	)
Reinvested capital gains		859		3,125		133,887		80,193		–		–		643,235		419,075
Net increase (decrease) in contract owners’ equity resulting from operations		16,849		22,900		201,600		76,067		50,959		16,582		1,787,079		440,028
Equity transactions:
Purchase payments received from contract owners (note 3)		–		19		176,128		168,900		–		–		609,006		589,954
Transfers between funds		(131,805	)	(90,932	)	(111,545	)	(175,469	)	–		–		25,430		245,476
Redemptions (note 3)		(68,381	)	(4,154	)	(926,385	)	(749,465	)	(69,087	)	(75,855	)	(1,761,538	)	(1,596,764	)
Annuity benefits		–		–		–		–		–		–		(354	)	(339	)
Annual contract maintenance charges (note 2)		–		–		(4,166	)	(5,082	)	(772	)	(841	)	(12,910	)	(14,110	)
Contingent deferred sales charges (note 2)		(1,672	)	(11	)	(911	)	(3,411	)	(18	)	–		(1,663	)	(6,160	)
Adjustments to maintain reserves		(8	)	(5	)	24		(15	)	95		(24	)	(223	)	(5,641	)
Net equity transactions		(201,866	)	(95,083	)	(866,855	)	(764,542	)	(69,782	)	(76,720	)	(1,142,252	)	(787,584	)
Net change in contract owners’ equity		(185,017	)	(72,183	)	(665,255	)	(688,475	)	(18,823	)	(60,138	)	644,827		(347,556	)
Contract owners’ equity beginning of period		202,627		274,810		3,219,428		3,907,903		477,891		538,029		10,535,147		10,882,703
Contract owners’ equity end of period	$	17,610		202,627		2,554,173		3,219,428		459,068		477,891		11,179,974		10,535,147
CHANGES IN UNITS:
Beginning units		19,671		30,133		155,360		193,635		6,767		7,899		104,705		112,880
Units purchased		–		226		10,904		10,836		–		–		12,791		11,803
Units redeemed		(18,204	)	(10,688	)	(51,895	)	(49,111	)	(941	)	(1,132	)	(23,534	)	(19,978	)
Ending units		1,467		19,671		114,369		155,360		5,826		6,767		93,962		104,705

(Continued)

25

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2006 and 2005

	FidMgln					FidPurtn				FidVIPHI				FidVIPOvS2R
Investment activity:	2006			2005		2006		2005		2006		2005		2006		2005
Net investment income (loss)	$	(139,385	)	(74,670	)	160,697		128,788		1,432		2,793		(14,425	)	(3,480	)
Realized gain (loss) on investments		(1,475,735	)	(753,974	)	43,164		(68,985	)	(68	)	(61	)	69,923		34,938
Change in unrealized gain (loss) on investments		(1,456,646	)	1,195,038		582,298		(52,409	)	685		(2,447	)	248,150		60,898
Reinvested capital gains		3,996,272		513,479		399,630		307,367		–		–		8,192		1,803
Net increase (decrease) in contract owners’ equity resulting from operations		924,506		879,873		1,185,789		314,761		2,049		285		311,840		94,159
Equity transactions:
Purchase payments received from contract owners (note 3)		606,671		772,559		397,080		423,507		–		–		458,852		185,948
Transfers between funds		(877,559	)	(643,218	)	82,662		161,605		–		–		1,374,378		122,787
Redemptions (note 3)		(3,402,694	)	(2,872,270	)	(1,899,373	)	(1,889,399	)	–		–		(202,673	)	(24,080	)
Annuity benefits		–		–		–		–		–		–		–		–
Annual contract maintenance charges (note 2)		(23,409	)	(26,642	)	(10,437	)	(11,920	)	(17	)	(17	)	(805	)	(140	)
Contingent deferred sales charges (note 2)		(4,970	)	(18,880	)	(5,645	)	(8,498	)	–		–		(558	)	(150	)
Adjustments to maintain reserves		(630	)	58		44		35		(11	)	(9	)	(13	)	(74	)
Net equity transactions		(3,702,591	)	(2,788,393	)	(1,435,669	)	(1,324,670	)	(28	)	(26	)	1,629,181		284,291
Net change in contract owners’ equity		(2,778,085	)	(1,908,520	)	(249,880	)	(1,009,909	)	2,021		259		1,941,021		378,450
Contract owners’ equity beginning of period		18,463,355		20,371,875		9,775,061		10,784,970		20,903		20,644		891,815		513,365
Contract owners’ equity end of period	$	15,685,270		18,463,355		9,525,181		9,775,061		22,924		20,903		2,832,836		891,815
CHANGES IN UNITS:
Beginning units		636,228		737,378		333,373		379,994		874		875		68,873		46,477
Units purchased		32,752		38,819		23,903		32,302		–		–		150,632		56,471
Units redeemed		(158,241	)	(139,969	)	(70,535	)	(78,923	)	(1	)	(1	)	(31,505	)	(34,075	)
Ending units		510,739		636,228		286,741		333,373		873		874		188,000		68,873

(Continued)

26

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2006 and 2005

	FranMutSer					FranSmMCpGr				FrVIPForSec3				FranBSInv
Investment activity:	2006			2005		2006		2005		2006		2005		2006		2005
Net investment income (loss)	$	47,110		13,776		(27,665	)	(22,402	)	1,577		1,829		8,414		(7,619	)
Realized gain (loss) on investments		571,601		381,416		193,470		131,628		151,282		185,283		330,692		238,737
Change in unrealized gain (loss) on investments		169,748		(47,838	)	(183,901	)	79,027		506,979		41,095		(61,434	)	(76,434	)
Reinvested capital gains		585,067		369,251		167,436		–		–		–		269,546		132,540
Net increase (decrease) in contract owners’ equity resulting from operations		1,373,526		716,605		149,340		188,253		659,838		228,207		547,218		287,224
Equity transactions:
Purchase payments received from contract owners (note 3)		984,408		1,081,663		241,659		313,775		653,384		778,180		874,483		769,046
Transfers between funds		539,551		444,571		(296,576	)	(943,325	)	706,842		(98,963	)	135,575		561,621
Redemptions (note 3)		(1,622,527	)	(946,483	)	(190,074	)	(160,823	)	(720,554	)	(359,750	)	(443,833	)	(309,556	)
Annuity benefits		–		–		–		–		–		–		–		–
Annual contract maintenance charges (note 2)		(5,278	)	(4,962	)	–		–		(2,108	)	(1,617	)	–		–
Contingent deferred sales charges (note 2)		(7,797	)	(7,809	)	(1,332	)	(2,359	)	(865	)	(3,089	)	(2,927	)	(2,687	)
Adjustments to maintain reserves		(207	)	(1,068	)	(90	)	(39	)	(11	)	(81	)	(177	)	(54	)
Net equity transactions		(111,850	)	565,912		(246,413	)	(792,771	)	636,688		314,680		563,121		1,018,370
Net change in contract owners’ equity		1,261,676		1,282,517		(97,073	)	(604,518	)	1,296,526		542,887		1,110,339		1,305,594
Contract owners’ equity beginning of period		8,515,920		7,233,403		2,489,754		3,094,272		2,927,966		2,385,079		3,530,946		2,225,352
Contract owners’ equity end of period	$	9,777,596		8,515,920		2,392,681		2,489,754		4,224,492		2,927,966		4,641,285		3,530,946
CHANGES IN UNITS:
Beginning units		517,613		476,078		319,814		435,237		233,560		206,884		175,926		121,505
Units purchased		124,644		213,396		76,226		46,458		119,830		154,237		92,034		96,254
Units redeemed		(130,844	)	(171,861	)	(106,744	)	(161,881	)	(72,432	)	(127,561	)	(67,038	)	(41,833	)
Ending units		511,413		517,613		289,296		319,814		280,958		233,560		200,922		175,926

(Continued)

27

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2006 and 2005

	GartBond					GartBdIx				GartGvtBd				GartGrowA
Investment activity:	2006			2005		2006		2005		2006		2005		2006		2005
Net investment income (loss)	$	67,516		68,468		8,064		6,785		133,273		145,634		(7,093	)	(6,345	)
Realized gain (loss) on investments		435		13,530		(3,051	)	(946	)	(95,149	)	(118,464	)	54,104		9,158
Change in unrealized gain (loss) on investments		(15,437	)	(43,131	)	1,629		(4,259	)	68,739		53,690		(29,867	)	19,431
Reinvested capital gains		–		–		–		–		–		4,002		–		–
Net increase (decrease) in contract owners’ equity resulting from operations		52,514		38,867		6,642		1,580		106,863		84,862		17,144		22,244
Equity transactions:
Purchase payments received from contract owners (note 3)		149,087		185,496		80,725		46,924		262,686		296,585		78,957		72,171
Transfers between funds		(141,374	)	(37,141	)	(30,479	)	(23,039	)	(234,465	)	(775,735	)	(184,494	)	85,218
Redemptions (note 3)		(320,856	)	(413,462	)	(30,689	)	(11,129	)	(772,822	)	(821,785	)	(154,112	)	(48,260	)
Annuity benefits		–		–		–		–		–		–		–		–
Annual contract maintenance charges (note 2)		(2,620	)	(2,887	)	–		–		(3,998	)	(4,902	)	(574	)	(648	)
Contingent deferred sales charges (note 2)		(2,235	)	(2,505	)	(351	)	(180	)	(2,258	)	(9,473	)	(1,748	)	(537	)
Adjustments to maintain reserves		(107	)	9		(15	)	(44	)	129		153		253		253
Net equity transactions		(318,105	)	(270,490	)	19,191		12,532		(750,728	)	(1,315,157	)	(261,718	)	108,197
Net change in contract owners’ equity		(265,591	)	(231,623	)	25,833		14,112		(643,865	)	(1,230,295	)	(244,574	)	130,441
Contract owners’ equity beginning of period		2,039,001		2,270,624		268,493		254,381		4,825,019		6,055,314		671,279		540,838
Contract owners’ equity end of period	$	1,773,410		2,039,001		294,326		268,493		4,181,154		4,825,019		426,705		671,279
CHANGES IN UNITS:
Beginning units		58,803		64,183		21,251		20,255		332,211		423,678		59,143		49,930
Units purchased		4,620		7,179		6,819		4,849		51,773		60,947		23,209		28,001
Units redeemed		(16,382	)	(12,559	)	(5,286	)	(3,853	)	(102,357	)	(152,414	)	(46,432	)	(18,788	)
Ending units		47,041		58,803		22,784		21,251		281,627		332,211		35,920		59,143

(Continued)

28

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2006 and 2005

	GartGrowD					GVITIDAgg2				GVITIDCon2				GVITIDMod2
Investment activity:	2006			2005		2006		2005		2006		2005		2006		2005
Net investment income (loss)	$	(12,807	)	(13,948	)	6,703		1,723		747		226		11,808		8,268
Realized gain (loss) on investments		63,619		26,841		10,019		652		(35	)	6		54,352		2,935
Change in unrealized gain (loss) on investments		(7,655	)	47,195		56,213		12,652		826		(369	)	34,326		7,847
Reinvested capital gains		–		–		5,951		4,918		353		501		10,021		13,059
Net increase (decrease) in contract owners’ equity resulting from operations		43,157		60,088		78,886		19,945		1,891		364		110,507		32,109
Equity transactions:
Purchase payments received from contract owners (note 3)		3,548		4,180		130,431		110,916		16,374		34,118		155,604		119,930
Transfers between funds		(97,099	)	(15,979	)	547,786		65,904		212		1,006		331,863		269,110
Redemptions (note 3)		(256,176	)	(187,121	)	(57,163	)	(4,829	)	(1,227	)	(4,151	)	(372,805	)	(27,267	)
Annuity benefits		–		–		–		–		–		–		–		–
Annual contract maintenance charges (note 2)		(1,736	)	(2,082	)	(1,044	)	(298	)	(171	)	(28	)	(1,883	)	(540	)
Contingent deferred sales charges (note 2)		(227	)	(983	)	(140	)	(2	)	–		(2	)	(3,282	)	(157	)
Adjustments to maintain reserves		89		(80	)	(14	)	(4	)	11		(9	)	4		2
Net equity transactions		(351,601	)	(202,065	)	619,856		171,687		15,199		30,934		109,501		361,078
Net change in contract owners’ equity		(308,444	)	(141,977	)	698,742		191,632		17,090		31,298		220,008		393,187
Contract owners’ equity beginning of period		1,179,396		1,321,373		281,322		89,690		31,608		310		906,866		513,679
Contract owners’ equity end of period	$	870,952		1,179,396		980,064		281,322		48,698		31,608		1,126,874		906,866
CHANGES IN UNITS:
Beginning units		39,806		49,460		23,675		8,041		2,998		30		81,006		47,710
Units purchased		55		56		56,000		16,229		1,620		3,369		44,041		37,450
Units redeemed		(17,244	)	(9,710	)	(8,174	)	(595	)	(210	)	(401	)	(33,464	)	(4,154	)
Ending units		22,617		39,806		71,501		23,675		4,408		2,998		91,583		81,006

(Continued)

29

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2006 and 2005

	GVITIDModAg2					GVITIDModCon2				GVITJPBal				GartIntlndx
Investment activity:	2006			2005		2006		2005		2006		2005		2006		2005
Net investment income (loss)	$	18,504		6,971		1,819		837		2,615		1,914		238		110
Realized gain (loss) on investments		28,186		10,908		(245	)	88		7,484		7,836		171		3,075
Change in unrealized gain (loss) on investments		135,545		7,833		2,851		(87	)	14,876		(6,608	)	3,603		(1,412	)
Reinvested capital gains		19,437		16,452		1,516		1,099		–		–		624		530
Net increase (decrease) in contract owners’ equity resulting from operations		201,672		42,164		5,941		1,937		24,975		3,142		4,636		2,303
Equity transactions:
Purchase payments received from contract owners (note 3)		263,571		157,417		76,483		30,314		37,331		107,936		–		–
Transfers between funds		1,026,335		315,869		11,692		50,538		(19,030	)	8,924		(256	)	(14,788	)
Redemptions (note 3)		(187,968	)	(81,136	)	(26,489	)	(7,340	)	(29,926	)	(33,701	)	(106	)	(11,373	)
Annuity benefits		–		–		–		–		–		–		–		–
Annual contract maintenance charges (note 2)		(2,363	)	(1,011	)	(446	)	(115	)	(295	)	(230	)	–		–
Contingent deferred sales charges (note 2)		(87	)	(1,715	)	(82	)	–		(237	)	(515	)	(2	)	(5	)
Adjustments to maintain reserves		(6	)	(6	)	9		(10	)	(23	)	(41	)	(9	)	4
Net equity transactions		1,099,482		389,418		61,167		73,387		(12,180	)	82,373		(373	)	(26,162	)
Net change in contract owners’ equity		1,301,154		431,582		67,108		75,324		12,795		85,515		4,263		(23,859	)
Contract owners’ equity beginning of period		969,300		537,718		86,397		11,073		231,136		145,621		19,359		43,218
Contract owners’ equity end of period	$	2,270,454		969,300		153,505		86,397		243,931		231,136		23,622		19,359
CHANGES IN UNITS:
Beginning units		83,390		48,890		7,929		1,048		21,649		13,825		1,811		4,530
Units purchased		114,419		46,093		9,740		7,802		4,871		12,682		–		–
Units redeemed		(25,036	)	(11,593	)	(4,505	)	(921	)	(5,902	)	(4,858	)	(30	)	(2,719	)
Ending units		172,773		83,390		13,164		7,929		20,618		21,649		1,781		1,811

(Continued)

30

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2006 and 2005

	GartIDAgg					GartIDCon				GartIDMod				GartIDModAgg
Investment activity:	2006			2005		2006		2005		2006		2005		2006		2005
Net investment income (loss)	$	(226	)	8,921		34,142		23,344		64,259		77,792		8,062		24,507
Realized gain (loss) on investments		47,101		48,873		6,052		11,040		86,590		67,984		38,568		17,487
Change in unrealized gain (loss) on investments		143,241		(6,753	)	19,677		(23,115	)	487,801		93,794		302,803		81,675
Reinvested capital gains		37,558		24,647		29,522		19,318		179,425		79,895		76,718		39,361
Net increase (decrease) in contract owners’ equity resulting from operations		227,674		75,688		89,393		30,587		818,075		319,465		426,151		163,030
Equity transactions:
Purchase payments received from contract owners (note 3)		396,418		631,840		292,728		282,396		1,359,945		2,691,425		722,456		1,424,325
Transfers between funds		50,091		(61,378	)	175,118		96,861		71,023		505,502		15,895		67,375
Redemptions (note 3)		(176,402	)	(85,414	)	(152,607	)	(149,697	)	(367,677	)	(288,531	)	(323,571	)	(230,173	)
Annuity benefits		–		–		–		–		–		–		–		–
Annual contract maintenance charges (note 2)		–		–		–		–		–		–		–		–
Contingent deferred sales charges (note 2)		(2,241	)	(1,850	)	(1,056	)	(1,163	)	(3,781	)	(1,702	)	(5,981	)	(3,879	)
Adjustments to maintain reserves		(39	)	(63	)	(42	)	(65	)	(141	)	(141	)	(11	)	(128	)
Net equity transactions		267,827		483,135		314,141		228,332		1,059,369		2,906,553		408,788		1,257,520
Net change in contract owners’ equity		495,501		558,823		403,534		258,919		1,877,444		3,226,018		834,939		1,420,550
Contract owners’ equity beginning of period		1,304,515		745,692		1,640,306		1,381,387		7,507,153		4,281,135		2,998,826		1,578,276
Contract owners’ equity end of period	$	1,800,016		1,304,515		2,043,840		1,640,306		9,384,597		7,507,153		3,833,765		2,998,826
CHANGES IN UNITS:
Beginning units		124,879		76,169		144,727		124,360		685,861		408,308		280,453		156,228
Units purchased		43,758		67,223		44,662		43,332		139,758		315,628		69,826		159,643
Units redeemed		(19,273	)	(18,513	)	(17,549	)	(22,965	)	(46,760	)	(38,075	)	(33,004	)	(35,418	)
Ending units		149,364		124,879		171,840		144,727		778,859		685,861		317,275		280,453

(Continued)

31

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2006 and 2005

	GartIDModCon					GartLgCpVal				GartMdCpMkt				GartMyMkt
Investment activity:	2006			2005		2006		2005		2006		2005		2006		2005
Net investment income (loss)	$	29,447		25,173		(816	)	(4,491	)	962		(1,729	)	319,225		138,825
Realized gain (loss) on investments		15,127		22,493		99,840		160,908		33,062		63,330		–		–
Change in unrealized gain (loss) on investments		52,818		(20,980	)	(49,640	)	(147,854	)	(17,687	)	(13,146	)	–		–
Reinvested capital gains		59,666		30,172		397,348		88,056		85,226		41,666		–		–
Net increase (decrease) in contract owners’ equity resulting from operations		157,058		56,858		446,732		96,619		101,563		90,121		319,225		138,825
Equity transactions:
Purchase payments received from contract owners (note 3)		495,340		861,353		346,053		295,827		326,421		193,592		2,006,408		1,673,907
Transfers between funds		167,303		33,824		716,498		507,015		300,692		30,197		2,573,289		911,261
Redemptions (note 3)		(188,877	)	(271,322	)	(451,775	)	(365,082	)	(51,070	)	(109,684	)	(3,312,847	)	(3,162,885	)
Annuity benefits		–		–		–		–		–		–		–		–
Annual contract maintenance charges (note 2)		–		–		(1,852	)	(1,683	)	–		–		(17,230	)	(16,873	)
Contingent deferred sales charges (note 2)		(1,269	)	(1,496	)	(1,388	)	(1,151	)	(1,461	)	(1,669	)	(7,557	)	(10,195	)
Adjustments to maintain reserves		(86	)	(2	)	(28	)	(50	)	(160	)	(25	)	9		136
Net equity transactions		472,411		622,357		607,508		434,876		574,422		112,411		1,242,072		(604,649	)
Net change in contract owners’ equity		629,469		679,215		1,054,240		531,495		675,985		202,532		1,561,297		(465,824	)
Contract owners’ equity beginning of period		1,906,350		1,227,135		2,032,432		1,500,937		977,790		775,258		9,165,672		9,631,496
Contract owners’ equity end of period	$	2,535,819		1,906,350		3,086,672		2,032,432		1,653,775		977,790		10,726,969		9,165,672
CHANGES IN UNITS:
Beginning units		169,351		112,334		149,960		117,301		73,263		64,225		393,056		418,674
Units purchased		61,452		85,819		97,864		122,669		49,367		24,386		370,389		303,113
Units redeemed		(20,816	)	(28,802	)	(58,373	)	(90,010	)	(8,436	)	(15,348	)	(317,309	)	(328,731	)
Ending units		209,987		169,351		189,451		149,960		114,194		73,263		446,136		393,056

(Continued)

32

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2006 and 2005

	GartMyMktS					GartNWFund				GartSP500Indx				GartSmCap
Investment activity:	2006			2005		2006		2005		2006		2005		2006		2005
Net investment income (loss)	$	180,551		76,856		(11,939	)	(25,751	)	4,455		2,122		(55,736	)	(45,916	)
Realized gain (loss) on investments		–		–		(192,982	)	(432,566	)	306,170		202,222		476,913		202,408
Change in unrealized gain (loss) on investments		–		–		270,503		59,267		223,812		(110,651	)	585,239		(5,744	)
Reinvested capital gains		–		–		546,752		719,667		17,303		28,520		229,009		513,742
Net increase (decrease) in contract owners’ equity resulting from operations		180,551		76,856		612,334		320,617		551,740		122,213		1,235,425		664,490
Equity transactions:
Purchase payments received from contract owners (note 3)		1,393,475		3,126,334		305,112		380,386		422,445		596,911		387,548		256,343
Transfers between funds		3,133,469		789,243		(240,315	)	(309,428	)	(392,026	)	15,156		87,247		442,253
Redemptions (note 3)		(2,439,129	)	(1,939,044	)	(1,053,046	)	(752,603	)	(347,821	)	(335,365	)	(694,146	)	(624,881	)
Annuity benefits		–		–		–		–		–		–		–		–
Annual contract maintenance charges (note 2)		–		–		(8,742	)	(9,728	)	(1,897	)	(2,204	)	(3,906	)	(3,916	)
Contingent deferred sales charges (note 2)		(20,940	)	(9,001	)	(1,353	)	(3,810	)	(1,681	)	(4,971	)	(2,963	)	(2,319	)
Adjustments to maintain reserves		(204	)	(148	)	(138	)	14		(122	)	(56	)	(66	)	14
Net equity transactions		2,066,671		1,967,384		(998,482	)	(695,169	)	(321,102	)	269,471		(226,286	)	67,494
Net change in contract owners’ equity		2,247,222		2,044,240		(386,148	)	(374,552	)	230,638		391,684		1,009,139		731,984
Contract owners’ equity beginning of period		4,750,529		2,706,289		5,534,419		5,908,971		4,044,529		3,652,845		4,645,571		3,913,587
Contract owners’ equity end of period	$	6,997,751		4,750,529		5,148,271		5,534,419		4,275,167		4,044,529		5,654,710		4,645,571
CHANGES IN UNITS:
Beginning units		449,909		260,132		81,825		87,381		460,212		427,342		229,634		231,298
Units purchased		749,734		941,282		28,403		8,924		119,229		138,522		99,454		119,008
Units redeemed		(559,453	)	(751,505	)	(46,309	)	(14,480	)	(149,632	)	(105,652	)	(112,458	)	(120,672	)
Ending units		640,190		449,909		63,919		81,825		429,809		460,212		216,630		229,634

(Continued)

33

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2006 and 2005

	GartSmCapIx					GartValOpp				JanBal				JanIntlGr
Investment activity:	2006			2005		2006		2005		2006		2005		2006		2005
Net investment income (loss)	$	1,880		(1,945	)	(4,618	)	(3,945	)	3,959		4,768		(225	)	(279	)
Realized gain (loss) on investments		23,719		20,815		(3,726	)	(12,484	)	75,367		22,041		991		1,087
Change in unrealized gain (loss) on investments		24,807		(28,794	)	12,010		(5,144	)	(53,954	)	27,828		19,861		10,847
Reinvested capital gains		109,884		30,661		38,523		42,554		87,095		28,611		–		–
Net increase (decrease) in contract owners’ equity resulting from operations		160,290		20,737		42,189		20,981		112,467		83,248		20,627		11,655
Equity transactions:
Purchase payments received from contract owners (note 3)		319,151		119,627		66,813		39,297		61,024		131,862		–		27
Transfers between funds		249,881		(105,861	)	(94,636	)	(347,554	)	(122,612	)	(25,427	)	(316	)	(4,678	)
Redemptions (note 3)		(55,818	)	(60,734	)	(42,054	)	(23,850	)	(202,251	)	(79,439	)	(1,402	)	(8,399	)
Annuity benefits		–		–		–		–		–		–		–		–
Annual contract maintenance charges (note 2)		–		–		–		–		–		–		–		–
Contingent deferred sales charges (note 2)		(432	)	(496	)	–		(107	)	(722	)	(1,203	)	–		(172	)
Adjustments to maintain reserves		(82	)	(35	)	(26	)	2		(30	)	(14	)	(7	)	(2	)
Net equity transactions		512,700		(47,499	)	(69,903	)	(332,212	)	(264,591	)	25,779		(1,725	)	(13,224	)
Net change in contract owners’ equity		672,990		(26,762	)	(27,714	)	(311,231	)	(152,124	)	109,027		18,902		(1,569	)
Contract owners’ equity beginning of period		785,085		811,847		321,355		632,586		1,417,997		1,308,970		48,758		50,327
Contract owners’ equity end of period	$	1,458,075		785,085		293,641		321,355		1,265,873		1,417,997		67,660		48,758
CHANGES IN UNITS:
Beginning units		61,125		65,067		21,774		45,590		129,865		127,676		4,763		6,398
Units purchased		51,660		15,171		14,725		3,656		13,346		21,018		–		300
Units redeemed		(14,958	)	(19,113	)	(19,447	)	(27,472	)	(37,023	)	(18,829	)	(137	)	(1,935	)
Ending units		97,827		61,125		17,052		21,774		106,188		129,865		4,626		4,763

(Continued)

34

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2006 and 2005

	JanWorld					JanFund				Jan20Fd				JanWrldwde
Investment activity:	2006			2005		2006		2005		2006		2005		2006		2005
Net investment income (loss)	$	3,497		(3,266	)	(71,667	)	(102,477	)	(158,074	)	(252,517	)	(2,578	)	(15,123	)
Realized gain (loss) on investments		27,911		35,226		(729,950	)	(1,823,641	)	(2,445,846	)	(2,271,251	)	(979,822	)	(1,553,955	)
Change in unrealized gain (loss) on investments		44,943		(5,189	)	1,477,180		2,102,293		4,922,161		4,271,134		1,860,969		1,830,230
Reinvested capital gains		–		–		–		–		–		–		–		–
Net increase (decrease) in contract owners’ equity resulting from operations		76,351		26,771		675,563		176,175		2,318,241		1,747,366		878,569		261,152
Equity transactions:
Purchase payments received from contract owners (note 3)		–		–		474,302		541,658		1,194,343		1,338,848		4,352		712
Transfers between funds		(89,940	)	(142,002	)	(404,696	)	(970,156	)	(1,061,458	)	(727,673	)	(559,426	)	(494,938	)
Redemptions (note 3)		(61,599	)	(107,611	)	(1,024,574	)	(1,401,728	)	(3,253,499	)	(3,467,457	)	(907,279	)	(1,135,585	)
Annuity benefits		–		–		–		–		–		–		–		–
Annual contract maintenance charges (note 2)		–		–		(12,299	)	(15,183	)	(35,369	)	(41,184	)	(9,460	)	(11,990	)
Contingent deferred sales charges (note 2)		(591	)	(543	)	(3,592	)	(8,014	)	(10,723	)	(35,808	)	(2,516	)	(6,406	)
Adjustments to maintain reserves		(23	)	(47	)	(83	)	(42	)	(48	)	33		7		(21	)
Net equity transactions		(152,153	)	(250,203	)	(970,942	)	(1,853,465	)	(3,166,754	)	(2,933,241	)	(1,474,322	)	(1,648,228	)
Net change in contract owners’ equity		(75,802	)	(223,432	)	(295,379	)	(1,677,290	)	(848,513	)	(1,185,875	)	(595,753	)	(1,387,076	)
Contract owners’ equity beginning of period		612,548		835,980		7,869,103		9,546,393		23,689,667		24,875,542		6,381,844		7,768,920
Contract owners’ equity end of period	$	536,746		612,548		7,573,724		7,869,103		22,841,154		23,689,667		5,786,091		6,381,844
CHANGES IN UNITS:
Beginning units		92,412		132,162		587,461		710,079		1,016,777		1,174,936		435,577		552,324
Units purchased		–		–		33,916		42,914		70,513		91,072		219		50
Units redeemed		(22,332	)	(39,750	)	(104,538	)	(165,532	)	(208,609	)	(249,231	)	(95,409	)	(116,797	)
Ending units		70,080		92,412		516,839		587,461		878,681		1,016,777		340,387		435,577

(Continued)

35

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2006 and 2005

	LazSmCap					MFSStratIncA				NBGen				NBGuard
Investment activity:	2006			2005		2006		2005		2006		2005		2006		2005
Net investment income (loss)	$	(38,192	)	(38,960	)	45,158		45,255		(34,864	)	(200,131	)	(28,629	)	(19,813	)
Realized gain (loss) on investments		(172,840	)	175,009		5,634		12,682		1,483,177		523,168		91,078		(79,032	)
Change in unrealized gain (loss) on investments		28,664		(742,467	)	1,175		(50,095	)	(1,687,537	)	1,483,301		70,884		303,494
Reinvested capital gains		588,325		667,901		–		–		1,196,371		404,316		185,657		–
Net increase (decrease) in contract owners’ equity resulting from operations		405,957		61,483		51,967		7,842		957,147		2,210,654		318,990		204,649
Equity transactions:
Purchase payments received from contract owners (note 3)		296,401		246,552		123,764		75,238		1,735,546		1,643,628		104,915		93,145
Transfers between funds		(82,811	)	(103,395	)	(103,289	)	216,818		(1,721,061	)	1,834,151		(167,191	)	127,760
Redemptions (note 3)		(673,781	)	(622,608	)	(181,075	)	(164,968	)	(2,910,328	)	(1,956,472	)	(462,028	)	(593,264	)
Annuity benefits		–		–		–		–		–		–		–		–
Annual contract maintenance charges (note 2)		(3,064	)	(2,965	)	(1,139	)	(1,205	)	(11,141	)	(10,931	)	(3,560	)	(3,989	)
Contingent deferred sales charges (note 2)		(2,198	)	(2,606	)	(607	)	(2,029	)	(10,635	)	(18,363	)	(528	)	(5,564	)
Adjustments to maintain reserves		(9	)	(48	)	(39	)	(42	)	(214	)	1,407		(4	)	(12	)
Net equity transactions		(465,462	)	(485,070	)	(162,385	)	123,812		(2,917,833	)	1,493,420		(528,396	)	(381,924	)
Net change in contract owners’ equity		(59,505	)	(423,587	)	(110,418	)	131,654		(1,960,686	)	3,704,074		(209,406	)	(177,275	)
Contract owners’ equity beginning of period		2,918,919		3,342,506		1,022,538		890,884		18,319,479		14,615,405		3,071,220		3,248,495
Contract owners’ equity end of period	$	2,859,414		2,918,919		912,120		1,022,538		16,358,793		18,319,479		2,861,814		3,071,220
CHANGES IN UNITS:
Beginning units		164,638		194,132		78,799		69,176		807,488		738,855		148,320		167,914
Units purchased		44,092		38,097		13,868		24,136		158,791		239,370		9,292		14,114
Units redeemed		(69,078	)	(67,591	)	(26,005	)	(14,513	)	(284,705	)	(170,737	)	(34,219	)	(33,708	)
Ending units		139,652		164,638		66,662		78,799		681,574		807,488		123,393		148,320

(Continued)

36

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2006 and 2005

	NBGuardT					NBLtdMat				NBPartI				NBPartT
Investment activity:	2006			2005		2006		2005		2006		2005		2006		2005
Net investment income (loss)	$	(2,530	)	(2,271	)	32,940		28,979		(50,446	)	(16,278	)	(4,950	)	(2,112	)
Realized gain (loss) on investments		36,218		18,203		(15,207	)	(17,282	)	409,687		47,078		54,318		34,981
Change in unrealized gain (loss) on investments		(20,871	)	4,987		10,386		(9,279	)	269,828		603,383		1,655		3,477
Reinvested capital gains		14,137		–		–		–		109,536		312,361		10,142		18,900
Net increase (decrease) in contract owners’ equity resulting from operations		26,954		20,919		28,119		2,418		738,605		946,544		61,165		55,246
Equity transactions:
Purchase payments received from contract owners (note 3)		1,792		2,334		43,042		69,876		492,281		430,255		7,536		6,982
Transfers between funds		(77,973	)	(1,100	)	56,648		(8,128	)	(340,530	)	1,204,086		7,967		211,428
Redemptions (note 3)		(35,900	)	(119,404	)	(175,033	)	(318,072	)	(1,369,788	)	(870,357	)	(30,926	)	(62,206	)
Annuity benefits		–		–		–		–		–		–		–		–
Annual contract maintenance charges (note 2)		–		–		(1,187	)	(1,337	)	(8,445	)	(8,101	)	–		–
Contingent deferred sales charges (note 2)		(21	)	(1,546	)	(377	)	(2,783	)	(3,119	)	(2,890	)	(160	)	(1,485	)
Adjustments to maintain reserves		(30	)	(10	)	160		99		35		1,665		202		7,451
Net equity transactions		(112,132	)	(119,726	)	(76,747	)	(260,345	)	(1,229,566	)	754,658		(15,381	)	162,170
Net change in contract owners’ equity		(85,178	)	(98,807	)	(48,628	)	(257,927	)	(490,961	)	1,701,202		45,784		217,416
Contract owners’ equity beginning of period		303,702		402,509		1,029,836		1,287,763		7,172,124		5,470,922		576,139		358,723
Contract owners’ equity end of period	$	218,524		303,702		981,208		1,029,836		6,681,163		7,172,124		621,923		576,139
CHANGES IN UNITS:
Beginning units		27,967		39,609		72,068		90,347		208,718		185,415		43,693		31,510
Units purchased		190		238		11,207		6,717		33,596		57,778		16,345		23,251
Units redeemed		(10,185	)	(11,880	)	(16,497	)	(24,996	)	(68,289	)	(34,475	)	(17,837	)	(11,068	)
Ending units		17,972		27,967		66,778		72,068		174,025		208,718		42,201		43,693

(Continued)

37

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2006 and 2005

	NBSocRes					OppCapApA				OppChpInc				OppGlob
Investment activity:	2006			2005		2006		2005		2006		2005		2006		2005
Net investment income (loss)	$	(12,407	)	(2,246	)	(25,913	)	(12,836	)	12,228		11,298		(81,560	)	(92,925	)
Realized gain (loss) on investments		27,281		2,910		170,103		195,554		(876	)	1,354		1,278,404		865,929
Change in unrealized gain (loss) on investments		115,656		16,185		20,157		(98,314	)	6,497		(9,339	)	68,617		470,761
Reinvested capital gains		15,026		15,231		–		–		–		–		701,372		436,586
Net increase (decrease) in contract owners’ equity resulting from operations		145,556		32,080		164,347		84,404		17,849		3,313		1,966,833		1,680,351
Equity transactions:
Purchase payments received from contract owners (note 3)		267,588		148,844		367,619		697,081		76,351		91,251		382		1,093
Transfers between funds		793,543		271,190		(953,665	)	(151,552	)	(118,752	)	60,885		(1,359,625	)	(879,592	)
Redemptions (note 3)		(95,409	)	(15,604	)	(248,993	)	(269,342	)	(20,736	)	(21,942	)	(2,394,796	)	(2,113,678	)
Annuity benefits		–		–		–		–		–		–		–		–
Annual contract maintenance charges (note 2)		(184	)	(65	)	–		–		–		–		(11,883	)	(13,836	)
Contingent deferred sales charges (note 2)		(1,216	)	(42	)	(2,792	)	(5,847	)	(343	)	(535	)	(5,573	)	(11,761	)
Adjustments to maintain reserves		5		(40	)	(65	)	(73	)	36		77		(183	)	(223	)
Net equity transactions		964,327		404,283		(837,896	)	270,267		(63,444	)	129,736		(3,771,678	)	(3,017,997	)
Net change in contract owners’ equity		1,109,883		436,363		(673,549	)	354,671		(45,595	)	133,049		(1,804,845	)	(1,337,646	)
Contract owners’ equity beginning of period		524,937		88,574		2,888,178		2,533,507		284,436		151,387		14,749,212		16,086,858
Contract owners’ equity end of period	$	1,634,820		524,937		2,214,629		2,888,178		238,841		284,436		12,944,367		14,749,212
CHANGES IN UNITS:
Beginning units		43,761		7,845		360,986		327,920		23,082		12,480		526,968		625,115
Units purchased		101,129		38,100		97,939		269,493		7,292		13,272		126		225
Units redeemed		(24,428	)	(2,184	)	(198,211	)	(236,427	)	(12,377	)	(2,670	)	(133,724	)	(98,372	)
Ending units		120,462		43,761		260,714		360,986		17,997		23,082		393,370		526,968

(Continued)

38

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2006 and 2005

	OppGlSec4					OppStratInc				PhxBalFd				PimTotRet
Investment activity:	2006			2005		2006		2005		2006		2005		2006		2005
Net investment income (loss)	$	(29,828	)	(18,421	)	22,259		32,296		9,369		7,729		119,097		82,213
Realized gain (loss) on investments		273,987		110,734		1,369		4,985		18,994		(496	)	(38,377	)	(13,984	)
Change in unrealized gain (loss) on investments		454,627		532,390		14,501		(23,809	)	(1,559	)	(30,690	)	(10,130	)	(43,908	)
Reinvested capital gains		351,939		–		–		–		82,287		25,687		13,814		32,815
Net increase (decrease) in contract owners’ equity resulting from operations		1,050,725		624,703		38,129		13,472		109,091		2,230		84,404		57,136
Equity transactions:
Purchase payments received from contract owners (note 3)		1,631,019		1,551,667		123,186		184,716		71,445		71,452		287,823		801,723
Transfers between funds		988,017		619,797		(89,950	)	145,783		(73,227	)	86,434		(185,455	)	386,500
Redemptions (note 3)		(1,064,874	)	(548,821	)	(92,916	)	(103,205	)	(295,755	)	(158,041	)	(659,407	)	(900,470	)
Annuity benefits		–		–		–		–		–		–		–		–
Annual contract maintenance charges (note 2)		(4,478	)	(3,200	)	–		–		(1,520	)	(1,649	)	–		–
Contingent deferred sales charges (note 2)		(4,851	)	(7,295	)	(687	)	(1,334	)	(1,431	)	(75	)	(3,752	)	(6,021	)
Adjustments to maintain reserves		(139	)	(74	)	(19	)	56		(19	)	(10	)	77		(580	)
Net equity transactions		1,544,694		1,612,074		(60,386	)	226,016		(300,507	)	(1,889	)	(560,714	)	281,152
Net change in contract owners’ equity		2,595,419		2,236,777		(22,257	)	239,488		(191,416	)	341		(476,310	)	338,288
Contract owners’ equity beginning of period		5,682,456		3,445,679		617,703		378,215		1,129,059		1,128,718		4,186,754		3,848,466
Contract owners’ equity end of period	$	8,277,875		5,682,456		595,446		617,703		937,643		1,129,059		3,710,444		4,186,754
CHANGES IN UNITS:
Beginning units		436,757		298,367		43,760		27,596		57,925		58,000		316,198		294,143
Units purchased		246,257		233,957		11,842		24,954		4,794		9,229		34,803		129,431
Units redeemed		(134,463	)	(95,567	)	(15,949	)	(8,790	)	(19,488	)	(9,304	)	(76,906	)	(107,376	)
Ending units		548,551		436,757		39,653		43,760		43,231		57,925		274,095		316,198

(Continued)

39

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2006 and 2005

	PIntEq					PVoyager				StrMidCap			TemForFd
Investment activity:	2006			2005		2006		2005		2006	2005		2006		2005
Net investment income (loss)	$	45		29		(1,164	)	(410	)	–	(1,195	)	43,518		20,466
Realized gain (loss) on investments		19		6		16,959		1,147		–	53,685		422,665		268,841
Change in unrealized gain (loss) on investments		826		386		(11,419	)	8,740		–	(55,480	)	8,670		(79,944	)
Reinvested capital gains		235		–		–		–		–	–		423,162		292,099
Net increase (decrease) in contract owners’ equity resulting from operations		1,125		421		4,376		9,477		–	(2,990	)	898,015		501,462
Equity transactions:
Purchase payments received from contract owners (note 3)		–		32		13,012		49,926		–	67,769		166		–
Transfers between funds		–		(32	)	(93,086	)	(1,712	)	–	(371,241	)	(422,824	)	(325,084	)
Redemptions (note 3)		–		–		(25,544	)	(663	)	–	(13,156	)	(1,143,602	)	(963,521	)
Annuity benefits		–		–		–		–		–	–		–		–
Annual contract maintenance charges (note 2)		–		–		–		–		–	–		(4,458	)	(5,067	)
Contingent deferred sales charges (note 2)		–		–		–		(22	)	–	(604	)	(2,897	)	(6,501	)
Adjustments to maintain reserves		(1	)	(1	)	(28	)	20		–	(8	)	35		(110	)
Net equity transactions		(1	)	(1	)	(105,646	)	47,549		–	(317,240	)	(1,573,580	)	(1,300,283	)
Net change in contract owners’ equity		1,124		420		(101,270	)	57,026		–	(320,230	)	(675,565	)	(798,821	)
Contract owners’ equity beginning of period		4,258		3,838		163,516		106,490		–	320,230		5,675,305		6,474,126
Contract owners’ equity end of period	$	5,382		4,258		62,246		163,516		–	–		4,999,740		5,675,305
CHANGES IN UNITS:
Beginning units		265		265		12,850		8,723		–	63,387		291,056		363,832
Units purchased		–		148		2,282		4,873		–	94,371		244		–
Units redeemed		–		(148	)	(10,410	)	(746	)	–	(157,758	)	(69,298	)	(72,776	)
Ending units		265		265		4,722		12,850		–	–		222,002		291,056

(Continued)

40

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2006 and 2005

	VKGrInc					VKMidCpGro				VKRealEstSec				WRAdSmCap
Investment activity:	2006			2005		2006		2005		2006		2005		2006		2005
Net investment income (loss)	$	13,724		4,081		(6,381	)	(2,681	)	3,928		4,524		(3,170	)	(2,443	)
Realized gain (loss) on investments		62,806		44,933		57,343		17,258		167,338		36,070		8,952		9,105
Change in unrealized gain (loss) on investments		144,504		(16,196	)	(33,195	)	15,893		393,203		64,125		(33,746	)	(2,594	)
Reinvested capital gains		183,952		137,193		37,710		12,739		200,071		82,875		40,101		22,148
Net increase (decrease) in contract owners’ equity resulting from operations		404,986		170,011		55,477		43,209		764,540		187,594		12,137		26,216
Equity transactions:
Purchase payments received from contract owners (note 3)		589,069		393,643		214,074		51,399		583,023		411,264		60,908		111,984
Transfers between funds		323,745		355,900		108,899		297,347		698,561		229,325		(16,584	)	(17,403	)
Redemptions (note 3)		(177,113	)	(206,160	)	(74,431	)	(62,938	)	(184,564	)	(66,550	)	(11,226	)	(30,440	)
Annuity benefits		–		–		–		–		–		–		–		–
Annual contract maintenance charges (note 2)		–		–		–		–		–		–		–		–
Contingent deferred sales charges (note 2)		(2,143	)	(3,745	)	(516	)	(1,492	)	(1,520	)	(564	)	(417	)	(1,496	)
Adjustments to maintain reserves		(11	)	(35	)	(88	)	(50	)	(120	)	(25	)	(50	)	(13	)
Net equity transactions		733,547		539,603		247,938		284,266		1,095,380		573,450		32,631		62,632
Net change in contract owners’ equity		1,138,533		709,614		303,415		327,475		1,859,920		761,044		44,768		88,848
Contract owners’ equity beginning of period		2,209,824		1,500,210		464,288		136,813		1,422,868		661,824		243,451		154,603
Contract owners’ equity end of period	$	3,348,357		2,209,824		767,703		464,288		3,282,788		1,422,868		288,219		243,451
CHANGES IN UNITS:
Beginning units		145,322		107,166		27,114		9,302		71,646		38,415		16,011		11,284
Units purchased		72,978		57,187		41,527		24,241		82,937		47,999		5,270		8,750
Units redeemed		(26,409	)	(19,031	)	(26,924	)	(6,429	)	(33,040	)	(14,768	)	(3,231	)	(4,023	)
Ending units		191,891		145,322		41,717		27,114		121,543		71,646		18,050		16,011

(Continued)

41

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2006 and 2005

	WFComStk					WFGrInc				WFGrowth				WFLgCpGr
Investment activity:	2006			2005		2006		2005		2006		2005		2006		2005
Net investment income (loss)	$	(56,088	)	(52,885	)	(1,574	)	(1,810	)	(3,537	)	(479	)	(26,088	)	(25,797	)
Realized gain (loss) on investments		187,359		166,407		45,519		7,888		8,533		3,096		(143,905	)	(206,850	)
Change in unrealized gain (loss) on investments		(441,643	)	(333,946	)	(17,540	)	(14,240	)	3,861		4,674		201,292		352,545
Reinvested capital gains		856,909		615,613		–		–		–		–		–		–
Net increase (decrease) in contract owners’ equity resulting from operations		546,537		395,189		26,405		(8,162	)	8,857		7,291		31,299		119,898
Equity transactions:
Purchase payments received from contract owners (note 3)		230,342		268,719		2,376		6,556		142,874		150,516		223,946		218,083
Transfers between funds		(49,852	)	(146,228	)	(2,443	)	6,894		104,967		32,510		(52,710	)	9,275
Redemptions (note 3)		(700,353	)	(629,629	)	(105,553	)	(10,594	)	(36,772	)	(26,026	)	(349,363	)	(292,388	)
Annuity benefits		–		–		–		–		–		–		–		–
Annual contract maintenance charges (note 2)		(3,056	)	(3,237	)	–		–		–		–		(3,282	)	(3,640	)
Contingent deferred sales charges (note 2)		(3,785	)	(6,924	)	(2,842	)	(228	)	(1,048	)	(1,303	)	(643	)	(3,076	)
Adjustments to maintain reserves		2,986		2,690		(32	)	(6	)	(15	)	(13	)	(21	)	(21	)
Net equity transactions		(523,718	)	(514,609	)	(108,494	)	2,622		210,006		155,684		(182,073	)	(71,767	)
Net change in contract owners’ equity		22,819		(119,420	)	(82,089	)	(5,540	)	218,863		162,975		(150,774	)	48,131
Contract owners’ equity beginning of period		4,275,989		4,395,409		251,415		256,955		181,762		18,787		2,061,588		2,013,457
Contract owners’ equity end of period	$	4,298,808		4,275,989		169,326		251,415		400,625		181,762		1,910,814		2,061,588
CHANGES IN UNITS:
Beginning units		279,865		319,273		36,681		36,418		15,301		1,702		86,404		89,847
Units purchased		31,460		37,553		44,505		3,342		29,679		17,399		14,204		16,452
Units redeemed		(64,334	)	(76,961	)	(59,399	)	(3,079	)	(13,291	)	(3,800	)	(22,495	)	(19,895	)
Ending units		246,991		279,865		21,787		36,681		31,689		15,301		78,113		86,404

(Continued)

42

NATIONWIDE VARIABLE ACCOUNT

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2006 and 2005

	WFMidCpGr
Investment activity:	2006			2005
Net investment income (loss)	$	(5,495	)	(4,980	)
Realized gain (loss) on investments		30,472		44,621
Change in unrealized gain (loss) on investments		(37,995	)	12,675
Reinvested capital gains		37,411		32,725
Net increase (decrease) in contract owners’ equity resulting from operations		24,393		85,041
Equity transactions:
Purchase payments received from contract owners (note 3)		80,358		75,816
Transfers between funds		(154,403	)	287,050
Redemptions (note 3)		(45,569	)	(50,693	)
Annuity benefits		–		–
Annual contract maintenance charges (note 2)		–		–
Contingent deferred sales charges (note 2)		(652	)	(198	)
Adjustments to maintain reserves		(92	)	53
Net equity transactions		(120,358	)	312,028
Net change in contract owners’ equity		(95,965	)	397,069
Contract owners’ equity beginning of period		397,069		–
Contract owners’ equity end of period	$	301,104		397,069
CHANGES IN UNITS:
Beginning units		35,742		–
Units purchased		34,463		86,853
Units redeemed		(46,096	)	(51,111	)
Ending units		24,109		35,742

See accompanying notes to financial statements.

43

NATIONWIDE VARIABLE ACCOUNT

NOTES TO FINANCIAL STATEMENTS

December 31, 2006 and 2005

(1) Background and Summary of Significant Accounting Policies

(a) Organization and Nature of Operations

The Nationwide Variable Account (the Account) was established pursuant to a resolution of the Board of Directors of Nationwide Life Insurance Company (the Company) on March 3, 1976. The Account is registered as a unit investment trust under the Investment Company Act of 1940.

The Company offers Individual Deferred Variable Annuity Contracts through the Account. As of December 25, 1982, only tax qualified contracts are issued. The primary distribution for the contract is through the Company for Individual Retirement Account rollovers; however, other distributors may be utilized.

(b) The Contracts

Only contracts without a front-end sales charge, but with a contingent deferred sales charge and certain other fees, are offered for purchase. See note 2 for a discussion of contract charges.

With certain exceptions, contract owners in either the accumulation or the payout phase may invest in the following:

AIM Basic Balanced Fund – Investor Class (AIMBBal)

AIM Dynamics Fund – Investor Class (AIMDynam)

AIM Small Cap Growth Fund – Investor Class (AIMSmCpGr)

AIM Small Company Growth Fund – Investor Class (AIMSmCoGr)*

AIM Total Return Fund – Investor Class (AIMTotRet)*

American Century Growth Fund – Investor Class (ACGroI)

American Century Income & Growth Fund – Advisor Class (ACIncGroA)

American Century Income & Growth Fund – Investor Class (ACIncGroI)

American Century International Growth Fund – Advisor Class (ACIntlGrA)

American Century International Growth Fund – Investor Class (ACIntlGrI)

American Century Short-Term Government Fund – Investor Class (ACSTGvtI)

American Century Ultra^® Fund – Investor Class (ACUltraI)

Portfolio of the American Century Variable Portfolios Inc.;

    American Century Variable Portfolios Inc. – International Fund – Class IV (ACVPInt4)

Credit Suisse Global Fixed Income Fund – Common Shares (CSGIFixInc)

Credit Suisse Mid Cap Growth Fund – Common Shares (CSMidCpGr)

Delaware Delchester Fund – Institutional Class (DeDelFund)

Dreyfus A Bonds Plus Inc. (DryABonds)

Dreyfus Appreciation Fund Inc. (DryApp)

Dreyfus Balanced Fund Inc. (DryBal)*

Dreyfus Emerging Leaders Fund (DryELead)

Dreyfus Premier Balanced Opportunity Fund – Class Z (DryBalOpp)

Dreyfus Premier Third Century Fund Inc. – Class Z The (Dry3dCen)

Dreyfus S&P 500 Index Fund (Dry500Ix)

Evergreen Equity Income Fund – Class I (EvInc)

Federated Equity Income Fund Inc. – Class F Shares (FedEqInc)

Federated High Yield Trust (FedHiYld)

Federated Intermediate Corporate Bond Fund – Institutional Service Shares (FedIntCorpBd)

Federated Investment Series Funds Inc. – Federated Bond Fund – Class F Shares (FedBdFd)

Fidelity^® Advisor Balanced Fund – Class A (FidABalA)

(Continued)

44

NATIONWIDE VARIABLE ACCOUNT (NOTES TO FINANCIAL STATEMENTS, Continued)

Fidelity^® Advisor Balanced Fund – Class T (FidABalT)

Fidelity^® Advisor Equity Growth Fund – Class A (FidAEGroA)

Fidelity^® Advisor Equity Income Fund – Class A (FidAEqIncA)

Fidelity^® Advisor Equity Income Fund – Class T (FidAEqIncT)

Fidelity^® Advisor Growth Opportunities Fund – Class A (FidAGrOppA)

Fidelity^® Advisor Growth Opportunities Fund – Class T (FidAGrOppT)

Fidelity^® Advisor High Income Advantage Fund – Class T (FidAHiIncT)

Fidelity^® Advisor Overseas Fund – Class A (FidAOvA)

Fidelity^® Asset Manager^™ (FidAsMgr)

Fidelity^® Capital & Income Fund (FidCapInc)

Fidelity^® Equity-Income Fund (FidEqInc)

Fidelity^® Magellan^® Fund (FidMgln)

Fidelity^® Puritan^® Fund (FidPurtn)

Portfolios of the Fidelity^® Variable Insurance Products Fund;

Fidelity^® Variable Insurance Products Fund – High Income Portfolio – Initial Class (FidVIPHI)

Fidelity^® Variable Insurance Products Fund – Overseas Portfolio – Service Class 2 R (FidVIPOvS2R)

Portfolio of the Franklin Mutual Series Fund Inc.;

Franklin Mutual Series Fund Inc. – Mutual Shares Fund – Class A (FranMutSer)

Franklin Small-Mid Cap Growth Fund I – Class A (FranSmMCpGr)

Portfolio of the Franklin Templeton Variable Insurance Products Trust;

Franklin Templeton Variable Insurance Products Trust – Templeton Foreign Securities Fund – Class 3

    (FrVIPForSec3)

Portfolio of the Franklin Value Investors Trust;

Franklin Value Investors Trust – Franklin Balance Sheet Investment Fund – Class A (FranBSInv)

Gartmore Bond Fund – Class D (GartBond)

Gartmore Bond Index Fund – Class A (GartBdIx)

Gartmore Government Bond Fund – Class D (GartGvtBd)

Gartmore Growth Fund – Class A (GartGrowA)

Gartmore Growth Fund – Class D (GartGrowD)

Portfolios of the Gartmore Variable Insurance Trust (GVIT);

Gartmore GVIT – Investor Destinations Aggressive Fund – Class II (GVITIDAgg2)

Gartmore GVIT – Investor Destinations Conservative Fund – Class II (GVITIDCon2)

Gartmore GVIT – Investor Destinations Moderate Fund – Class II (GVITIDMod2)

Gartmore GVIT – Investor Destinations Moderately Aggressive Fund – Class II (GVITIDModAg2)

Gartmore GVIT – Investor Destinations Moderately Conservative Fund – Class II (GVITIDModCon2)

Gartmore GVIT – J.P. Morgan GVIT Balanced Fund – Class I (GVITJPBal)

Gartmore International Index Fund – Class A (GartIntlndx)

Gartmore Investor Destinations Aggressive Fund – Service Class (GartIDAgg)

Gartmore Investor Destinations Conservative Fund – Service Class (GartIDCon)

Gartmore Investor Destinations Moderate Fund – Service Class (GartIDMod)

Gartmore Investor Destinations Moderately Aggressive Fund – Service Class (GartIDModAgg)

Gartmore Investor Destinations Moderately Conservative Fund – Service Class (GartIDModCon)

Gartmore Large Cap Value Fund – Class A (GartLgCpVal)

Gartmore Mid Cap Market Index Fund – Class A (GartMdCpMkt)

Gartmore Money Market Fund – Prime Shares (GartMyMkt)

Gartmore Money Market Fund – Service Class (GartMyMktS)

Gartmore Nationwide Fund – Class D (GartNWFund)

Gartmore S&P 500 Index Fund – Service Class (GartSP500Indx)

(Continued)

45

NATIONWIDE VARIABLE ACCOUNT (NOTES TO FINANCIAL STATEMENTS, Continued)

Gartmore Small Cap Fund – Class A (GartSmCap)

Gartmore Small Cap Index Fund – Class A (GartSmCapIx)

Gartmore Value Opportunities Fund – Class A (GartValOpp)

Portfolios of the Janus Adviser Series;

Janus Adviser Series – Balanced Fund – Class S (JanBal)

Janus Adviser Series – International Growth Fund – Class S (JanIntlGr)

Janus Adviser Series – Worldwide Fund – Class S (JanWorld)

Janus Equity Funds – Janus Fund (JanFund)

Janus Equity Funds – Janus Twenty Fund (Jan20Fd)

Janus Equity Funds – Janus Worldwide Fund (JanWrldwde)

Lazard Small Cap Portfolio Open Shares (LazSmCap)

MFS^® Global Governments Fund – Class A (MFSGlobGov)*

MFS^® Strategic Income Fund – Class A (MFSStratIncA)

Nationwide Large Cap Growth Fund – Class A (NWLgCapGr)*

Neuberger Berman Genesis Fund – Trust Class (NBGen)

Neuberger Berman Guardian Fund – Investor Class (NBGuard)

Neuberger Berman Guardian Fund – Trust Class (NBGuardT)

Neuberger Berman Limited Maturity Bond Fund – Investor Class (NBLtdMat)

Neuberger Berman Partners Fund – Investor Class (NBPartI)

Neuberger Berman Partners Fund – Trust Class (NBPartT)

Neuberger Berman Socially Responsive Fund – Trust Class (NBSocRes)

NMF Prestige Balanced Fund – Class A (NWPrBal)*

NMF Prestige International Fund – Class A (NWPrInt)*

Oppenheimer Capital Appreciation Fund A (OppCapApA)

Oppenheimer Champion Income Fund A (OppChpInc)

Oppenheimer Global Fund A (OppGlob)

Oppenheimer Global Securities Fund/VA – Class 4 (OppGlSec4)

Oppenheimer Strategic Income Fund A (OppStratInc)

Phoenix Balanced Fund – Class A (PhxBalFd)

PIMCO Total Return Fund – Class A (PimTotRet)

Putnam International Equity Fund – Class A (PIntEq)

Putnam Voyager Fund – Class A (PVoyager)

Strong Advisor Mid Cap Growth Fund – Class Z (StrMidCap)*

Templeton Foreign Fund – Class A (TemForFd)

Van Kampen Growth and Income Fund – Class A (VKGrInc)

Van Kampen Mid Cap Growth Fund – Class A (VKMidCpGro)

Van Kampen Real Estate Securities Fund – Class A (VKRealEstSec)

Waddell & Reed Advisors Small Cap Fund – Class A (WRAdSmCap)

Portfolios of the Wells Fargo Advantage Funds^SM;

Wells Fargo Advantage Funds^SM – Common Stock Fund – Class Z (WFComStk)

Wells Fargo Advantage Funds^SM – Growth and Income Fund – Investor Class (WFGrInc)

Wells Fargo Advantage Funds^SM – Growth Fund – Investor Class (WFGrowth)

Wells Fargo Advantage Funds^SM – Large Cap Growth Fund – Investor Class (WFLgCpGr)

Wells Fargo Advantage Funds^SM – Mid Cap Growth Fund – Class Z (WFMidCpGr)

*At December 31, 2006, contract owners were not invested in this fund.

The contract owners’ equity is affected by the investment results of each fund, equity transactions by contract owners and certain contract expenses (see note 2). The accompanying financial statements include only contract owners’ purchase payments pertaining to the variable portions of their contracts and exclude any purchase payments for fixed dollar benefits, the latter being included in the accounts of the Company.

(Continued)

46

NATIONWIDE VARIABLE ACCOUNT (NOTES TO FINANCIAL STATEMENTS, Continued)

(c) Security Valuation, Transactions and Related Investment Income  

Investments in underlying mutual funds are valued based on the closing net asset value per share at December 31, 2006 of such funds, which value their investment securities at fair value. The cost of investments sold is determined on a First in – First out basis. Investment transactions are accounted for on the trade date (date the order to buy or sell is executed) 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 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.

(f) Calculation of Annuity Reserves  

Annuity reserves are computed for contracts in the variable payout stage according to industry standard mortality tables. The assumed investment return is 3.5% unless the annuitant elects otherwise, in which case the rate may vary from 3.5% to 7%, as regulated by the laws of the respective states. The mortality risk is fully borne by the Company and may result in additional amounts being transferred into the Account by the Company to cover greater longevity of annuitants than expected. Conversely, if reserves exceed amounts required, transfers may be made to the Company.

(g) New Accounting Pronouncement  

In September 2006, the Financial Accounting Standards Board issued Statement of Financial Accounting Standard (SFAS) 157. 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. 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, with early adoption permitted. SFAS 157 is not expected to have a material impact on the Accounts’ financial position or results of their operations upon adoption.

(Continued)

47

NATIONWIDE VARIABLE ACCOUNT (NOTES TO FINANCIAL STATEMENTS, Continued)

(2) Expenses

The Company does not deduct a sales charge from purchase payments received from the contract owners. However, if any part of the contract value of such contracts is surrendered, the Company will, with certain exceptions, deduct from a contract owners’ contract value a contingent deferred sales charge.

For Soloist contracts issued prior to January 1, 1993, the contingent deferred sales charge will be equal to 5% of purchase payments surrendered from the contract. For Soloist contracts issued on or after January 1, 1993, the Company will deduct a contingent deferred sales charge not to exceed 7% of purchase payments surrendered. This charge declines 1% per year. After the purchase payment has been held in the contract for 7 years, the charge is 0%.

For Successor contracts, the standard contract does not include a contingent deferred sales charge. However, one of two optional contingent deferred sales charge schedules may be elected in return for a reduction in the annual mortality and expense risk charge.

No sales charges are deducted on redemptions used to purchase units in the fixed investment options of the Company.

On Soloist contracts, the Company deducts an annual contract maintenance charge of $30, which is satisfied by surrendering units. No contract maintenance charge is deducted on Successor contracts.

The Company deducts a mortality and expense risk charge assessed through the daily unit value calculation. The Option table below illustrates the annual rate for all contract level charges by product as well as the maximum variable account charge per product. The table also summarizes the contract level options available to contract holders. The options and related charges are described in more detail in the applicable product prospectus.

(Continued)

48

NATIONWIDE VARIABLE ACCOUNT (NOTES TO FINANCIAL STATEMENTS, Continued)

Nationwide Variable Account Options	Soloist		Successor
Variable Account Charges – Recurring	1.30	%	1.20	%
CDSC Options:
Seven Year CDSC	–		(0.25	%)
Five Year CDSC	–		(0.10	%)
Reduced Purchase Payment Option:
Initial lowered to $1,000 and subsequent lowered to $25.
In states other than Oregon	–		0.25	%
In Oregon only	–		0.30	%
Death Benefit Options:
Five-Year Reset	–		0.05	%
If death before annuitization, benefit will be greatest of (i) contract value, (ii) purchase payments less surrenders or (iii) highest contract value before 86th birthday less surrenders.
One-Year Enhanced (for contracts issued on or after 1-2-01)
If death before annuitization, benefit will be greatest of (i) contract value, (ii) purchase payments less surrenders or (iii) highest contract value before 86th birthday less surrenders.	–		0.15	%
Greater of One-Year or 5% Enhanced (for contracts issued on or after 1-2-01)	–		0.20	%
If death before annuitization, benefit will be greatest of (i) contract value, (ii) purchase payments less surrenders, (iii) highest contract value before 86th birthday less surrenders or (iv) the 5% interest anniversary value.
One-Year Step Up (for contracts issued prior to 1-2-01)	–		0.10	%
If death before annuitization, benefit will be greatest of (i) contract value, (ii) purchase payments less surrenders or (iii) highest contract value before 86th birthday less surrenders.
Guaranteed Minimum Income Benefit Options:
Provide for minimum guaranteed value that may replace contract value for annuitization under certain circumstances (for contracts issued prior to May 1, 2003).
Option 1	–		0.45	%
Option 2	–		0.30	%
Beneficiary Protector Option	–		0.40	%
Upon annuitant death, in addition to any death benefit payable, an additional amount will be credited to contract.
Maximum Variable Account Charges(1):	1.30	%	2.55	%

⁽¹⁾   When maximum options are elected. The contract charges indicated in bold, when summarized, represent the Maximum Variable Account Charges if all optional benefits available under the contract are elected including the most expensive of the mutually exclusive optional benefits.  

(Continued)

49

NATIONWIDE VARIABLE ACCOUNT (NOTES TO FINANCIAL STATEMENTS, Continued)

The following table provides mortality and expense risk charges by asset fee rates for the period ended December 31, 2006.

	Total		AIMBBal	AIMDynam	AIMSmCpGr	AIMSmCoGr	ACGroI	ACIncGroA	ACIncGroI
0.95%	$	388,694	827	5,879	2,537	637	1,011	8,409	–
1.00%		18,195	–	96	17	8	–	250	–
1.05%		7,743	2	475	110	44	427	791	–
1.10%		125,935	87	5,506	135	73	683	2,490	–
1.15%		33,571	7	362	111	42	341	324	–
1.20%		316,740	867	4,588	1,344	792	3,546	7,551	–
1.25%		59,611	118	1,816	266	89	323	2,363	–
1.30%		3,095,200	–	56,981	11	5	93,075	97	86,639
1.35%		48,540	26	1,013	70	30	727	718	–
1.40%		100,016	772	812	58	26	475	2,650	–
1.45%		124,577	483	2,630	280	115	2,656	2,498	–
1.50%		20,079	57	308	197	75	185	419	–
1.55%		9,119	29	108	26	10	–	193	–
1.60%		4,357	–	8	9	1	–	8	–
1.65%		7,157	–	16	–	–	–	666	–
1.70%		3,292	–	18	–	–	–	–	–
1.75%		457	–	–	–	–	–	29	–
1.80%		325	–	–	–	–	–	–	–
1.85%		217	–	–	–	–	–	–	–
1.90%		972	–	–	–	–	–	66	–
2.05%		20	6	–	–	–	–	–	–
2.10%		15	–	–	–	–	–	–	–
2.25%		198	–	–	–	–	–	–	–
Totals	$	4,365,030	3,281	80,616	5,171	1,947	103,449	29,522	86,639
	ACIntlGrA		ACIntlGrI	ACSTGvtI	ACUltraI	ACVPInt4	CSGIFixInc	CSMidCpGr	DeDelFund
0.95%	$	1,459	–	6,064	6,654	1,031	–	–	–
1.00%		–	–	1,113	40	–	–	–	–
1.05%		–	–	–	124	39	–	–	–
1.10%		236	–	204	2,869	2,114	–	–	–
1.15%		227	–	–	222	176	–	–	–
1.20%		1,044	–	3,337	10,727	1,662	–	–	–
1.25%		123	–	124	851	754	–	–	–
1.30%		–	21,330	20,384	148,059	11,827	11,834	45,415	5,163
1.35%		47	–	184	1,635	159	–	–	–
1.40%		65	–	556	502	88	–	–	–
1.45%		227	–	1,699	2,168	313	–	–	–
1.50%		92	–	48	236	44	–	–	–
1.55%		–	–	–	27	–	–	–	–
1.60%		–	–	–	7	168	–	–	–
1.65%		–	–	119	155	3	–	–	–
1.70%		–	–	–	–	–	–	–	–
1.75%		–	–	15	–	–	–	–	–
1.80%		–	–	–	–	–	–	–	–
1.85%		–	–	–	20	–	–	–	–
1.90%		–	–	12	–	40	–	–	–
2.05%		–	–	–	–	–	–	–	–
2.10%		–	–	–	–	–	–	–	–
2.25%		–	–	–	20	–	–	–	–
Totals	$	3,520	21,330	33,859	174,316	18,418	11,834	45,415	5,163
	DryABonds		DryApp	DryELead	DryBalOpp	Dry3dCen	Dry500Ix	EvInc	FedEqInc
0.95%	$	–	7,594	89	1,333	237	–	–	243
1.00%		–	236	–	1,270	–	–	–	–
1.05%		–	–	–	533	–	–	–	–
1.10%		–	1,345	–	579	8	–	–	52
1.15%		–	281	–	–	148	–	–	–
1.20%		–	9,562	351	2,392	884	–	–	944
1.25%		–	1,227	58	290	227	–	–	91
1.30%		32,422	35,397	–	–	10,105	232,306	13,629	–

(Continued)

50

NATIONWIDE VARIABLE ACCOUNT (NOTES TO FINANCIAL STATEMENTS, Continued)

Continued	DryABonds		DryApp	DryELead	DryBalOpp	Dry3dCen	Dry500Ix	EvInc	FedEqInc
1.35%		–	2,134	–	229	15	–	–	12
1.40%		–	462	–	16,176	10	–	–	–
1.45%		–	1,099	–	1,769	274	–	–	80
1.50%		–	764	–	62	8	–	–	–
1.55%		–	–	–	–	–	–	–	–
1.60%		–	47	–	266	–	–	–	–
1.65%		–	78	–	–	125	–	–	–
1.70%		–	–	–	–	5	–	–	–
1.75%		–	–	–	–	–	–	–	–
1.80%		–	–	–	–	–	–	–	–
1.85%		–	–	–	–	20	–	–	–
1.90%		–	15	–	–	–	–	–	–
2.05%		–	–	–	–	–	–	–	–
2.10%		–	–	–	–	–	–	–	–
2.25%		–	–	–	–	–	–	–	–
Totals	$	32,422	60,241	498	24,899	12,066	232,306	13,629	1,422
	FedHiYld		FedIntCorpBd	FedBdFd	FidABalA	FidABalT	FidAEGroA	FidAEqIncA	FidAEqIncT
0.95%	$	1,757	3,135	908	1,586	–	4,488	16,154	–
1.00%		71	–	–	–	–	–	164	–
1.05%		8	–	211	82	–	–	384	–
1.10%		536	1,801	629	1,819	–	225	4,150	–
1.15%		389	270	–	–	–	22	1,379	–
1.20%		3,227	1,068	1,015	646	–	2,092	10,197	–
1.25%		372	162	364	1,063	–	606	1,990	–
1.30%		19,210	–	25,233	–	15,917	–	181	57,071
1.35%		253	631	45	577	–	183	3,379	–
1.40%		1,247	–	217	43	–	471	2,270	–
1.45%		1,219	521	592	523	–	1,169	4,570	–
1.50%		144	33	–	199	–	207	964	–
1.55%		–	–	–	–	–	10	242	–
1.60%		42	–	–	–	–	12	100	–
1.65%		9	303	–	–	–	227	673	–
1.70%		20	–	–	–	–	–	–	–
1.75%		13	15	–	–	–	–	52	–
1.80%		–	–	–	–	–	–	27	–
1.85%		–	–	–	–	–	–	45	–
1.90%		26	2	11	–	–	–	68	–
2.05%		–	–	13	–	–	–	–	–
2.10%		–	–	–	–	–	–	–	–
2.25%		–	–	–	–	–	–	–	–
Totals	$	28,543	7,941	29,238	6,538	15,917	9,712	46,989	57,071
	FidAGrOppA		FidAGrOppT	FidAHiIncT	FidAOvA	FidAsMgr	FidCapInc	FidEqInc	FidMgln
0.95%	$	307	–	4,630	225	–	–	–	–
1.00%		–	–	233	–	–	–	–	–
1.05%		–	–	23	–	–	–	–	–
1.10%		883	–	68	17	–	–	–	–
1.15%		42	–	183	–	–	–	–	–
1.20%		4,118	–	1,185	216	–	–	–	–
1.25%		166	–	246	665	–	–	–	–
1.30%		53	47,293	21,932	–	37,365	6,041	137,098	222,452
1.35%		146	–	58	19	–	–	–	–
1.40%		522	–	16	–	–	–	–	–
1.45%		982	–	346	56	–	–	–	–
1.50%		179	–	94	–	–	–	–	–
1.55%		–	–	–	–	–	–	–	–
1.60%		–	–	–	–	–	–	–	–
1.65%		–	–	–	–	–	–	–	–
1.70%		–	–	17	–	–	–	–	–
1.75%		–	–	–	–	–	–	–	–
1.80%		–	–	–	–	–	–	–	–
1.85%		–	–	–	–	–	–	–	–
1.90%		24	–	4	27	–	–	–	–

(Continued)

51

NATIONWIDE VARIABLE ACCOUNT (NOTES TO FINANCIAL STATEMENTS, Continued)

Continued	FidAGrOppA		FidAGrOppT	FidAHiIncT	FidAOvA	FidAsMgr	FidCapInc	FidEqInc	FidMgln
2.05%		–	–	–	–	–	–	–	–
2.10%		–	–	–	–	–	–	–	–
2.25%		–	–	–	–	–	–	–	–
Totals	$	7,422	47,293	29,035	1,225	37,365	6,041	137,098	222,452
	FidPurtn		FidVIPHI	FidVIPOvS2R	FranMutSer	FranSmMCpGr	FrVIPForSec3	FranBSInv	GartBond
0.95%	$	–	–	2,060	15,584	13,206	3,047	9,773	2,004
1.00%		–	–	–	692	444	73	729	67
1.05%		–	–	–	100	603	51	30	183
1.10%		–	–	2,525	2,718	935	597	4,694	7
1.15%		–	–	96	1,364	333	578	1,334	–
1.20%		–	–	2,245	9,570	6,229	4,928	13,474	339
1.25%		–	–	780	2,831	1,692	525	3,196	250
1.30%		123,953	281	15,601	64,517	81	31,860	465	19,609
1.35%		–	–	175	2,091	566	332	2,884	16
1.40%		–	–	65	1,887	357	960	2,901	–
1.45%		–	–	598	4,633	2,390	1,457	6,565	778
1.50%		–	–	48	895	531	425	377	–
1.55%		–	–	–	108	37	–	160	–
1.60%		–	–	61	211	24	105	4	–
1.65%		–	–	1	710	201	47	583	–
1.70%		–	–	–	–	6	–	–	2
1.75%		–	–	–	–	–	–	–	–
1.80%		–	–	–	27	27	–	–	–
1.85%		–	–	–	–	–	–	22	–
1.90%		–	–	–	83	3	–	–	15
2.05%		–	–	–	–	–	–	–	–
2.10%		–	–	–	–	–	–	–	–
2.25%		–	–	–	–	–	–	–	–
Totals	$	123,953	281	24,255	108,021	27,665	44,985	47,191	23,270
	GartBdIx		GartGvtBd	GartGrowA	GartGrowD	GVITIDAgg2	GVITIDCon2	GVITIDMod2	GVITIDModAg2
0.95%	$	481	10,910	913	561	–	–	–	–
1.00%		–	1,843	–	–	–	–	–	–
1.05%		–	42	–	–	–	–	–	–
1.10%		200	2,184	112	9	–	–	–	–
1.15%		–	179	–	–	–	–	–	–
1.20%		1,095	3,413	870	323	–	–	–	–
1.25%		112	98	101	–	–	–	–	–
1.30%		51	30,206	–	11,838	6,436	494	14,751	19,613
1.35%		227	757	176	12	–	–	–	–
1.40%		8	2,503	3,754	–	–	–	–	–
1.45%		987	1,172	1,167	64	–	–	–	–
1.50%		23	31	–	–	–	–	–	–
1.55%		–	–	–	–	–	–	–	–
1.60%		41	15	–	–	–	–	–	–
1.65%		39	–	–	–	–	–	–	–
1.70%		–	40	–	–	–	–	–	–
1.75%		–	–	–	–	–	–	–	–
1.80%		–	–	–	–	–	–	–	–
1.85%		–	–	–	–	–	–	–	–
1.90%		–	41	–	–	–	–	–	–
2.05%		–	–	–	–	–	–	–	–
2.10%		–	–	–	–	–	–	–	–
2.25%		–	–	–	–	–	–	–	–
Totals	$	3,264	53,434	7,093	12,807	6,436	494	14,751	19,613
	GVITIDModCon2		GVITJPBal	GartIntlndx	GartIDAgg	GartIDCon	GartIDMod	GartIDModAgg	GartIDModCon
0.95%	$	–	410	–	2,659	9,825	37,287	6,323	8,974
1.00%		–	–	–	1,519	582	997	439	220
1.05%		–	–	–	–	–	–	–	–
1.10%		–	–	28	2,782	37	9,183	5,678	4,697
1.15%		–	–	–	839	216	6,796	3,040	613
1.20%		–	1,150	159	5,873	3,099	15,058	10,878	2,706

(Continued)

52

NATIONWIDE VARIABLE ACCOUNT (NOTES TO FINANCIAL STATEMENTS, Continued)

Continued	GVITIDModCon2		GVITJPBal	GartIntlndx	GartIDAgg	GartIDCon	GartIDMod	GartIDModAgg	GartIDModCon
1.25%		–	25	1	146	98	2,711	765	2,032
1.30%		1,336	881	–	26	164	80	406	27
1.35%		–	30	1	1,040	1,394	1,831	2,174	1,205
1.40%		–	–	–	524	–	2,914	1,177	1,913
1.45%		–	326	68	2,139	4,847	9,144	7,356	2,500
1.50%		–	1	–	238	46	2,347	2,343	260
1.55%		–	–	–	–	216	1,568	232	–
1.60%		–	–	–	103	–	328	252	9
1.65%		–	–	1	53	–	620	130	71
1.70%		–	–	–	–	–	3,116	–	–
1.75%		–	–	–	–	–	147	–	–
1.80%		–	–	–	–	–	–	–	–
1.85%		–	–	–	–	–	–	–	–
1.90%		–	–	–	–	–	14	14	–
2.05%		–	–	–	–	–	–	–	–
2.10%		–	–	–	–	–	–	–	–
2.25%		–	–	–	–	–	–	–	–
Totals	$	1,336	2,823	258	17,941	20,524	94,141	41,207	25,227
	GartLgCpVal		GartMdCpMkt	GartMyMkt	GartMyMktS	GartNWFund	GartSP500Indx	GartSmCap	GartSmCapIx
0.95%	$	2,296	5,895	–	11,771	676	5,543	6,787	4,961
1.00%		–	190	–	429	34	466	217	84
1.05%		2	–	–	299	–	277	28	–
1.10%		1,804	1,469	–	15,793	757	4,624	455	707
1.15%		166	436	–	3,577	–	58	783	327
1.20%		2,733	3,759	–	21,550	1,156	13,045	3,209	3,670
1.25%		1,235	421	–	1,479	367	2,171	470	1,336
1.30%		19,694	36	131,153	264	65,714	16,652	51,469	53
1.35%		281	650	–	2,258	69	1,193	185	756
1.40%		16	331	–	532	99	76	458	205
1.45%		938	1,614	–	5,414	610	5,142	1,368	967
1.50%		134	468	–	1,143	5	1,574	11	358
1.55%		–	–	–	–	–	58	–	–
1.60%		11	339	–	62	–	57	209	62
1.65%		131	112	–	70	13	27	72	51
1.70%		–	–	–	33	–	–	–	–
1.75%		–	23	–	88	–	19	–	–
1.80%		–	–	–	–	–	115	–	–
1.85%		–	–	–	–	–	66	–	–
1.90%		–	1	–	87	–	–	–	–
2.05%		–	–	–	–	–	1	–	–
2.10%		–	14	–	1	–	–	–	–
2.25%		–	–	–	3	–	79	–	–
Totals	$	29,441	15,758	131,153	64,853	69,500	51,243	65,721	13,537
	GartValOpp		JanBal	JanIntlGr	JanWorld	JanFund	Jan20Fd	JanWrldwde	LazSmCap
0.95%	$	2,226	4,698	–	1,135	4,573	3,881	30	891
1.00%		97	91	–	45	70	25	49	–
1.05%		–	4	–	–	346	335	10	–
1.10%		168	1,322	–	461	1,466	2,326	37	24
1.15%		–	81	–	–	158	1,029	–	–
1.20%		442	4,020	409	2,329	2,410	5,629	135	752
1.25%		667	800	134	586	1,713	1,968	899	650
1.30%		–	62	79	–	84,359	274,113	74,401	35,136
1.35%		173	759	4	317	518	335	–	174
1.40%		1	601	–	80	67	659	–	7
1.45%		424	1,766	69	1,369	1,129	1,133	58	171
1.50%		46	423	–	9	288	162	39	54
1.55%		–	–	–	4	34	39	–	–
1.60%		374	203	–	–	–	30	–	247
1.65%		–	219	–	57	27	47	–	–
1.70%		–	–	–	–	11	24	–	–
1.75%		–	–	–	–	–	–	–	–
1.80%		–	–	–	–	–	–	–	–

(Continued)

53

NATIONWIDE VARIABLE ACCOUNT (NOTES TO FINANCIAL STATEMENTS, Continued)

Continued	GartValOpp		JanBal	JanIntlGr	JanWorld	JanFund	Jan20Fd	JanWrldwde	LazSmCap
1.85%		–	–	–	–	–	–	–	–
1.90%		–	–	11	8	14	92	–	86
2.05%		–	–	–	–	–	–	–	–
2.10%		–	–	–	–	–	–	–	–
2.25%		–	–	–	–	–	–	–	–
Totals	$	4,618	15,049	706	6,400	97,183	291,827	75,658	38,192
	MFSStratIncA		NBGen	NBGuard	NBGuardT	NBLtdMat	NBPartI	NBPartT	NBSocRes
0.95%	$	–	25,011	–	358	–	–	1,815	6,510
1.00%		–	970	–	51	–	–	412	118
1.05%		–	188	–	–	–	–	191	–
1.10%		–	8,117	–	376	–	–	117	765
1.15%		–	1,724	–	–	–	–	320	68
1.20%		–	22,054	–	1,091	–	–	1,471	1,862
1.25%		–	3,470	–	433	–	–	661	45
1.30%		12,899	149,130	38,488	–	13,385	91,848	–	2,079
1.35%		–	3,977	–	176	–	–	90	352
1.40%		–	2,607	–	7	–	–	–	1,082
1.45%		–	4,542	–	549	–	–	183	575
1.50%		–	472	–	–	–	–	24	–
1.55%		–	742	–	–	–	–	2,333	–
1.60%		–	143	–	–	–	–	–	–
1.65%		–	–	–	–	–	–	–	4
1.70%		–	–	–	–	–	–	–	–
1.75%		–	–	–	–	–	–	–	–
1.80%		–	–	–	–	–	–	–	–
1.85%		–	–	–	–	–	–	–	–
1.90%		–	6	–	–	–	–	10	–
2.05%		–	–	–	–	–	–	–	–
2.10%		–	–	–	–	–	–	–	–
2.25%		–	–	–	–	–	–	–	–
Totals	$	12,899	223,153	38,488	3,041	13,385	91,848	7,627	13,460
	OppCapApA		OppChpInc	OppGlob	OppGlSec4	OppStratInc	PhxBalFd	PimTotRet	PIntEq
0.95%	$	10,883	786	12,922	11,346	1,745	–	13,998	–
1.00%		344	–	574	588	–	–	267	–
1.05%		64	–	560	722	72	–	–	–
1.10%		1,349	–	3,207	5,379	419	–	4,408	–
1.15%		84	–	1,171	989	327	–	1,326	–
1.20%		7,672	947	8,573	10,782	1,860	–	10,978	–
1.25%		547	150	2,354	1,912	168	–	836	–
1.30%		46	155	137,349	48,937	–	13,783	770	–
1.35%		793	82	723	1,274	170	–	1,296	–
1.40%		902	–	1,352	277	517	–	2,093	–
1.45%		2,268	360	1,398	3,809	1,429	–	4,141	66
1.50%		575	–	551	360	–	–	492	1
1.55%		–	–	93	–	–	–	2,839	–
1.60%		67	–	11	134	17	–	201	–
1.65%		294	–	23	80	–	–	790	–
1.70%		–	–	–	–	–	–	–	–
1.75%		–	–	26	–	–	–	–	–
1.80%		25	–	–	–	–	–	104	–
1.85%		–	–	–	–	–	–	–	–
1.90%		–	–	59	44	–	–	–	–
2.05%		–	–	–	–	–	–	–	–
2.10%		–	–	–	–	–	–	–	–
2.25%		–	–	–	19	–	–	77	–
Totals	$	25,913	2,480	170,946	86,652	6,724	13,783	44,616	67

(Continued)

54

NATIONWIDE VARIABLE ACCOUNT (NOTES TO FINANCIAL STATEMENTS, Continued)

	PVoyager		TemForFd	VKGrInc	VKMidCpGro	VKRealEstSec	WRAdSmCap	WFComStk	WFGrInc
0.95%	$	156	9,541	14,672	1,658	8,931	1,058	6,993	487
1.00%		–	40	315	–	1,015	–	601	–
1.05%		–	52	72	62	30	–	167	–
1.10%		19	1,317	2,567	344	1,765	420	1,004	–
1.15%		84	–	344	52	512	8	–	–
1.20%		719	1,801	5,724	2,393	8,763	951	4,683	1,240
1.25%		–	116	605	434	1,104	131	1,016	30
1.30%		–	49,414	75	177	175	–	16	–
1.35%		12	355	2,343	78	1,262	39	456	24
1.40%		–	1,398	792	62	774	–	38,438	11
1.45%		101	961	2,158	1,008	2,215	471	2,380	181
1.50%		73	61	157	100	223	53	282	2
1.55%		–	–	–	11	–	–	–	–
1.60%		–	–	65	–	121	39	4	140
1.65%		–	88	105	2	115	–	–	–
1.70%		–	–	–	–	–	–	–	–
1.75%		–	–	30	–	–	–	–	–
1.80%		–	–	–	–	–	–	–	–
1.85%		–	–	–	–	–	–	–	44
1.90%		–	–	8	–	33	–	48	–
2.05%		–	–	–	–	–	–	–	–
2.10%		–	–	–	–	–	–	–	–
2.25%		–	–	–	–	–	–	–	–
Totals	$	1,164	65,144	30,032	6,381	27,038	3,170	56,088	2,159
	WFGrowth		WFLgCpGr	WFMidCpGr
0.95%	$	558	–	2,692
1.00%		–	–	–
1.05%		–	–	–
1.10%		–	–	54
1.15%		–	–	33
1.20%		2,104	–	1,060
1.25%		474	–	512
1.30%		–	26,088	–
1.35%		12	–	153
1.40%		–	–	171
1.45%		389	–	761
1.50%		–	–	59
1.55%		–	–	–
1.60%		–	–	–
1.65%		–	–	–
1.70%		–	–	–
1.75%		–	–	–
1.80%		–	–	–
1.85%		–	–	–
1.90%		–	–	–
2.05%		–	–	–
2.10%		–	–	–
2.25%		–	–	–
Totals	$	3,537	26,088	5,495

(Continued)

55

NATIONWIDE VARIABLE ACCOUNT (NOTES TO FINANCIAL STATEMENTS, Continued)

(3) 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. The fixed account assets are not reflected in the accompanying financial statements. In addition, the Account portion of contract owner loans is transferred to the accounts of the Company for administration and collection. Loan repayments are transferred to the Account at the direction of the contract owner. For the years ended December 31, 2006 and 2005, total transfers to the Account from the fixed account were $1,793,231 and $462,300, respectively, and total transfers from the Account to the fixed account were $1,623,070 and $761,846, respectively. Transfers from the Account to the fixed account are included in redemptions, and transfers to the Account from the fixed account are included in purchase payments received from contract owners, as applicable, on the accompanying Statements of Changes in Contract Owners’ Equity.

For guaranteed minimum death benefits, the Company contributed $100,013 and $72,470 to the Account in the form of additional premium to contract owner accounts for the years ended December 31, 2006 and 2005, respectively. These amounts are included in purchase payments received from contract owners and are credited at time of annuitant death, when applicable.

(Continued)

56

NATIONWIDE VARIABLE ACCOUNT (NOTES TO FINANCIAL STATEMENTS, Continued)

(4) Financial Highlights

The Company offers several variable annuity products through the Account that have unique combinations of features and fees that are assessed to the contract owner. Differences in fee structures result in a variety of contract expense rates, unit fair values and total returns.The following tabular presentation is a summary of units, unit fair values and contract owners’ equity outstanding for variable annuity contracts as of the end of the periods indicated, and contract expense rate, investment income ratio and total return for each period in the five-year period ended December 31, 2006. Beginning in 2003 the information is presented as a range of minimum to maximum values based upon product grouping. The range is determined by identifying the lowest and the highest contract expense rate. The unit fair values and total returns related to these identified contract expense rates are also disclosed as a range below. Accordingly, some individual contract amounts may not be within the ranges presented. For periods prior to 2003 the information is presented as a range of minimum and maximum values, however, such information is exclusive and independent for each column. Accordingly, there is no intentional relationship among and between the ranges of values presented for contract expense rate, unit fair value and total return.

	Contract Expense Rate*	Units	Unit Fair Value	Contract Owners’ Equity		Investment Income Ratio**	Total Return***
AIM Basic Balanced Fund – Investor Class
2006	0.95% to 2.05%	20,074	$11.27 to  11.09	$	225,370	2.21%	9.62% to    8.40%
2005	0.95% to 2.05%	29,943	10.28 to  10.23		307,515	1.83%	2.82% to    2.30%	(a) (b)
AIM Dynamics Fund – Investor Class
2006	0.95% to 1.65%	618,013	7.28 to    6.94		6,513,896	0.00%	15.43% to  14.61%
2005	0.95% to 1.70%	672,720	6.30 to    6.04		6,094,108	0.00%	9.32% to    8.49%
2004	0.95% to 1.70%	721,091	5.77 to    5.57		6,175,372	0.00%	10.88% to  10.04%
2003	0.95% to 1.70%	833,176	5.20 to    5.06		6,557,162	0.00%	36.96% to  35.93%
2002	0.95% to 1.70%	758,031	3.72 to    7.09		4,438,708	0.00%	-34.22% to -33.72%
AIM Small Cap Growth Fund – Investor Class
2006	0.95% to 1.60%	46,426	10.22 to  10.18		474,066	0.00%	2.24% to    1.75%	(a) (b)
AIM Small Company Growth Fund – Investor Class
2005	0.95% to 1.60%	116,299	7.28 to    7.01		836,317	0.00%	4.49% to    3.81%
2004	0.95% to 1.60%	76,283	6.96 to    6.75		526,465	0.00%	11.97% to  11.23%
2003	0.95% to 1.65%	92,094	6.22 to    6.06		569,039	0.00%	32.23% to  31.29%
2002	0.95% to 1.65%	288,252	4.61 to  34.70		1,346,521	0.00%	-32.52% to -32.04%
AIM Total Return Fund – Investor Class
2004	0.95% to 2.05%	34,578	9.92 to    9.42		338,932	1.28%	2.76%  to    1.62%
2003	0.95% to 2.05%	43,049	9.66 to    9.27		411,647	1.49%	15.31% to  14.03%
2002	0.95% to 2.05%	44,076	8.13 to    8.37		366,162	1.67%	-14.24% to -13.28%
American Century Growth Fund – Investor Class
2006	0.95% to 1.50%	221,404	7.03 to    6.77		8,016,547	0.07%	6.92% to    6.33%
2005	0.95% to 1.50%	218,579	6.57 to    6.37		8,245,172	0.40%	3.85% to    3.27%
2004	0.95% to 1.70%	216,274	6.33 to    6.11		8,691,140	0.04%	8.86% to    8.04%
2003	0.95% to 1.70%	199,202	5.82 to    5.66		8,425,454	0.00%	23.23% to  22.30%
2002	0.95% to 1.70%	202,293	4.62 to  57.97		7,497,188	0.00%	-27.39% to -26.83%
American Century Income & Growth Fund – Advisor Class
2006	0.95% to 1.90%	246,562	11.04 to  10.36		2,684,228	1.54%	15.76% to  14.65%
2005	0.95% to 1.90%	283,932	9.54 to    9.03		2,679,433	1.70%	3.54% to    2.55%
2004	0.95% to 1.90%	261,253	9.21 to    8.81		2,385,190	1.77%	11.64% to  10.57%
2003	0.95% to 1.90%	254,671	8.25 to    7.97		2,086,730	2.02%	28.10% to  26.88%
2002	0.95% to 1.90%	202,500	6.28 to    6.44		1,297,583	1.21%	-21.13% to -20.37%
American Century Income & Growth Fund – Investor Class
2006	1.30%	302,858	22.27		6,745,819	1.80%	15.66%
2005	1.30%	357,908	19.26		6,892,875	1.88%	3.43%
2004	1.30%	404,012	18.62		7,522,589	1.95%	11.51%
2003	1.30%	431,936	16.70		7,212,151	1.70%	27.94%
2002	1.30%	459,146	13.05		5,992,253	1.31%	-20.42%
American Century International Growth Fund – Advisor Class
2006	0.95% to 1.50%	34,049	9.81 to    9.45		330,497	0.48%	23.53% to  22.85%
2005	0.95% to 1.50%	42,287	7.94 to    7.69		332,738	1.49%	11.99% to  11.37%
2004	0.95% to 1.50%	46,456	7.09 to    6.91		326,791	0.37%	13.95% to  13.31%
2003	0.95% to 1.90%	172,001	6.22 to    6.00		1,061,173	0.73%	23.92% to  22.74%
2002	0.95% to 1.90%	47,760	4.89 to    5.02		238,617	0.67%	-21.01% to -20.24%

(Continued)

57

NATIONWIDE VARIABLE ACCOUNT (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*	Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**	Total Return***
American Century International Growth Fund – Investor Class
2006	1.30%	58,486	$	28.07	$	1,641,978	0.72%	23.38%
2005	1.30%	73,235		22.75		1,666,429	1.64%	11.87%
2004	1.30%	91,337		20.34		1,857,828	0.96%	13.81%
2003	1.30%	115,663		17.87		2,067,110	0.81%	23.75%
2002	1.30%	109,800		14.44		1,585,693	0.71%	-20.30%
American Century Short-Term Government Fund – Investor Class
2006	0.95% to 1.90%	158,143		12.12 to  11.36		2,733,820	4.22%	3.02% to    2.03%
2005	0.95% to 1.90%	169,897		11.76 to  11.14		2,899,210	3.08%	0.70% to   -0.26%
2004	0.95% to 1.90%	173,163		11.68 to  11.17		3,079,892	1.87%	-0.30% to   -1.25%
2003	0.95% to 1.90%	194,103		11.71 to  11.31		3,453,840	2.08%	0.15% to   -0.81%
2002	0.95% to 1.90%	209,853		11.40 to  27.03		4,038,133	3.13%	3.24% to    4.24%
American Century Ultra® Fund – Investor Class
2006	0.95% to 2.25%	791,122		6.83 to    8.66		12,041,818	0.00%	-4.20% to   -5.45%
2005	0.95% to 2.25%	1,011,426		7.13 to    9.16		16,072,947	0.12%	1.15% to   -0.17%
2004	0.95% to 2.25%	1,146,821		7.05 to    9.17		18,177,859	0.00%	9.64% to    8.20%
2003	0.95% to 2.25%	1,249,922		6.43 to    8.48		18,519,651	0.00%	24.63% to  23.00%
2002	0.95% to 1.90%	1,204,587		5.03 to  15.72		15,470,323	0.24%	-24.61% to -23.88%
American Century Variable Portfolios, Inc. – International Fund – Class IV
2006	0.95% to 1.90%	142,961		15.62 to  15.23		2,215,512	1.04%	23.68% to  22.50%
2005	0.95% to 1.90%	50,510		12.63 to  12.43		634,500	0.68%	11.90% to  10.83%
2004	1.05% to 1.90%	55,739		11.28 to  11.22		627,944	0.00%	12.81% to  12.17%	(a) (b)
Credit Suisse Global Fixed Income Fund – Common Shares
2006	1.30%	49,753		14.68		730,372	2.47%	4.24%
2005	1.30%	71,866		14.08		1,012,033	2.19%	-6.96%
2004	1.30%	65,791		15.14		995,819	7.01%	8.25%
2003	1.30%	72,744		13.98		1,017,116	13.00%	12.98%
2002	1.30%	50,344		12.38		623,027	9.19%	8.79%
Credit Suisse Mid Cap Growth Fund – Common Shares
2006	1.30%	200,167		15.64		3,131,298	0.00%	0.39%
2005	1.30%	243,568		15.58		3,795,283	0.00%	5.52%
2004	1.30%	268,276		14.77		3,961,483	0.00%	12.10%
2003	1.30%	282,864		13.17		3,726,032	0.00%	43.47%
2002	1.30%	263,436		9.18		2,418,674	0.00%	-31.07%
Delaware Delchester Fund – Institutional Class
2006	1.30%	26,667		17.03		454,075	7.35%	12.64%
2005	1.30%	27,252		15.12		411,980	7.90%	2.39%
2004	1.30%	40,881		14.76		603,572	6.40%	13.75%
2003	1.30%	43,328		12.98		562,391	9.96%	29.05%
2002	1.30%	28,131		10.06		282,951	11.51%	-0.82%
Dreyfus A Bonds Plus, Inc.
2006	1.30%	145,007		15.72		2,279,940	4.52%	2.68%
2005	1.30%	178,348		15.31		2,731,017	4.56%	0.98%
2004	1.30%	213,109		15.16		3,231,535	4.18%	1.76%
2003	1.30%	231,833		14.90		3,454,549	4.07%	3.29%
2002	1.30%	228,069		14.43		3,290,077	4.63%	6.48%
Dreyfus Appreciation Fund, Inc.
2006	0.95% to 1.90%	405,513		10.74 to  10.07		5,045,604	1.32%	15.16% to  14.06%
2005	0.95% to 1.90%	501,974		9.32 to    8.83		5,380,498	1.37%	3.15% to    2.17%
2004	0.95% to 1.90%	499,347		9.04 to    8.64		5,249,026	1.37%	4.57% to    3.56%
2003	0.95% to 1.90%	482,126		8.64 to    8.34		4,861,163	1.33%	19.24% to  18.10%
2002	0.95% to 1.90%	345,694		7.06 to  10.00		3,081,601	0.89%	-18.72% to -17.93%
Dreyfus Balanced Fund, Inc.
2003	0.95% to 1.70%	197,843		9.04 to    8.79		1,978,349	1.29%	16.91% to  16.03%
2002	0.95% to 1.70%	151,031		7.58 to    9.15		1,294,706	2.16%	-17.89% to -17.26%
Dreyfus Emerging Leaders Fund
2006	0.95% to 1.25%	1,754		13.03 to  12.77		22,618	0.00%	6.05% to    5.73%
2005	0.95% to 1.25%	7,031		12.29 to  12.08		85,268	0.00%	8.14% to    7.81%
2004	0.95% to 1.25%	8,093		11.36 to  11.20		90,953	0.00%	13.15% to  12.80%
2003	0.95% to 1.25%	10,101		10.04 to    9.93		100,549	0.00%	38.16% to  37.74%
2002	0.95% to 1.25%	7,585		7.21 to    7.27		54,785	0.00%	-21.16% to -20.92%

(Continued)

58

NATIONWIDE VARIABLE ACCOUNT (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*	Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**	Total Return***
Dreyfus Premier Balanced Opportunity Fund – Class Z
2006	0.95% to 1.60%	176,376	$	10.74   to   10.60	$	1,883,248	1.70%	8.49%   to    7.78%
2005	0.95% to 1.60%	197,213		9.90   to     9.83		1,946,577	1.56%	-2.26%   to   -2.90%
2004	0.95% to 1.70%	213,309		10.13   to   10.13		2,160,468	2.18%	1.29%   to    1.27%	(a) (b)
Dreyfus Premier Third Century Fund, Inc.– Class Z, The
2006	0.95% to 1.85%	58,550		6.62   to     6.23		906,072	0.00%	7.97%   to    7.00%
2005	0.95% to 1.85%	75,308		6.13   to     5.82		1,045,882	0.37%	2.49%   to    1.56%
2004	0.95% to 1.85%	83,260		5.98   to     5.73		1,153,302	0.00%	4.92%   to    3.97%
2003	0.95% to 1.85%	94,492		5.70   to     5.52		1,239,435	0.00%	24.68%   to  23.55%
2002	0.95% to 1.70%	84,912		4.48   to   14.97		1,005,117	0.00%	-30.58%   to -30.04%
Dreyfus S&P 500 Index Fund
2006	1.30%	560,996		32.79		18,393,389	1.35%	13.74%
2005	1.30%	624,278		28.83		17,995,137	1.28%	3.07%
2004	1.30%	688,019		27.97		19,242,268	1.50%	8.95%
2003	1.30%	712,646		25.67		18,293,906	1.19%	26.42%
2002	1.30%	723,651		20.31		14,693,857	0.99%	-23.52%
Evergreen Equity Income Fund – Class I
2006	1.30%	35,468		27.99		992,926	2.30%	15.54%
2005	1.30%	44,806		24.23		1,085,677	1.56%	2.49%
2004	1.30%	46,314		23.64		1,094,936	1.99%	9.01%
2003	1.30%	39,990		21.69		867,245	2.28%	29.75%
2002	1.30%	35,669		16.71		596,162	2.57%	-13.51%
Federated Equity Income Fund, Inc.– Class F Shares
2006	0.95% to 1.50%	17,923		10.38   to   10.02		183,970	2.34%	21.52%   to  20.84%
2005	0.95% to 1.50%	11,009		8.54   to     8.29		92,867	1.84%	2.04%   to    1.47%
2004	0.95% to 1.50%	12,280		8.37   to     8.17		101,722	1.90%	11.90%   to  11.28%
2003	0.95% to 1.50%	14,167		7.48   to     7.34		105,332	2.08%	22.76%   to  22.08%
2002	0.95% to 1.50%	9,824		6.02   to     6.09		59,545	1.40%	-20.63%   to -20.19%
Federated High Yield Trust
2006	0.95% to 1.90%	194,727		13.40  to  12.57		2,507,604	7.75%	10.16%  to    9.10%
2005	0.95% to 1.90%	173,763		12.17  to  11.52		2,037,470	7.54%	1.46%   to    0.49%
2004	0.95% to 1.85%	202,267		11.99  to  11.49		2,340,085	9.67%	10.57%   to    9.57%
2003	0.95% to 1.90%	170,690		10.85  to  10.47		1,793,939	9.41%	21.65%   to  20.48%
2002	0.95% to 1.90%	109,902		8.58  to    8.92		949,594	10.16%	-1.84%   to   -0.89%
Federated Intermediate Corporate Bond Fund – Institutional Service Shares
2006	0.95% to 1.90%	54,941		13.34   to   12.56		725,837	4.22%	3.31%   to    2.32%
2005	0.95% to 1.90%	66,370		12.91   to   12.27		850,195	5.00%	1.09%   to    0.12%
2004	0.95% to 1.85%	68,364		12.77   to   12.29		866,946	3.94%	2.24%   to    1.31%
2003	0.95% to 1.75%	22,611		12.49   to   12.17		280,879	5.02%	5.03%   to    4.18%
2002	0.95% to 1.45%	15,511		11.76   to   11.89		183,786	4.85%	7.33%   to    7.88%
Federated Investment Series Funds, Inc.– Federated Bond Fund – Class F Shares
2006	0.95% to 2.05%	139,144		14.71   to   13.66		2,175,503	5.51%	4.82%   to    3.66%
2005	0.95% to 2.05%	159,931		14.03   to   13.17		2,396,452	5.70%	0.92%    to   -0.20%
2004	0.95% to 2.05%	162,608		13.91   to   13.20		2,414,432	6.06%	5.77%    to    4.59%
2003	0.95% to 2.05%	160,643		13.15   to   12.62		2,259,338	6.43%	11.80%    to  10.56%
2002	0.95% to 2.05%	184,343		11.42   to   12.87		2,314,552	6.83%	4.74%    to    5.91%
Fidelity®Advisor Balanced Fund – Class A
2006	0.95% to 1.50%	48,763		11.75   to   11.32		565,605	1.78%	10.46%   to    9.85%
2005	0.95% to 1.50%	62,215		10.64   to   10.31		654,878	1.93%	4.29%   to    3.71%
2004	0.95% to 1.70%	77,870		10.20   to     9.84		788,131	2.36%	4.19%   to    3.40%
2003	0.95% to 1.70%	84,334		9.79   to     9.52		820,544	2.29%	16.75%   to  15.87%
2002	0.95% to 1.70%	81,046		8.22   to     8.38		676,669	2.76%	-10.35%   to   -9.66%
Fidelity®Advisor Balanced Fund – Class T
2006	1.30%	73,978		17.10		1,264,717	1.74%	9.85%
2005	1.30%	73,624		15.56		1,145,848	1.67%	3.61%
2004	1.30%	85,032		15.02		1,277,305	2.10%	3.60%
2003	1.30%	83,221		14.50		1,206,630	2.04%	16.02%
2002	1.30%	85,330		12.50		1,066,341	2.31%	-10.26%

(Continued)

59

NATIONWIDE VARIABLE ACCOUNT (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*	Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**	Total Return***
Fidelity® Advisor Equity Growth Fund – Class A
2006	0.95% to 1.65%	125,406	$	7.21 to    6.89	$	894,569	0.00%	5.53% to    4.79%
2005	0.95% to 1.65%	135,715		6.83 to    6.58		919,599	0.00%	4.38% to    3.65%
2004	0.95% to 1.70%	196,942		6.54 to     6.33		1,280,886	0.00%	1.87% to    1.10%
2003	0.95% to 1.70%	176,059		6.42 to     6.27		1,126,698	0.00%	30.82% to  29.83%
2002	0.95% to 1.70%	103,982		4.83 to     4.91		508,932	0.00%	-31.71% to -31.19%
Fidelity® Advisor Equity Income Fund – Class A
2006	0.95% to 1.90%	286,632		15.65 to  14.68		4,428,184	1.09%	15.96% to   14.86%
2005	0.95% to 1.90%	313,369		13.50 to  12.78		4,189,354	0.95%	5.42% to     4.41%
2004	0.95% to 1.90%	315,936		12.80 to  12.24		4,012,980	0.93%	11.06% to     9.99%
2003	0.95% to 1.90%	287,775		11.53 to  11.13		3,300,260	1.05%	27.53% to   26.31%
2002	0.95% to 1.90%	207,180		8.81 to    9.04		1,864,143	0.99%	-17.11% to  -16.31%
Fidelity® Advisor Equity Income Fund – Class T
2006	1.30%	185,763		24.54		4,558,425	1.03%	15.32%
2005	1.30%	200,850		21.28		4,273,989	0.73%	4.80%
2004	1.30%	207,282		20.31		4,208,916	0.78%	10.44%
2003	1.30%	182,726		18.39		3,359,593	0.87%	26.74%
2002	1.30%	173,217		14.51		2,512,751	0.68%	-16.74%
Fidelity® Advisor Growth Opportunities Fund – Class A
2006	0.95% to 1.90%	70,456		8.35 to    7.83		576,813	0.00%	4.03% to    3.04%
2005	0.95% to 1.90%	121,384		8.02 to    7.60		959,159	0.23%	7.60% to    6.57%
2004	0.95% to 1.90%	77,514		7.46 to    7.13		571,773	0.59%	6.07% to    5.05%
2003	0.95% to 1.90%	55,941		7.03 to    6.79		390,109	0.36%	28.16% to  26.94%
2002	0.95% to 1.90%	41,447		5.35 to    5.48		226,006	0.90%	-23.82% to -23.08%
Fidelity® Advisor Growth Opportunities Fund – Class T
2006	1.30%	235,646		14.75		3,475,475	0.00%	3.53%
2005	1.30%	294,745		14.25		4,198,792	0.02%	7.03%
2004	1.30%	330,246		13.31		4,395,405	0.28%	5.56%
2003	1.30%	370,410		12.61		4,670,127	0.15%	27.58%
2002	1.30%	375,670		9.88		3,712,674	0.44%	-23.44%
Fidelity® Advisor High Income Advantage Fund – Class T
2006	0.95% to 1.90%	118,500		16.18 to  15.17		2,245,182	6.45%	14.50% to  13.40%
2005	0.95% to 1.90%	153,451		14.13 to  13.38		2,568,910	6.55%	3.62% to    2.63%
2004	0.95% to 1.90%	198,711		13.64 to  13.04		3,230,752	8.41%	13.76% to  12.67%
2003	0.95% to 1.90%	269,387		11.99 to  11.57		3,879,384	12.40%	42.27% to  40.90%
2002	0.95% to 1.90%	222,978		8.21 to  10.88		2,304,935	8.25%	-5.85% to   -4.94%
Fidelity® Advisor Overseas Fund – Class A
2006	0.95% to 1.90%	1,467		12.26 to  11.55		17,610	0.17%	17.83% to   16.70%
2005	0.95% to 1.90%	19,671		10.41 to    9.89		202,627	0.83%	13.23% to   12.15%
2004	0.95% to 1.90%	30,133		9.19 to    8.82		274,810	0.14%	11.93% to   10.86%
2003	0.95% to 1.50%	77,409		8.21 to    8.06		631,056	1.45%	42.94% to   42.15%
2002	0.95% to 1.45%	4,402		5.68 to    5.74		25,233	0.00%	-21.29% to  -20.89%
Fidelity® Asset Manager™
2006	1.30%	114,369		22.33		2,554,173	2.83%	7.77%
2005	1.30%	155,360		20.72		3,219,428	2.23%	2.68%
2004	1.30%	193,635		20.18		3,907,903	2.46%	4.03%
2003	1.30%	231,668		19.40		4,494,463	2.56%	15.65%
2002	1.30%	242,946		16.77		4,075,286	3.22%	-9.25%
Fidelity® Capital & Income Fund
2006	1.30%	5,826		78.80		459,068	6.17%	11.58%
2005	1.30%	6,767		70.62		477,891	5.89%	3.68%
2004	1.30%	7,899		68.11		538,029	7.26%	11.10%
2003	1.30%	11,090		61.31		679,880	8.32%	37.32%
2002	1.30%	12,054		44.64		538,152	6.64%	-1.71%
Fidelity® Equity-Income Fund
2006	1.30%	93,962		118.96		11,177,642	1.61%	18.25%
2005	1.30%	104,705		100.60		10,532,987	1.56%	4.36%
2004	1.30%	112,880		96.39		10,880,437	1.56%	9.84%
2003	1.30%	119,162		87.75		10,456,879	1.52%	28.27%
2002	1.30%	121,343		68.41		8,301,198	1.53%	-18.24%

(Continued)

60

NATIONWIDE VARIABLE ACCOUNT (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*	Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**	Total Return***
Fidelity® Magellan® Fund
2006	1.30%	510,739	$	30.71	$	15,685,270	0.49%	5.83%
2005	1.30%	636,228		29.02		18,463,355	0.89%	5.04%
2004	1.30%	737,378		27.63		20,371,875	1.18%	6.10%
2003	1.30%	837,429		26.04		21,806,684	0.82%	23.20%
2002	1.30%	941,898		21.14		19,908,044	0.65%	-24.66%
Fidelity® Puritan® Fund
2006	1.30%	286,741		33.22		9,525,181	2.95%	13.29%
2005	1.30%	333,373		29.32		9,775,061	2.54%	3.31%
2004	1.30%	379,994		28.38		10,784,970	2.39%	7.85%
2003	1.30%	407,038		26.31		10,711,174	2.57%	20.61%
2002	1.30%	455,032		21.82		9,927,580	2.97%	-9.11%
Fidelity® Variable Insurance Products Fund – High Income Portfolio – Initial Class
2006	1.30%	873		26.26		22,924	7.82%	9.79%
2005	1.30%	874		23.92		20,903	14.72%	1.37%
2004	1.30%	875		23.59		20,644	12.36%	8.17%
2003	1.30%	2,909		21.81		63,450	7.17%	25.61%
2002	1.30%	2,911		17.36		50,542	12.13%	2.10%
Fidelity® Variable Insurance Products Fund – Overseas Portfolio – Service Class 2 R
2006	0.95% to 1.60%	188,000		15.18 to  14.92		2,832,836	0.53%	16.70% to  15.93%
2005	0.95% to 1.60%	68,873		13.01 to  12.87		891,815	0.27%	17.62% to  16.85%
2004	0.95% to 1.60%	46,477		11.06 to  11.01		513,365	0.00%	10.63% to  10.14%	(a) (b)
Franklin Mutual Series Fund, Inc.– Mutual Shares Fund – Class A
2006	0.95% to 1.90%	511,413		18.23 to  17.10		9,777,596	1.70%	16.86% to  15.74%
2005	0.95% to 1.90%	517,613		15.60 to  14.77		8,515,920	1.45%	8.94% to    7.90%
2004	0.95% to 1.90%	476,078		14.32 to  13.69		7,233,403	1.58%	12.42% to  11.34%
2003	0.95% to 1.90%	436,986		12.74 to  12.30		5,924,590	1.40%	24.98% to  23.79%
2002	0.95% to 1.90%	380,780		9.93 to  11.45		4,163,804	1.27%	-12.89% to -12.04%
Franklin Small-Mid Cap Growth Fund I – Class A
2006	0.95% to 1.90%	289,296		8.35 to    7.83		2,392,681	0.00%	6.50% to    5.48%
2005	0.95% to 1.90%	319,814		7.84 to    7.42		2,489,754	0.10%	9.50% to    8.45%
2004	0.95% to 1.90%	435,237		7.16 to    6.84		3,094,272	0.00%	11.96% to  10.89%
2003	0.95% to 1.90%	289,019		6.39 to    6.17		1,840,506	0.00%	36.37% to  35.06%
2002	0.95% to 1.90%	185,549		4.57 to    4.69		866,959	0.00%	-30.92% to -30.25%
Franklin Templeton Variable Insurance Products Trust – Templeton Foreign Securities Fund – Class 3
2006	0.95% to 1.65%	280,958		15.16 to  14.88		4,224,492	1.30%	20.31% to  19.46%
2005	0.95% to 1.65%	233,560		12.60 to  12.45		2,927,966	1.29%	9.09% to    8.32%
2004	0.95% to 1.65%	206,884		11.55 to  11.50		2,385,079	0.49%	15.52% to    4.98%	(a) (b)
Franklin Value Investors Trust – Franklin Balance Sheet Investment Fund – Class A
2006	0.95% to 1.85%	200,922		23.43 to  22.13		4,641,285	1.36%	15.25% to  14.21%
2005	0.95% to 1.85%	175,926		20.33 to  19.38		3,530,946	0.88%	9.85% to    8.86%
2004	0.95% to 1.85%	121,505		18.50 to  17.80		2,225,352	0.89%	24.12% to  22.99%
2003	0.95% to 1.85%	77,941		14.91 to  14.47		1,154,090	0.48%	28.35% to  27.18%
2002	0.95% to 1.70%	42,332		11.42 to  11.62		489,094	0.94%	-7.56% to   -6.86%
Gartmore Bond Fund – Class D
2006	0.95% to 2.05%	22,512		14.44 to  13.40		321,978	4.76%	3.41% to    2.26%
2005	0.95% to 2.05%	30,706		13.96 to  13.10		425,554	4.44%	2.15% to    1.02%
2004	0.95% to 2.05%	31,530		13.67 to  12.97		428,495	4.63%	3.83% to    2.68%
2003	0.95% to 2.05%	35,896		13.16 to  12.63		470,273	5.21%	5.38% to    4.21%
2002	0.95% to 2.05%	39,246		12.12 to  12.49		488,618	5.35%	7.03% to    8.23%
Tax qualified
2006	1.30%	24,457		59.17		1,447,190	4.76%	3.04%
2005	1.30%	28,025		57.42		1,609,330	4.44%	1.79%
2004	1.30%	32,581		56.42		1,838,084	4.63%	3.47%
2003	1.30%	36,727		54.53		2,002,584	5.21%	5.01%
2002	1.30%	39,588		51.93		2,055,664	5.35%	7.85%

(Continued)

61

NATIONWIDE VARIABLE ACCOUNT (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*	Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**	Total Return***
Non-tax qualified
2006	1.30%	72	$	58.92	$	4,242	4.76%	3.04%
2005	1.30%	72		57.18		4,117	4.44%	1.79%
2004	1.30%	72		56.17		4,045	4.63%	3.47%
2003	1.30%	72		54.29		3,909	5.21%	5.01%
2002	1.30%	72		51.70		3,748	5.35%	7.85%
Gartmore Bond Index Fund – Class A
2006	0.95% to 1.65%	22,784		13.16 to  12.59		294,326	4.03%	2.76% to    2.04%
2005	0.95% to 1.65%	21,251		12.81 to  12.34		268,493	3.76%	0.90% to    0.19%
2004	0.95% to 1.65%	20,255		12.69 to  12.32		254,381	3.62%	2.75% to    2.02%
2003	0.95% to 1.65%	14,144		12.35 to  12.07		173,477	4.05%	2.20% to    1.47%
2002	0.95% to 1.45%	8,533		11.95 to  12.09		102,628	4.20%	7.87% to    8.41%
Gartmore Government Bond Fund – Class D
2006	0.95% to 1.90%	281,627		13.99 to    3.12		4,181,154	4.15%	2.87% to    1.89%
2005	0.95% to 1.90%	332,211		13.60 to  12.88		4,825,019	3.93%	1.80% to    0.83%
2004	0.95% to 1.90%	423,678		13.36 to  12.77		6,055,314	3.76%	2.44% to    1.46%
2003	0.95% to 1.90%	473,517		13.04 to  12.59		6,686,754	4.09%	0.93% to   -0.04%
2002	0.95% to 1.90%	507,979		12.59 to  14.99		7,158,033	3.97%	8.87% to    9.93%
Gartmore Growth Fund – Class A
2006	0.95% to 1.45%	35,920		11.99 to  11.81		426,705	0.00%	5.00% to    4.47%
2005	0.95% to 1.45%	59,143		11.42 to  11.30		671,279	0.04%	5.11% to    4.58%
2004	0.95% to 1.45%	49,930		10.86 to  10.81		540,838	0.14%	6.77% to    6.23%
2003	0.95% to 1.45%	33,909		10.17 to  10.17		344,961	0.00%	1.74% to    1.72%	(a)
Gartmore Growth Fund – Class D
2006	0.95% to 1.45%	11,189		5.84 to    5.64		64,792	0.00%	5.30% to    4.77%
2005	0.95% to 1.45%	24,246		5.54 to    5.39		133,511	0.12%	5.54% to    5.01%
2004	0.95% to 1.45%	31,341		5.25 to    5.13		163,434	0.19%	7.09% to    6.54%
2003	0.95% to 1.45%	38,281		4.90 to    4.81		186,771	0.04%	31.76% to  31.10%
2002	1.00% to 1.45%	12,687		3.67 to    3.72		46,876	0.00%	-29.74% to -29.42%
Tax qualified
2006	1.30%	11,313		70.50		797,599	0.00%	4.93%
2005	1.30%	15,445		67.19		1,037,727	0.12%	5.17%
2004	1.30%	18,003		63.88		1,150,114	0.19%	6.71%
2003	1.30%	21,965		59.87		1,315,025	0.04%	31.30%
2002	1.30%	19,736		45.60		899,907	0.00%	-29.63%
Non-tax qualified
2006	1.30%	115		74.44		8,561	0.00%	4.93%
2005	1.30%	115		70.94		8,158	0.12%	5.17%
2004	1.30%	116		67.45		7,825	0.19%	6.71%
2003	1.30%	116		63.21		7,333	0.04%	31.30%
2002	1.30%	116		48.15		5,599	0.00%	-29.63%
Gartmore GVIT – Investor Destinations Aggressive Fund – Class II
2006	1.30%	71,501		13.71		980,064	2.08%	15.35%
2005	1.30%	23,675		11.88		281,322	2.43%	6.53%
2004	1.30%	8,041		11.15		89,690	2.03%	11.54%	(a) (b)
Gartmore GVIT – Investor Destinations Conservative Fund – Class II
2006	1.30%	4,408		11.05		48,698	3.09%	4.79%
2005	1.30%	2,998		10.54		31,608	2.10%	1.97%
2004	1.30%	30		10.34		310	3.23%	3.39%	(a) (b)
Gartmore GVIT – Investor Destinations Moderate Fund – Class II
2006	1.30%	91,583		12.30		1,126,874	2.61%	9.91%
2005	1.30%	81,006		11.20		906,866	2.44%	3.98%
2004	1.30%	47,710		10.77		513,679	2.23%	7.67%	(a) (b)
Gartmore GVIT – Investor Destinations Moderately Aggressive Fund – Class II
2006	1.30%	172,773		13.14		2,270,454	2.35%	13.06%
2005	1.30%	83,390		11.62		969,300	2.06%	5.68%
2004	1.30%	48,890		11.00		537,718	1.75%	9.99%	(a) (b)
Gartmore GVIT – Investor Destinations Moderately Conservative Fund – Class II
2006	1.30%	13,164		11.66		153,505	2.63%	7.02%
2005	1.30%	7,929		10.90		86,397	2.76%	3.13%
2004	1.30%	1,048		10.57		11,073	1.90%	5.66%	(a) (b)

(Continued)

62

NATIONWIDE VARIABLE ACCOUNT (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*	Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**	Total Return***
Gartmore GVIT – J.P. Morgan GVIT Balanced Fund – Class I
2006	0.95%to 1.50%	20,618	$	12.00 to  11.64	$	243,931	2.29%	11.19% to  10.57%
2005	0.95% to 1.50%	21,649		10.79 to  10.53		231,136	2.18%	1.57% to    1.01%
2004	0.95% to 1.50%	13,825		10.62 to  10.42		145,621	2.23%	7.46% to    6.86%
2003	0.95% to 1.50%	10,009		9.89 to    9.75		98,367	1.58%	17.29% to  16.64%
2002	1.20% to 1.50%	7,874		8.36 to    8.40		66,041	2.25%	-13.63% to -13.37%
Gartmore International Index Fund – Class A
2006	1.10% to 1.90%	1,781		13.39 to  12.73		23,622	2.31%	24.26% to  23.25%
2005	1.10% to 1.90%	1,811		10.78 to  10.33		19,359	1.54%	12.27% to  11.37%
2004	1.10% to 1.90%	4,530		9.60 to    9.27		43,218	0.18%	17.83% to  16.87%
2003	1.10% to 1.90%	86,263		8.15 to    7.94		700,429	1.07%	35.53% to  34.43%
2002	1.10% to 1.90%	564		5.90 to    6.01		3,377	1.86%	-19.27% to -18.61%
Gartmore Investor Destinations Aggressive Fund – Service Class
2006	0.95% to 1.65%	149,364		12.22 to  11.69		1,800,016	1.14%	15.72% to  14.90%
2005	0.95% to 1.65%	124,879		10.56 to  10.17		1,304,515	2.02%	6.82% to    6.07%
2004	0.95% to 1.60%	76,169		9.88 to    9.61		745,692	1.77%	12.92% to  12.18%
2003	0.95% to 1.50%	47,094		8.75 to    8.60		409,355	1.12%	30.44% to  29.72%
2002	0.95% to 1.50%	12,677		6.63 to    6.71		84,519	0.75%	-19.63% to -19.18%
Gartmore Investor Destinations Conservative Fund – Service Class
2006	0.95% to 1.55%	171,840		12.02 to  11.57		2,043,840	2.97%	5.11% to    4.47%
2005	0.95% to 1.55%	144,727		11.44 to  11.08		1,640,306	2.64%	2.22% to    1.60%
2004	0.95% to 1.55%	124,360		11.19 to  10.90		1,381,387	2.24%	3.78% to    3.15%
2003	0.95% to 1.50%	73,292		10.78 to  10.59		787,586	2.03%	6.63% to    6.04%
2002	0.95% to 1.45%	32,226		10.00 to  10.11		324,890	7.25%	-0.94% to   -0.44%
Gartmore Investor Destinations Moderate Fund – Service Class
2006	0.95% to 1.90%	778,859		12.18 to  11.47		9,384,597	1.88%	10.33% to    9.28%
2005	0.95% to 1.90%	685,861		11.04 to  10.50		7,507,153	2.55%	4.40% to    3.41%
2004	0.95% to 1.75%	408,308		10.58 to  10.22		4,281,135	2.10%	8.38% to    7.50%
2003	0.95% to 1.75%	109,099		9.76 to    9.51		1,057,085	1.90%	18.57% to  17.61%
2002	0.95% to 1.75%	52,794		8.08 to    8.23		433,241	2.51%	-11.14% to -10.41%
Gartmore Investor Destinations Moderately Aggressive Fund – Service Class
2006	0.95% to 1.90%	317,275		12.28  to  11.56		3,833,765	1.44%	13.36% to  12.27%
2005	0.95% to 1.90%	280,453		10.83 to  10.30		2,998,826	2.31%	6.02% to    5.01%
2004	0.95% to 1.85%	156,228		10.21 to    9.83		1,578,276	1.46%	11.03% to  10.02%
2003	0.95% to 1.50%	155,282		9.20 to    9.03		1,418,116	1.19%	25.11% to  24.42%
2002	0.95% to 1.50%	21,384		7.26 to    7.35		156,352	1.31%	-15.72% to -15.25%
Gartmore Investor Destinations Moderately Conservative Fund – Service Class
2006	0.95% to 1.65%	209,987		12.21 to  11.68		2,535,819	2.46%	7.47% to    6.71%
2005	0.95% to 1.65%	169,351		11.36 to  10.94		1,906,350	2.75%	3.41% to    2.69%
2004	0.95% to 1.65%	112,334		10.98 to  10.66		1,227,135	2.30%	6.04% to    5.30%
2003	0.95% to 1.50%	80,598		10.36 to  10.17		831,220	1.27%	12.45% to  11.83%
2002	1.20% to 1.45%	9,259		9.10 to    9.16		84,474	2.32%	-5.63% to   -5.39%
Gartmore Large Cap Value Fund – Class A
2006	0.95% to 1.65%	189,451		16.84 to  16.06		3,086,672	1.12%	19.89% to  19.05%
2005	0.95% to 1.65%	149,960		13.99 to  13.44		2,032,432	1.06%	6.26% to    5.51%
2004	0.95% to 1.65%	117,301		13.16 to  12.74		1,500,937	1.05%	14.78% to  13.97%
2003	0.95% to 1.90%	99,480		11.47 to  11.07		1,115,437	1.03%	26.81% to  25.60%
2002	0.95% to 1.90%	64,810		8.76 to    9.04		572,276	0.84%	-15.43% to -14.61%
Gartmore Mid Cap Market Index Fund – Class A
2006	0.95% to 2.10%	114,194		14.63 to  13.61		1,653,775	1.27%	8.54% to    7.28%
2005	0.95% to 1.90%	73,263		13.48 to  12.82		977,790	0.93%	10.76% to    9.71%
2004	0.95% to 1.90%	64,225		12.17 to  11.69		775,258	0.42%	14.48% to  13.39%
2003	0.95% to 1.90%	40,923		10.63 to  10.31		433,003	0.39%	33.11% to  31.83%
2002	0.95% to 1.90%	32,942		7.82 to    7.99		262,216	0.43%	-16.89% to -16.08%
Gartmore Money Market Fund – Prime Shares
2006	1.30%	441,699		23.98		10,592,824	4.53%	3.20%
2005	1.30%	387,808		23.24		9,011,956	2.89%	1.38%
2004	1.30%	412,803		22.92		9,461,896	0.86%	-0.48%
2003	1.30%	464,749		23.03		10,703,514	0.65%	-0.69%
2002	1.30%	588,136		23.19		13,639,591	1.09%	-0.19%

(Continued)

63

NATIONWIDE VARIABLE ACCOUNT (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*	Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**	Total Return***
Tax qualified
2006	1.30%	3,617	$	30.20	$	109,226	4.53%	3.20%
2005	1.30%	4,426		29.26		129,511	2.89%	1.38%
2004	1.30%	5,046		28.86		145,638	0.86%	-0.48%
2003	1.30%	7,279		29.00		211,093	0.65%	-0.69%
2002	1.30%	44,653		29.20		1,303,965	1.09%	-0.19%
Non-tax qualified
2006	1.30%	820		30.39		24,919	4.53%	3.20%
2005	1.30%	822		29.45		24,205	2.89%	1.38%
2004	1.30%	825		29.04		23,962	0.86%	-0.48%
2003	1.30%	827		29.18		24,135	0.65%	-0.69%
2002	1.30%	830		29.39		24,405	1.09%	-0.19%
Gartmore Money Market Fund – Service Class
2006	0.95% to 1.90%	640,190		11.04 to 10.35		6,997,751	4.18%	3.39% to    2.40%
2005	0.95% to 2.25%	449,909		10.68 to   9.59		4,750,529	3.77%	1.60% to    0.27%
2004	0.95% to 2.25%	260,132		10.51 to   9.57		2,706,289	0.46%	-0.28% to   -1.59%
2003	0.95% to 2.25%	1,054,174		10.54 to   9.72		11,007,017	0.53%	-0.45% to   -1.76%
2002	0.95% to 1.90%	767,343		10.32 to 10.59		8,076,213	0.95%	-0.91% to    0.05%
Gartmore Nationwide Fund – Class D
2006	0.95% to 1.65%	28,674		11.23 to 10.71		316,831	1.08%	12.77% to  11.97%
2005	0.95% to 1.65%	39,655		9.96 to   9.57		389,996	0.82%	6.34% to    5.60%
2004	0.95% to 1.65%	39,211		9.36 to   9.06		363,697	1.17%	8.73% to    7.96%
2003	0.95% to 1.65%	37,314		8.61 to   8.39		319,313	0.81%	25.89% to  25.00%
2002	0.95% to 1.90%	14,376		6.67 to   6.84		97,884	0.83%	-18.70% to -17.92%
Tax qualified
2006	1.30%	35,190		137.07		4,823,587	1.08%	12.37%
2005	1.30%	42,114		121.99		5,137,308	0.82%	5.97%
2004	1.30%	48,114		115.11		5,538,559	1.17%	8.35%
2003	1.30%	50,848		106.25		5,402,439	0.81%	25.45%
2002	1.30%	51,953		84.69		4,400,104	0.83%	-18.21%
Non-tax qualified
2006	1.30%	55		142.78		7,853	1.08%	12.37%
2005	1.30%	56		127.06		7,115	0.82%	5.97%
2004	1.30%	56		119.90		6,715	1.17%	8.35%
2003	1.30%	56		110.67		6,197	0.81%	25.45%
2002	1.30%	60		88.22		5,269	0.83%	-18.21%
Gartmore S&P 500 Index Fund – Service Class
2006	0.95% to 2.25%	429,809		9.72 to 10.48		4,275,167	1.34%	14.06% to  12.57%
2005	0.95% to 2.25%	460,212		8.52 to   9.31		4,044,529	1.24%	3.26% to    1.90%
2004	0.95% to 2.25%	427,342		8.25 to   9.14		3,652,845	1.28%	9.25% to    7.81%
2003	0.95% to 2.25%	423,786		7.55 to   8.48		3,324,284	1.02%	26.57% to  24.92%
2002	0.95% to 2.05%	374,477		5.79 to   6.96		2,315,159	0.92%	-24.26% to -23.41%
Gartmore Small Cap Fund – Class A
2006	0.95% to 1.65%	216,630		22.51 to 21.47		5,654,710	0.19%	27.94% to  27.03%
2005	0.95% to 1.65%	229,634		17.59 to 16.90		4,645,571	0.00%	21.35% to  20.50%
2004	0.95% to 1.65%	231,298		14.50 to 14.02		3,913,587	0.00%	24.57% to  23.69%
2003	0.95% to 1.65%	153,649		11.64 to 11.34		2,125,948	0.00%	46.61% to  45.57%
2002	0.95% to 1.45%	74,127		7.83 to   9.74		707,046	0.00%	-19.73% to -19.32%
Gartmore Small Cap Index Fund – Class A
2006	0.95% to 1.65%	97,827		15.06 to 14.41		1,458,075	1.37%	16.09% to  15.27%
2005	0.95% to 1.65%	61,125		12.98 to 12.50		785,085	0.80%	3.35% to    2.62%
2004	0.95% to 1.65%	65,067		12.56 to 12.18		811,847	0.70%	16.64% to  15.82%
2003	0.95% to 1.65%	27,945		10.76 to 10.52		298,888	0.49%	44.06% to  43.05%
2002	0.95% to 1.50%	7,171		7.38 to   7.47		53,271	1.32%	-22.13% to -21.69%
Gartmore Value Opportunities Fund – Class A
2006	0.95% to 1.60%	17,052		17.41 to 16.71		293,641	0.00%	16.73% to  15.96%
2005	0.95% to 1.60%	21,774		14.91 to 14.41		321,355	0.12%	6.87% to    6.17%
2004	0.95% to 1.60%	45,590		13.95 to 13.57		632,586	0.07%	12.33% to  11.59%
2003	0.95% to 1.60%	15,946		12.42 to 12.16		196,853	0.07%	35.40% to  34.51%
2002	0.95% to 1.60%	4,444		9.04 to   9.17		40,469	0.68%	-15.73% to -15.18%

(Continued)

64

NATIONWIDE VARIABLE ACCOUNT (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*	Units	Unit Fair Value	Contract Owners’ Equity	Investment Income Ratio**	Total Return***
Janus Adviser Series – Balanced Fund – Class S
2006	0.95% to 1.65%	106,188	$ 12.07 to 11.54	$1,265,873	1.42%	9.35% to    8.58%
2005	0.95% to 1.70%	129,865	11.04 to 10.60	1,417,997	1.44%	6.65% to    5.84%
2004	0.95% to 1.90%	127,676	10.35 to   9.93	1,308,970	1.53%	7.39% to    6.36%
2003	0.95% to 1.90%	148,887	9.64 to   9.34	1,427,611	1.93%	12.92% to  11.84%
2002	0.95% to 1.70%	107,570	8.39 to   8.53	915,474	2.04%	-8.16% to   -7.46%
Janus Adviser Series – International Growth Fund – Class S
2006	1.20% to 1.90%	4,626	14.67 to 14.03	67,660	0.83%	42.90% to  41.89%
2005	1.20% to 1.90%	4,763	10.27 to   9.89	48,758	0.57%	30.15% to  29.24%
2004	1.20% to 1.90%	6,398	7.89 to   7.65	50,327	0.08%	18.41% to  17.58%
2003	1.20% to 1.50%	109,672	6.66 to   6.60	730,459	0.97%	33.16% to  32.76%
2002	1.05% to 1.45%	7,960	4.97 to   5.02	39,797	0.66%	-26.70% to -26.40%
Janus Adviser Series – Worldwide Fund – Class S
2006	0.95% to 1.90%	70,080	7.78 to   7.32	536,746	1.72%	15.82% to  14.72%
2005	0.95% to 1.90%	92,412	6.72 to   6.38	612,548	0.68%	5.06% to    4.06%
2004	0.95% to 1.90%	132,162	6.39 to   6.14	835,980	0.28%	3.74% to    2.74%
2003	0.95% to 1.90%	212,407	6.16 to   5.97	1,299,031	0.63%	21.67% to  20.50%
2002	0.95% to 1.90%	189,431	4.96 to   5.06	954,394	0.38%	-27.41% to -26.71%
Janus Equity Funds – Janus Fund
2006	0.95% to 2.05%	516,839	6.40 to   5.94	7,573,724	0.33%	9.54% to    8.33%
2005	0.95% to 2.05%	587,461	5.84 to   5.48	7,869,103	0.06%	2.99% to    1.85%
2004	0.95% to 2.05%	710,079	5.67 to   5.38	9,546,393	0.00%	3.69% to    2.54%
2003	0.95% to 2.05%	840,546	5.47 to   5.25	11,013,476	0.00%	30.46% to  29.01%
2002	0.95% to 2.05%	927,009	4.07 to 12.76	9,380,070	0.00%	-29.05% to -28.25%
Janus Equity Funds – Janus Twenty Fund
2006	0.95% to 1.90%	878,681	6.67 to   6.25	22,841,154	0.57%	11.23% to  10.17%
2005	0.95% to 1.90%	1,016,777	5.99 to   5.67	23,689,667	0.20%	8.38% to    7.35%
2004	0.95% to 1.90%	1,174,936	5.53 to   5.29	24,875,542	0.03%	22.72% to  21.54%
2003	0.95% to 1.90%	1,367,638	4.51 to   4.35	22,785,027	0.51%	24.12% to  22.93%
2002	0.95% to 1.90%	1,505,246	3.54 to 18.40	20,571,379	0.59%	-25.47% to -24.74%
Janus Equity Funds – Janus Worldwide Fund
2006	0.95% to 1.50%	340,387	6.94 to   6.69	5,786,091	1.20%	16.78% to  16.14%
2005	0.95% to 1.50%	435,577	5.94 to   5.76	6,381,844	1.03%	4.84% to    4.26%
2004	0.95% to 1.50%	552,324	5.67 to   5.52	7,768,920	0.65%	4.53% to    3.95%
2003	0.95% to 1.50%	745,134	5.42 to   5.31	10,109,603	0.94%	23.06% to  22.37%
2002	0.95% to 1.50%	864,427	4.34 to 11.28	9,510,531	0.72%	-27.13% to -26.72%
Lazard Small Cap Portfolio Open Shares
2006	0.95% to 1.90%	139,652	19.00 to 17.82	2,859,414	0.00%	15.66% to  14.56%
2005	0.95% to 1.90%	164,638	16.43 to 15.56	2,918,919	0.00%	2.94% to    1.96%
2004	0.95% to 1.90%	194,132	15.96 to 15.26	3,342,506	0.02%	13.81% to  12.72%
2003	0.95% to 1.90%	168,554	14.02 to 13.54	2,558,176	0.00%	37.25% to  35.93%
2002	0.95% to 1.90%	255,464	9.96 to 11.25	2,744,647	0.00%	-19.39% to -18.60%
MFS® Strategic Income Fund – Class A
2006	1.30%	66,662	13.68	912,120	6.00%	5.44%
2005	1.30%	78,799	12.98	1,022,538	6.04%	0.76%
2004	1.30%	69,176	12.88	890,884	5.95%	6.91%
2003	1.30%	61,538	12.05	741,264	6.42%	12.30%
2002	1.30%	39,645	10.73	425,225	6.58%	5.99%
Nationwide® Large Cap Growth Fund – Class A
2002	1.20% to 1.45%	41,537	4.12 to   5.63	214,128	0.00%	-29.31% to -29.13%
Neuberger Berman Genesis Fund – Trust Class
2006	0.95% to 1.90%	681,574	23.73 to 22.25	16,358,793	1.09%	6.24% to    5.22%
2005	0.95% to 1.90%	807,488	22.34 to 21.15	18,319,479	0.00%	15.20% to  14.10%
2004	0.95% to 1.90%	738,855	19.39 to 18.54	14,615,405	0.00%	17.55% to  16.42%
2003	0.95% to 1.90%	606,006	16.49 to 15.92	10,220,042	0.00%	30.40% to  29.16%
2002	0.95% to 1.90%	507,180	12.33 to 13.18	6,601,375	0.00%	-4.84% to   -3.92%

(Continued)

65

NATIONWIDE VARIABLE ACCOUNT (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*	Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**	Total Return***
Neuberger Berman Guardian Fund – Investor Class
2006	1.30%	123,393	$	23.19	$	2,861,814	0.33%	12.01%
2005	1.30%	148,320		20.71		3,071,220	0.65%	7.03%
2004	1.30%	167,914		19.35		3,248,495	0.29%	14.55%
2003	1.30%	193,335		16.89		3,265,121	0.29%	33.38%
2002	1.30%	241,595		12.66		3,058,980	0.82%	-26.71%
Neuberger Berman Guardian Fund – Trust Class
2006	0.95% to 1.50%	17,972		12.36 to 11.91		218,524	0.20%	12.24% to  11.62%
2005	0.95% to 1.50%	27,967		11.01 to 10.67		303,702	0.48%	7.23% to    6.64%
2004	0.95% to 1.50%	39,609		10.27 to 10.01		402,509	0.22%	14.83% to  14.20%
2003	0.95% to 1.55%	39,493		8.95 to   8.75		350,024	0.20%	33.73% to  32.92%
2002	0.95% to 1.55%	39,007		6.58 to   6.69		259,236	0.88%	-27.06% to -26.61%
Neuberger Berman Limited Maturity Bond Fund – Investor Class
2006	1.30%	66,778		14.69		981,208	4.61%	2.83%
2005	1.30%	72,068		14.29		1,029,836	3.86%	0.25%
2004	1.30%	90,347		14.25		1,287,763	3.60%	-0.39%
2003	1.30%	97,423		14.31		1,394,009	3.71%	1.20%
2002	1.30%	89,370		14.14		1,263,616	4.77%	3.74%
Neuberger Berman Partners Fund – Investor Class
2006	1.30%	174,025		38.39		6,681,163	0.60%	11.73%
2005	1.30%	208,718		34.36		7,172,124	1.01%	16.46%
2004	1.30%	185,415		29.51		5,470,922	0.70%	17.66%
2003	1.30%	201,663		25.08		5,057,026	0.03%	34.11%
2002	1.30%	209,534		18.70		3,917,971	0.15%	-25.80%
Neuberger Berman Partners Fund – Trust Class
2006	0.95% to 1.90%	42,201		14.99 to 14.06		621,923	0.45%	11.97% to  10.90%
2005	0.95% to 1.90%	43,693		13.39 to 12.68		576,139	0.51%	16.69% to  15.58%
2004	0.95% to 1.90%	31,510		11.47 to 10.97		358,723	0.66%	17.89% to  16.76%
2003	0.95% to 1.90%	23,117		9.73 to   9.39		223,623	0.00%	34.37% to  33.09%
2002	0.95% to 1.90%	20,457		7.06 to   7.24		147,302	0.00%	-26.34% to -25.62%
Neuberger Berman Socially Responsive Fund – Trust Class
2006	0.95% to 1.50%	120,462		13.62 to 13.42		1,634,820	0.10%	13.13% to  12.51%
2005	0.95% to 1.45%	43,761		12.04 to 11.94		524,937	0.63%	6.43% to    5.90%
2004	0.95% to 1.40%	7,845		11.31 to 11.28		88,574	0.02%	13.13% to  12.79%	(a) (b)
Oppenheimer Capital Appreciation Fund A
2006	0.95% to 1.80%	260,714		8.58 to   8.13		2,214,629	0.00%	6.49% to    5.57%
2005	0.95% to 1.80%	360,986		8.06 to   7.71		2,888,178	0.61%	3.70% to    2.82%
2004	0.95% to 1.80%	327,920		7.77 to   7.49		2,533,507	0.00%	5.45% to    4.54%
2003	0.95% to 1.80%	213,208		7.37 to   7.17		1,565,653	0.00%	28.23% to  27.13%
2002	0.95% to 1.80%	98,464		5.64 to   5.75		563,983	0.00%	-27.59% to -26.96%
Oppenheimer Champion Income Fund A
2006	0.95% to 1.45%	17,997		13.38 to 13.13		238,841	5.62%	8.16% to    7.61%
2005	0.95% to 1.45%	23,082		12.37 to 12.20		284,436	6.20%	1.68% to    1.17%
2004	0.95% to 1.45%	12,480		12.16 to 12.06		151,387	7.34%	8.17% to    7.63%
2003	0.95% to 1.45%	6,563		11.24 to 11.21		73,749	5.79%	12.45% to 12.06%	(a) (b)
Oppenheimer Global Fund A
2006	0.95% to 1.90%	393,370		13.96 to 13.09		12,944,367	0.65%	16.27% to  15.15%
2005	0.95% to 1.90%	526,968		12.01 to 11.37		14,749,212	0.60%	12.75% to  11.68%
2004	0.95% to 1.90%	625,115		10.65 to 10.18		16,086,858	0.54%	17.54% to  16.42%
2003	0.95% to 2.25%	799,413		9.06 to   9.80		17,127,357	0.80%	41.72% to  39.86%
2002	0.95% to 1.90%	645,872		6.23 to 25.81		11,057,926	0.00%	-23.92% to -23.19%
Oppenheimer Global Securities Fund/VA – Class 4
2006	0.95% to 2.25%	548,551		15.20 to 14.67		8,277,875	0.81%	16.29% to  14.77%
2005	0.95% to 2.25%	436,757		13.07 to 12.79		5,682,456	0.76%	12.97% to  11.49%
2004	0.95% to 2.25%	298,367		11.57 to 11.47		3,445,679	0.00%	15.69% to  14.68%	(a) (b)
Oppenheimer Strategic Income Fund A
2006	0.95% to 1.60%	39,653		15.23 to 14.61		595,446	4.78%	6.66% to    5.96%
2005	0.95% to 1.60%	43,760		14.27 to 13.79		617,703	7.58%	3.17% to    2.49%
2004	0.95% to 1.45%	27,596		13.84 to 13.54		378,215	7.32%	8.58% to    8.03%
2003	0.95% to 1.45%	18,797		12.74 to 12.54		237,385	4.89%	18.46% to  17.86%
2002	1.20% to 1.45%	8,948		10.64 to 10.70		95,479	6.94%	5.30% to    5.56%
								(Continued)

66

NATIONWIDE VARIABLE ACCOUNT (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*	Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**	Total Return***
Phoenix Balanced Fund – Class A
2006	1.30%	43,231	$	21.69	$	937,643	2.24%	11.27%
2005	1.30%	57,925		19.49		1,129,059	1.94%	0.16%
2004	1.30%	58,000		19.46		1,128,718	2.21%	5.77%
2003	1.30%	53,906		18.40		991,782	2.02%	17.06%
2002	1.30%	48,209		15.72		757,712	2.61%	-12.71%
PIMCO Total Return Fund – Class A
2006	0.95% to 2.25%	274,095		13.72 to  12.03		3,710,444	4.15%	2.53% to    1.18%
2005	0.95% to 2.25%	316,198		13.38 to  11.89		4,186,754	3.18%	1.43% to    0.10%
2004	0.95% to 2.25%	294,143		13.19 to  11.87		3,848,466	2.08%	3.65% to    2.29%
2003	0.95% to 2.25%	203,571		12.73 to  11.61		2,573,697	2.94%	4.07% to    2.70%
2002	0.95% to 1.80%	147,395		12.00 to  12.23		1,793,691	3.28%	7.67% to    8.60%
Putnam International Equity Fund – Class A
2006	1.45% to 1.50%	265		20.31 to  20.27		5,382	2.32%	26.38% to  26.32%
2005	1.45% to 1.50%	265		16.07 to  16.05		4,258	2.08%	10.95% to  10.89%
2004	1.45% to 1.50%	265		14.48 to  14.47		3,838	0.03%	14.55% to  14.49%
2003	1.20% to 1.50%	24,231		12.66 to  12.64		306,866	3.32%	26.65% to  26.39%	(a) (b)
Putnam Voyager Fund – Class A
2006	1.10% to 1.50%	4,722		13.23 to  13.04		62,246	0.00%	4.08% to    3.66%
2005	0.95% to 1.50%	12,850		12.77 to  12.58		163,516	0.86%	4.50% to    3.92%
2004	0.95% to 1.20%	8,723		12.22 to  12.17		106,490	0.00%	3.80% to    3.54%
2003	0.95% to 1.45%	6,455		11.77 to  11.73		75,971	0.00%	17.71% to  17.31%	(a) (b)
Strong Advisor Mid Cap Growth Fund – Class Z
2004	0.95% to 1.50%	63,387		5.10 to    4.98		320,230	0.00%	17.28% to  16.63%
2003	0.95% to 1.50%	52,440		4.35 to    4.27		226,739	0.00%	32.98% to  32.24%
2002	0.95% to 1.45%	18,389		3.23 to    3.27		59,785	0.00%	-38.63% to -38.32%
Templeton Foreign Fund – Class A
2006	0.95% to 1.65%	222,002		17.03 to  16.24		4,999,740	2.04%	18.79% to  17.96%
2005	0.95% to 1.65%	291,056		14.33 to  13.77		5,675,305	1.52%	9.59% to    8.81%
2004	0.95% to 1.65%	363,832		13.08 to  12.66		6,474,126	1.75%	17.02% to  16.19%
2003	0.95% to 1.65%	491,545		11.18 to  10.89		7,349,490	1.99%	29.28% to  28.36%
2002	0.95% to 1.50%	397,854		8.52 to  13.67		4,892,982	1.65%	-10.02% to   -9.51%
Van Kampen Growth and Income Fund – Class A
2006	0.95% to 1.90%	191,891		17.54 to  16.93		3,348,357	1.57%	14.91% to  13.81%
2005	0.95% to 1.90%	145,322		15.26 to  14.87		2,209,824	1.33%	8.83% to    7.79%
2004	0.95% to 1.85%	107,166		14.02 to  13.81		1,500,210	1.14%	12.86% to  11.83%
2003	0.95% to 1.45%	38,228		12.42 to  12.38		474,848	0.59%	24.24% to  23.82%	(a)
Van Kampen Mid Cap Growth Fund – Class A
2006	0.95% to 1.55%	41,717		18.54 to  18.14		767,703	0.00%	7.97% to    7.32%
2005	0.95% to 1.55%	27,114		17.17 to  16.90		464,288	0.00%	16.50% to  15.79%
2004	0.95% to 1.55%	9,302		14.74 to  14.59		136,813	0.00%	19.88% to  19.15%
2003	0.95% to 1.45%	1,518		12.30 to  12.26		18,651	0.00%	22.98% to  22.57%	(a)
Van Kampen Real Estate Securities Fund – Class A
2006	0.95% to 1.90%	121,543		27.18 to  26.24		3,282,788	1.32%	36.14% to  34.84%
2005	0.95% to 1.90%	71,646		19.96 to  19.46		1,422,868	1.66%	15.50% to  14.39%
2004	0.95% to 1.90%	38,415		17.29 to  17.01		661,824	1.32%	35.38% to  34.08%
2003	0.95% to 1.65%	5,655		12.77 to  12.71		72,097	2.27%	27.69% to  27.09%	(a) (b)
Waddell & Reed Advisors Small Cap Fund – Class A
2006	0.95% to 1.60%	18,050		16.07 to  15.69		288,219	0.00%	5.16% to    4.47%
2005	0.95% to 1.60%	16,011		15.28 to  15.01		243,451	0.00%	11.31% to  10.58%
2004	0.95% to 1.45%	11,284		13.73 to  13.61		154,603	0.00%	12.18% to  11.62%
2003	1.20% to 1.25%	747		12.22 to  12.21		9,125	0.00%	22.16% to  22.12%	(a)
Wells Fargo Advantage FundsSM– Common Stock Fund – Class Z
2006	0.95% to 1.90%	246,991		14.19 to  13.31		4,298,808	0.00%	14.22% to  13.13%
2005	0.95% to 1.90%	279,865		12.42 to  11.76		4,275,989	0.00%	10.95% to    9.89%
2004	0.95% to 1.90%	319,273		11.20 to  10.70		4,395,409	0.00%	8.91% to    7.87%
2003	0.95% to 1.90%	332,850		10.28 to    9.92		4,210,020	0.00%	37.38% to  36.07%
2002	0.95% to 1.90%	305,307		7.29 to  10.88		2,890,786	0.00%	-20.80% to -20.03%

(Continued)

67

NATIONWIDE VARIABLE ACCOUNT (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*	Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**	Total Return***
Wells Fargo Advantage FundsSM– Growth and Income Fund – Investor Class
2006	0.95% to 1.85%	21,787	$	7.90 to    7.47	$	169,326	0.28%	14.30% to  13.26%
2005	0.95% to 1.85%	36,681		6.91 to    6.59		251,415	0.41%	-2.74% to   -3.62%
2004	0.95% to 1.85%	36,418		7.11 to    6.84		256,955	0.48%	7.85% to    6.87%
2003	0.95% to 1.85%	33,718		6.59 to    6.40		221,102	0.19%	23.26% to  22.14%
2002	0.95% to 1.45%	18,511		5.29 to    5.35		98,434	0.01%	-22.97% to -22.57%
Wells Fargo Advantage FundsSM– Growth Fund – Investor Class
2006	0.95% to 1.45%	31,689		12.75 to  12.55		400,625	0.00%	6.71% to    6.17%
2005	0.95% to 1.45%	15,301		11.95 to  11.82		181,762	0.00%	7.96% to    7.42%
2004	0.95% to 1.45%	1,702		11.07 to  11.00		18,787	0.00%	11.50% to  10.93%
Wells Fargo Advantage FundsSM– Large Cap Growth Fund – Investor Class
2006	1.30%	78,113		24.46		1,910,814	0.00%	2.52%
2005	1.30%	86,404		23.86		2,061,588	0.00%	6.47%
2004	1.30%	89,847		22.41		2,013,457	0.00%	7.23%
2003	1.30%	104,342		20.90		2,180,594	0.00%	25.19%
2002	1.30%	109,741		16.69		1,832,011	0.00%	-30.81%
Wells Fargo Advantage FundsSM– Mid Cap Growth Fund – Class Z
2006	0.95% to 1.50%	24,109		12.54 to 12.42		301,104	0.00%	12.71% to  12.08%
2005	0.95% to 1.50%	35,742		11.13 to 11.08		397,069	0.00%	11.25% to  10.80%	(a	) (b)
2006 Reserves for annuity contracts in payout phase:						81,495
2006 Contract owners’ equity					$	355,699,377
2005 Reserves for annuity contracts in payout phase:						82,830
2005 Contract owners’ equity					$	348,541,242
2004 Reserves for annuity contracts in payout phase:						86,864
2004 Contract owners’ equity					$	343,538,465
2003 Reserves for annuity contracts in payout phase:						86,845
2003 Contract owners’ equity					$	328,058,126
2002 Reserves for annuity contracts in payout phase:						76,586
2002 Contract owners’ equity					$	261,873,293

*	This represents the range of annual contract expense rates 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, 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 sub-account is affected by the timing of the declaration of dividends by the underlying fund in which the subaccounts invest.
***	This represents the range of minimum and maximum total returns for the period indicated, including changes in the value of the underlying mutual fund, which reflects the reduction of unit value for expenses assessed. It does not include any expenses assessed through the redemption of units. The inclusion of these expenses in the calculation would result in a reduction of the total return presented.
(a) & (b)	Denote the minimum and maximum of the total return ranges, respectively, for underlying mutual fund options that were added during the reporting period. These returns were not annualized. Minimum and maximum ranges are not shown for underlying mutual fund options for which a single contract expense rate (product option) is representative of all units issued and outstanding at period end. Such options that were added during the reporting period are designated using both symbols.

68

Report of Independent Registered Public Accounting Firm

The Board of Directors and Shareholder

Nationwide Life Insurance Company:

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

We conducted our audits in accordance with 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, 2006 and 2005, and the results of their operations and their cash flows for each of the years in the three-year period ended December 31, 2006, 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 03-1, Accounting and Reporting by Insurance Enterprises for Certain Nontraditional Long-Duration Contracts and for Separate Accounts, in 2004.

/s/ KPMG LLP

Columbus, Ohio

March 1, 2007

69

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,
	2006		2005		2004
Revenues:
Policy charges	$	1,132.6	$	1,055.1	$	1,025.2
Traditional life insurance and immediate annuity premiums		308.3		260.0		270.4
Net investment income		2,058.5		2,105.2		2,000.5
Net realized gains (losses) on investments, hedging instruments and hedged items		7.1		10.6		(36.4	)
Other income		0.2		2.2		9.8
Total revenues		3,506.7		3,433.1		3,269.5
Benefits and expenses:
Interest credited to policyholder account values		1,330.1		1,331.0		1,277.2
Life insurance and annuity benefits		450.3		377.5		369.2
Policyholder dividends on participating policies		25.6		33.1		36.2
Amortization of deferred policy acquisition costs		450.3		466.3		410.1
Interest expense on debt, primarily with Nationwide Financial Services, Inc. (NFS)		65.5		66.3		59.8
Other operating expenses		531.8		538.8		582.0
Total benefits and expenses		2,853.6		2,813.0		2,734.5
Income from continuing operations before federal income tax expense		653.1		620.1		535.0
Federal income tax expense		30.6		95.6		120.0
Income from continuing operations		622.5		524.5		415.0
Cumulative effect of adoption of accounting principle, net of taxes		—		—		(3.3	)
Net income	$	622.5	$	524.5	$	411.7

See accompanying notes to consolidated financial statements.

70

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,
	2006		2005
Assets
Investments:
Securities available-for-sale, at fair value:
Fixed maturity securities (cost $25,197.2 in 2006; $26,658.9 in 2005)	$	25,275.4	$	27,198.1
Equity securities (cost $28.5 in 2006; $35.1 in 2005)		34.4		42.1
Mortgage loans on real estate, net		8,202.2		8,458.9
Real estate, net		54.8		84.9
Policy loans		639.2		604.7
Other long-term investments		598.9		641.5
Short-term investments, including amounts managed by a related party		1,722.0		1,596.6
Total investments		36,526.9		38,626.8
Cash		0.5		0.9
Accrued investment income		323.6		344.0
Deferred policy acquisition costs		3,758.0		3,597.9
Other assets		2,001.5		1,699.1
Assets held in separate accounts		67,351.9		62,689.8
Total assets	$	109,962.4	$	106,958.5
Liabilities and Shareholder’s Equity
Liabilities:
Future policy benefits and claims	$	34,409.4	$	35,941.1
Short-term debt		75.2		242.3
Long-term debt, payable to NFS		700.0		700.0
Other liabilities		2,988.1		3,130.1
Liabilities related to separate accounts		67,351.9		62,689.8
Total liabilities		105,524.6		102,703.3
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		4,130.9		3,883.4
Accumulated other comprehensive income		28.7		93.6
Total shareholder’s equity		4,437.8		4,255.2
Total liabilities and shareholder’s equity	$	109,962.4	$	106,958.5

See accompanying notes to consolidated financial statements.

71

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Consolidated Statements of Shareholder’s Equity

(in millions)

	Capital shares		Additional paid-in capital		Retained earnings			Accumlated other comprehensive income			Total shareholder’s equity
Balance as of December 31, 2003	$	3.8	$	271.3	$	3,257.2		$	467.3		$	3,999.6
Comprehensive income:
Net income		—		—		411.7			—			411.7
Other comprehensive loss, net of taxes		—		—		—			(73.5	)		(73.5	)
Total comprehensive income												338.2
Capital contributed by NFS		—		3.1		—			—			3.1
Dividends to NFS		—		—		(125.0	)		—			(125.0	)
Balance as of December 31, 2004		3.8		274.4		3,543.9			393.8			4,215.9
Comprehensive income:
Net income		—		—		524.5			—			524.5
Other comprehensive loss, net of taxes		—		—		—			(300.2	)		(300.2	)
Total comprehensive income												224.3
Dividends to NFS		—		—		(185.0	)		—			(185.0	)
Balance as of December 31, 2005		3.8		274.4		3,883.4			93.6			4,255.2
Comprehensive income:
Net income		—		—		622.5			—			622.5
Other comprehensive loss, net of taxes		—		—		—			(64.9	)		(64.9	)
Total comprehensive income												557.6
Dividends to NFS		—		—		(375.0	)		—			(375.0	)
Balance as of December 31, 2006	$	3.8	$	274.4	$	4,130.9		$	28.7		$	4,437.8

See accompanying notes to consolidated financial statements.

72

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,
	2006			2005			2004
Cash flows from operating activities:
Net income	$	622.5		$	524.5		$	411.7
Adjustments to reconcile net income to net cash provided by operating activities:
Net realized (gains) losses on investments, hedging instruments and hedged items		(7.1	)		(10.6	)		36.4
Interest credited to policyholder account values		1,330.1			1,331.0			1,277.2
Capitalization of deferred policy acquisition costs		(569.6	)		(460.5	)		(496.4	)
Amortization of deferred policy acquisition costs		450.3			466.3			410.1
Amortization and depreciation		46.6			65.6			73.0
(Increase) decrease in other assets		(298.0	)		591.0			(303.5	)
Increase (decrease) in policy and other liabilities		225.7			(511.1	)		324.4
Other, net		0.1			(114.9	)		1.5
Net cash provided by operating activities		1,800.6			1,881.3			1,734.4
Cash flows from investing activities:
Proceeds from maturity of securities available-for-sale		5,128.6			4,198.5			3,099.4
Proceeds from sale of securities available-for-sale		2,267.3			2,619.7			2,485.5
Proceeds from repayments or sales of mortgage loans on real estate		2,430.8			2,854.6			1,920.9
Cost of securities available-for-sale acquired		(5,658.9	)		(6,924.1	)		(6,291.4	)
Cost of mortgage loans on real estate originated or acquired		(2,180.4	)		(2,524.9	)		(2,169.9	)
Net (increase) decrease in short-term investments		(125.4	)		56.9			205.9
Collateral (paid) received - securities lending, net		(332.6	)		36.6			89.4
Other, net		52.1			121.6			(357.2	)
Net cash provided by (used in) investing activities		1,581.5			438.9			(1,017.4	)
Cash flows from financing activities:
Net (decrease) increase in short-term debt		(167.1	)		27.3			15.2
Capital contributed by NFS		—			—			3.1
Cash dividends paid to NFS		(375.0	)		(185.0	)		(125.0	)
Investment and universal life insurance product deposits		3,400.8			2,845.4			3,561.6
Investment and universal life insurance product withdrawals		(6,241.2	)		(5,022.5	)		(4,156.5	)
Net cash used in financing activities		(3,382.5	)		(2,334.8	)		(701.6	)
Net (decrease) increase in cash		(0.4	)		(14.6	)		15.4
Cash, beginning of period		0.9			15.5			0.1
Cash, end of period	$	0.5		$	0.9		$	15.5

See accompanying notes to consolidated financial statements.

73

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements

December 31, 2006, 2005 and 2004

(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 Nationwide Financial Services, Inc. (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, 2006 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 TBG Insurance Services Corporation d/b/a TBG Financial (TBG Financial) through its joint venture with MC Insurance Agency Services, LLC d/b/a Mullin Consulting. The Company also distributes products through the NMIC agency distribution force.

As of December 31, 2006 and 2005, 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 significant accounting policies followed by the Company that materially affect financial reporting are summarized below. The accompanying consolidated financial statements have been prepared in accordance with 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 (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, the 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.

(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 have been eliminated.

74

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

(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 the 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 and securities that do not trade regularly), an internally developed pricing model or “corporate pricing matrix” is most often used. The corporate pricing matrix is developed by obtaining 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, for valuing certain fixed maturity securities with complex cash flows such as certain mortgage-backed and asset-backed securities, a “structured product model” is used. 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. As of December 31, 2006, 71% of the fair values of fixed maturity securities were obtained from independent pricing services, 20% from the Company’s pricing matrices and 9% from other sources compared to 72%, 20% and 8%, respectively, in 2005.

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.

Under the Company’s accounting policy for equity securities and debt securities that can be contractually prepaid or otherwise settled in a way that may limit the Company’s ability to fully recover cost, an impairment is deemed to be other-than-temporary unless the Company has both the ability and intent to hold the investment until the security’s forecasted recovery and evidence exists indicating that recovery will occur in a reasonable period of time. Also, for such debt securities management estimates cash flows over the life of purchased beneficial interests in securitized financial assets. If management estimates that the fair value of its beneficial interest 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 purchased beneficial interest to fair value.

For other debt securities, 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.

75

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

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 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 unallocated allowance for probable losses inherent in the loan portfolio as of the balance sheet date, but not yet specifically identified by loan. Changes in the valuation allowance are recorded in net realized gains and losses on investments, hedging instruments and hedged items. 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 valuation allowance account for mortgage loans on real estate is maintained at a level believed adequate by management and 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.

The Company grants mainly commercial mortgage loans on real estate to customers throughout the U.S. As of December 31, 2006, the Company had a diversified portfolio with no more than 25.5% of the mortgage loan portfolio in any geographic region of the U.S. and no more than 2.6% with any one borrower, compared to 23.8% and 1.6%, respectively, as of December 31, 2005. As of December 31, 2006 and 2005, 33.4% and 32.0% of the carrying value of the Company’s commercial mortgage loan portfolio financed retail properties, respectively.

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

76

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

(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 realized gains and losses on investments, hedging instruments and hedged items. Changes in the fair value of the hedged item that are attributable to the risk being hedged are also recorded in realized gains and losses on investments, hedging instruments and hedged items.

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

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 account values 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 realized gains and losses on investments, hedging instruments and hedged items, 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 may not be 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 realized gains and losses on investments, hedging instruments and hedged items.

77

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

(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 policy account values and benefits and claims incurred in the period in excess of related policy account values.

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. Investment products primarily consist of individual and group variable and fixed deferred annuities. Universal life insurance products include universal life insurance, variable universal life insurance, COLI and other interest-sensitive life insurance policies. DAC is 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 gains and losses less policy benefits and policy maintenance expenses. The DAC asset related to investment products 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).

The most significant assumptions that are involved in the estimation of future gross profits include future net separate account performance, surrender/lapse rates, interest margins and mortality. The Company’s long-term assumption for net separate account performance is currently 8% growth per year. If actual net separate account performance varies from the 8% assumption, the Company assumes different performance levels over the next three years such that the mean return equals the long-term assumption. This process is referred to as a reversion to the mean. The assumed net separate account return assumptions used in the DAC models are intended to reflect what is anticipated. However, based on historical returns of the Standard & Poor’s (S&P) 500 Index, and as part of its pre-set parameters, the Company’s reversion to the mean process generally limits returns to 0-15% during the three-year reversion period.

78

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

Changes in assumptions can have a significant impact on the amount of DAC reported for investment products 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 general and separate account returns result in increased expected future profitability and may lower the rate of DAC amortization, while increases in lapse/surrender and mortality assumptions reduce the expected future profitability of the underlying business and may increase the rate of DAC amortization.

Management evaluates the appropriateness of the individual variable annuity DAC balance 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 period of time, 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 period of time, assumptions are required to be unlocked and DAC is recalculated using revised best estimate assumptions. If DAC assumptions were unlocked and revised, the Company would continue to use the reversion to the mean process.

For other investment and universal life insurance products, DAC is adjusted each quarter to reflect revised best estimate assumptions, including the use of a reversion to the mean methodology over the next three years as it relates to net separate account performance. Any resulting DAC true-up and unlocking adjustments are reflected currently in the consolidated statements of income.

(f) Separate Accounts

Separate account assets and liabilities represent contractholders’ funds, which have been segregated into accounts with specific investment objectives. Separate account assets are recorded at fair value based primarily on market quotations of the underlying securities. The investment income and gains or losses of these accounts accrue directly to the contractholders. The activity of the separate accounts is not reflected in the consolidated statements of income 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 guaranteed contracts, 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 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 calculated by 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%.

79

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

(h) Participating Business

Participating business, which refers to policies that participate in profits through policyholder dividends, represented approximately 8% in 2006 (10% in 2005 and 11% in 2004) of the Company’s life insurance in force, 50% of the number of life insurance policies in force in 2006 (52% in 2005 and 55% in 2004) and 5% of life insurance statutory premiums in 2006 (5% in 2005 and 7% in 2004). The provision for policyholder dividends was based on then current dividend scales and has been included in future policy benefits and claims in the consolidated balance sheets.

(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 used best estimates to establish reserves 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 balances of the Company.

(k) Reclassification

Certain items in the 2005 and 2004 consolidated financial statements and related notes have been reclassified to conform to the current presentation.

80

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

(3) Recently Issued Accounting Standards  

In February 2007, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards (SFAS) No. 159, The Fair Value Option for Financial Assets and Financial Liabilities, Including an amendment of FASB Statements 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 currently is evaluating the impact of adopting SFAS 159.

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. If in the last quarter of the preceding fiscal year an employer enters into a transaction that results in a settlement or experiences an event that causes a curtailment of the plan, the related gain or loss pursuant to Statement 88 or 106 is required to be recognized in earnings that quarter. 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. 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. 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. SFAS 157 is not expected to have a material impact on the Company’s financial position or results of operations upon adoption.

81

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

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. A registrant applying the new guidance for the first time that identifies material errors in existence at the beginning of the first fiscal year ending after November 15, 2006, may correct those errors through a one-time cumulative effect adjustment to beginning-of-year retained earnings. The cumulative effect alternative is available only if the application of the new guidance results in a conclusion that a material error exists as of the beginning of the first fiscal year ending after November 15, 2006, and those misstatements were determined to be immaterial based on a proper application of the registrant’s previous method for quantifying misstatements. Because of the beginning-of-year recognition of the cumulative effect adjustment, misstatements occurring in the year of adoption cannot be included in that adjustment. SAB 108 requires the following disclosures if a cumulative effect adjustment is recorded: the nature and amount of each individual error included in the cumulative effect adjustment; when and how each error arose; and the fact that the errors had previously been considered immaterial. The cumulative effect adjustment is available only for prior-year uncorrected misstatements. The adjustment should not include amounts related to changes in accounting estimates. SAB 108 did not have a material impact on the Company’s financial position or results of operations upon adoption.

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 plans to adopt FIN 48 effective January 1, 2007. FIN 48 is not expected to 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, with early adoption permitted. The Company plans to adopt SFAS 156 effective January 1, 2007. SFAS 156 is not expected to have a material impact on the Company’s financial position or results of operations upon adoption.

82

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

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. Earlier adoption is permitted as of the beginning of an entity’s fiscal year, provided the entity has not yet issued financial statements, including financial statements for any interim period for that fiscal year. 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 elected to early adopt SFAS 155 as of 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, the Accounting Standards Executive Committee of the American Institute of Certified Public Accountants (AICPA) issued 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). 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, with earlier adoption encouraged. 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 will adopt SOP 05-1 effective January 1, 2007. Although the Company is currently unable to quantify the impact of adoption, SOP 05-1 is not expected to have a material impact on the Company’s financial position and/or results of operations.

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 has not had any impact on the Company’s financial position or results of operations since adoption.

In July 2003, the AICPA issued Statement of Position (SOP) 03-1, Accounting and Reporting by Insurance Enterprises for Certain Nontraditional Long-Duration Contracts and for Separate Accounts (SOP 03-1) to address many topics. The most significant topic affecting the Company was the accounting for contracts with guaranteed minimum death benefits (GMDB). SOP 03-1 requires companies to evaluate the significance of a GMDB to determine whether a contract should be accounted for as an investment or insurance contract. For contracts determined to be insurance contracts, companies are required to establish a reserve to recognize a portion of the assessment (revenue) that compensates the insurance company for benefits to be provided in future periods. The Company adopted SOP 03-1 effective January 1, 2004, which resulted in a $3.3 million charge, net of taxes, as the cumulative effect of adoption of this accounting principle.

83

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

The following table summarizes the components of cumulative effect adjustments recorded in the Company’s 2004 consolidated statements of income:

(in millions)	January 1, 2004
Increase in future policy benefits:
Ratchet interest crediting	$	(12.3	)
Secondary guarantees - life insurance		(2.4	)
GMDB claim reserves		(1.8	)
GMIB claim reserves		(1.0	)
Subtotal		(17.5	)
Adjustment to amortization of deferred policy acquisition costs related to above		12.4
Deferred federal income taxes		1.8
Cumulative effect of adoption of accounting principle, net of taxes	$	(3.3	)

(4) Fair Value of Financial Instruments  

The following disclosures summarize the carrying amount and estimated fair value of the Company’s financial instruments. Certain assets and liabilities are specifically excluded from the disclosure requirements for financial instruments.

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 should 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.

Although insurance contracts are specifically exempted from the disclosure requirements (other than those that are classified as investment contracts), the Company’s estimate of the fair values of policy reserves on life insurance contracts is provided to make the fair value disclosures more meaningful.

The tax ramifications of the related unrealized gains and losses can have a significant effect on 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:

Fixed maturity and equity securities available-for-sale: See Note 2(b).

84

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

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, short-term investments and cash: The carrying amounts reported in the consolidated balance sheets for these instruments approximate their fair values.

Separate account assets and liabilities: The fair values of assets held in separate accounts are based on quoted market prices of the underlying securities. The fair values of liabilities related to separate accounts are the amounts payable on demand, net of certain surrender charges.

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.

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

Short-term debt, collateral received – securities lending and collateral received – derivatives: The carrying amounts reported in the consolidated balance sheets for these instruments approximate their fair values.

Long-term debt, payable to NFS: The fair values for long-term debt are based on estimated market prices.

Commitments to extend credit: Commitments to extend credit have nominal fair values because of the short-term nature of such commitments.

Interest rate and cross-currency interest rate swaps:The fair values for interest rate and cross-currency interest rate swaps are calculated with pricing models using current rate assumptions.

Interest rate futures contracts: The fair values for futures contracts are based on quoted market prices.

Other derivatives: The fair values for other derivatives are based on credit event probabilities, equity option index levels and broker valuations.

85

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

The following table summarizes the carrying values and estimated fair values of financial instruments subject to disclosure requirements and policy reserves on life insurance contracts as of December 31:

	2006						2005
(in millions)	Carrying value			Estimated fair value			Carrying value			Estimated fair value
Assets
Investments:
Securities available-for-sale:
Fixed maturity securities	$	25,275.4		$	25,275.4		$	27,198.1		$	27,198.1
Equity securities		34.4			34.4			42.1			42.1
Mortgage loans on real estate, net		8,202.2			8,060.7			8,458.9			8,503.0
Policy loans		639.2			639.2			604.7			604.7
Short-term investments		1,722.0			1,722.0			1,596.6			1,596.6
Cash		0.5			0.5			0.9			0.9
Assets held in separate accounts		67,351.9			67,351.9			62,689.8			62,689.8
Liabilities
Investment contracts		(27,124.7	)		(25,455.2	)		(28,698.1	)		(26,607.2	)
Policy reserves on life insurance contracts		(7,284.7	)		(7,120.4	)		(7,243.0	)		(7,173.1	)
Short-term debt		(75.2	)		(75.2	)		(242.3	)		(242.3	)
Long-term debt, payable to NFS		(700.0	)		(809.3	)		(700.0	)		(822.8	)
Collateral received – securities lending and derivatives		(986.1	)		(986.1	)		(1,359.1	)		(1,359.1	)
Liabilities related to separate accounts		(67,351.9	)		(66,149.8	)		(62,689.8	)		(61,483.5	)
Derivative financial instruments
Interest rate swaps hedging assets		4.2			4.2			3.3			3.3
Cross-currency interest rate swaps		66.1			66.1			178.5			178.5
Interest rate futures contracts		(2.4	)		(2.4	)		1.6			1.6
Other derivatives		128.2			128.2			41.1			41.1

(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 this risk, the Company enters into various types of derivative instruments to minimize this mismatch, 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 match the variable rate paid on the liability.

86

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

As a result of entering into 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 the loans being funded. In an effort to manage this risk, the Company enters into short U.S. Treasury futures during the commitment period. With short U.S. Treasury futures, 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 (i.e., 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 match the fixed rate paid on the liability.

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 medium-term note (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 fair value of the 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 to convert these liabilities to a U.S. dollar rate.

The Company is exposed to changes in fair value of fixed rate investments denominated in a foreign currency due to changes in foreign currency exchange rates and 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 the 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 the fixed rate foreign denominated asset.

For a variable rate foreign liability, the cross-currency interest rate swap is structured to receive a variable rate, in the foreign currency, and pay a variable U.S. dollar rate, generally 3-month U.S. LIBOR. As both sides of the cross-currency interest rate swap are variable, the derivative instrument is a basis swap. While the receive-side terms of the cross-currency interest rate swap will line up with the terms of the liability, the Company is not able to match the pay-side terms of the derivative to a specific asset. Therefore, these derivative instruments do not receive hedge accounting treatment.

Cross-currency interest rate swaps on variable rate investments are structured to pay a variable rate, in the 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 the separate account assets are a significant source of revenue to the Company. As of December 31, 2006, approximately 82% of separate account assets were invested in equity mutual funds (approximately 83% as of December 31, 2005). 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 the amortization of DAC.

87

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

The Company’s long-term assumption for net separate account returns is 8% 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 had the Company’s long-term assumption for net separate account returns been 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 whether unlocking is appropriate. 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 the 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.

In an effort to mitigate this risk, the Company has 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 GMDB obligation up to a return of the contractholder’s premium payments. However, the first 10% of GMDB claims are not hedged. 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 evaluation of the GMDB obligation is not consistent with current accounting treatment of the GMDB obligation. Therefore, the hedging activity is likely to lead to earnings volatility. This volatility was negligible in 2006. As of December 31, 2006 and 2005, the net amount at risk was $562.4 million and $1.08 billion before reinsurance, respectively, and $119.0 million and $178.4 million net of reinsurance, respectively. As of December 31, 2006 and 2005, the Company’s reserve for GMDB claims was $29.3 million and $26.9 million, respectively. See Note 3 to the audited consolidated financial statements included in the F pages of this report for discussion of the impact of adopting a new accounting principle regarding GMDB reserves in 2004.

The Company also offers certain variable annuity products with a guaranteed minimum accumulation benefit (GMAB) rider. A GMAB provides the contractholder with a guaranteed return of premium, adjusted proportionately for withdrawals, after a specified period of time (5, 7 or 10 years) selected by the contractholder at the time of issuance of the variable annuity contract. In some cases, the contractholder also has the option, after a specified period of 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 GMAB terms limit asset allocation by (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. A GMAB represents an embedded derivative in the variable annuity contract that is required to be separated from, and valued apart from, the host variable annuity contract. The embedded derivative is carried at fair value and reported in other future policy benefits and claims. The Company initially records an offset to the fair value of the embedded derivative on the balance sheet, which is amortized through the income statement over the term of the GMAB period of the contract. Subsequent changes in the fair value of the embedded derivative are recognized in earnings. The fair value of the GMAB embedded derivative is calculated based on actuarial assumptions related to the projected benefit cash flows incorporating numerous assumptions including, but not limited to, expectations of contractholder persistency, market returns, correlations of market returns and market return volatility.

88

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

The Company began selling contracts with the GMAB feature on May 1, 2003. Beginning October 1, 2003, the Company launched an enhanced version of the rider that offered increased equity exposure to the contractholder in return for a higher charge. The Company simultaneously began economically hedging the GMAB exposure for those risks that exceed a level it considered acceptable. The GMAB economic hedge consists of shorting interest rate futures and S&P 500 Index futures contracts and does not qualify for hedge accounting under current guidance. Quarterly, the Company purchases S&P 500 Index put options and over-the-counter basket put options, which are constructed in order to minimize the tracking error of the hedge and the GMAB liability. See Note 2(c) to the audited consolidated financial statements included in the F pages of this report for discussion of economic hedges. The objective of the GMAB economic hedge strategy is to manage the exposures with risk beyond a level considered acceptable to the Company. The Company is exposed to equity market risk related to the GMAB feature should the growth in the underlying investments, including any GTO investment, fail to reach the guaranteed return level. The GMAB embedded derivative is likely to create volatility in earnings; however, the economic hedging program provides substantial mitigation of this exposure. This volatility was negligible in 2006 and 2005. As of December 31, 2006 and 2005, the balance of the GMAB embedded derivative was $116.3 million and $67.9 million, respectively. The increase in the balance of the GMAB embedded derivative was driven by the value of new business sold during 2006.

Beginning in March 2005, the Company began offering a hybrid GMAB/guaranteed lifetime withdrawal benefit (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 which begins upon the maturity of the GMAB and extends for the duration of the insured’s life. In the event that the insured’s contract value is exhausted through such withdrawals, the Company will continue to fund future withdrawals at a pre-defined level until the insured’s death. In some cases, the contract owner 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 compliment CPPLI in its product offerings. This rider is very similar to the hybrid benefit discussed above. L.INC provides for enhanced retirement income security via guaranteed accumulation rates and withdrawal rates that increase with age without the liquidity loss associated with annuitization. The lifetime withdrawal feature also is being economically hedged. Currently, the Company is using S&P 500 Index and U.S. Treasury futures to hedge exposure to declining equity and interest rate markets, respectively. Similar to GMDBs, the Company’s economic valuation of the lifetime income obligation is not consistent with the accounting treatment of the obligation. Therefore, hedging activity is likely to create volatility in earnings; however, the economic hedging program provides substantial mitigation of this exposure. This volatility was negligible in 2006.

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 line up with the terms of the asset, the Company is not able to match the receive-side terms of the derivative to a specific liability. Therefore, basis swaps do not receive hedge accounting treatment.

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 does not qualify for hedge accounting treatment.

Quantitative Disclosure

Fair Value Hedges

During the years ended December 31, 2006, 2005 and 2004, a net gain of $2.9 million, a net gain of $4.1 million and a net loss of $11.3 million, respectively, were recognized in net realized gains and losses on investments, hedging instruments and hedged items. This represents the ineffective portion of the fair value hedging relationships. There were no gains or losses attributable to the portion of the derivative 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.

89

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

Cash Flow Hedges

For the years ended December 31, 2006, 2005 and 2004, the ineffective portion of cash flow hedges was a net loss of $1.5 million, a net gain of $3.1 million and a net gain of $1.0 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.

The Company anticipates reclassifying less than $0.8 million in net losses out of AOCI over the next 12-month period.

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.

During 2006, 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 gains and losses on investments, hedging instruments and hedged items for the years ended December 31, 2006, 2005 and 2004 included a net loss of $0.5 million, a net loss of $9.1 million and a net gain of $8.1 million, respectively, related to other derivative instruments, including embedded derivatives, not designated in hedging relationships. In addition, the Individual Investments segment included a loss of $11.4 million and a gain of $5.1 million for the years ended December 31, 2006 and 2005, respectively, related to other derivative instruments, including embedded derivatives, not designated in hedging relationships. For the years ended December 31, 2006, 2005 and 2004, net losses of $10.6 million, $80.7 million and $5.9 million, respectively, were recorded in net realized gains and losses on investments, hedging instruments and hedged items reflecting the change in fair value of cross-currency interest rate swaps hedging variable rate MTNs denominated in foreign currencies. Additional net gains of $14.1 million, $78.3 million and $5.9 million were recorded in net realized gains and losses on investments, hedging instruments and hedged items to reflect the change in spot rates of these foreign currency denominated obligations during the years ended December 31, 2006, 2005 and 2004, respectively.

The following table summarizes the notional amount of derivative financial instruments outstanding as of December 31:

(in millions)	2006		2005
Interest rate swaps:
Pay fixed/receive variable rate swaps hedging investments	$	1,930.5	$	2,040.1
Pay variable/receive fixed rate swaps hedging investments		60.4		79.2
Pay variable/receive fixed rate swaps hedging liabilities		—		550.0
Pay variable/receive variable rate swaps hedging liabilities		—		30.0
Pay fixed/receive variable rate swaps hedging liabilities		1,048.8		170.0
Other contracts hedging investments		—		10.0
Cross-currency interest rate swaps:
Hedging foreign currency denominated investments		452.9		439.8
Hedging foreign currency denominated liabilities		1,137.1		1,312.4
Credit default swaps and other non-hedging instruments		478.6		555.3
Equity option contracts		1,640.7		774.4
Interest rate futures contracts		214.2		120.5
Total	$	6,963.2	$	6,081.7

90

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

(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, 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 – U.S. Government-backed		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
December 31, 2005:
Fixed maturity securities:
U.S. Treasury securities and obligations of U.S. Government corporations	$	163.8	$	14.3	$	0.6	$	177.5
Agencies not backed by the full faith and credit of the U. S. Government		849.7		61.2		6.2		904.7
Obligations of states and political subdivisions		300.3		2.4		3.8		298.9
Debt securities issued by foreign governments		41.4		2.7		0.1		44.0
Corporate securities
Public		9,520.0		233.7		106.2		9,647.5
Private		6,572.2		195.3		65.3		6,702.2
Mortgage-backed securities – U.S. Government-backed		6,048.3		18.1		107.6		5,958.8
Asset-backed securities		3,463.2		42.6		41.3		3,464.5
Total fixed maturity securities		26,958.9		570.3		331.1		27,198.1
Equity securities		35.1		7.0		—		42.1
Total securities available-for-sale	$	26,994.0	$	577.3	$	331.1	$	27,240.2

91

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

The table below summarizes the amortized cost and estimated fair value of fixed maturity securities available-for-sale, by maturity, as of December 31, 2006. 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	$	1,476.3	$	1,488.2
Due after one year through five years		6,350.0		6,406.7
Due after five years through ten years		4,697.0		4,722.5
Due after ten years		3,078.1		3,149.4
Subtotal		15,601.4		15,766.8
Mortgage-backed securities – U.S. Government-backed		6,089.1		5,997.6
Asset-backed securities		3,506.7		3,511.0
Total	$	25,197.2	$	25,275.4

The following table presents the components of net unrealized gains on securities available-for-sale as of December 31:

(in millions)	2006			2005
Net unrealized gains, before adjustments and taxes	$	84.1		$	246.2
Adjustment to DAC		83.3			42.4
Adjustment to future policy benefits and claims		(83.1	)		(104.6	)
Deferred federal income taxes		(29.5	)		(64.4	)
Net unrealized gains	$	54.8		$	119.6

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)	2006			2005			2004
Fixed maturity securities	$	(161.0	)	$	(704.1	)	$	(153.3	)
Equity securities		(1.1	)		(3.4	)		(1.2	)
Net change	$	(162.1	)	$	(707.5	)	$	(154.5	)

92

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

The following table summarizes by time the gross unrealized losses on securities available-for-sale in an unrealized loss position as of the dates indicated:

	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, 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 – U.S. Government-backed		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%
December 31, 2005:
Fixed maturity securities:
U.S. Treasury securities and obligations of U.S. Government corporations	$	25.1	$	0.5	$	3.7	$	0.1	$	28.8	$	0.6
Agencies not backed by the full faith and credit of the U.S. Government		297.0		4.9		42.2		1.3		339.2		6.2
Obligations of states and political subdivisions		150.7		3.0		29.7		0.8		180.4		3.8
Debt securities issued by foreign governments		7.4		0.1		—		—		7.4		0.1
Corporate securities
Public		3,210.4		63.2		1,088.2		43.0		4,298.6		106.2
Private		1,690.3		39.1		672.6		26.2		2,362.9		65.3
Mortgage-backed securities – U.S. Government-backed		4,062.8		88.6		632.6		19.0		4,695.4		107.6
Asset-backed securities		1,420.7		26.1		432.5		15.2		1,853.2		41.3
Total fixed maturity securities		10,864.4		225.5		2,901.5		105.6		13,765.9		331.1
Equity securities		3.9		—		—		—		3.9		—
Total	$	10,868.3	$	225.5	$	2,901.5	$	105.6	$	13,769.8	$	331.1
% of gross unrealized losses				68%				32%

93

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

Increases in unrealized losses more than one year are primarily due to changes in the interest rate environment. Those securities are not considered other-than-temporarily impaired because the decline in market value is attributed to changes in interest rates and not credit quality, and because the Company has the ability and intent to hold those investments until recovery.

Proceeds from the sale of securities available-for-sale during 2006, 2005 and 2004 were $2.27 billion, $2.62 billion and $2.49 billion, respectively. During 2006, gross gains of $61.6 million ($71.9 million and $61.5 million in 2005 and 2004, respectively) and gross losses of $64.1 million ($22.6 million and $8.7 million in 2005 and 2004, respectively) were realized on those sales.

The Company had $5.1 million and $22.2 million of real estate investments as of December 31, 2006 and 2005, respectively, that were non-income producing during the preceding twelve months.

Real estate held for use is presented at cost less accumulated depreciation of $16.7 million as of December 31, 2006 ($21.5 million as of December 31, 2005). The carrying value of real estate held for sale totaled $42.1 million and $2.5 million as of December 31, 2006 and 2005, respectively.

The recorded investment of mortgage loans on real estate considered to be impaired was $17.5 million as of December 31, 2006 ($29.7 million as of December 31, 2005), for which the related valuation allowance was $12.3 million ($7.1 million as of December 31, 2005). Impaired mortgage loans with no valuation allowance are a result of collateral dependent loans where the fair value of the collateral is estimated to be greater than the recorded investment of the loan. During 2006, the average recorded investment in impaired mortgage loans on real estate was $3.5 million ($7.4 million in 2005). Interest income on those loans, which is recognized on a cash basis, totaled $1.9 million in 2006 ($2.1 million in 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)	2006		2005			2004
Allowance, beginning of period	$	31.1	$	33.3		$	29.1
Net additions (reductions) to allowance		3.2		(2.2	)		4.2
Allowance, end of period	$	34.3	$	31.1		$	33.3

The following table summarizes net realized gains (losses) on investments, hedging instruments and hedged items from continuing operations by source for the years ended December 31:

(in millions)	2006			2005			2004
Total realized gains on sales, net of hedging losses	$	88.8		$	75.6		$	65.0
Total realized losses on sales, net of hedging gains		(64.8	)		(22.9	)		(12.7	)
Total other-than-temporary and other investment impairments		(17.1	)		(36.8	)		(90.6	)
Credit default swaps		(1.1	)		(7.5	)		0.3
Periodic net coupon settlements on non-qualifying derivatives		1.9			1.1			6.6
Other derivatives		(0.6	)		1.1			(5.0	)
Net realized gains (losses) on investments, hedging instruments and hedged items	$	7.1		$	10.6		$	(36.4	)

94

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

The following table summarizes net investment income from continuing operations by investment type for the years ended December 31:

(in millions)	2006			2005			2004
Securities available-for-sale:
Fixed maturity securities	$	1,419.2		$	1,466.2		$	1,461.9
Equity securities		2.6			2.4			1.2
Mortgage loans on real estate		535.4			577.3			577.4
Real estate		17.0			16.6			17.9
Short-term investments		47.3			18.8			8.9
Derivatives		(1.9	)		(31.0	)		(94.3	)
Other		105.8			112.2			78.4
Gross investment income		2,125.4			2,162.5			2,051.4
Less investment expenses		66.9			57.3			50.9
Net investment income	$	2,058.5		$	2,105.2		$	2,000.5

Fixed maturity securities with an amortized cost of $8.1 million and $16.4 million as of December 31, 2006 and 2005, respectively, were on deposit with various regulatory agencies as required by law.

As of December 31, 2006, the Company had not pledged any fixed maturity securities as collateral to various derivative counterparties compared to $8.5 million as of December 31, 2005.

As of December 31, 2006 and 2005, the Company had received $802.3 million and $1.10 billion, respectively, of cash collateral on securities lending and $171.0 million and $203.3 million, respectively, of cash for derivative collateral. As of December 31, 2006 and 2005, the Company had not received any non-cash collateral on securities. Both the cash and non-cash collateral amounts are included in short-term investments with a corresponding liability recorded in other liabilities. As of December 31, 2006 and 2005, the Company had loaned securities with a fair value of $778.6 million and $1.07 billion, respectively. The Company also held $12.8 million and $53.2 million of securities as off-balance sheet collateral on derivative transactions as of December 31, 2006 and 2005, respectively.

(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 four primary guarantee types under non-traditional variable annuity contracts: (1) GMDB; (2) GMAB; (3) guaranteed minimum income benefits (GMIB); and (4) a hybrid guarantee with GMAB and GLWB.

95

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

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 period of time (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 period of time, 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.

96

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

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:

	2006					2005
(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	$	9,231.4	$	17.1	60	$	9,260.6	$	32.5	60
Reset		17,587.0		24.2	63		16,932.1		58.7	63
Ratchet		13,481.0		16.0	66		11,020.6		28.9	65
Rollup		538.4		5.7	70		592.1		8.4	69
Combo		2,588.7		14.9	68		2,530.6		22.3	68
Subtotal		43,426.5		77.9	65		40,336.0		150.8	64
Earnings enhancement		477.8		41.1	61		418.5		27.6	61
Total - GMDB	$	43,904.3	$	119.0	65	$	40,754.5	$	178.4	63
GMAB2:
5 Year	$	2,131.1	$	0.1	N/A	$	1,041.8	$	0.5	N/A
7 Year		1,865.7		0.1	N/A		1,103.5		0.2	N/A
10 Year		784.0		—	N/A		595.5		0.1	N/A
Total - GMAB	$	4,780.8	$	0.2	N/A	$	2,740.8	$	0.8	N/A
GMIB3:
Ratchet	$	450.6	$	—	N/A	$	444.7	$	—	N/A
Rollup		1,187.1		—	N/A		1,189.3		—	N/A
Combo		0.5		—	N/A		0.5		—	N/A
Total - GMIB	$	1,638.2	$	—	N/A	$	1,634.5	$	—	N/A
GLWB:
Lifetime Income (L.INC)	$	993.8	$	—	N/A	$	—	$	—	N/A
Total - GLWB	$	993.8	$	—	N/A	$	—	$	—	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 2006.  

²   GMAB contracts with the hybrid GMAB/GLWB rider had account values of $2.95 billion and $939.1 million as of December 31, 2006 and 2005, 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.  

97

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

The following table is a rollforward of the liabilities for guarantees on variable annuity contracts reflected in the Company’s general account for the years indicated:

(in millions)	GMDB			GMAB			GMIB		GLWB		Total
Balance as of December 31, 2004	$	23.6		$	20.6		$	0.8	$	—	$	45.0
Expense provision		32.8			—			0.4		—		33.2
Net claims paid		(29.5	)		—			—		—		(29.5	)
Value of new business sold		—			53.4			—		—		53.4
Change in fair value		—			(6.1	)		—		—		(6.1	)
Balance as of December 31, 2005		26.9			67.9			1.2		—		96.0
Expense provision		32.5			—			—		0.3		32.8
Net claims paid		(30.1	)		—			—		—		(30.1	)
Value of new business sold		—			95.2			—		—		95.2
Change in fair value		—			(46.8	)		—		—		(46.8	)
Balance as of December 31, 2006	$	29.3		$	116.3		$	1.2	$	0.3	$	147.1

The following table summarizes account balances of contracts with guarantees that were invested in separate accounts as of December 31:

(in millions)	2006		2005
Mutual funds:
Bond	$	4,467.3	$	3,857.3
Domestic equity		29,808.4		28,011.3
International equity		3,420.5		2,161.4
Total mutual funds		37,696.2		34,030.0
Money market funds		1,414.4		1,350.4
Total	$	39,110.6	$	35,380.4

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.

In accordance with SOP 03-01, GLWB claim reserves for the L.INC rider are determined each period by estimating the expected value of withdrawal benefits in excess of the projected account balance and recognizing such potential additional liabilities of the Company as a benefit reserve expense ratably over the accumulation period. The Company periodically evaluates estimates used and adjusts the additional liability balance as appropriate, with a related charge or credit to life insurance and annuity benefits in the period of evaluation if actual experience or other evidence suggests that earlier assumptions should be revised.

98

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

The following assumptions and methodology were used to determine the GMDB claim reserves as of December 31, 2006 and 2005:

• Data used was based on a combination of historical numbers and future projections 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 – 8.0%  

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%

GMABs and hybrid GMABs/GLWBs are considered embedded derivatives under current accounting guidance, resulting in the related liabilities being separated from the host insurance product and recognized at fair value, with changes in fair value reported in earnings, and therefore, excluded from the SOP 03-1 policy benefits.

(8) Short-Term Debt  

The following table summarizes short-term debt as of December 31:

(in millions)	2006		2005
$800.0 million commercial paper program	$	—	$	134.7
$350.0 million securities lending program facility		75.2		75.0
$250.0 million securities lending program facility		—		32.6
Total short-term debt	$	75.2	$	242.3

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 maintain consolidated tangible net worth, as defined, in excess of $2.60 billion and that NLIC maintain statutory surplus, as defined, in excess of $1.67 billion. As of December 31, 2006, the Company and NLIC were in compliance with all covenants. The Company had no amounts outstanding under this agreement as of December 31, 2006 and 2005. 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 no commercial paper outstanding at December 31, 2006 and $134.7 million outstanding at December 31, 2005 at a weighted average effective interest rate of 4.22%.

99

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

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. NLIC had $75.2 million and $75.0 million outstanding under this agreement as of December 31, 2006 and 2005, respectively. As of December 31, 2006, the Company had not provided any guarantees on such borrowings, either directly or indirectly.

The Company paid interest on short-term debt totaling $11.7 million, $11.5 million and $3.6 million in 2006, 2005 and 2004, respectively.

(9) Long-Term Debt  

The following table summarizes surplus notes payable to NFS as of December 31:

(in millions)	2006		2005
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, $53.7 million and $50.7 million in 2006, 2005 and 2004, respectively. Payments of interest and principal under the notes require the prior approval of the Ohio Department of Insurance (ODI).

(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 provided, in effect, for each member to bear essentially the same federal income tax liability as if separate tax returns were filed.

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 subsidiaries.

100

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

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)	2006			2005
Deferred tax assets:
Future policy benefits	$	607.8		$	630.5
Other		138.6			185.9
Gross deferred tax assets		746.4			816.4
Less valuation allowance		(7.0	)		(7.0	)
Deferred tax assets, net of valuation allowance		739.4			809.4
Deferred tax liabilities:
Deferred policy acquisition costs		1,022.2			970.5
Other		173.9			237.1
Gross deferred tax liabilities		1,196.1			1,207.6
Net deferred tax liability	$	456.7		$	398.2

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 2006, 2005 and 2004.

The Company’s current federal income tax (asset) liability was $(12.6) million and $53.8 million as of December 31, 2006 and 2005, respectively.

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 representing its best estimate of additional amounts the Company could be required to pay if certain positions it had taken were challenged and ultimately denied by the IRS with respect to these tax years. 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).

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 quarter ended June 30, 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 in the amount 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.

101

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

The following table summarizes federal income tax expense attributable to income from continuing operations for the years ended December 31:

(in millions)	2006			2005		2004
Current	$	(61.8	)	$	90.6	$	181.5
Deferred		92.4			5.0		(61.5	)
Federal income tax expense	$	30.6		$	95.6	$	120.0

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:

	2006					2005					2004
(dollars in millions)	Amount			%		Amount			%		Amount			%
Computed (expected) tax expense	$	228.6		35.0		$	217.0		35.0		$	187.2		35.0
Tax exempt interest and DRD		(67.5	)	(10.3	)		(107.5	)	(17.3	)		(47.2	)	(8.8	)
Reserve release		(110.9	)	(17.0	)		—		—			—		—
Other, net		(19.6	)	(3.0	)		(13.9	)	(2.3	)		(20.0	)	(3.8	)
Total	$	30.6		4.7		$	95.6		15.4		$	120.0		22.4

The Jobs Creation Act of 2004 suspends policyholder surplus accounts (PSA) during 2005 and 2006 and provides that direct and indirect distributions from the PSA during any taxable year beginning after 2004 and before 2007 be treated as zero. Because NLIC had the ability and intent to distribute this PSA balance to its shareholder during the noted period, the potential tax liability was eliminated as of December 31, 2004. The Jobs Creation Act of 2004 had no other significant impact on the Company’s tax position.

Total federal income taxes (refunded) paid were $(4.3) million, $182.2 million and $142.3 million during the years ended December 31, 2006, 2005 and 2004, respectively.

102

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

(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

State insurance laws generally restrict the ability of insurance companies to pay cash dividends and make other payments in excess of certain prescribed limitations without prior approval. The Company is limited in the amount of shareholder dividends it may pay without prior approval by the ODI. The statutory capital and surplus of NLIC as of December 31, 2006 and 2005 was $2.68 billion and $2.60 billion, respectively. The statutory net income of NLIC for the years ended December 31, 2006, 2005 and 2004 was $537.5 million, $462.5 million and $317.7 million, respectively. As of January 1, 2007, based on statutory financial results as of and for the year ended December 31, 2006, NLIC could pay dividends totaling $162.5 million without obtaining prior approval. As of March 1, 2007, NLIC will be able to pay dividends to NFS totaling $232.5 million upon providing prior notice to the ODI. On February 21, 2007, NLIC declared an ordinary dividend of $232.5 million and an extraordinary dividend of $242.5 million, both payable to NFS in March 2007. NLIC will provide notice to the ODI of the ordinary dividend and seek prior approval from the ODI of the extraordinary dividend before paying these dividends to NFS.

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

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

103

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

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 (expense), for the years ended December 31:

(in millions)	2006			2005			2004
Net unrealized losses on securities available-for-sale arising during the period:
Net unrealized losses before adjustments	$	(171.3	)	$	(687.2	)	$	(182.0	)
Net adjustment to deferred policy acquisition costs		40.9			187.0			99.1
Net adjustment to future policy benefits and claims		21.5			17.0			(11.0	)
Related federal income tax benefit		38.1			169.1			33.3
Net unrealized losses		(70.8	)		(314.1	)		(60.6	)
Reclassification adjustment for net realized losses (gains) on securities available-for-sale realized during the period:
Net unrealized losses (gains)		9.2			(20.3	)		27.5
Related federal income tax (benefit) expense		(3.2	)		7.1			(9.6	)
Net reclassification adjustment		6.0			(13.2	)		17.9
Other comprehensive loss on securities available-for-sale		(64.8	)		(327.3	)		(42.7	)
Accumulated net holding (losses) gains on cash flow hedges:
Unrealized holding (losses) gains		(0.2	)		41.7			(47.4	)
Related federal income tax benefit (expense)		0.1			(14.6	)		16.6
Other comprehensive (loss) income on cash flow hedges		(0.1	)		27.1			(30.8	)
Total other comprehensive loss	$	(64.9	)	$	(300.2	)	$	(73.5	)

Adjustments for net realized gains and losses on the ineffective portion of cash flow hedges were immaterial during the years ended December 31, 2006, 2005 and 2004.

104

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

(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 $19.9 million, $16.6 million and $13.7 million for the years ended December 31, 2006, 2005 and 2004, 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, 2006, 2005 and 2004.

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 $6.6 million, $6.2 million and $5.8 million for the years ended December 31, 2006, 2005 and 2004, 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 and that are within industry guidelines and practices.

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, 2006, 2005 and 2004, the Company made payments to NMIC and NSC totaling $261.7 million, $274.1 million and $194.6 million, respectively.

105

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

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 $5.48 billion and $6.39 billion as of December 31, 2006 and 2005, respectively. Total revenues from these contracts were $133.4 million, $136.2 million and $136.5 million for the years ended December 31, 2006, 2005 and 2004, respectively, and include policy charges, net investment income from investments backing the contracts and administrative fees. Total interest credited to the account balances was $110.7 million, $107.3 million and $107.9 million for the years ended December 31, 2006, 2005 and 2004, 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, 2006, 2005 and 2004, the Company made lease payments to NMIC of $19.3 million, $18.7 million and $18.4 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, 2006, 2005 and 2004 were $430.8 million, $429.5 million and $335.6 million, respectively, while benefits, claims and expenses ceded during these years were $470.4 million, $398.8 million and $336.0 million, respectively.

Funds of NWD Investment Management, Inc. (NWD), an affiliate, are offered to the Company’s customers as investment options in certain of the Company’s products. As of December 31, 2006 and 2005, customer allocations to NWD funds totaled $18.26 billion and $15.70 billion, respectively. For the years ended December 31, 2006, 2005 and 2004, NWD paid the Company $64.4 million, $51.6 million and $44.5 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 $28.3 million, $26.5 million and $23.2 million for the years ended December 31, 2006, 2005 and 2004, 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, 2006 and 2005, the Company had no outstanding borrowings from affiliated entities under such agreements. During 2006, 2005 and 2004, the most the Company had outstanding at any given time was $191.5 million, $55.3 million and $227.7 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 entered into agreements with Nationwide Cash Management Company (NCMC), an affiliate, under which NCMC acts as a common agent in handling the purchase and sale of short-term securities for the respective accounts of the participants. Amounts on deposit with NCMC for the benefit of the Company were $601.3 million and $390.9 million as of December 31, 2006 and 2005, 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, 2006, 2005 and 2004 were $58.1 million, $59.0 million and $63.1 million, respectively.

During the years ended December 31, 2006 and 2005, the Company did not purchase any fixed maturity securities available-for-sale from NFN compared to $829.9 million during 2004. NFN recorded gross realized gains of $23.4 million on such transactions during 2004.

106

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

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 $6.9 million, $2.9 million and $2.6 million for the years ended December 31, 2006, 2005 and 2004, 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. Total payments (from) to NMIC were $(15.3) million, $45.0 million and $37.4 million in the years ended December 31, 2006, 2005 and 2004, respectively. These payments related to tax years prior to deconsolidation.

In 2006, 2005 and 2004, NLIC paid dividends to NFS totaling $375.0 million, $185.0 million and $125.0 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, 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 National Association of Securities Dealers 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.

107

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

In addition, state and federal regulators have commenced investigations or other proceedings 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, 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 and proceedings 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, 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, 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 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 such litigation or regulatory actions will not have a material adverse effect on the Company in the future.

On November 15, 2006, NFS, NLIC and NRS were named in a lawsuit filed in the Untied 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. NFS, NLIC and NRS intend 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 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. NLIC continues to defend this lawsuit vigorously.

108

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

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 a 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. On November 29, 2006, the plaintiff filed its appellate brief with the Fourth Circuit Court of Appeals contesting the District Court’s dismissal. NLIC continues to defend this lawsuit vigorously.

On January 21, 2004, NLIC, Nationwide Life Insurance Company of America, NLAIC, NFS and Nationwide Financial Corporation (collectively referred to as the Companies) were named in a lawsuit filed in the United States District Court for the Northern District of Mississippi entitled United Investors Life Insurance Company v. Nationwide Life Insurance Company and/or Nationwide Life Insurance Company of America and/or Nationwide Life and Annuity Insurance Company and/or Nationwide Life and Annuity Company of America and/or Nationwide Financial Services, Inc. and/or Nationwide Financial Corporation, and John Does A-Z. In its complaint, the plaintiff alleges that the Companies and/or their affiliated life insurance companies caused the replacement of variable insurance policies and other financial products issued by United Investors with policies issued by the Companies. The plaintiff raises claims for (1) violations of the Federal Lanham Act, and common law unfair competition and defamation; (2) tortious interference with the plaintiff’s contractual relationship with Waddell & Reed, Inc. and/or its affiliates, Waddell & Reed Financial, Inc., Waddell & Reed Financial Services, Inc. and W&R Insurance Agency, Inc., or with the plaintiff’s contractual relationships with its variable policyholders; (3) civil conspiracy; and (4) breach of fiduciary duty. The complaint seeks compensatory damages, punitive damages, pre- and post-judgment interest, a full accounting, a constructive trust and costs and disbursements, including attorneys’ fees. On December 30, 2005, the Companies filed a motion for summary judgment. On June 15, 2006, the District Court granted the Companies’ motion for summary judgment on all grounds and dismissed the plaintiff’s entire case with prejudice. The plaintiff appealed the District Court’s decision to the Fifth Circuit Court of Appeals. The appeal has been fully briefed, and the Companies are awaiting a decision. The Companies continue to defend this lawsuit vigorously.

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 NLIC and NFS, 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. NFS’ and NLIC’s motion to dismiss the plaintiffs’ fifth amended complaint is currently pending before the court. NFS and NLIC continue to defend this lawsuit vigorously.

109

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

Tax Matters

The Company’s federal income tax returns are routinely audited by the IRS. Management has established tax reserves representing its best estimate of additional amounts it may be required to pay if certain tax positions it has taken are challenged and ultimately denied by the IRS. 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/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. 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.

(15) Guarantees  

Since 2001, the Company has sold $626.1 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, 2006, the Company held guarantee reserves totaling $6.3 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 $1.36 billion. The Company does not anticipate making any payments related to these guarantees.

At the time of the sales, $5.9 million of net sale proceeds were set aside 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. During 2006 and 2005, no stabilization collateral amounts were released into income. As of December 31, 2006 and 2005, $2.2 million of stabilization collateral was unrecognized and recorded as a reserve, respectively.

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.

110

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

(16) Variable Interest Entities  

As of December 31, 2006 and 2005, the Company had relationships with 18 and 19 variable interest entities (VIEs), respectively, each of which the Company was the primary beneficiary. As of December 31, 2006, each VIE was 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 $445.5 million and $440.6 million as of December 31, 2006 and December 31, 2005, respectively. The following table summarizes the components of net assets as of December 31:

(in millions)	2006			2005
Mortgage loans on real estate	$	—		$	31.5
Other long-term investments		432.5			478.6
Short-term investments		33.7			42.3
Other assets		37.8			41.3
Short-term debt		—			(32.6	)
Other liabilities		(58.5	)		(120.5	)

The Company’s total loss exposure from VIEs of which the Company is the primary beneficiary was immaterial as of December 31, 2006 and 2005 (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 $68.9 million and $53.9 million as of December 31, 2006 and 2005, respectively.

111

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

(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 gains and losses on investments, hedging instruments and hedged items, except for periodic net coupon settlements on non-qualifying derivatives and net realized gains and losses related to securitizations and (2) the adjustment to amortization of DAC related to net realized 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(k) 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 certain structured products business; the MTN program; net investment income and certain expenses not allocated to other segments; periodic net coupon settlements on non-qualifying derivatives; interest expense on debt; revenue and expenses of the Company’s non-insurance subsidiaries not reported in other segments; and net realized gains and losses related to securitizations.

112

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

The following table summarizes 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
2006
Revenues:
Policy charges	$	581.7	$	160.2	$	390.7	$	—		$	1,132.6
Traditional life insurance and immediate annuity premiums		142.5		—		165.8		—			308.3
Net investment income		739.5		636.0		328.2		354.8			2,058.5
Net realized gains on investments, hedging instruments and hedged items1		—		—		—		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 account values		501.7		440.5		179.2		208.7			1,330.1
Life insurance and annuity benefits		202.8		—		247.5		—			450.3
Policyholder dividends on participating policies		—		—		25.6		—			25.6
Amortization of DAC		352.7		37.9		69.6		(9.9	)		450.3
Interest expense on debt		—		—		—		65.5			65.5
Other operating expenses		206.3		179.1		142.4		4.0			531.8
Total benefits and expenses		1,263.5		657.5		664.3		268.3			2,853.6
Income from continuing operations before federal income tax expense		202.8		138.7		220.7		90.9		$	653.1
Net realized gains on investments, hedging instruments and hedged items1		—		—		—		(1.0	)
Adjustment to amortization related to net realized gains and losses		—		—		—		(9.9	)
Pre-tax operating earnings	$	202.8	$	138.7	$	220.7	$	80.0
Assets as of period end	$	55,404.6	$	28,817.2	$	16,948.8	$	8,791.8		$	109,962.4

¹   Excluding periodic net coupon settlements on non-qualifying derivatives and net realized gains and losses related to securitizations.  

113

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

(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
Traditional life insurance and immediate annuity premiums		96.7		—		163.3		—			260.0
Net investment income		822.4		642.9		332.8		307.1			2,105.2
Net realized gains on investments, hedging instruments and hedged items1		—		—		—		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 account values		557.7		444.8		182.4		146.1			1,331.0
Life insurance and annuity benefits		149.1		—		228.4		—			377.5
Policyholder dividends on participating policies		—		—		33.1		—			33.1
Amortization of DAC		329.1		47.2		89.0		1.0			466.3
Interest expense on debt		—		—		—		66.3			66.3
Other operating expenses		193.1		181.8		148.1		15.8			538.8
Total benefits and expenses		1,229.0		673.8		681.0		229.2			2,813.0
Income from continuing operations before federal income tax expense		223.8		114.3		192.8		89.2		$	620.1
Net realized gains on investments, hedging instruments and hedged items1		—		—		—		(9.5	)
Adjustment to amortization of DAC related to net realized gains and losses		—		—		—		1.0
Pre-tax operating earnings	$	223.8	$	114.3	$	192.8	$	80.7
Assets as of period end	$	52,929.2	$	29,987.2	$	14,728.7	$	9,313.4		$	106,958.5

¹   Excluding periodic net coupon settlements on non-qualifying derivatives and net realized gains and losses related to securitizations.  

114

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Notes to Consolidated Financial Statements, Continued

December 31, 2006, 2005 and 2004

(in millions)	Individual Investments		Retirement Plans		Individual Protection		Corporate and Other			Total
2004
Revenues:
Policy charges	$	503.6	$	157.0	$	364.6	$	—		$	1,025.2
Traditional life insurance and immediate annuity premiums		87.5		—		182.9		—			270.4
Net investment income		824.8		627.9		327.2		220.6			2,000.5
Net realized losses on investments, hedging instruments and hedged items1		—		—		—		(43.0	)		(43.0	)
Other income		0.6		—		—		15.8			16.4
Total revenues		1,416.5		784.9		874.7		193.4			3,269.5
Benefits and expenses:
Interest credited to policyholder account values		573.5		435.5		181.5		86.7			1,277.2
Life insurance and annuity benefits		136.9		—		232.3		—			369.2
Policyholder dividends on participating policies		—		—		36.2		—			36.2
Amortization of DAC		276.1		39.6		94.4		—			410.1
Interest expense on debt		—		—		—		59.8			59.8
Other operating expenses		210.0		184.5		159.7		27.8			582.0
Total benefits and expenses		1,196.5		659.6		704.1		174.3			2,734.5
Income from continuing operations before federal income tax expense		220.0		125.3		170.6		19.1		$	535.0
Net realized losses on investments, hedging instruments and hedged items1		—		—		—		43.0
Pre-tax operating earnings	$	220.0	$	125.3	$	170.6	$	62.1
Assets as of period end	$	52,642.5	$	29,668.7	$	12,932.4	$	10,714.3		$	105,957.9

¹   Excluding periodic net coupon settlements on non-qualifying derivatives and net realized gains and losses related to securitizations.  

115

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, 2006 (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	$	123.7	$	133.7	$	133.7
Agencies not backed by the full faith and credit of the U.S. Government		559.4		603.4		603.4
Obligations of states and political subdivisions		266.0		259.5		259.5
Foreign governments		34.9		36.5		36.5
Public utilities		1,541.9		1,543.5		1,543.5
All other corporate		22,671.3		22,698.8		22,698.8
Total fixed maturity securities available-for-sale		25,197.2		25,275.4		25,275.4
Equity securities available-for-sale:
Common stocks:
Banks, trusts and insurance companies		13.3		17.8		17.8
Industrial, miscellaneous and all other		7.8		9.1		9.1
Nonredeemable preferred stocks		7.4		7.5		7.5
Total equity securities available-for-sale		28.5		34.4		34.4
Mortgage loans on real estate, net		8,222.9				8,202.2	1
Real estate, net:
Investment properties		66.3				49.7	2
Acquired in satisfaction of debt		5.2				5.1	2
Total real estate, net		71.5				54.8
Policy loans		639.2				639.2
Other long-term investments		677.4				574.9	3, 4
Short-term investments, including amounts managed by a related party		1,722.0				1,722.0
Total investments	$	36,558.7			$	36,502.9

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 operating gains and/or losses of investments in limited partnerships.  

⁴   Amount shown does not agree to the audited consolidated balance sheet due to $24.1 million in unconsolidated related party investments.  

See accompanying report of independent registered public accounting firm.

116

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Schedule III        Supplementary Insurance Information

As of December 31, 2006, 2005 and 2004 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
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
2004
Individual Investments	$	2,015.5		$	15,500.6						$	87.5
Retirement Plans		301.7			10,139.8							—
Individual Protection		1,244.1			5,430.5							182.9
Corporate and Other		(144.7	)		5,312.2							—
Total	$	3,416.6		$	36,383.1						$	270.4
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
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	)		4.0
Total	$	2,058.5		$	1,806.0	$	450.3		$	531.8
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			15.8
Total	$	2,105.2		$	1,741.6	$	466.3		$	538.8
2004
Individual Investments	$	824.8		$	710.4	$	276.1		$	210.0
Retirement Plans		627.9			435.5		39.6			184.5
Individual Protection		327.2			450.0		94.4			159.7
Corporate and Other		220.6			86.7		—			27.8
Total	$	2,000.5		$	1,682.6	$	410.1		$	582.0

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.  

117

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

(a wholly-owned subsidiary of Nationwide Financial Services, Inc.)

Schedule IV          Reinsurance

As of December 31, 2006, 2005 and 2004 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
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%
2004
Life insurance in force	$	123,756.6	$	46,866.2	$	10.2	$	76,900.6	0.0%
Premiums:
Life insurance 1	$	300.7	$	30.6	$	0.3	$	270.4	0.1%
Accident and health insurance		312.7		345.1		32.4		—	N/A
Total	$	613.4	$	375.7	$	32.7	$	270.4	12.1%

¹   Primarily represents premiums from traditional life insurance and life-contingent immediate annuities and excludes deposits on investment products and universal life insurance products.  

118

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, 2006, 2005 and 2004 (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
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
2004
Valuation allowances - mortgage loans on real estate	$	29.1	$	7.5	$	—	$	3.3	$	33.3

¹   Amounts represent transfers to real estate owned and recoveries.  

119

PART C. OTHER INFORMATION

Item 24.                 Financial Statements and Exhibits

(a) All financial statements are included in Parts A and B of the Registration Statement:

Nationwide Variable Account:

Report of Independent Registered Public Accounting Firm.

Statement of Assets, Liabilities and Contract

Owners' Equity as of December 31, 2006.

Statements of Operations for the year

ended December 31, 2006

Statements of Changes in Contract

Owners' Equity for the years ended

December 31, 2006 and 2005.

Notes to Financial Statements.

Nationwide Life Insurance Company and subsidiaries:

Report of Independent Registered Public Accounting Firm.

Consolidated Balance Sheets as of December

31, 2006 and 2005.

Consolidated Statements of Income for the

years ended December 31, 2006, 2005 and

2004.

Consolidated Statements of Shareholder’s

Equity for the years ended December 31,

2006, 2005 and 2004.

Consolidated Statements of Cash Flows for

the years ended December 31, 2006, 2005

and 2004.

Notes to Consolidated Financial Statements.

Financial Statement Schedules

   (b) Exhibits

(1) Resolution of the Depositor's Board of Directors authorizing the establishment of the Registrant *

(2) Not Applicable

(3) Underwriting or Distribution of contracts between the Depositor and Principal Underwriter**

(4) The form of the variable annuity contract*

(5) Variable Annuity Application*

(6) Articles of Incorporation of Depositor*

(7) Not Applicable

(8) Not Applicable

(9) Opinion of Counsel*

(10) Consent of Independent Registered Public Accounting Firm – Attached hereto

(11) Not Applicable

(12) Not Applicable

(99) Power of Attorney – Attached hereto.

*Filed previously with this Registration Statement (1933 act File No. 2–58043) and hereby incorporated by reference.

**Filed previously with Post-Effective Amendment No. 36 to the Registration Statement (1933 Act File No. 2-58043) and hereby incorporated by reference.

Item 25. 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-Financial, Investments and Strategy	Robert A. Rosholt
Senior Vice President and Treasurer	Harry H. Hallowell
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-CIO Strategic Investments	Gary I. Siroko
Senior Vice President-Corporate Relations	Gregory S. Lashutka
Senior Vice President-Corporate Strategy	J. Stephen Baine
Senior Vice President-Division General Counsel	Thomas W. Dietrich
Senior Vice President-Enterprise Chief Risk Officer	Brian W. Nocco
Senior Vice President-Health and Productivity	Holly R. Snyder
Senior Vice President-In Retirement Business Head	Keith I. Millner
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	R. Dennis Noice
Senior Vice President-Non-Affiliated Sales	John Laughlin 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 Claims	David R. Jahn
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
Vice President-Assistant to the CEO and Secretary	Thomas E. Barnes
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 26.                 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.
1717 Insurance Agency of Massachusetts, Inc.			Massachusetts		The company is established to grant proper licensing to the Nationwide Life Insurance Company of America affiliates in Massachusetts.
1717 Insurance Agency of Texas, Inc.			Texas		The company is established to grant proper licensing to the Nationwide Life Insurance Company of America affiliates in Texas.
AGMC Reinsurance, Ltd.			Turks & Caicos Islands		The company is in the business of reinsurance of mortgage guaranty risks.
AID Finance Services, Inc.			Iowa		The company operates as a holding company.
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.
Allnations, Inc.			Ohio		The company engages in promoting, extending, and strengthening cooperative insurance organizations throughout the world.
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.
Audenstar Limited			England and Wales		The company is an investment holding company.
BlueSpark, LLC			Ohio		The company is currently inactive.
Cal-Ag Insurance Services, Inc.			California		The company is an insurance agency.
CalFarm Insurance Agency			California		The company is an insurance agency.

COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart unless otherwise indicated)	PRINCIPAL BUSINESS
Colonial County Mutual Insurance Company*	Texas		The company underwrites non-standard automobile and motorcycle insurance and other various commercial liability coverages 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)	Ohio		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 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.
Financial Settlement Services Agency, Inc.	Ohio		The company is an insurance agency in the business of selling structured settlement products.
FutureHealth Corporation	Maryland		The company is a wholly-owned subsidiary of FutureHealth Holding Company, which provides population health management.
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.
Gartmore Distribution Services, Inc.*	Delaware		The company is a limited purpose broker-dealer.
Gartmore Investor Services, Inc.	Ohio		The company provides transfer and dividend disbursing agent services to various mutual fund entities.
Gartmore Morley Capital Management, Inc.	Oregon		The company is an investment advisor and stable value money manager.
Gartmore Mutual Fund Capital Trust	Delaware		The trust acts as a registered investment advisor.
Gartmore S.A. Capital Trust	Delaware		The trust acts as a registered investment advisor.
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.

COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart unless otherwise indicated)	PRINCIPAL BUSINESS
GatesMcDonald DTAO, LLC	Ohio		The company provides disability tax reporting services.
GatesMcDonald DTNHP, LLC	Ohio		The company provides disability tax reporting services.
GatesMcDonald DTC, LLC	Ohio		The company provides disability tax reporting services.
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.
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 automobile and motorcycle insurance for Colonial County Mutual Insurance Company.
Morely & Associates, Inc. (f.k.a. Gartmore Morley & Associates, Inc.)	Oregon		The company brokers or places book-value maintenance agreements (wrap contracts) and guarantee investment contracts for collective investment trusts and accounts.
Morley Financial Services, Inc. (f.k.a. Gartmore Morley Financial Services, Inc.)	Oregon		The company is a holding 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.
National Casualty Company of America, Ltd.	England		This is a limited liability company organized for profit under the Companies Act of 1948 of England for the purpose of carrying on the business of insurance, reinsurance, indemnity, and guarantee of various kinds.  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 Holdings	England and Wales		The company operates as a holding company.

COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart unless otherwise indicated)	PRINCIPAL BUSINESS
Nationwide Global Asset Management, Inc. (f.k.a. Gartmore Global Asset Management , Inc.)	Delaware		The company operates as a holding company.
Nationwide Assurance Company	Wisconsin		The company underwrites non-standard automobile and motorcycle insurance.
Nationwide Bank			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.	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.
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 Institution Distributors Insurance Agency, Inc. of Massachusetts	Massachusetts		The company is an insurance agency.
Nationwide Financial Institution Distributors Insurance Agency, Inc. of New Mexico	New Mexico		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.

COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart unless otherwise indicated)	PRINCIPAL BUSINESS
Nationwide Financial Sp. Zo.o	Poland		The company is currently inactive.
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.
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 Finance, LLC	Ohio		The company acts as a support company for Nationwide Global Holdings, Inc. in its international capitalization efforts.
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, Inc. (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 company underwrites general property and 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.
Nationwide Life and Annuity Company of America**	Delaware		The company provides individual life insurance 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 and residential property insurance in Texas.

COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart unless otherwise indicated)	PRINCIPAL BUSINESS
Nationwide Management Systems, Inc.	Ohio		The company offers a preferred provider organization and other related products and services.
Nationwide Mutual Capital, 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.
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 Properties, Ltd.	Ohio		The company is engaged in the business of developing, owning and operating real estate and real estate investments.
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*	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 investment.
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 Sales Solutions, Inc.	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.

COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart unless otherwise indicated)	PRINCIPAL BUSINESS
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 company is currently inactive.
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.
NFS Distributors, Inc.	Delaware		The company acts primarily as a holding company for Nationwide Financial Services, Inc.'s distribution companies.
NGH UK, Ltd.*	United Kingdom		The company is currently inactive.
NMC CPC WT Investment, LLC	Delaware		The business of the company is to hold and exercise rights in a specific private equity investment.
NorthPointe Capital LLC	Delaware		The company acts as a registered investment advisor.
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.
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.

COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart unless otherwise indicated)	PRINCIPAL BUSINESS
Quick Sure Auto Agency, Inc.	Texas		The company is an insurance agency and operates as an employee agent "storefront" for Titan Insurance Services.
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.
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 Advisory Services Corporation (d.b.a. TBG Advisors)	California		The company is an investment advisor.
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.
TBG Financial & Insurance Services Corporation of Hawaii	Hawaii		The corporation consults with corporate clients and financial institutions on the development and implementation of proprietary, private placement and institutional insurance 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 Agency, Inc. (d.b.a. Arlans Agency)	Michigan		The company is an insurance agency that primarily sells non-standard automobile insurance for Titan Insurance Company in Michigan.
Titan Auto Insurance of New Mexico, Inc.	New Mexico		The company is an insurance agency that operates employee agent storefronts.
Titan Holdings Service Corporation	Texas		The company is currently inactive.
Titan Indemnity Company	Texas		The company is a multi-line 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.
Titan National Auto Call Center, Inc.	Texas		The company is licensed as an insurance agency that operates as an employee agent "call center" for Titan Indemnity Company.
Union Bond & Trust Company (f.k.a. Gartmore Trust Company)	Oregon		The company is an Oregon state bank with trust powers.
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 Financial Corporation	Delaware		The company acts as a holding company specifically for holding insurance companies of Victoria group of companies.
Victoria Fire & Casualty Company	Ohio		The company is a property and casualty insurance company.
Victoria Insurance Agency, Inc.	Ohio		The company is an insurance agency that acts as a broker for independent agents appointed with the Victoria companies in the State of Ohio.
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.

COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart unless otherwise indicated)	PRINCIPAL BUSINESS
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.
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
	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 27.Number of Contract Owners

The number of contract owners of Qualified and Non-Qualified Contracts as of January 31, 2007 was 10,331 and 0, respectively.

Item 28.           Indemnification

Provision is made in Nationwide's Amended 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 29.          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 VL Separate Account-C
Nationwide Variable Account	Nationwide VL Separate Account-D
Nationwide Variable Account-II	Nationwide VL Separate Account-G
Nationwide Variable Account-4	Nationwide VLI Separate Account-2
Nationwide Variable Account-5	Nationwide VLI Separate Account-3
Nationwide Variable Account-6	Nationwide VLI Separate Account-4
Nationwide Variable Account-7	Nationwide VLI Separate Account-5
Nationwide Variable Account-8	Nationwide VLI Separate Account-6
Nationwide Variable Account-9	Nationwide VLI Separate Account-7
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	Keith J. Kelly
Senior Vice President, Treasurer and Director	James D. Benson.
Vice President	Karen R. Colvin
Vice President	Scott A. Englehart
Vice President	Charles E. Riley
Vice President	Trey Rouse
Vice President and Assistant Secretary	Thomas E. Barnes
Vice President-Chief Compliance Officer	James J. Rabenstine
Associate Vice President and Secretary	Glenn W. Soden
Assistant Treasurer	Terry C. Smetzer
Director	John Laughlin Carter
Director	Keith I. Millner

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 30.          Location of Accounts and Records

Timothy G. Frommeyer

Nationwide Life Insurance Company

One Nationwide Plaza

Columbus, OH  43215

Item 31.          Management Services

Not Applicable

Item 32.          Undertakings

The Registrant hereby undertakes to:

(a) file a post-effective amendment to this registration statement as frequently as is necessary to ensure that the audited financial statements in the registration statement are never more than 16 months old for so long as payments under the variable annuity contracts may be accepted;

(b) include either (1) as part of any application to purchase a contract offered by the prospectus, a space that an applicant can check to request a Statement of Additional Information, or (2) a post card or similar written communication affixed to or included in the prospectus that the applicant can remove to send for a Statement of Additional Information; and

(c) deliver any Statement of Additional Information and any financial statements required to be made available under this form promptly upon written or oral request.

The Registrant hereby represents that any contract offered by the prospectus and which is issued pursuant to Section 403(b) of the Internal Revenue Code is issued by the Registrant in reliance upon, and in compliance with, the Securities and Exchange Commission's no-action letter to the American Council of Life Insurance (publicly available November 28, 1988) which permits withdrawal restrictions to the extent necessary to comply with Internal Revenue Code Section 403(b)(11).

Nationwide hereby 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 the risks assumed by Nationwide.

Signatures

As required by the Securities Act of 1933, and the Investment Company Act of 1940, the Registrant, NATIONWIDE VARIABLE ACCOUNT certifies that it meets the requirements of Rule 485(b) under the Securities Act of 1933 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 20th day of April, 2007.

NATIONWIDE VARIABLE ACCOUNT

(Registrant)

NATIONWIDE LIFE INSURANCE COMPANY

(Depositor)

By /s/W. Michael Stobart

W. Michael Stobart

As required by the Securities Act of 1933, this Registration Statement has been signed by the following persons in the capacities indicated on the 20th day of April, 2007.

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
DONALD L. MCWHORTER
Donald L. McWhorter, 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
	By /s/ W. Michael Stobart
	W. Michael Stobart
	Attorney-in-Fact