UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM N-4

REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933                                                                                                                                                                                                                                                      File No. 333-105992

Pre-Effective Amendment No.	o
Post-Effective Amendment No. 10	þ

and

REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940                                                                                                                                                                                                                                 File No.  811-3330

Amendment No. 221 þ

(Check appropriate box or boxes.)

NATIONWIDE VARIABLE ACCOUNT – II

(Exact Name of Registrant)

NATIONWIDE LIFE INSURANCE COMPANY

(Name of Depositor)

One Nationwide Plaza, Columbus, Ohio 43215

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

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

Thomas E. Barnes, SVP and Secretary, One Nationwide Plaza, Columbus, Ohio 43215

(Name and Address of Agent for Service)

Approximate Date of Proposed Public Offering May 1, 2008

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

o      immediately upon filing pursuant to paragraph (b)

þ      on May 1, 2008pursuant 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 Individual Flexible Premium Deferred Variable Annuity Contract

Schwab Custom Solutions™ Variable Annuity

Nationwide Life Insurance Company

Individual Flexible Premium Deferred Variable Annuity Contracts

Issued by Nationwide Life Insurance Company through its Nationwide Variable Account-II

The date of this prospectus is May 1, 2008.

This prospectus contains basic information you should understand about the contracts before investing.  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.  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, 2008), which contains additional information about the contracts and the variable account, including the Condensed Financial Information for the various variable account charges applicable to the contracts, has been filed with the Securities and Exchange Commission ("SEC") and is incorporated herein by reference.  (The Condensed Financial Information for the minimum and maximum variable account charges is available in Appendix B of this prospectus.)The table of contents for the Statement of Additional Information is on page 39.  For general information or to obtain free copies of the Statement of Additional Information, call Nationwide's service center at 1-800-848-6331 (TDD 1-800-238-3035) or write:

Nationwide Life Insurance Company

5100 Rings Road, RR1-04-F4

Dublin, Ohio 43017-1522

Information about this and other Nationwide products can be found at: www.nationwide.com.

Information about us and the product (including the Statement of Additional Information) may also be reviewed and copied at the SEC’s Public Reference Room in Washington, D.C., or may be obtained, upon payment of a duplicating fee, by writing the Public Reference Section of the SEC, 100 F Street NE, Washington, D.C. 20549-0102.  Additional information on the operation of the Public Reference Room may be obtained by calling the SEC at (202) 551-8090.  The SEC also maintains a web site (www.sec.gov) that contains the prospectus, the SAI, material incorporated by reference, and other information.

Before investing, understand that annuities and/or life insurance products are not insured by the FDIC 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 Variable Insurance Funds

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

Alger American Fund

·   Alger American Balanced Portfolio: Class S Shares

·   Alger American Mid Cap Growth Portfolio: Class S Shares

AllianceBernstein Variable Products Series Fund, Inc.

·   AllianceBernstein Growth and Income Portfolio: Class B

·   AllianceBernstein Small/Mid Cap Value Portfolio: Class B

American Century Variable Portfolios, Inc.

·   American Century VP Income & Growth Fund: Class II

·   American Century VP Mid Cap Value Fund: Class II

·   American Century VP Value Fund: Class II*

American Century Variable Portfolios II, Inc.

·   American Century VP Inflation Protection Fund: Class II

Dreyfus

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

·   Dreyfus Stock Index Fund, Inc.: Service Shares

·   Dreyfus Variable Investment Fund – Appreciation Portfolio: Service Shares

·   Dreyfus Variable Investment Fund – Developing Leaders Portfolio: Service Shares

Federated Insurance Series

·   Federated Capital Appreciation Fund II: Service Shares

Fidelity Variable Insurance Products Fund

·   VIP Energy Portfolio: Service Class 2†

·   VIP Equity-Income Portfolio: Service Class 2

·   VIP Growth Portfolio: Service Class 2

·   VIP Investment Grade Bond Portfolio: Service Class 2

·   VIP Mid Cap Portfolio: Service Class 2

·   VIP Overseas Portfolio: Service Class 2R†

1

Franklin Templeton Variable Insurance Products Trust

·   Franklin Income Securities Fund: Class 2

·   Franklin Small Cap Value Securities Fund: Class 2

·   Franklin Templeton VIP Founding Funds Allocation Fund: Class 2

·   Templeton Foreign Securities Fund: Class 3†

·   Templeton Global Income Securities Fund: Class 3†

Janus Aspen Series

·   Balanced Portfolio: Service Shares

·   Forty Portfolio: Service Shares

·   International Growth Portfolio: Service II Shares†

Lehman Brothers Advisers Management Trust

·   AMT Short Duration Bond Portfolio: I Class

MFS Variable Insurance Trust

·   MFS Value Series: Service Class

Nationwide Variable Insurance Trust ("NVIT")

·   American Funds NVIT Asset Allocation Fund: Class II

·   American Funds NVIT Bond Fund: Class II

·   American Funds NVIT Global Growth Fund: Class II

·   American Funds NVIT Growth-Income Fund: Class II

·   American Funds NVIT Growth Fund: Class II

·   Federated NVIT High Income Bond Fund: Class III*†

·   Gartmore NVIT Emerging Markets Fund: Class VI†

·   Gartmore NVIT International Equity Fund: Class VI†

·   Lehman Brothers NVIT Core Plus Bond Fund: Class II

·   Neuberger Berman NVIT Multi Cap Opportunities Fund: Class II

·   Neuberger Berman NVIT Socially Responsible Fund: Class II

·   NVIT Core Bond Fund: Class II

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

·   NVIT Health Sciences Fund: Class VI†) (Formerly, Nationwide NVIT Global Health Sciences Fund: Class VI†)

·   NVIT International Index Fund: Class VIII†

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

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

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

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

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

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

·   NVIT Mid Cap Growth Fund: Class II (Formerly, Nationwide NVIT Mid Cap Growth Fund: Class II)

·   NVIT Mid Cap Index Fund: Class I

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

·   NVIT Multi-Manager International Growth Fund: Class VI†

·   NVIT Multi-Manager International Value Fund: Class VI† (Formerly, NVIT International Value Fund: Class VI†)

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

·   NVIT Multi-Manager Large Cap Value Fund: Class II

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

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

·   NVIT Multi-Manager Small Cap Growth Fund: Class II (Formerly, Nationwide Multi-Manager NVIT Small Cap Growth Fund: Class II)

·   NVIT Multi-Manager Small Cap Value Fund: Class II (Formerly, Nationwide Multi-Manager NVIT Small Cap Value Fund: Class II)

·   NVIT Multi-Manager Small Company Fund: Class II (Formerly, Nationwide Multi-Manager NVIT Small Company Fund: Class II)

·   NVIT Nationwide Fund: Class II

·   NVIT Short Term Bond Fund: Class II

·   NVIT Technology and Communications Fund: Class VI† (Formerly, Nationwide NVIT Global Technology and Communications Fund: Class VI†)

·   NVIT U.S. Growth Leaders Fund: Class II (Formerly, Nationwide NVIT U.S. Growth Leaders Fund: Class II)

·   Van Kampen NVIT Comstock Value Fund: Class II*

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

·   Van Kampen NVIT Real Estate Fund: Class II

Oppenheimer Variable Account Funds

·   Oppenheimer Capital Appreciation Fund/VA: Service Shares

·   Oppenheimer Global Securities Fund/VA: Class 4†

·   Oppenheimer High Income Fund/VA: Class 4†

·   Oppenheimer Main Street Fund®/VA: Service Shares

·   Oppenheimer Main Street Small Cap Fund®/VA: Service Shares

Pioneer Variable Contracts Trust

·   Pioneer Small Cap Value VCT Portfolio: Class I Shares

Schwab Annuity Portfolios

·   Schwab Money Market Portfolio™

T. Rowe Price Equity Series, Inc.

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

·   T. Rowe Price Equity Income Portfolio: Class II

Van Kampen

The Universal Institutional Funds, Inc.

·   Core Plus Fixed Income Portfolio: Class II*

The following underlying mutual funds are only available in contracts for which good order applications were received before July 1, 2008:

Neuberger Berman Advisers Management Trust

·   AMT International Portfolio: S Class †

·   AMT Socially Responsive Portfolio: I Class

2

The following underlying mutual funds are only available in contracts for which good order applications were received before May 1, 2008:

AIM Variable Insurance Funds

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

·   AIM V.I. Capital Appreciation Fund: Series II Shares

American Century Variable Portfolios, Inc.

·   American Century VP International Fund: Class IV†

·   American Century VP Vista Fund: Class II

Federated Insurance Series

·   Federated American Leaders Fund II: Service Shares

·   Federated Market Opportunity Fund II: Service Shares

·   Federated Quality Bond Fund II: Service Shares

Fidelity Variable Insurance Products Fund

·   VIP ContrafundÒ Portfolio: Service Class 2

Franklin Templeton Variable Insurance Products Trust

·   Templeton Developing Markets Securities Fund: Class 3†

Janus Aspen Series

·   INTECH Risk-Managed Core Portfolio: Service Shares

Neuberger Berman Advisers Management Trust

·   AMT Fasciano Portfolio: S Class *

·   AMT Mid-Cap Growth Portfolio: S Class

·   AMT Regency Portfolio: S Class

T. Rowe Price Equity Series, Inc.

·   T. Rowe Price Limited Term Bond Portfolio: Class II

Van Kampen

The Universal Institutional Funds, Inc

·   U.S. Real Estate Portfolio: Class II

The following underlying mutual funds are only available in contracts for which good order applications were received before May 1, 2007:

American Century Variable Portfolios, Inc.

·   American Century VP Ultra Fund: Class II

·   Oppenheimer High Income Fund/VA: Service Shares†

The following underlining mutual funds are only available to contracts issued before May 1, 2006:

Franklin Templeton Variable Insurance Products Trust

·   Franklin Rising Dividends Securities Fund: Class 2

MFS® Variable Insurance Trust

·   MFS Investors Growth Stock Series: Service Class

The following underlying mutual funds are only available in contracts for which good order applications were received before May 1, 2005:

Putnam Variable Trust

·   Putnam VT Growth and Income Fund: Class IB

·   Putnam VT Voyager Fund: Class IB

Effective May 1, 2005, the following underlying mutual fund is no longer available to receive transfers or new purchase payments:

Nationwide Variable Insurance Trust

·   Federated NVIT High Income Bond Fund: Class I*

Effective May 1, 2004, the following underlying mutual funds are no longer available to receive transfers or new purchase payments:

American Century Variable Portfolios, Inc.

·   American Century VP International Fund: Class II

Franklin Templeton Variable Insurance Products Trust

·   Templeton Foreign Securities Fund: Class 2

Janus Aspen Series

·   International Growth Portfolio: Service Shares

Nationwide Variable Insurance Trust

·   Gartmore NVIT Global Utilities Fund: Class II

·   NVIT Global Financial Services Fund: Class II (Formerly, Nationwide NVIT Global Financial Services Fund: Class II)

·   NVIT Health Sciences Fund: Class II (Formerly, Nationwide NVIT Global Health Sciences Fund: Class II)

·   NVIT Multi-Manager International Value Fund: Class II (Formerly, NVIT International Value Fund: Class II)

·   NVIT Technology and Communications Fund: Class II (Formerly, Nationwide NVIT Global Technology and Communications Fund: Class II)

Oppenheimer Variable Account Funds

·   Oppenheimer Global Securities Fund/VA: Service Shares

Putnam Variable Trust

·   Putnam VT International Equity Fund: Class IB

Van Kampen

The Universal Institutional Funds, Inc.

·   Emerging Markets Debt Portfolio: Class II

†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-II ("variable account") may be allocated to the Guaranteed Term Options (Guaranteed Term Options may not be available in every jurisdiction – refer to your contract for specific information).

Not all of the underlying mutual funds offered under the contract are available when the Capital Preservation Plus Option is elected.  Please see "Capital Preservation Plus Option" later in this prospectus for the list of underlying mutual funds available in conjunction with that option.

3

To contact Charles Schwab Insurance Services:

call:           1-888-311-4887

write:                      Schwab Insurance Services

P.O. Box 7666

San Francisco, California  94120-7666

or go on-line to:

www.schwab.com

4

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 Nationwide annuity payments begin.

Annuity commencement date- The date on which annuity payments are scheduled to begin.

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

Contract value- The value of all accumulation units in a contract plus any amount held under Guaranteed Term Options.

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

FDIC– Federal Deposit Insurance Corporation.

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.

Guaranteed Term Option - Investment Options that are part of the Multiple Maturity Separate Account providing a guaranteed interest rate paid over certain period of time (or terms), if certain conditions are met.  Guaranteed Term Option is referred to as Target Term Option in the state of Pennsylvania.

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

Investment-Only Contract- A contract purchased by a qualified pension, profit-sharing or stock bonus plan as defined by Section 401(a) of the Internal Revenue Code.

Multiple Maturity Separate Account– A separate account of Nationwide funding the Guaranteed Term Options with terms of 3, 5, 7, or 10 years with a fixed rate of return (subject to a market value adjustment).

Nationwide- Nationwide Life Insurance Company.

Net Asset Value- The value of one share of an underlying mutual fund at the close of the New York Stock Exchange.

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

Qualified Plan- A retirement plan that receives favorable tax treatment under Section 401 of the Internal Revenue Code, including Investment-Only Contracts.  In this prospectus, all provisions applicable to Qualified Plans also apply to Investment-Only Contracts unless specifically stated otherwise.

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

SEC – Securities and Exchange Commission.

SEP IRA- An annuity contract which qualifies for favorable tax treatment under Section 408(k) of the Internal Revenue Code.

Simple IRA- An annuity contract which qualifies for favorable tax treatment under Section 408(p) of the Internal Revenue Code.

Sub-accounts- Divisions of the variable account for which accumulation units and annuity units are separately maintained – each sub-account corresponds to a single underlying mutual fund.

Target Term Option– Investment options that are, in all material respects, the same as Guaranteed Term Options.  All references in this prospectus to Guaranteed Term Options in connection with the Capital Preservation Plus Lifetime Income Option will also mean Target Term Options (in applicable jurisdictions).

Tax Sheltered Annuity- An annuity that qualifies for favorable tax treatment under Section 403(b) of the Internal Revenue Code.  None of the Tax Sheltered Annuities sold under this prospectus are subject to the Employee Retirement Income Security Act of 1974, as amended ("ERISA").

Valuation date - Each day the New York Stock Exchange is 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- The period of time commencing at the close of a Valuation date and ending at the close of the New York Stock Exchange for the next succeeding Valuation date.

Variable account- Nationwide Variable Account-II, 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.

5

Table of Contents	Page
Glossary of Special Terms	5
Contract Expenses	8
Underlying Mutual Fund Annual Expenses	9
Example	9
Synopsis of the Contracts	10
Purpose of the Contract
Minimum Initial and Subsequent Purchase Payments
Charges and Expenses
Annuity Payments
Taxation
Ten Day Free Look
Condensed Financial Information	11
Financial Statements	11
Nationwide Life Insurance Company	11
Nationwide Investment Services Corporation	11
Charles Schwab and Co., Inc.	11
Investing in the Contract	12
The Variable Account and Underlying Mutual Funds
Guaranteed Term Options
The Contract in General	13
Distribution, Promotional and Sales Expenses
Underlying Mutual Fund Payments
Profitability
Contract Modification
Standard Charges and Deductions	15
Sales Charges
Variable Account Charge
Contract Maintenance Charge
Premium Taxes
Short-Term Trading Fees
Optional Contract Benefits, Charges and Deductions	16
Death Benefit Options
Beneficiary Protector II Option
Capital Preservation Plus Option
Removal of Variable Account Charges	21
Ownership and Interests in the Contract	22
Contract Owner
Joint Owner
Contingent Owner
Annuitant
Contingent Annuitant
Co-Annuitant
Joint Annuitant
Beneficiary and Contingent Beneficiary
Changes to the Parties to the Contract
Operation of the Contract	23
Minimum Initial and Subsequent Purchase Payments
Pricing
Allocation of Purchase Payments
Determining the Contract Value
Transfer Requests
Transfer Restrictions
Transfers Prior to Annuitization
Transfers After Annuitization
Right to Examine and Cancel	26

6

Table of Contents (continued)	Page
Surrender (Redemption) Prior to Annuitization	27
Partial Surrenders (Partial Redemptions)
Full Surrenders (Full Redemptions)
Surrender (Redemption) After Annuitization	27
Surrenders Under Certain Plan Types	27
Surrenders Under a Tax Sheltered Annuity
Surrenders Under a Texas Optional Retirement Program or a Louisiana Optional Retirement Plan
Assignment	28
Contract Owner Services	28
Asset Rebalancing
Dollar Cost Averaging
Systematic Withdrawals
Death Benefits	29
Death of Contract Owner
Death of Annuitant
Death of Contract Owner/Annuitant
Death Benefit Payment
Death Benefit Calculations
Spousal Protection Feature
Annuity Commencement Date	33
Annuitizing the Contract	33
Annuitization Date
Annuitization
Fixed Annuity Payments
Variable Annuity Payments
Frequency and Amount of Annuity Payments
Annuity Payment Options	34
Annuity Payment Options for Contracts with Total Purchase Payments Less Than or Equal to $2,000,000
Annuity Payment Options for Contracts with Total Purchase Payments Greater Than $2,000,000
Statements and Reports	35
Legal Proceedings	35
Table of Contents of Statement of Additional Information	39
Appendix A: Underlying Mutual Funds	40
Appendix B: Condensed Financial Information	52
Appendix C: Contract Types and Tax Information	81

7

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
Sales Charges	0%1
Maximum Premium Tax Charge (as a percentage of purchase payments)                                                                                                                                                  Maximum Short-Term Trading Fee (as a percentage of transaction amount)	5%2 1%

The next table describes the fees and expenses (not including underlying mutual fund fees and expenses) that a contract owner will pay periodically during the life of the contract including charges for any optional benefits available under the contract.  The fees associated with any optional benefits elected will be in addition to the variable account charge.

Recurring Contract Expenses
Maximum Annual Contract Maintenance Charge	$303
Variable Account Annual Expenses (annualized rate of total variable account charges as a percentage of the daily net assets)4
Variable Account Charge	0.95%
Death Benefit Options (an applicant may elect one death benefit option as a replacement for the standard death benefit)
One-Year Enhanced Death Benefit Option                                                                                                                                              Total Variable Account Charges (including this option only)	0.10% 1.05%
Combination Enhanced Death Benefit Option                                                                                                                                              Total Variable Account Charges (including this option only)	0.40%5 1.35%
Beneficiary Protector II Option                                                                                                                                                   Total Variable Account Charges (including this option only)	0.35%6 1.30%
In addition to the charge assessed to variable account allocations, allocations made to the Guaranteed Term Options will be assessed a fee of 0.35%.
Capital Preservation Plus Option                                                                                                                                                   Total Variable Account Charges (including this option only)                                                                                                                                                   In addition to the charge assessed to variable account allocations, allocations made to the Guaranteed Term Options or Target Term Options will be assessed a fee not to exceed 0.50%.	0.50%7 1.45%

The next table shows the fees and expenses that a contract owner would pay if he/she elected all of the optional benefits available under the contract (and the most expensive of mutually exclusive optional benefits).

Summary of Maximum Contract Expenses
Variable Account Charge (applicable to all contracts)	0.95%
Combination Enhanced Death Benefit Option	0.40%
Beneficiary Protector II Option	0.35%
Capital Preservation Plus Option	0.50%
Maximum Possible Total Variable Account Charges	2.20%

8

Underlying Mutual Fund Annual Expenses

The next table shows the minimum and maximum total operating expenses, as of December 31, 2007, charged (before any waivers or reimbursements) 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, including waivers and reimbursements, 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 the underlying mutual fund's average net assets)	0.35%	2.49%

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.

 

¹ There are no sales charges assessed upon purchase payments or surrenders from the contract.

 

² Nationwide will charge between 0% and 5% of purchase payments for premium taxes levied by state or other governmental entities.

 

³ The Contract Maintenance Charge is deducted proportionally from each sub-account on an annual basis from all contracts containing less than $50,000 on each contract anniversary.  This charge is permanently waived for any contract valued at $50,000 or more on any contract anniversary.

 

⁴ These charges apply only to sub-account allocations.  They do not apply to allocations made to the Guaranteed Term Options.  They are charged on a daily basis at the annualized rate noted above.

 

⁵ The Combination Enhanced Death Benefit Option is only available for contracts with annuitants age 80 or younger at the time of application.

 

⁶ The Beneficiary Protector II Option is only available for contracts with annuitants age 75 or younger at the time of application.

 

⁷ The Capital Preservation Plus Option may be elected at application.  Nationwide will discontinue deducting the charges associated with the Capital Preservation Plus Option at the end of the Guaranteed Term Option/Target Term Option that corresponds to the end of the program period elected by the contract owner.

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;

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

·   the total variable account charges associated with the most expensive combination of optional benefits (2.20%).

For those contracts that do not elect the most expensive combination of optional benefits, the expenses would be lower.

Costs associated with surrendering, NOT surrendering or annuitizing at the end of the applicable one-, three-, five- or ten-year time periods are shown below:

	1 Yr.	3 Yrs.	5 Yrs.	10 Yrs.
Maximum Total Underlying Mutual Fund Operating Expenses (2.49%)	524*	1,568	2,607	5,183
Minimum Total Underlying Mutual Fund Operating Expenses (0.35%)	299*	916	1,558	3,278

*Contracts sold under this prospectus do not permit annuitization in the first or second contract years.

9

Synopsis of the Contracts

The contracts described in this prospectus are individual flexible purchase payment contracts.

The contracts can be categorized as:

·   Charitable Remainder Trusts;

·   Individual Retirement Annuities;

·   Investment-Only Contracts (Qualified Plans);

·   Non-Qualified Contracts;

·   Roth IRAs;

·   Simplified Employee Pension IRAs;

·   Simple IRAs; and

·   Tax Sheltered Annuities (Non-ERISA).

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

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 and no sales loads will be assessed on the new contract.

Purpose of the Contract

The annuity described in this prospectus is intended to provide benefits to a single individual and his/her beneficiaries.  It is not intended to be used:

·   by institutional investors;

·   in connection with other Nationwide contracts that have the same annuitant; or

·   in connection with other Nationwide contracts that have different annuitants, but the same contract owner.

By providing these annuity benefits, Nationwide assumes certain risks.  If Nationwide determines that the risks it intended to assume in issuing the contract have been altered by misusing the contract as described above, Nationwide reserves the right to take any action it deems necessary to reduce or eliminate the altered risk, including, but not limited to, rescinding the contract and returning the contract value (less any market value adjustment).  Nationwide also reserves the right to take any action it deems necessary to reduce or eliminate altered risk resulting from materially false, misleading, incomplete or otherwise deficient information provided by the contract owner.

Minimum Initial and Subsequent Purchase Payments

Contract Type	Minimum Initial Purchase Payment	Minimum Subsequent Payments*
Charitable Remainder Trust	$5,000	$500
IRA	$3,000	$500
Investment-Only	$3,000	$500
Non-Qualified	$5,000	$500
Roth IRA	$3,000	$500
SEP IRA	$3,000	$500
Simple IRA	$3,000	$500
Tax Sheltered Annuity **	$3,000	$500

*For subsequent purchase payments sent via electronic deposit, the minimum subsequent purchase payment is $100.

**Only available for contracts issued prior to September 25, 2007 and certain state Optional Retirement Plans and/or Programs that have purchased at least one individual annuity contract issued by Nationwide prior to September 25, 2007.

Guaranteed Term Options

Guaranteed Term Options are separate investment options under the contract.  The minimum amount that may be allocated to a Guaranteed Term Option is $1,000.

Charges and Expenses

Variable Account Charge

Nationwide deducts a Variable Account Charge equal to an annualized rate of 0.95% 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.

Contract Maintenance Charge

A $30 Contract Maintenance Charge is assessed on each contract anniversary and upon full surrender of the contract.  If, on any contract anniversary (and on the date of a full surrender), the contract value is $50,000 or more, Nationwide will waive the Contract Maintenance Charge from that point forward.

Death Benefit Options

Two death benefit options are available to replace the standard death benefit under the contract at the time of application:

·   the One-Year Enhanced Death Benefit Option (0.10%); or

·   the Combination Enhanced Death Benefit Option (0.40%).

Charges associated with any death benefit election will be assessed as a percentage of the daily net assets of the variable account.

For more information about the standard and optional death benefits available, please see "Death Benefit Calculations" later in this prospectus.

10

Beneficiary Protector II Option

A Beneficiary Protector II Option is available under the contract at the time of application.  This option is only available for contracts with annuitants age 75 or younger at the time of application.  If the contract owner of an eligible contract elects the Beneficiary Protector II Option, Nationwide will deduct an additional charge at an annualized rate of 0.35% of the daily net assets of the variable account.  Additionally, allocations made to the Guaranteed Term Options will be assessed a fee of 0.35%.

For more information about the benefits provided by this option, please see "Beneficiary Protector II Option" later in this prospectus.

Capital Preservation Plus Option

A Capital Preservation Plus Option may only be elected at application.  If the contract owner or applicant elects the Capital Preservation Plus Option, Nationwide will deduct an additional charge at an annualized rate not to exceed 0.50% of the daily net assests of the variable account.  Additionally, allocations made to the Guaranteed Term Options or Target Term Options will be assessed a fee of not more than 0.50%.  Consequently, any guaranteed interest rate of return for assets in the Guaranteed Term Options/Target Term Options will be lowered due to the assessment of this charge.

For more information about this option, please see "Capital Preservation Plus Option" later in this prospectus.

Charges for Optional Benefits

The charges associated with optional benefits are generally only assessed prior to annuitization.

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

Under state insurance laws, you have the right, during a limited period of time, to examine your contract and decide if you want to keep it or cancel it. This right is referred to as your “free look” right. The length of this time period depends on the law of your state, and may vary depending on whether your purchase is replacing another annuity contract you own. Check your contract for more details about the free look right in your state. See "Right to Examine And Cancel” later in this prospectus for more information.

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 the assessment of variable account charges which may vary from contract to contract (for more information on the calculation of accumulation unit values, see "Determining Variable Account Value – Valuing an Accumulation Unit").  Please refer to Appendix B for information regarding the minimum and maximum class of accumulation unit values.  All classes of accumulation unit values may be obtained, free of charge, by contacting Nationwide’s home office at the telephone number listed on page 1 of this prospectus.

Financial Statements

Financial statements for the variable account and the consolidated financial statements for Nationwide Life Insurance Company 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.

Charles Schwab and Co., Inc.

The contracts are sold exclusively by representatives of Charles Schwab and Co., Inc., ("Schwab") Schwab Insurance Services, P.O. Box 7666, San Francisco, California 94120-7666.  Schwab is not affiliated with Nationwide or NISC.

11

Investing in the Contract

The Variable Account and Underlying Mutual Funds

Nationwide Variable Account-II is a variable account that invests in the underlying mutual funds listed in Appendix A.  Nationwide established the variable account on October 7, 1981 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.

Contract owners receive underlying mutual fund prospectuses when they make their initial sub-account allocations and any time they change those allocations. Contract owners can obtain prospectuses for underlying mutual funds at any other time by contacting Nationwide’s home office at the telephone number listed on page 1 of this prospectus.

Underlying mutual funds in the variable account are NOT publicly traded mutual funds.  They are only available as investment options in variable life insurance policies or variable annuity contracts issued by life insurance companies, or in some cases, through participation in certain qualified pension or retirement plans.

The investment advisers of the underlying mutual funds may manage publicly traded mutual funds with similar names and investment objectives.  However, the underlying mutual funds are NOT directly related to any publicly traded mutual fund.  Contract owners should not compare the performance of a publicly traded fund with the performance of underlying mutual funds participating in the variable account.  The performance of the underlying mutual funds could differ substantially from that of any publicly traded funds.

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.

In the future, additional underlying mutual funds managed by certain financial institutions, brokerage firms or their affiliates may be added to the variable account.  These additional underlying mutual funds may be offered exclusively to purchasing customers of the particular financial institution or brokerage firm, or through other exclusive distribution arrangements.

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, and may control 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

12

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

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

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

Deregistration of the Separate Account

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

No deregistration may take place without the prior approval of the SEC.  All contract owners will be notified in the event Nationwide deregisters Variable Account-II.

Guaranteed Term Options

Guaranteed Term Options ("GTOs") are separate investment options under the contract.  The minimum amount that may be allocated to a GTO is $1,000. Allocations to a Guaranteed Term Option are held in a separate account, established by Nationwide pursuant to Ohio law, to aid in the reserving and accounting for Guaranteed Term Option obligations.  The separate account's assets are held separately from Nationwide's other assets and are not chargeable with liabilities incurred in any other business of Nationwide.

However, the general assets of Nationwide are available for the purpose of meeting the guarantees of any Guaranteed Term Option, subject to Nationwide's claims-paying ability.  A Guaranteed Term Option prospectus should be read along with this prospectus.

Guaranteed Term Options provide a guaranteed rate of interest over four different maturity durations: three (3), five (5), seven (7) or ten (10) years.  Note:  The guaranteed term may last for up to 3 months beyond the 3, 5, 7, or 10 year period since every guaranteed term will end on the final day of a calendar quarter.

For the duration selected, Nationwide will declare a guaranteed interest rate. The guaranteed interest rate will be credited to amounts allocated to the Guaranteed Term Option(s) unless a distribution is taken before the maturity date.  If a distribution occurs before the maturity date, the amount distributed will be subject to a market value adjustment.  A market value adjustment can increase or decrease the amount distributed depending on fluctuations in constant maturity treasury rates.  No market value adjustment will be applied if Guaranteed Term Option allocations are held to maturity.

Because a market value adjustment can affect the value of a distribution, its effects should be carefully considered before surrendering or transferring from Guaranteed Term Options.  Please refer to the prospectus for the Guaranteed Term Options for further information. Contract owners can obtain a GTO prospectus, by contacting Nationwide's home office at the telephone number listed on page 1 of this prospectus.Guaranteed Term Options are available only during the accumulation phase of a contract.  They are not available after the annuitization date.  In addition, Guaranteed Term Options are not available for use with Asset Rebalancing, Dollar Cost Averaging, or Systematic Withdrawals.

Guaranteed Term Options may not be available in every state.

GTO Charges Assessed for Certain Optional Benefits

For contract owners that elect the following optional benefits, allocations made to the Guaranteed Term Options will be assessed a fee as indicated:

Optional Benefit	GTO Charge
Beneficiary Protector II Option	0.35%
Capital Preservation Plus Option	0.50%

The GTO charges are assessed by decreasing the interest rate of return credited to assets allocated to the Guranteed Term Options.

Target Term Options

Due to certain state requirements, in some state jurisdictions, Nationwide uses Target Term Options instead of Guaranteed Term Options in connection with the Capital Preservation Plus Option.  Target Term Options are not available separate from the Capital Preservation Plus Option.

For all material purposes, Guaranteed Term Options and Target Term Options are the same.  Target Term Options are managed and administered identically to Guaranteed Term Options.  The distinction is that the interest rate associated with Target Term Options is not guaranteed as it is in Guaranteed Term Options.  However, because the options are managed and administered identically, the result to the investor is the same.

All references in this prospectus to Guaranteed Term Options in connection with the Capital Preservation Plus Option will also mean Target Term Options (in applicable jurisdictions).  Please refer to the prospectus for the Guaranteed Term Options/Target Term Options for more information.

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

13

a Charles Schwab representative, 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 products offered through Charles Schwab and Co., Inc. 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 has implement ed procedures designed to prevent contracts described in this prospectus from being used to facilitate money laundering or the financing of terrorist activities.

If this contract is purchased to replace another variable annuity, be aware that the mortality tables used to determine the amount of annuity payments may be less favorable than those in the contract being replaced.

Investors who purchase the variable annuity described in this prospectus may be eligible to apply the contract value to the total amount of the investor's household assets maintained at Schwab.  If the total amount of the investor's household assets at Schwab meet certain predetermined breakpoints, the investor may be eligible for certain fee reductions or other related benefits offered by Schwab.  All terms and conditions regarding the fees and account types eligible for such consideration are determined by Schwab.  Charges and expenses of the variable annuity contract described in this prospectus are NOT subject to reduction or waiver by Schwab.  Please consult a Charles Schwab representative for more information.

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 Schwab for selling the contracts.  The maximum gross commission that Nationwide will pay on the sale of the contracts is 1.25%.  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.

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 (and 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 (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.

14

Furthermore, Nationwide benefits from assets invested in Nationwide’s affiliated underlying mutual funds (i.e., Nationwide Variable Insurance Trust) 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, 2007, 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.

Contract Modification

Nationwide may modify the annuity contracts, but no modification will affect the amount or term of any annuity contract unless a modification is required to conform the annuity contract to applicable federal or state law.  No modification will affect the method by which the Contract Values are determined.

Standard Charges and Deductions

Sales Charges

There are no sales charges assessed upon purchase payments or surrenders from the contract.

Variable Account Charge

Nationwide deducts a Variable Account Charge from the variable account.  This amount is computed on a daily basis and is equal to an annualized rate of 0.95% of the daily net assets of the variable account.  This fee compensates Nationwide for expenses incurred as part of distributing and issuing the annuity contracts, including:

·   mortality and expense risks including the standard death benefit;

·   acquisition and administrative expenses; and

·   compensation to selling agents.

If the Variable Account Charge is insufficient to cover actual expenses, the loss is borne by Nationwide.  Nationwide may realize a profit from this charge.

Contract Maintenance Charge

Nationwide deducts a Contract Maintenance Charge of $30 on each contract anniversary that occurs before annuitization and upon full surrender of the contract.  This charge reimburses Nationwide for administrative expenses involved in issuing and maintaining the contract.

If, on any contract anniversary (or on the date of a full surrender), the contract value is $50,000 or more, Nationwide will waive the Contract Maintenance Charge from that point forward.

The deduction of the Contract Maintenance Charge will be taken proportionately from each sub-account and the Guaranteed Term Options based on the value in each option as compared to the total contract value.

15

Nationwide will not increase the Contract Maintenance Charge.  Nationwide will not reduce or eliminate the Contract Maintenance Charge where it would be discriminatory or unlawful.

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%.  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 either at:

(1)   the time the contract is surrendered;

(2)   annuitization; or

(3)   such earlier 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;

·   surrenders;

·   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.

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.

Optional Contract Benefits, Charges and Deductions

For an additional charge, the following optional benefits are available to contract owners.  Not all optional benefits are available in every state.  Unless otherwise indicated:

(1)   optional benefits must be elected at the time of application;

(2)   optional benefits, once elected, may not be terminated; and

(3)   the charges associated with the optional benefits will be assessed until annuitization.

Death Benefit Options

For an additional charge, the contract owner may elect one of two death benefit options.  The charges associated with these options will be assessed until annuitization and are assessed on variable account allocations only.

16

One-Year Enhanced Death Benefit Option

For contracts that have elected this option, if the total of all purchase payments made to the contract is $3,000,000 or less, the death benefit will be the greatest of:

(1)   (a)   if the contract was issued prior to February 1, 2005: the greater of the contract value as of the date that Nationwide receives all the information necessary to pay the death benefit, or the contract value as of the date of the         annuitant's death;

                 (b) if the contract was issued on or after February 1, 2005: the contract value as of the date that Nationwide receives all the information necessary to pay the death benefit;

(2) the total of all purchase payments, less an adjustment for amounts surrendered; or

(3) the highest contract value on any contract anniversary prior to the annuitant's 86^th birthday, less an adjustment for amounts subsequently surrendered, plus purchase payments received after that contract anniversary.

For contracts that have elected this option, if the total of all purchase payments made to this contract is greater than $3,000,000, the death benefit will be adjusted as described in the "Death Benefit Calculations" provision on page 30.

This option can be elected for an additional charge of 0.10% of the daily net assets of the variable account.  Nationwide may realize a profit from the charge assessed for this option.For more complete information on this death benefit option, please see "Death Benefit Calculations" on page 30.

The One-Year Enhanced Death Benefit also includes the Spousal Protection Feature, which allows a surviving spouse to continue the contract while receiving the economic benefit of the death benefit upon the death of the other spouse.  Please see "Spousal Protection Feature" later in this prospectus.

Combination Enhanced Death Benefit Option

For contracts that have elected this option, if the total of all purchase payments made to the contract is $3,000,000 or less, the death benefit will be the greatest of:

(1)   (a)   if the contract was issued prior to February 1, 2005: the greater of the contract value as of the date that Nationwide receives all the information necessary to pay the death benefit, or the contract value as of the date of the        annuitant's death;

                (b) if the contract was issued on or after February 1, 2005: the contract value as of the date that Nationwide receives all the information necessary to pay the death benefit;

(2)   the total of all purchase payments, less an adjustment for amounts surrendered;

(3)   the highest contract value on any contract anniversary before the annuitant’s 81^st birthday, less an adjustment for amounts subsequently surrendered, plus purchase payments received after that contract anniversary; or

(4)   the 5% interest anniversary value (See the "Death Benefit Calculation" section for a description of this value.)

For contracts that have elected this option, if the total of all purchase payments made to this contract is greater than $3,000,000, the death benefit will be adjusted as described in the "Death Benefit Calculations" provision on page 30.

This option can be elected for an additional charge of 0.40% of the daily net assets of the variable account.  Nationwide may realize a profit from the charge assessed for this option.

For more complete information on this death benefit option, please see "Death Benefit Calculations" on page 30.

The Combination Enhanced Death Benefit also includes the Spousal Protection Feature, which allows a surviving spouse to continue the contract while receiving the economic benefit of the death benefit upon the death of the other spouse.  Please see "Spousal Protection Feature" later in this prospectus.

Beneficiary Protector II Option

For an additional charge at an annualized rate of 0.35% of the daily net assets of the variable account, the contract owner may purchase the Beneficiary Protector II Option.  In addition, allocations to the Guaranteed Term Options will be assessed a fee of 0.35%. Nationwide will also stop assessing this charge once the contract is annuitized. Nationwide may realize a profit from the charge assessed for this option.  The Beneficiary Protector II Option is only available for contracts with annuitants age 75 or younger at the time of application.

The Beneficiary Protector II Option provides that upon the death of the annuitant (and potentially, the co-annuitant, if one is named), and in addition to any death benefit payable, Nationwide will credit an additional amount to the contract (the "benefit").  The amount of the benefit depends on the annuitant’s age at the time of application and, if applicable, the co-annuitant’s age at the time of the first annuitant’s death.

After the death of the last surviving annuitant or after all applicable benefits have been credited to the contract, the charge associated with the Beneficiary Protector II Option will be removed and the beneficiary may:

(a)   terminate the contract; or

(b)   continue the contract, subject to any mandatory distribution rules.

Calculation of the First Benefit

The formula for determining the first benefit, which is paid upon the first annuitant’s death, is as follows:

Earnings Percentage x Adjusted Earnings

If the annuitant is age 70 or younger at the time of application, the Earnings Percentage will be 40%.  If the annuitant is age 71 through age 75 at the time of application, the Earnings Percentage will be 25%.

Adjusted Earnings = (a) – (b); where:

17

a =   the contract value on the date the death benefit is calculated and prior to any death benefit calculation; and

b =   purchase payments, proportionally adjusted for surrenders.

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

There is a limit on the amount of Adjusted Earnings used in the first benefit calculation.

Maximum Adjusted Earnings = 200% of the total of all purchase payments that were applied to the contract more than 12 months before the date of the annuitant’s death, proportionally adjusted for surrenders.

The benefit will either be paid in addition to the death benefit, or will be credited to the contract as soon as practicable after being calculated, if there is a co-annuitant named to the contract.  If the benefit is credited to the contract value, it will be subject to any applicable contract charges.

If there is no co-annuitant named to the contract, the charge associated with the Beneficiary Protector II Option will be removed after the benefit is paid.

Calculation of the Second Benefit

If a co-annuitant is named under the contract, a second benefit will be paid upon the death of the co-annuitant if the co-annuitant is age 75 or younger at the date of the first annuitant’s death.  If the co-annuitant is older than age 75 at the date of the first annuitant’s death, no second benefit will be paid and the charge associated with the Beneficiary Protector II Option will be removed.

The calculation of the second benefit will be based on earnings to the contract after the first benefit was calculated.  The formula for calculating the second benefit is as follows:

Earnings Percentage x Adjusted Earnings from the Date of the First Benefit

If the co-annuitant is age 70 or younger at the time of the first annuitant’s death, the Earnings Percentage will be 40%.  If the co-annuitant is age 71 through age 75 at the time of the first annuitant’s death, the Earnings Percentage will be 25%.

Adjusted Earnings from the Date of the First Benefit = (a) – (b) – (c), where:

a =   contract value on the date the second death benefit is calculated (before the second death benefit is calculated);

b =   the contract value on the date the first benefit and the first death benefit were calculated (after the first benefit and the first death benefit were applied), proportionately adjusted for surrenders; and

c =   purchase payments made after the first benefit was applied, proportionately adjusted for surrenders.

The adjustment for amounts surrendered will reduce the beginning contract value and purchase payments in the same proportion that the contract value was reduced on the date(s) of the partial surrender(s).

There is a limit on the amount of Adjusted Earnings from the Date of the First Benefit used in the second benefit calculation.

Maximum Adjusted Earnings from the Date of the First Benefit = 200% of the total of all purchase payments that were applied to the contract more than 12 months before the date of the co-annuitant’s death, proportionally adjusted for surrenders.

After the second benefit is applied, the charge associated with the Beneficiary Protector II Option will be removed.

How the Benefit is Allocated

Any amounts credited to the contract pursuant to the Beneficiary Protector II Option will be allocated among the sub-accounts or the Guaranteed Term Options in the same proportion as each purchase payment is allocated to the contract on the date the benefit is applied.

Capital Preservation Plus Option

The Capital Preservation Plus Option provides a "return of principal" guarantee over an elected period of time  (3, 5, 7, or 10 years -- the "program period").  Contract value at the end of the program period will be no less than contract value at the beginning of the period, regardless of market performance.  Note, however, that surrenders or contract charges that are deducted from the contract after this option is elected will reduce the value of the guarantee proportionally.

The guarantee is conditioned upon the allocation of contract value between two investment components:

(1)   A Guaranteed Term Option corresponding to the length of the elected program period; and

(2)   Non-Guaranteed Term Option allocations, which consist of certain underlying mutual funds that are available under the program.  This investment component is allocated according to contract owner instructions.

In some state jurisdictions, Nationwide uses Target Term Options instead of Guaranteed Term Options in connection with the Capital Preservation Plus Option.  For all material purposes, Guaranteed Term Options and Target Term Options are the same.  Target Term Options are managed and administered identically to Guaranteed Term Options.  The distinction is that the interest rate associated with Target Term Options is not guaranteed as it is in Guaranteed Term Options.  However, because the options are managed and administered identically, the result to the investor is the same.  All references to Guaranteed Term Options in this “Capital Preservation Plus Option” provision will also mean Target Term Options (in applicable jurisdictions).  Please refer to the prospectus for the Guaranteed Term Options/Target Term Options for more information.

18

When the Capital Preservation Plus Option is elected, Nationwide will specify the percentage of the contract value that must be allocated to each of these two general

components.  Generally, when interest rates are higher, a greater portion of the contract value will be made available for allocation among underlying mutual funds; when interest rates are lower, lesser portions may be made available for allocation among underlying mutual funds.  Also, longer program periods will typically permit greater allocations to the underlying mutual funds.  Other general economic factors and market conditions may affect these determinations as well.

Charges

The Capital Preservation Plus Option is provided for an additional charge at an annualized rate not to exceed 0.50% of the daily net assets of the variable account.  This charge will be assessed against the Guaranteed Term Options through a reduction in credited interest rates (not to exceed 0.50%).  Nationwide may realize a profit from the charge assessed for this option.

All charges associated with the Capital Preservation Plus Option will remain the same for the duration of the program period.  When the program period ends or an elected Capital Preservation Plus Option is terminated, the charges associated with the option will no longer be assessed.

The Advantage of Capital Preservation Plus

Without electing the option, contract owners may be able to approximate (without replicating) the benefits of the Capital Preservation Plus Option.  To do this, contract owners would have to determine how much of their contract value would need to be allocated to a Guaranteed Term Option so that the amount at maturity (principal plus interest attributable to the Guaranteed Term Option allocation) would approximate the original total investment.  The balance of the contract value would be available to be allocated among underlying funds.  This represents an investment allocation strategy aimed at capital preservation.

Election of the Capital Preservation Plus Option, however, generally permits a higher percentage of the contract value to be allocated outside of the Guaranteed Term Options among underlying mutual funds.  This provides contract owners with a greater opportunity to benefit from market appreciation that is reflected in the underlying mutual fund performance, while preserving the return of principal guarantee.

Availability

The Capital Preservation Plus Option may only be elected at the time of application.

Conditions Associated with the Capital Preservation Plus Option

During the program period, the following conditions apply:

·   If surrenders or contract charges are deducted from the contract subsequent to electing this option, the guarantee will be reduced proportionally.

·   Only one Capital Preservation Plus Option program may be in effect at any given time.

·   No new purchase payments may be applied to the contract.

·   If the contract is annuitized, surrendered or liquidated for any reason prior to the end of the program period, all guarantees are terminated.  A market value adjustment may apply to amounts transferred from a Guaranteed Term Option due to annuitization.  A market value adjustment may apply to amounts surrendered or liquidated from a Guaranteed Term Option.

·  If, while the Capital Preservation Plus Option is elected, the annuitant dies and the annuitant's spouse elects to continue the contract, the option will remain in effect and will continue until the end of the original program period.

·  No optional benefit that assesses a charge to the Guaranteed Term Options may be added to the contract.

After the end of the program period, or after termination of the option, the above conditions will no longer apply.

Investments During the Program Period

When the option is elected and after Nationwide receives all required information, Nationwide will declare the amount of the contract value that is available for allocation to the available underlying mutual funds.  The remainder of the contract value must be allocated to a Guaranteed Term Option, the length of which corresponds to the length of the program period elected by the contract owner.

Nationwide makes only certain underlying mutual funds available when a contract owner elects the Capital Preservation Plus Option.  Nationwide selected the available underlying mutual funds on the basis of certain risk factors associated with the underlying mutual fund's investment objective.  The underlying mutual funds not made available in conjunction with the Capital Preservation Plus Option were excluded on the basis of similar risk considerations.

Not all of the underlying mutual fund options offered under the contract are available for investment when the Capital Preservation Plus Option is elected.  Upon completion or termination of a program period, all of the underlying mutual fund options offered under the contract are made available for investment by a contract owner.

The following underlying mutual fund options are available in conjunction with Capital Preservation Plus:

AIM Variable Insurance Funds

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

Alger American Fund

·   Alger American Balanced Portfolio: Class S Shares

·   Alger American Mid Cap Growth Portfolio: Class S Shares

AllianceBernstein Variable Products Series Fund, Inc.

·   AllianceBernstein Growth and Income Portfolio: Class B

·   AllianceBernstein Small/Mid Cap Value Portfolio: Class B

American Century Variable Portfolios, Inc.

·   American Century VP Income & Growth Fund: Class II

·   American Century VP Mid Cap Value Fund: Class II

·   American Century VP Value Fund: Class II*

19

American Century Variable Portfolios II, Inc.

·   American Century VP Inflation Protection Fund: Class II

Dreyfus

·   Dreyfus Stock Index Fund, Inc.: Service Shares

·   Dreyfus Variable Investment Fund – Appreciation Portfolio: Service Shares

Federated Insurance Series

·   Federated Capital Appreciation Fund II: Service Shares

Fidelity Variable Insurance Products Fund

·   VIP Equity-Income Portfolio: Service Class 2

·   VIP Growth Portfolio: Service Class 2

·   VIP Investment Grade Bond Portfolio: Service Class 2

·   VIP Mid Cap Portfolio: Service Class 2

Franklin Templeton Variable Insurance Products Trust

·   Franklin Income Securities Fund: Class 2

Janus Aspen Series

·   Balanced Portfolio: Service Shares

·   Forty Portfolio: Service Shares

Lehman Brothers Advisers Management Trust

·   AMT Short Duration Bond Portfolio: I Class

MFS Variable Insurance Trust

·   MFS Value Series: Service Class

Nationwide Variable Insurance Trust ("NVIT")

·   American Funds NVIT Asset Allocation Fund: Class II

·   American Funds NVIT Bond Fund: Class II

·   American Funds NVIT Growth Fund: Class II

·   Lehman Brothers NVIT Core Plus Bond Fund: Class II

·   Neuberger Berman NVIT Multi Cap Opportunities Fund: Class II

·   Neuberger Berman NVIT Socially Responsible Fund: Class II

·   NVIT Core Bond Fund: Class II

·   NVIT Government Bond Fund: Class I

·   NVIT Investor Destinations Funds: Class II

Ø   NVIT Investor Destinations Conservative Fund: Class II

Ø   NVIT Investor Destinations Moderately Conservative Fund: Class II

Ø   NVIT Investor Destinations Moderate Fund: Class II

Ø   NVIT Investor Destinations Moderately Aggressive Fund: Class II

Ø   NVIT Investor Destinations Aggressive Fund: Class II

·   NVIT Mid Cap Growth Fund: Class II

·   NVIT Mid Cap Index Fund: Class I

·   NVIT Money Market Fund: Class I

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

·   NVIT Multi-Manager Large Cap Value Fund: Class II

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

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

·   NVIT Nationwide Fund: Class II

·   NVIT U.S. Growth Leaders Fund: Class II

·   Van Kampen NVIT Comstock Value Fund: Class II*

Neuberger Berman Advisers Management Trust

·   AMT Regency Portfolio: S Class

Oppenheimer Variable Account Funds

·   Oppenheimer Capital Appreciation Fund/VA: Service Shares

·   Oppenheimer Main Street Fund®/VA: Service Shares

Schwab Annuity Portfolios

·   Schwab Money Market Portfolio™

T. Rowe Price Equity Series, Inc.

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

·   T. Rowe Price Equity Income Portfolio: Class II

Van Kampen

The Universal Institutional Funds, Inc.

·   Core Plus Fixed Income Portfolio: Class II*

The following underlying mutual funds are only available in contracts for which good order applications were received before July1, 2008:

Neuberger Berman Advisers Management Trust

·   AMT Socially Responsive Portfolio: I Class

The following underlying mutual funds are only available in contracts for which good order applications were received before May 1, 2008:

AIM Variable Insurance Funds

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

·   AIM V.I. Capital Appreciation Fund: Series II Shares

American Century Variable Portfolios, Inc.

·   American Century VP Vista Fund: Class II

Federated Insurance Series

·   Federated American Leaders Fund II: Service Shares

·   Federated Quality Bond Fund II: Service Shares

Fidelity Variable Insurance Products Fund

·   VIP ContrafundÒ Portfolio: Service Class 2

Janus Aspen Series

·   INTECH Risk-Managed Core Portfolio: Service Shares

Neuberger Berman Advisers Management Trust

·   AMT Mid-Cap Growth Portfolio: S Class

T. Rowe Price Equity Series, Inc.

·   T. Rowe Price Limited Term Bond Portfolio: Class II

The following underlying mutual funds are only available in contracts for which good order applications were received before May 1, 2007:

American Century Variable Portfolios, Inc.

·   American Century VP Ultra Fund: Class II

The following underlining mutual funds are only available to contracts issued before May 1, 2006:

Franklin Templetion Variable Insurance Products Trust

·   Franklin Rising Dividends Securities Fund: Class 2

MFS® Variable Insurance Trust

·   MFS Investors Growth Stock Series: Service Class

20

The following underlying mutual funds are only available in contracts for which good order applications were received before May 1, 2005:

Putnam Variable Trust

·   Putnam VT Growth and Income Fund: Class IB

·   Putnam VT Voyager Fund: Class IB

Election of the Capital Preservation Plus Option will not be effective unless and until Nationwide receives sub-account allocation instructions based on the preceding list of available underlying mutual funds.  Allocations to underlying mutual funds other than those listed above are not permitted during the program period.

If a contract owner terminates a program period early, Nationwide will not change the existing investment allocations, including allocations to the Guaranteed Term Option, unless instructed otherwise by the contract owner.

Upon completion of a program period, Nationwide will not change the existing investment allocations to the underlying mutual fund options unless instructed otherwise by the contract owner.  Allocations made to the Guaranteed Term Option and any amounts credited under the program will be allocated to the money market sub-account unless a new program is elected.

Nationwide reserves the right to modify the list of available underlying mutual funds upon written notice to contract owners.  If an underlying mutual fund is deleted from the list of available underlying mutual funds, such deletion will not affect Capital Preservation Plus Option programs already in effect.

Surrenders During the Program Period

If, during the program period, the contract owner takes a surrender, Nationwide will surrender accumulation units from the sub-accounts and an amount from the Guaranteed Term Options.  The amount withdrawn from each investment option will be in proportion to the value in each option at the time of the surrender request, unless Nationwide is instructed otherwise.  Surrenders may not be taken exclusively from the Guaranteed Term Option.  In conjunction with the surrender, the value of the guarantee will be adjusted proportionally.  A market value adjustment may apply to amounts surrendered from Guaranteed Term Options.

Transfers During the Program Period

Transfers to and from the Guaranteed Term Option are not permitted during the program period.

Transfers among sub-accounts are subject to the terms and conditions in the "Transfers Prior to Annuitization" provision.  During the program period, transfers to underlying mutual funds that are not included in the Capital Preservation Plus Option program are not permitted.

Terminating the Capital Preservation Plus Option

Once elected, the Capital Preservation Plus Option cannot be revoked, except as provided below.

If the contract owner elected a program period matching a 7 year Guaranteed Term Option, upon reaching the 5^th anniversary of the program, the contract owner may terminate the Capital Preservation Plus Option.  Any termination instructions must be received at Nationwide's home office within 60 days after the option's 5^th anniversary.

If the contract owner elected a program period matching a 10 year Guaranteed Term Option, upon reaching the 7^th anniversary of the program, the contract owner may terminate the Capital Preservation Plus Option.  Any termination instructions must be received at Nationwide's home office within 60 days after the option's 7^th anniversary.

If the contract owner terminates the Capital Preservation Plus Option as described above, the charges associated with the option will no longer be assessed, all guarantees associated with the option will terminate, the contract's investment allocations will remain the same as when the program was in effect (unless Nationwide is instructed otherwise), and all conditions associated with the Capital Preservation Plus Option are removed.

Fulfilling the Return of Principal Guarantee

At the end of the program period, if the contract value is less than the guaranteed amount, Nationwide will credit an amount to the contract so that the contract value equals the guaranteed amount.  Amounts credited under this option are considered, for purposes of other benefits under this contract, earnings, not purchase payments.  If the contract owner does not elect to begin a new Capital Preservation Plus Option program, the amount previously allocated to the Guaranteed Term Option and any amounts credited under the guarantee will be allocated to the money market sub-account.

Election of a New Capital Preservation Plus Option

At the end of any program period or after terminating a Capital Preservation Plus Option, the contract owner may elect to participate in a new Capital Preservation Plus Option program at the charges, rates and allocation percentages in effect at that point in time.  If the contract owner elects to participate in a new program, such election and complete instructions must be received by Nationwide within 60 days after the end of the preceding program period or within 60 days of the program termination, whichever is applicable.

Removal of Variable Account Charges

For certain optional benefits, a charge is assessed only for a specified period of time.  To remove a variable account charge at the end of the specified charge period, Nationwide systematically re-rates the contract.  This re-rating results in lower contract charges, but no change in contract value or any other contractual benefit.

Re-rating involves two steps: the adjustment of contract expenses and the adjustment of the number of units in the contract.

The first step, the adjustment of contract expenses, involves removing the charge from the unit value calculation.  For example, on a contract where the only optional benefit elected

21

is the Beneficiary Protector II Option, the variable account value will be calculated using unit values with variable account charges of 1.30% until the applicable benefit is applied and the charge is no longer assessed.  At the end of that period, the contract will be re-rated, and the 0.35% charge associated with the Beneficiary Protector II Option will be removed.  From that point on, the variable account value will be calculated using the unit values with variable account charges at 0.95%.  Thus, the Beneficiary Protector II Option charge is no longer included in the daily sub-account valuation for the contract.

The second step of the re-rating process, the adjustment of the number of units in the contract, is necessary in order to keep the re-rating process from altering the contract value.  Generally, for any given sub-account, the higher the variable account charges, the lower the unit value, and vice versa.  For example, sub-account X with charges of 1.30% will have a lower unit value than sub-account X with charges of 0.95% (higher expenses result in lower unit values).  When, upon re-rating, the unit values used in calculating variable account value are dropped from the higher expense level to the lower expense level, the higher unit values will cause an incidental increase in the contract value.  In order to avoid this incidental increase, Nationwide adjusts the number of units in the contract down so that the contract value after the re-rating is the same as the contract value before the re-rating.

Ownership and Interests in the Contract

Contract Owner

Prior to the annuitization date, the contract owner has all rights under the contract, unless a joint owner is named.  If a joint owner is named, each joint owner has all rights under the contract.  Purchasers who name someone other than themselves as the contract owner will have no rights under the contract.

On the annuitization date, the annuitant becomes the contract owner, unless the contract owner is a Charitable Remainder Trust.  If the contract owner is a Charitable Remainder Trust, the Charitable Remainder Trust continues to be the contract owner after annuitization.

Contract owners of Non-Qualified Contracts may name a new contract owner at any time before the annuitization date.  Any change of contract owner automatically revokes any prior contract owner designation.  Changes in contract ownership may result in federal income taxation and may be subject to state and federal gift taxes.

Joint Owner

Joint owners each own an undivided interest in the contract.

Non-Qualified contract owners can name a joint owner at any time before annuitization.  However, joint owners must be spouses at the time joint ownership is requested, unless state law requires Nationwide to allow non-spousal joint owners.

Generally, the exercise of any ownership rights under the contract must be in writing and signed by both joint owners.  However, if a written election, signed by both contract owners, authorizing Nationwide to allow the exercise of ownership rights independently by either joint owner is submitted, Nationwide will permit joint owners to act independently.  If such an authorization is submitted, Nationwide will not be liable for any loss, liability, cost, or expense for acting in accordance with the instructions of either joint owner.

If either joint owner dies before the annuitization date, the contract continues with the surviving joint owner as the remaining contract owner.

Contingent Owner

The contingent owner succeeds to the rights of a contract owner if a contract owner who is not the annuitant dies before the annuitization date, and there is no surviving joint owner.

If a contract owner who is the annuitant dies before the annuitization date, the contingent owner will not have any rights under the contract, unless such contingent owner is also the beneficiary.

The contract owner may name a contingent owner at any time before the annuitization date.

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 85 or younger at the time of contract issuance, unless Nationwide approves a request for an annuitant of greater age.

Only Non-Qualified Contract owners may name someone other than himself/herself as the annuitant.

The contract owner may not name a new annuitant without Nationwide’s consent.

Contingent Annuitant

If the annuitant dies before the annuitization date, the contingent annuitant becomes the annuitant.  The contingent annuitant must be age 85 or younger at the time of contract issuance, unless Nationwide approves a request for a contingent annuitant of greater age.

If a contingent annuitant is named, all provisions of the contract that are based on the annuitant’s death prior to the annuitization date will be based on the death of the last survivor of the annuitant and contingent annuitant.

Co-Annuitant

A co-annuitant, if named, must be the annuitant’s spouse.  The co-annuitant may be named at any time prior to annuitization and will receive the benefit of the Spousal Protection Feature (subject to the conditions set forth in the "Spousal Protection Feature" provision).

If either co-annuitant dies before the annuitization date, the surviving co-annuitant may continue the contract and will receive the benefit of the Spousal Protection Feature.

Joint Annuitant

The joint annuitant is designated as a second person (in addition to the annuitant) upon whose continuation of life any annuity

22

payment involving life contingencies depend.  This person must be age 85 or younger at the time of contract issuance, unless Nationwide approves a request for a joint annuitant of greater age.

The contract owner may name a joint annuitant at any time before the annuitization date.

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 joint owner.  The contract owner can name more than one beneficiary.  Multiple beneficiaries will share the death benefit equally, unless otherwise specified.

A contingent beneficiary will succeed to the rights of the beneficiary if no beneficiary is alive when the annuitant dies. The contract owner can name more than one contingent beneficiary.  Multiple contingent beneficiaries will share the death benefit equally, unless otherwise specified.

Changes to the Parties to the Contract

Prior to the annuitization date (and subject to any existing assignments), the contract owner may request to change the following:

·   contract owner (Non-Qualified Contracts only);

·   joint owner (must be the contract owner’s spouse);

·   contingent owner;

·   annuitant (subject to Nationwide’s underwriting and approval);

·   contingent annuitant (subject to Nationwide’s underwriting and approval);

·   co-annuitant (must be the annuitant’s spouse);

·   joint annuitant (subject to Nationwide’s underwriting and approval);

·   beneficiary; or

·   contingent beneficiary.

The contract owner must submit the request to Nationwide in writing and Nationwide must receive the request at its home office before the annuitization date. No change will be effective unless and until it is received and recorded at Nationwide’s home office.   Once Nationwide receives and records the change request, the change will be effective as of the date the written request was signed., The change will not affect any action taken by Nationwide before the change was recorded.

In addition to the above requirements, any request to change the contract owner must be signed by the existing contract owner and the person designated as the new contract owner.  Nationwide may require a signature guarantee.

If the contract owner is not a natural person and there is a change of the annuitant, distributions will be made as if the contract owner died at the time of the change, regardless of whether the contract owner named a contingent annuitant.

Nationwide reserves the right to reject any change request that would alter the nature of the risk that Nationwide assumed when it originally issued the contract (see "Purpose of the Contract" earlier in this prospectus).

Operation of the Contract

Minimum Initial and Subsequent Purchase Payments

Contract Type	Minimum Initial Purchase Payment	Minimum Subsequent Payments*
Charitable Remainder Trust	$5,000	$500
IRA	$3,000	$500
Investment-Only	$3,000	$500
Non-Qualified	$5,000	$500
Roth IRA	$3,000	$500
SEP IRA	$3,000	$500
Simple IRA	$3,000	$500
Tax Sheltered Annuity**	$3,000	$500

*For subsequent purchase payments sent via electronic deposit, the minimum subsequent purchase payment is $100.

**Only available for contracts issued prior to September 25, 2007 and certain state Option Retirement Plans and/or Programs that have purchased at least one individual annuity contract issued by Nationwide prior to September 25, 2007.

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.  Nationwide’s consent is contingent on a risk analysis that may involve a medical evaluation.

Guaranteed Term Options

Guaranteed Term Options are separate investment options under the contract.  The minimum amount that may be allocated to a Guaranteed Term Option is $1,000.

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 allocated to sub-accounts will be priced at the next available accumulation unit value after the payment is received.

23

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 change and contract owners will not have access to their accounts.

Allocation of Purchase Payments

Nationwide allocates purchase payments to sub-accounts or Guaranteed Term Options 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.

Contract owners can change future allocations to the sub-accounts or Guaranteed Term Options.  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.

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 a Guaranteed Term Option.

If charges are assessed against the whole contract value, Nationwide will deduct a proportionate amount from each sub-account and any Guaranteed Term Option 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.

(c)   is a factor representing the daily total variable account charges, which may include charges for optional benefits elected by the contract owner.  The factor is equal to an annualized rate ranging from 0.95% to 2.20% of the daily net assets of the variable account, depending on which optional benefits the contract owner elects.

Based on the change in 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 the Guaranteed Term Option Value

Nationwide determines the value of a Guaranteed Term Option by:

(1)   adding all amounts allocated to the Guaranteed Term Options, minus amounts previously transferred or surrendered (including any market value adjustment);

(2)   adding any interest earned on the amounts allocated to the Guaranteed Term Options; and

(3)   subtracting charges deducted in accordance with the contract.

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

24

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 computed 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”).

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 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;

·   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 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

25

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.

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 a Guaranteed Term Option

A contract owner may request to transfer allocations from a Guaranteed Term Option to the sub-accounts at any time.  Transfers from a Guaranteed Term Option prior to maturity are subject to a market value adjustment.

Nationwide reserves the right to limit the number of transfers out of the Guaranteed Term Options to one per calendar year.

Nationwide is required by state law to reserve the right to postpone the transfer of assets from the Guaranteed Term Options for a period of up to 6 months from the date of the transfer request.

Transfers from the Sub-Accounts

A contract owner may request to transfer allocations from the sub-accounts to a Guaranteed Term Option at any time.

Nationwide reserves the right to limit the number of transfers from the sub-accounts to the Guaranteed Term Options to one per calendar year.

Transfers Among the Sub-Accounts

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

Transfers After Annuitization

After annuitization, the portion of the contract value allocated to fixed annuity payments and the portion of the contract value allocated to variable annuity payments may not be changed.

After annuitization, transfers among sub-accounts may only be made on the anniversary of the annuitization date.  Guaranteed Term Options are not available after annuitization.

Right to Examine and Cancel

If the contract owner elects to cancel the contract, he/she may return it to Nationwide’s home office within a certain period of time known as the “free look” period.  Depending on the state in which the contract was purchased (and, in some states, if the contract is purchased as a replacement for another annuity contract), the free look period may be 10 days or longer.  For ease of administration, Nationwide will honor any free look cancellation that is received at Nationwide’s home office or postmarked within 30 days after the contract issue date.  The contract issue date is the next business day after the initial purchase payment is applied to the contract.

If the contract owner elects to cancel the contract pursuant to the free look provision, where required by law, Nationwide will return the greater of the contract value or the amount of purchase payment(s) applied during the free look period, less any applicable federal and state income tax withholding.  Otherwise, Nationwide will return the contract value, less any applicable federal and state income tax withholding.

In some states, Nationwide will allocate initial purchase payments to the money market sub-account during the free look period.  After the free look period, Nationwide will reallocate the contract value among the sub-accounts based on the instructions contained on the application.

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.

26

Surrender (Redemption) Prior to Annuitization

Prior to annuitization and before the annuitant’s death, contract owners may generally surrender some or all of their contract value.  There are no sales charges assessed upon surrenders from the contract.  There may be income tax and/or penalty taxes assessed upon surrenders.  Please see "Federal Tax Considerations" in Appendix C: Contract Types and Tax Information for more 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 amounts 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 is required by state law to reserve the right to postpone payment of assets in the Guaranteed Term Options for a period of up to 6 months from the date of the surrender request.

Partial Surrenders (Partial Redemptions)

If a contract owner requests a partial surrender, Nationwide will surrender accumulation units from the sub-accounts and the Guaranteed Term Options.  The amount withdrawn from each investment option will be in proportion to the value in each option at the time of the surrender request.

Partial Surrenders to Pay Registered Representative Fees

The contract may be available for use with investment accounts at Schwab that charge an annual fee.  Fees for these accounts would be specified in the respective account agreements.  Any fees and expenses associated with these accounts are separate from and in addition to the fees and expenses of the contract described in this prospectus.  Surrenders taken from this contract to pay advisory or investment management fees may be subject to income tax and/or tax penalties.  Please consult a Schwab representative for more information on the tax status of surrenders made for this purpose.

Full Surrenders (Full Redemptions)

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

·   variable account charges;

·   a $30 Contract Maintenance Charge (if the contract value is equal to or greater than $50,000, the Contract Maintenance Charge will be waived);

·   underlying mutual fund charges;

·   the investment performance of the underlying mutual funds; and

·   amounts allocated to the Guaranteed Term Options, plus or minus any market value adjustment.

Surrender (Redemption) After Annuitization

After the annuitization date, surrenders other than regularly scheduled annuity payments are not permitted.

Surrenders Under Certain Plan Types

Surrenders Under a Tax Sheltered Annuity

Contract owners of a Tax Sheltered Annuity may surrender part or all of their contract value before annuitant’s death, except as provided below:

(A)   Contract value attributable to contributions made under a qualified cash or deferred arrangement (within the meaning of Internal Revenue Code Section 402(g)(3)(A)), a salary reduction agreement (within the meaning of Internal Revenue Code Section 402(g)(3)(C)), or transfers from a Custodial Account (described in Section 403(b)(7) of the Internal Revenue Code), may be surrendered only:

               (1) when the contract owner reaches age 59½, separates from service, dies, or becomes disabled (within the meaning of Internal Revenue Code Section 72(m)(7)); or

               (2) in the case of hardship (as defined for purposes of Internal Revenue Code Section 401(k)), provided that any such hardship surrender may not include any income earned on salary reduction contributions.

(B)   The surrender limitations described in Section A also apply to:

               (1) salary reduction contributions to Tax Sheltered Annuities made for plan years beginning after December 31, 1988;

               (2) earnings credited to such contracts after the last plan year beginning before January 1, 1989, on amounts attributable to salary reduction contributions; and

               (3) all amounts transferred from 403(b)(7) Custodial Accounts (except that earnings and employer contributions as of December 31, 1988 in such Custodial Accounts may be withdrawn in the case of hardship).

(C)   Any distribution other than the above, including a ten day free look cancellation of the contract (when available) may result in taxes, penalties, and/or retroactive disqualification of a Tax Sheltered Annuity.

In order to prevent disqualification of a Tax Sheltered Annuity after a ten day free-look cancellation, Nationwide will transfer the proceeds to another Tax Sheltered Annuity upon proper direction by the contract owner.

These provisions explain Nationwide's understanding of current withdrawal restrictions.  These restrictions may change.

Distributions pursuant to Qualified Domestic Relations Orders will not violate the restrictions stated above.

27

Surrenders Under a Texas Optional Retirement Program or a Louisiana Optional Retirement Plan

Redemption restrictions apply to contracts issued under the Texas Optional Retirement Program or the Louisiana Optional Retirement Plan.

The Texas Attorney General has ruled that participants in contracts issued under the Texas Optional Retirement Program may only take withdrawals if:

·   the participant dies;

·   the participant retires;

·   the participant terminates employment due to total disability; or

·   the participant that works in a Texas public institution of higher education terminates employment.

A participant under a contract issued under the Louisiana Optional Retirement Plan may only take distributions from the contract upon retirement or termination of employment.  All retirement benefits under this type of plan must be paid as lifetime income; lump sum cash payments are not permitted, except for death benefits.

Due to the restrictions described above, a participant under either of these plans will not be able to withdraw cash values from the contract unless one of the applicable conditions is met.  However, contract value may be transferred to other carriers.

Nationwide issues this contract to participants in the Texas Optional Retirement Program in reliance upon and in compliance with Rule 6c-7 of the Investment Company Act of 1940.  Nationwide issues this contract to participants in the Louisiana Optional Retirement Plan in reliance upon and in compliance with an exemptive order that Nationwide received from the SEC on August 22, 1990.

Assignment

Contract rights are personal to the contract owner and may not be assigned without Nationwide’s written consent.  Nationwide reserves the right to refuse to recognize assignments that alter the nature of the risks that Nationwide assumed when it originally issued the contract.

A Non-Qualified Contract owner may assign some or all rights under the contract.  An assignment must occur before annuitization while the annuitant is alive.  Once proper notice of assignment is recorded by Nationwide’s home office, the assignment will become effective.

Investment-Only Contracts, IRAs, Roth IRAs, SEP IRAs, Simple IRAs, and Tax Sheltered Annuities may not be assigned, pledged or otherwise transferred except where allowed by law.

Nationwide is not responsible for the validity or tax consequences of any assignment.  Nationwide is not liable for any payment or settlement made before the assignment is recorded.  Assignments will not be recorded until Nationwide receives sufficient direction from the contract owner and the assignee regarding the proper allocation of contract rights.

Amounts pledged or assigned will be treated as distributions and will be included in gross income to the extent that the cash value exceeds the investment in the contract for the taxable year in which it was pledged or assigned.  Amounts assigned may be subject to a tax penalty equal to 10% of the amount included in gross income.

Assignment of the entire contract value may cause the portion of the contract value exceeding the total investment in the contract and previously taxed amounts to be included in gross income for federal income tax purposes each year that the assignment is in effect.

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 Guaranteed Term Options.  Requests for Asset Rebalancing must be on a Nationwide form.

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.  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 may be subject to employer limitations or restrictions for contracts issued to a Tax Sheltered Annuity 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.

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 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

·   Lehman Brothers Advisers Management Trust – AMT Short Duration Bond Portfolio: I Class

·   NVIT Government Bond Fund: Class I

·   NVIT Investor Destinations Conservative Fund:

Class II

28

The following underlying mutual funds are only available in contracts for which good order applications were received before May 1, 2008:

·   Federated Insurance Series – Federated Quality Bond Fund II: Service Shares

to any other underlying mutual fund(s).  Dollar Cost Averaging transfers may not be directed to Guaranteed Term Options.

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.

Systematic Withdrawals

Systematic Withdrawals allow contract owners 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 proportionately unless Nationwide is instructed otherwise.  Systematic Withdrawals are not available from the Guaranteed Term Options.

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.

Nationwide reserves the right to stop establishing new Systematic Withdrawal programs.  Systematic Withdrawals are not available before the end of the ten-day free look period.

Death Benefits

Death of Contract Owner

If a contract owner (including a joint owner) who is not the annuitant dies before the annuitization date, there is no death benefit payable and the surviving joint owner becomes the contract owner.

If no joint owner is named, the contingent owner becomes the contract owner.

If no contingent owner is named, the beneficiary becomes the contract owner.

If no beneficiary survives the contract owner, the last surviving contract owner’s estate becomes the contract owner.

Distributions will be made pursuant to the "Required Distributions for Non-Qualified Contracts" in Appendix C: Contract Types and Tax Information.

Death of Annuitant

If the annuitant who is not a contract owner dies before the annuitization date, the contingent annuitant becomes the annuitant and no death benefit is payable.  If no contingent annuitant is named, a death benefit is payable to the beneficiary.  Multiple beneficiaries will share the death benefit equally unless otherwise specified.

If no beneficiaries survive the annuitant, the contingent beneficiary receives the death benefit.  Multiple 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.  If the contract owner is a Charitable Remainder Trust and the annuitant dies before the annuitization date, the death benefit will accrue to the Charitable Remainder Trust.  Any designation in conflict with the Charitable Remainder Trust’s right to the death benefit will be void.

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 of Contract Owner/Annuitant

If a contract owner (including a joint owner) who is also the annuitant dies before the annuitization date, a death benefit is payable to the surviving joint owner.

If there is no surviving joint owner, the death benefit is payable to the beneficiary.  Multiple beneficiaries will share the death benefit equally unless otherwise specified.

If no beneficiaries survive the contract owner/annuitant, the contingent beneficiary receives the death benefit.  Multiple contingent beneficiaries will share the death benefit equally unless otherwise specified.

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

If the contract owner/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

The recipient of the death benefit 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.

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.  Nationwide will pay (or will begin to pay) the death benefit upon receiving proof of death and the instructions as to the payment of the death benefit.  Contract

29

value will continue to be allocated according to the most recent allocation instructions until the death benefit is paid.

If the contract has multiple beneficiaries entitled to receive a portion of the death benefit, the contract value will continue to be allocated according to the most recent allocation instructions until the first beneficiary is paid.  After the first beneficiary is paid, remaining contract value will be allocated to the available money market sub-account until instructions are received from the remaining beneficiary(ies).

Death Benefit Calculations

An applicant may elect either the standard death benefit, the One-Year Enhanced Death Benefit Option or the Combination Enhanced Death Benefit Option, which are offered under the contract for an additional charge.  If no election is made at the time of application, the death benefit will be the standard death benefit.

The value of each component of the applicable death benefit calculation will be determined as of the date of the annuitant’s death, except for the contract value component, which will be determined as of the date described in the applicable death benefit calculation.

Standard Death Benefit

If the annuitant dies prior to the annuitization date and the total of all purchase payments made to the contract is less than or equal to $3,000,000, the standard death benefit will be the greatest of:

(1)   (a)    if the contract was issued prior to February 1, 2005: the greater of the contract value as of the date that Nationwide receives all the information necessary to pay the death benefit or the contract value as of the date of the         annuitant's death;

                 (b) if the contract was issued on or after February 1, 2005: the contract value as of the date that Nationwide receives all the information necessary to pay the death benefit;

(2) the total of all purchase payments, less an adjustment for amounts surrendered; or

(3) the highest contract value on any 5 year contract anniversary before the annuitant’s 86^th birthday, less an adjustment for amounts surrendered, plus purchase payments received after that 5 year contract anniversary.

The contract value in items (1) and (3) above may include a market value adjustment for any amounts allocated to a Guaranteed Term Option.

The adjustment for amounts surrendered will reduce items (2) and (3) above in the same proportion that the contract value was reduced on the date(s) of the partial surrender(s).

If the annuitant dies prior to the annuitization date and the total of all purchase payments made to the contract is greater than $3,000,000, the standard death benefit will be determined using the following formula:

(A x F) + B(1 - F), where

A = the greatest of:

(1)   (a)   if the contract was issued prior to February 1, 2005: the greater of the contract value as of the date that Nationwide receives all the information necessary to pay the death benefit or the contract value as of the date of        the annuitant's death;

    (b) if the contract was issued on or after February 1, 2005: the contract value as of the date that Nationwide receives all the information necessary to pay the death benefit;

(2)   the total of all purchase payments, less an adjustment for amounts surrendered; or

(3)   the highest contract value on any 5 year contract anniversary before the annuitant’s 86^th birthday, less an adjustment for amounts surrendered, plus purchase payments received after that 5 year contract anniversary.

The contract value in items (1) and (3) above may include a market value adjustment for any amounts allocated to a Guaranteed Term Option.

The adjustment for amounts surrendered will reduce items (2) and (3) above in the same proportion that the contract value was reduced on the date(s) of the partial surrender(s).

B =      (1) if the contract was issued prior to February 1, 2005: the greater of the contract value as of the date that Nationwide receives all the information necessary to pay the death benefit or the contract value as of the date of the annuitant’s death;

(2) if the contract was issued on or after February 1, 2005: the contract value as of the date that Nationwide receives all the information necessary to pay the death benefit.

F = the ratio of $3,000,000 to the total of all purchase payments made to the contract.

The practical effect of this formula is that the beneficiary recovers a lesser percentage of purchase payments in excess of $3,000,000 than for purchase payments up to $3,000,000.  In no event will the beneficiary receive less than the contract value.

The standard death benefit also includes the Spousal Protection Feature, which allows a surviving spouse to continue the contract while receiving the economic benefit of the death benefit upon the death of the other spouse.  Please see "Spousal Protection Feature" later in this prospectus.

One-Year Enhanced Death Benefit Option

For an additional charge equal to an annualized rate of 0.10% of the daily net assets of the variable account, an applicant can purchase the One-Year Enhanced Death Benefit Option at the time of application.

30

If the annuitant dies prior to the annuitization date and the total of all purchase payments made to the contract is less than or equal to $3,000,000, the death benefit will be the greatest of:

(1) (a) if the contract was issued prior to February 1, 2005: the greater of the contract value as of the date that Nationwide receives all the information necessary to pay the death benefit or the contract value as of the date of the annuitant's death;

                (b) if the contract was issued on or after February 1, 2005: the contract value as of the date that Nationwide receives all the information necessary to pay the death benefit;

(2) the total of all purchase payments, less an adjustment for amounts surrendered; or

(3) the highest contract value on any contract anniversary prior to the annuitant's 86^th birthday, less an adjustment for amounts subsequently surrendered, plus purchase payments received after that contract anniversary.

The contract value in items (1) and (3) above may include a market value adjustment for any amounts allocated to a Guaranteed Term Option.

The adjustment for amounts surrendered will reduce items (2) and (3) above in the same proportion that the contract value was reduced on the date(s) of the partial surrender(s).

If the annuitant dies prior to the annuitization date and the total of all purchase payments made to the contract is greater than $3,000,000, the death benefit will be determined using the following formula:

(A x F) + B(1 - F), where

A = the greatest of:

(1)   (a)      if the contract was issued prior to February 1, 2005: the greater of the contract value as of the date that Nationwide receives all the information necessary to pay the death benefit or the contract value as of the           date of the annuitant's death;

           (b) if the contract was issued on or after February 1, 2005: the contract value as of the date that Nationwide receives all the information necessary to pay the death benefit;

(2)   the total of all purchase payments, less an adjustment for amounts surrendered; or

(3)   the highest contract value on any contract anniversary prior to the annuitant’s 86^th birthday, less an adjustment for amounts subsequently surrendered, plus purchase payments received after that contract anniversary.

The contract value in items (1) and (3) above may include a market value adjustment for any amounts allocated to a Guaranteed Term Option.

The adjustment for amounts surrendered will reduce items (2) and (3) above in the same proportion that the contract value was reduced on the date(s) of the partial surrender(s).

If Nationwide does not receive all information necessary to pay the death benefit within one year of the annuitant’s death, the calculation for A above will be the greater of (1) or (2) above.

B =    (1) if the contract was issued prior to February 1, 2005: the greater of the contract value as of the date that Nationwide receives all the information necessary to pay the death benefit or the contract value as of the date of the annuitant’s death;

(2) if the contract was issued on or after February 1, 2005: the contract value as of the date that Nationwide receives all the information necessary to pay the death benefit.

F = the ratio of $3,000,000 to the total of all purchase payments made to the contract.

The practical effect of this formula is that the beneficiary recovers a lesser percentage of purchase payments in excess of $3,000,000 than for purchase payments up to $3,000,000.  In no event will the beneficiary receive less than the contract value.

The One-Year Enhanced Death Benefit also includes the Spousal Protection Feature, which allows a surviving spouse to continue the contract while receiving the economic benefit of the death benefit upon the death of the other spouse.

Combination Enhanced Death Benefit Option

For an additional charge at an annualized rate of 0.40% of the daily net assets of the variable account, an applicant can elect the Combination Enhanced Death Benefit Option at the time of application.  The Combination Enhanced Death Benefit is only available for contracts with annuitants age 80 or younger at the time of application.

If the annuitant dies prior to the annuitization date and the total of all purchase payments made to the contract is less than or equal to $3,000,000, the death benefit will be the greatest of:

(1) (a) if the contract was issued prior to February 1, 2005: the greater of the contract value as of the date that Nationwide receives all the information necessary to pay the death benefit or the contract value as of the date of the annuitant's death;

(b)          if the contract was issued on or after February 1, 2005: the contract value as of the date that Nationwide receives all the information necessary to pay the death benefit;

(2) the total of all purchase payments, less an adjustment for amounts surrendered;

(3) the highest contract value on any contract anniversary before the annuitant’s 81^st birthday, less an adjustment for amounts

31

subsequently surrendered, plus purchase payments received after that contract anniversary; or

(4) the 5% interest anniversary value.

The contract value in items (1) and (3) above may include a market value adjustment for any amounts allocated to a Guaranteed Term Option.

The adjustment for amounts surrendered will reduce items (2) and (3) above in the same proportion that the contract value was reduced on the date(s) of the partial surrender(s).

The 5% interest anniversary value is equal to purchase payments, accumulated at 5% annual compound interest until the last contract anniversary prior to the annuitant’s 81^st birthday, proportionately adjusted for amounts surrendered.  The adjustment for amounts surrendered will reduce the accumulated value as of the most recent contract anniversary prior to each partial surrender in the same proportion that the contract value was reduced on the date of the partial surrender.  Such total accumulated amount, after the surrender adjustment, shall not exceed 200% of purchase payments adjusted for amounts surrendered.

If the annuitant dies prior to the annuitization date and the total of all purchase payments made to the contract is greater than $3,000,000, the death benefit will be determined using the following formula:

(A x F) + B(1 - F), where

A = the greatest of:

(1) (a) if the contract was issued prior to February 1, 2005: the greater of the contract value as of the date that Nationwide receives all the information necessary to pay the death benefit or the contract value as of the date of the annuitant's death;

                (b) if the contract was issued on or after February 1, 2005: the contract value as of the date that Nationwide receives all the information necessary to pay the death benefit;

(2) the total of all purchase payments, less an adjustment for amounts surrendered;

(3) the highest contract value on any contract anniversary before the annuitant's 81^st birthday, less an adjustment for amounts subsequently surrendered, plus purchase payments received after that contract anniversary; or

(4) the 5% interest anniversary value.

The contract value in items (1) and (3) above may include a market value adjustment for any amounts allocated to a Guaranteed Term Option.

The adjustment for amounts surrendered will reduce items (2) and (3) above in the same proportion that the contract value was reduced on the date(s) of the partial surrender(s).

If Nationwide does not receive all information necessary to pay the death benefit within one year of the annuitant’s death, the calculation for A above will be the greater of (1) or (2) above.

B = (1) if the contract was issued prior to February 1, 2005: the greater of the contract value as of the date that Nationwide receives all the information necessary to pay the death benefit or the contract value as of the date of the annuitant’s death;

(2) if the contract was issued on or after February 1, 2005: the contract value as of the date that Nationwide receives all the information necessary to pay the death benefit.

F = the ratio of $3,000,000 to the total of all purchase payments made to the contract.

The practical effect of this formula is that the beneficiary recovers a lesser percentage of purchase payments in excess of $3,000,000 than for purchase payments up to $3,000,000.  In no event will the beneficiary receive less than the contract value.

The Combination Enhanced Death Benefit also includes the Spousal Protection Feature, which allows a surviving spouse to continue the contract while receiving the economic benefit of the death benefit upon the death of the other spouse.

Spousal Protection Feature

The standard death benefit, One-Year Enhanced Death Benefit and Combination Enhanced Death Benefit include a Spousal Protection Feature at no additional charge.  The Spousal Protection Feature is not available for contracts issued as Charitable Remainder Trusts.  The Spousal Protection Feature allows a surviving spouse to continue the contract while receiving the economic benefit of the death benefit upon the death of the other spouse, provided the conditions described below are satisfied:

(1)   One or both spouses (or a revocable trust of which either or both of the spouses is/are grantor(s)) must be named as the contract owner.  For contracts issued as IRAs and Roth IRAs, only the person for whom the IRA or Roth IRA was established may be named as the contract owner;

(2)   The spouses must be co-annuitants;

(3)   Both spouses must be age 85 or younger at the time the contract is issued;

(4)   Both spouses must be named as beneficiaries;

(5)   No person other than the spouse may be named as contract owner, annuitant or primary beneficiary;

(6)   If both spouses are alive upon annuitization, the contract owner must specify which spouse is the annuitant upon whose continuation of life any annuity payments involving life contingencies depend (for IRA and Roth IRA contracts, this person must be the contract owner); and

(7)   If the contract owner requests to add a co-annuitant after contract issuance, the date of marriage must be after the contract issue date and Nationwide will require the

32

(8)   contract owner to provide a copy of the marriage certificate.

If a co-annuitant dies before the annuitization date, the surviving spouse may continue the contract as its sole contract owner.  Additionally, if the death benefit value is higher than the contract value at the time of the first co-annuitant’s death, Nationwide will adjust the contract value to equal the death benefit value.  The surviving co-annuitant may then name a new beneficiary but may not name another co-annuitant.

Annuity Commencement Date

The annuity commencement date is the date on which annuity payments are scheduled to begin.  Generally, the contract owner designates the annuity commencement date at the time of application.  If no annuity commencement date is designated at the time of application, Nationwide will establish the annuity commencement date as the date the annuitant reaches age 90 for Non-Qualified Contracts and the date the contract owner reaches age 70½ for all other contract types.

The contract owner may change the annuity commencement date before annuitization.  This change must be in writing and approved by Nationwide.  The annuity commencement date may not be later than the first day of the first calendar month after the annuitant’s 90^th birthday (or the 90th birthday of the oldest annuitant if there are joint annuitants)unless approved by Nationwide.

Annuitizing the Contract

Annuitization Date

The annuitization date is the date that annuity payments begin.  The annuitization date 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 Tax Sheltered Annuity, annuitization may occur during the first 2 years subject to Nationwide’s approval.

On the annuitization date, the annuitant becomes the contract owner unless the contract owner is a Charitable Remainder Trust.

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 by the contract owner.

Fixed Annuity Payments

Fixed annuity payments provide for level annuity payments.  Premium taxes are deducted prior to determining fixed annuity payments.  The fixed annuity payments will remain level unless the annuity payment option provides otherwise.

VariableAnnuity Payments

Variable annuity payments will vary depending on the performance of the underlying mutual funds selected.

First Variable Annuity Payment

The following factors determine the amount of the first variable annuity payment:

·   the portion of purchase payments allocated to provide variable annuity payments;

·   the variable account value on the annuitization date;

·   the age and sex of the annuitant (and joint annuitant, if any);

·   the annuity payment option elected;

·   the frequency of annuity payments;

·   the annuitization date;

·   the assumed investment return (the net investment return required to maintain level variable annuity payments);

·   the deduction of applicable premium taxes; and

·   the date the contract was issued.

Subsequent Variable Annuity Payments

Variable annuity payments after the first will vary with the performance of the underlying mutual funds chosen by the contract owner after the investment performance is adjusted by the assumed investment return factor.

The dollar amount of each subsequent variable annuity payment is determined by taking the portion of the first annuity payment funded by a particular sub-account divided by the annuity unit value for that sub-account as of the annuitization date.  This establishes the number of annuity units provided by each sub-account for each variable annuity payment after the first.

The number of annuity units for each sub-account will remain constant, unless the contract owner transfers value from one underlying mutual fund to another.  After annuitization, transfers among sub-accounts may only be made on the anniversary of the annuitization date.

The number of annuity units for each sub-account is multiplied by the annuity unit value for that sub-account for

33

the valuation period for which the payment is due.  The sum of these results for all the sub-accounts in which the contract owner invests establishes the dollar amount of the variable annuity payment.

Subsequent variable annuity payments may be more or less than the previous variable annuity payment, depending on whether the net investment performance of the elected underlying mutual funds is greater or lesser than the assumed investment return.

Assumed Investment Return

An assumed investment return is the net investment return required to maintain level variable annuity payments.  Nationwide uses a 3.5% assumed investment return factor.  Therefore, if the net investment performance of each sub-account in which the contract owner invests exactly equals 3.5% for every payment period, then each payment will be the same amount.  To the extent that investment performance is not equal to 3.5% for given payment periods, the amount of the payments in those periods will not be the same.  Payments will increase from one payment date to the next if the annualized net rate of return is greater than 3.5% during that time.  Conversely, payments will decrease from one payment to the next if the annualized net rate of return is less than 3.5% during that time.

Nationwide uses the assumed investment rate of return to determine the amount of the first variable annuity payment.

Value of an Annuity Unit

Annuity unit values for sub-accounts are determined by:

(1)   multiplying the annuity unit value for each sub-account for the immediately preceding valuation period by the net investment factor for the sub-account for the subsequent valuation period (see "Determining the Contract Value – Determining Variable Account Value – Valuing an Accumulation Unit"); and then

(2)   multiplying the result from (1) by a factor to neutralize the assumed investment return factor.

Frequency and Amount of Annuity Payments

Annuity payments are based on the annuity payment option elected.

If the net amount to be annuitized is less than $2,000, Nationwide reserves the right to pay this amount in a lump sum instead of periodic annuity payments.

Nationwide reserves the right to change the frequency of payments if the amount of any payment becomes less than $20.  The payment frequency will be changed to an interval that will result in payments of at least $20.

Annuity payments will generally be received within 7 to 10 days after each annuity payment date.

Annuity Payment Options

The annuitant must elect an annuity payment option before the annuitization date. 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. 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.  Additionally, the annuity payment options available may be limited based on the annuitant’s age (and the joint annuitant’s age, if applicable) or requirements under the Internal Revenue Code.

Annuity Payment Options for Contracts with Total Purchase Payments Less Than or Equal to $2,000,000

If, at the annuitization date, the total of all purchase payments made to the contract is less than or equal to $2,000,000, the annuity payment options available are:

·   Single Life;

·   Standard Joint and Survivor; and

·   Single Life with a 10 or 20 Year Term Certain.

Each of the annuity payment options is discussed more thoroughly below.

Single Life

The Single Life annuity payment option provides for annuity payments to be paid during the lifetime of the annuitant.

Payments will cease with the last payment before the annuitant’s death.  No death benefit will be paid.

No withdrawals other than the scheduled annuity payments are permitted.

Standard Joint and Survivor

The Standard Joint and Survivor annuity payment option provides for annuity payments to continue during the joint lifetimes of the annuitant and joint annuitant.  After the death of either the annuitant or joint annuitant, payments will continue for the life of the survivor.

Payments will cease with the last payment due prior to the death of the last survivor of the annuitant and joint annuitant. As is the case of the Single Life annuity payment option, there is no guaranteed number of payments. Therefore, it is possible that if the annuitant dies before the second annuity payment date, the annuitant will receive only one annuity payment. No death benefit payment will be paid.

No withdrawals other than the scheduled annuity payments are permitted.

Single Life with a 10 or 20 Year Term Certain

The Single Life with a 10 or 20 Year Term Certain annuity payment option provides that monthly annuity payments will be paid during the annuitant’s lifetime or for the term selected, whichever is longer.  The term may be either 10 or 20 years.

34

If the annuitant dies before the end of the 10 or 20 year term, payments will be paid to the beneficiary for the remainder of the term.

No withdrawals other than the scheduled annuity payments are permitted.

Any Other Option

Annuity payment options not set forth in this provision may be available.  Any annuity payment option not set forth in this provision must be approved by Nationwide.

Annuity Payment Options for Contracts with Total Purchase Payments Greater Than $2,000,000

If, at the annuitization date, the total of all purchase payments made to the contract is greater than $2,000,000, Nationwide may limit the annuity payment option to the longer of:

(1)   a Fixed Life Annuity with a 20 Year Term Certain; or

(2)   a Fixed Life Annuity with a Term Certain to Age 95.

Additionally, Nationwide will limit the amount that may be annuitized on a single life to $5,000,000.  If the total amount to be annuitized is greater than $5,000,000, then, for the purpose of annuitization only, Nationwide will permit additional annuitants to be named.

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.

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, retirement plan, life insurance and distribution companies, has also been the subject of increasing scrutiny by regulators, legislators and the media over the past few years.  Numerous regulatory agencies, including the SEC, the Financial Industry Regulatory Authority and the New York State Attorney General, have commenced industry-wide investigations regarding late trading and market timing in connection with mutual funds and variable insurance contracts, and have commenced enforcement actions against some mutual fund and life insurance companies on those issues.  Nationwide has been contacted by or received subpoenas from the SEC and the New York State Attorney

35

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

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

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

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

On November 15, 2006, Nationwide Financial Services, Inc. (NFS), Nationwide and NRS were named in a lawsuit filed in the United States District Court for the Southern District of Ohio entitled Kevin Beary, Sheriff of Orange County, Florida, In His Official Capacity, Individually and On Behalf of All Others Similarly Situated v. Nationwide Life Insurance Co., Nationwide Retirement Solutions, Inc. and Nationwide Financial Services, Inc.  The plaintiff seeks to represent a class of all sponsors of 457(b) deferred compensation plans in the United States that had variable annuity contracts with the defendants at any time during the class period, or in the alternative, all sponsors of 457(b) deferred compensation plans

36

in Florida that had variable annuity contracts with the defendants during the class period.  The class period is from January 1, 1996 until the class notice is provided.  The plaintiff alleges that the defendants breached their fiduciary duties by arranging for and retaining service payments from certain mutual funds.  The complaint seeks an accounting, a declaratory judgment, a permanent injunction and disgorgement or restitution of the service fee payments allegedly received by the defendants, including interest.  On January 25, 2007, NFS, Nationwide and NRS filed a motion to dismiss.  On September 17, 2007, the Court granted the motion to dismiss.  On October 1, 2007, the plaintiff filed a motion to vacate judgment and for leave to file an amended complaint.  On October 25, 2007, NFS, Nationwide and NRS filed their opposition to the plaintiff’s motion.  NFS, Nationwide and NRS continue to defend this lawsuit vigorously.

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

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

On August 15, 2001, NFS and Nationwide were named in a lawsuit filed in the United States District Court for the District of Connecticut entitled Lou Haddock, as trustee of the Flyte Tool & Die, Incorporated Deferred Compensation Plan, et al v. Nationwide Financial Services, Inc. and Nationwide Life Insurance Company.  Currently, the plaintiffs’ fifth amended complaint, filed March 21, 2006, purports to represent a class of qualified retirement plans under ERISA that purchased variable annuities from Nationwide.  The plaintiffs allege that they invested ERISA plan assets in their variable annuity contracts and that Nationwide and NFS breached ERISA fiduciary duties by allegedly accepting service payments from certain mutual funds.  The complaint seeks disgorgement of some or all of the payments allegedly received by NFS and Nationwide, other unspecified relief for restitution, declaratory

37

and injunctive relief, and attorneys’ fees.  To date, the District Court has rejected the plaintiffs’ request for certification of the alleged class.  On September 25, 2007, NFS’ and Nationwide’s motion to dismiss the plaintiffs’ fifth amended complaint was denied.  On October 12, 2007, NFS and Nationwide filed their answer to the plaintiffs’ fifth amended complaint and amended counterclaims.  On November 1, 2007, the plaintiffs filed a motion to dismiss NFS’ and Nationwide’s amended counterclaims.  On November 15, 2007, the plaintiffs filed a motion for class certification.  On February 8, 2008, the Court denied the plaintiffs’ motion to dismiss the amended counterclaim, with the exception that it was tentatively granting the plaintiffs’ motion to dismiss with respect to the Companies’ claim that it could recover any “disgorgement remedy” from plan sponsors.  NFS and Nationwide continue to defend this lawsuit vigorously.

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

38

Table of Contents of the Statement of Additional Information	Page
General Information and History	1
Services	1
Purchase of Securities Being Offered	2
Underwriters	2
Advertising	2
Annuity Payments	2
Condensed Financial Information	2
Financial Statements	134

To learn more about this product, you should read the Statement of Additional Information (the "SAI") dated the same date as this prospectus.  For a free copy of the SAI and to request other information about this product please call our Service Center at 1-800-848-6331 (TDD 1-800-238-3035) or write to us at Nationwide Life Insurance Company, 5100 Rings Road, RR1-04-F4, Dublin, Ohio 43017-1522.

The SAI has been filed with the SEC and is incorporated by reference into this prospectus. The SEC maintains an Internet website (http://www.sec.gov) that contains the SAI and other information about us and the product.  Information about us and the product (including the SAI) may also be reviewed and copied at the SEC's Public Reference Room in Washington, D.C., or may be obtained, upon payment of a duplicating fee, by writing the Public Reference Section of the SEC, 100 F Street NE, Washington, D.C. 20549-0102. Additional information on the operation of the Public Reference Room may be obtained by calling the SEC at (202) 551-8090.

Investment Company Act of 1940 Registration File No. 811- 3330

Securities Act of 1933 Registration File No. 333-105992

39

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

This underlying mutual fund is only available in contracts for which good order applications were received before May 1, 2008

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

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

This underlying mutual fund is only available in contracts for which good order applications were received before May 1, 2008

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

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

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

Alger American Fund - Alger American Balanced Portfolio: Class S Shares

Investment Adviser:	Fred Alger Management, Inc.
Investment Objective:	Current income and long-term capital appreciation.

Alger American Fund - Alger American Mid Cap Growth Portfolio: Class S Shares

Investment Adviser:	Fred Alger Management, Inc.
Investment Objective:	Long-term capital appreciation.

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

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

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

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

American Century Variable Portfolios II, Inc. - American Century VP Inflation Protection Fund: Class II

Investment Adviser:	American Century Investment Management, Inc.
Investment Objective:	Long-term total return using a strategy that seeks to protect against U.S. inflation.

40

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

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

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

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

This underlying mutual fund is only available in contracts for which good order applications were received before May 1, 2008

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).

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

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

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

This underlying mutual fund is only available in contracts for which good order applications were received before May 1, 2007

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

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

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

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

This underlying mutual fund is only available in contracts for which good order applications were received before May 1, 2008

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

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

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

Dreyfus Stock Index Fund, Inc.: Service Shares

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

Dreyfus Variable Investment Fund - Appreciation Portfolio: Service Shares

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

Dreyfus Variable Investment Fund - Developing Leaders Portfolio: Service Shares

Investment Adviser:	The Dreyfus Corporation
Sub-adviser:	Franklin Portfolio Associates
Investment Objective:	Capital growth.

Federated Insurance Series - Federated American Leaders Fund II: Service Shares

This underlying mutual fund is only available in contracts for which good order applications were received before May 1, 2008

Investment Adviser:	Federated Equity Management Company of Pennsylvania
Investment Objective:	Long-term capital growth, and secondarily income.

41

Federated Insurance Series - Federated Capital Appreciation Fund II: Service Shares

Investment Adviser:	Federated Equity Management Company of Pennsylvania
Investment Objective:	Capital appreciation.

Federated Insurance Series - Federated Market Opportunity Fund II: Service Shares

This underlying mutual fund is only available in contracts for which good order applications were received before May 1, 2008

Investment Adviser:	Federated Equity Management Company of Pennsylvania
Sub-adviser:	Federated Investment Management Company
Investment Objective:	To provide moderate capital appreciation and high current income.

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

This underlying mutual fund is only available in contracts for which good order applications were received before May 1, 2008

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

Fidelity Variable Insurance Products Fund - VIP Contrafund® Portfolio: Service Class 2

This underlying mutual fund is only available in contracts for which good order applications were received before May 1, 2008

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

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

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

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

Fidelity Variable Insurance Products Fund - VIP Equity-Income Portfolio: Service Class 2

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

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

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

Fidelity Variable Insurance Products Fund - VIP Investment Grade Bond Portfolio: Service Class 2

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

Fidelity Variable Insurance Products Fund - VIP Mid Cap Portfolio: Service Class 2

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

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

Investment Adviser:	Fidelity Management & Research Company
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 Templeton Variable Insurance Products Trust - Franklin Income Securities Fund: Class 2

Investment Adviser:	Franklin Advisors, Inc.
Investment Objective:	Maximum income while maintaining prospects for capital appreciation.

42

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

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

Investment Adviser:	Franklin Advisory Services, LLC
Investment Objective:	Long-term capital appreciation.

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

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

Franklin Templeton Variable Insurance Products Trust - Franklin Templeton VIP Founding Funds Allocation Fund: Class 2

Investment Adviser:	Franklin Templeton Services, LLC
Investment Objective:	Capital appreciation with income as a secondary goal.

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

This underlying mutual fund is only available in contracts for which good order applications were received before May 1, 2008

Investment Adviser:	Templeton Asset Management, Ltd.
Investment Objective:	Long-term capital appreciation.

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

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

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

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

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).

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

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

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

Janus Aspen Series - Balanced Portfolio: Service Shares

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

Janus Aspen Series - Forty Portfolio: Service Shares

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

Janus Aspen Series - INTECH Risk-Managed Core Portfolio: Service Shares

This underlying mutual fund is only available in contracts for which good order applications were received before May 1, 2008

Investment Adviser:	Janus Capital Management LLC
Sub-adviser:	Enhanced Investment Technologies, LLC
Investment Objective:	Long-term growth of capital.

Janus Aspen Series - International Growth Portfolio: Service II Shares

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

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

43

Janus Aspen Series - International Growth Portfolio: Service Shares

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

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

Lehman Brothers Advisers Management Trust - AMT Short Duration Bond Portfolio: I Class

Investment Adviser:	Neuberger Berman Management Inc.
Sub-adviser:	Neuberger Berman, LLC
Investment Objective:	Highest available current income consistent with liquidity and low risk to
	principal and, secondarily, total return.

MFS® Variable Insurance Trust - MFS Investors Growth Stock Series: Service Class

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

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

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

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

Nationwide Variable Insurance Trust - American Funds NVIT Asset Allocation Fund: Class II

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

Nationwide Variable Insurance Trust - American Funds NVIT Bond Fund: Class II

Investment Adviser:	Capital Research and Management Company
Investment Objective:	Income and more price stability than stocks, and capital preservation over
	the long term.  Seeks to maximize an investor’s level of current income and
	preserve the investor’s capital.

Nationwide Variable Insurance Trust - American Funds NVIT Global Growth Fund: Class II

Investment Adviser:	Capital Research and Management Company
Investment Objective:	Capital appreciation through stocks.

Nationwide Variable Insurance Trust - American Funds NVIT Growth Fund: Class II

Investment Adviser:	Capital Research and Management Company
Investment Objective:	Capital appreciation principally through investment in stocks.

Nationwide Variable Insurance Trust - American Funds NVIT Growth- Income Fund: Class II

Investment Adviser:	Capital Research and Management Company
Investment Objective:	Seeks returns from both capital gains as well as income generated by
	dividends paid by stock issuers.

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

This underlying mutual fund is no longer available to receive transfers or new purchase payments effective May 1, 2005

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

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

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

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

44

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

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

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

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

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

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

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

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

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

Nationwide Variable Insurance Trust - Lehman Brothers NVIT Core Plus Bond Fund: Class II

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	Lehman Brothers Asset Management LLC
Investment Objective:	The Fund seeks long-term total return.

Nationwide Variable Insurance Trust - Neuberger Berman NVIT Multi Cap Opportunities Fund: Class II

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

Nationwide Variable Insurance Trust - Neuberger Berman NVIT Socially Responsible Fund: Class II

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	Neuberger Berman Management Inc.
Investment Objective:	The Fund seeks long-term total return.

Nationwide Variable Insurance Trust - NVIT Core Bond Fund: Class II

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	Nationwide Asset Management, LLC
Investment Objective:	The Fund seeks a high level of current income consistent with preserving capital.

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

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

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

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

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

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

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

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

45

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

46

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

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

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

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

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

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

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

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

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

Nationwide Variable Insurance Trust - NVIT Multi-Manager International Growth Fund: Class VI

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	American Century Investment Management; AIM Capital Management, Inc.
Investment Objective:	The fund seeks long-term capital growth.

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

Nationwide Variable Insurance Trust - NVIT Multi-Manager International Value Fund: Class II

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

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	AllianceBernstein Management; JP Morgan Investment Management, Inc.
Investment Objective:	Long-term capital appreciation.

Nationwide Variable Insurance Trust - NVIT Multi-Manager International Value Fund: Class VI

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	AllianceBernstein Management; JP Morgan Investment Management, Inc.
Investment Objective:	Long-term capital appreciation.

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

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

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

Nationwide Variable Insurance Trust - NVIT Multi-Manager Large Cap Value Fund: Class II

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	Goldman Sachs Asset Management, L.P., Wellington Management
	Company, LLP, and Deutsche Investment Management Americas Inc.,
	doing business as Deutsche Asset Management
Investment Objective:	The fund seeks long-term capital growth.

47

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

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

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

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

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

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

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

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

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

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

Nationwide Variable Insurance Trust - NVIT Nationwide Fund: Class II

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

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

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	Nationwide Asset Management, LLC
Investment Objective:	Seeks to provide a high level of current income.

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

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

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

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

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

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

48

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

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

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

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

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

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

Nationwide Variable Insurance Trust - Van Kampen NVIT Real Estate Fund: Class II

Investment Adviser:	Nationwide Fund Advisors
Sub-adviser:	Van Kampen Asset Management
Investment Objective:	The Fund seeks current income and long-term capital appreciation.

Neuberger Berman Advisers Management Trust - AMT Fasciano Portfolio: S Class

This underlying mutual fund is only available in contracts for which good order applications were received before May 1, 2008

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

Neuberger Berman Advisers Management Trust - AMT International Portfolio: S Class

This underlying mutual fund is only available in contracts for which good order applications were received before July 1, 2008

Investment Adviser:	Neuberger Berman Management Inc.
Sub-adviser:	Neuberger Berman, LLC
Investment Objective:	Long-term growth of capital by investing primarily in common stocks of
	foreign companies.

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

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

This underlying mutual fund is only available in contracts for which good order applications were received before May 1, 2008

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

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

This underlying mutual fund is only available in contracts for which good order applications were received before May 1, 2008

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

Neuberger Berman Advisers Management Trust - AMT Socially Responsive Portfolio: I Class

This underlying mutual fund is only available in contracts for which good order applications were received before July 1, 2008

Investment Adviser:	Neuberger Berman Management Inc.
Sub-adviser:	Neuberger Berman, LLC
Investment Objective:	Long-term capital growth by investing primarily in securities of companies
	that meet certain financial criteria and social policy.

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

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

49

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).

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

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

Oppenheimer Variable Account Funds - Oppenheimer High Income Fund/VA: Class 4

Investment Adviser:	OppenheimerFunds, Inc.
Investment Objective:	High level of current income.

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

Oppenheimer Variable Account Funds - Oppenheimer High Income Fund/VA: Service Shares

This underlying mutual fund is no longer available to receive transfers or new purchase payments effective May 1, 2007

Investment Adviser:	OppenheimerFunds, Inc.
Investment Objective:	High level of current income.

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

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

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

Investment Adviser:	OppenheimerFunds, Inc.
Investment Objective:	Capital appreciation.

Pioneer Variable Contracts Trust - Pioneer Small Cap Value VCT Portfolio: Class I Shares

Investment Adviser:	Pioneer Investment Management, Inc.
Investment Objective:	Seeks capital growth by investing in a diversified portfolio of securities
	consisting primarily of common stocks.

Putnam Variable Trust - Putnam VT Growth and Income Fund: Class IB

This underlying mutual fund is only available in contracts issued before May 1, 2005

Investment Adviser:	Putnam Investment Management, LLC
Investment Objective:	Capital growth and current income.

Putnam Variable Trust - Putnam VT International Equity Fund: Class IB

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

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

Putnam Variable Trust - Putnam VT Voyager Fund: Class IB

This underlying mutual fund is only available in contracts for which good order applications were received before May 1, 2005

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

Schwab Annuity Portfolios - Schwab Money Market Portfolio ™

Investment Adviser:	Charles Schwab Investment Management, Inc.
Investment Objective:	Money market.

50

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

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

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

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

T. Rowe Price Equity Series, Inc. - T. Rowe Price Limited Term Bond Portfolio: Class II

This underlying mutual fund is only available in contracts for which good order applications were received before May 1, 2008

Investment Adviser:	T. Rowe Price Investment Services
Investment Objective:	High level of income consistent with moderate price fluctuation.

The Universal Institutional Funds, Inc. - Core Plus Fixed Income Portfolio: Class II

Investment Adviser:	Morgan Stanley Investment Management Inc.
Investment Objective:	Above-average total return over a market cycle of three to five years by
	investing primarily in a diversified portfolio of fixed income securities.

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

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

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

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

This underlying mutual fund is only available in contracts for which good order applications were received before May 1, 2008

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

51

Appendix B: Condensed Financial Information

The following tables list the Condensed Financial Information (the accumulation unit value information for accumulation units outstanding) for contracts with no optional benefits (the minimum variable account charge of 0.95%) and contracts with all optional benefits available on December 31, 2007 (the maximum variable account charge of 2.20%).  The term "Period" is defined as a complete calendar year, unless otherwise noted.  Those Periods with an (*) reflect accumulation unit information for a partial year only.  Should the variable account charges applicable to your contract fall between the maximum and minimum charges, AND you wish to see a copy of the Condensed Financial Information applicable to your contract, such information can be obtained in the Statement of Additional Information FREE OF CHARGE by:

calling:     1-888-421-5368, TDD 1-800-208-3035

writing:     Nationwide Life Insurance Company

5100 Rings Road, RR1-04-F4

Dublin, Ohio 43017-1522

         checking on-line at:          www.nationwide.com

The following funds were added to the variable account effective May 1, 2008, therefore, no Condensed Financial Information is available:

·   Franklin Templeton VIP Founding Funds Allocation Fund: Class 2

·   Gartmore NVIT International Equity Fund: Class VI

·   Lehman Brothers NVIT Core Plus Bond Fund: Class II

·   Neuberger Berman NVIT Multi Cap Opportunities Fund: Class II

·   Neuberger Berman NVIT Socially Responsible Fund: Class II

·   NVIT Core Bond Fund: Class II

·   NVIT Multi-Manager International Growth Fund: Class VI

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

·   NVIT Multi-Manager Large Cap Value Fund: Class II

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

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

·   NVIT Short Term Bond Fund: Class II

·   Van Kampen NVIT Real Estate Fund: Class II

No Optional Benefits Elected
(Variable account charges of 0.95% of the daily net assets of the variable account)
Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
AIM Variable Insurance Funds - AIM V.I. Basic Value Fund: Series II Shares - Q/NQ	14.144186	14.200153	0.40%	9,797	2007
	12.643290	14.144186	11.87%	11,860	2006
	12.107043	12.643290	4.43%	7,559	2005
	11.027861	12.107043	9.79%	5,786	2004
	10.000000	11.027861	10.28%	4,410	2003*
AIM Variable Insurance Funds - AIM V.I. Capital Appreciation Fund: Series II Shares - Q/NQ	12.798878	14.163981	10.67%	10,669	2007
	12.183235	12.798878	5.05%	13,665	2006
	11.328017	12.183235	7.55%	7,838	2005
	10.755541	11.328017	5.32%	1,905	2004
	10.000000	10.755541	7.56%	1,905	2003*

52

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
AIM Variable Insurance Funds - AIM V.I. Capital Development Fund: Series II Shares - Q/NQ	15.685467	17.174402	9.49%	9,826	2007
	13.621196	15.685467	15.15%	8,717	2006
	12.585307	13.621196	8.23%	2,650	2005
	11.022888	12.585307	14.17%	1,422	2004
	10.000000	11.022888	10.23%	0	2003*
Alger American Fund - Alger American Balanced Portfolio: Class S Shares - Q/NQ	12.140292	13.766408	13.39%	3,825	2007
	11.733092	12.140292	3.47%	9,074	2006
	10.952495	11.733092	7.13%	29,570	2005
	10.604657	10.952495	3.28%	8,331	2004
	10.000000	10.604657	6.05%	0	2003*
Alger American Fund - Alger American Mid Cap Growth Portfolio: Class S Shares - Q/NQ	14.212042	18.478509	30.02%	10,781	2007
	13.057174	14.212042	8.84%	9,809	2006
	12.033982	13.057174	8.50%	14,038	2005
	10.773986	12.033982	11.69%	4,212	2004
	10.000000	10.773986	7.74%	2,204	2003*
AllianceBernstein Variable Products Series Fund, Inc. - AllianceBernstein Growth and Income Portfolio: Class B - Q/NQ	14.616161	15.180152	3.86%	23,222	2007
	12.613662	14.616161	15.88%	17,997	2006
	12.174762	12.613662	3.60%	10,271	2005
	11.051358	12.174762	10.17%	5,163	2004
	10.000000	11.051358	10.51%	1,926	2003*
AllianceBernstein Variable Products Series Fund, Inc. - AllianceBernstein Small/Mid Cap Value Portfolio: Class B - Q/NQ	16.222641	16.313128	0.56%	10,927	2007
	14.341131	16.222641	13.12%	7,087	2006
	13.577914	14.341131	5.62%	7,306	2005
	11.512237	13.577914	17.94%	768	2004
	10.000000	11.512237	15.12%	0	2003*
American Century Variable Portfolios, Inc. - American Century VP Income & Growth Fund: Class II - Q/NQ	15.006599	14.798857	-1.38%	51,591	2007
	12.969507	15.006599	15.71%	65,416	2006
	12.527653	12.969507	3.53%	49,180	2005
	11.235074	12.527653	11.50%	32,629	2004
	10.000000	11.235074	12.35%	1,137	2003*

53

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
American Century Variable Portfolios, Inc. - American Century VP International Fund: Class II - Q/NQ	17.856106	20.854512	16.79%	753	2007
	14.451243	17.856106	23.56%	791	2006
	12.898866	14.451243	12.03%	835	2005
	11.346181	12.898866	13.68%	882	2004
	10.000000	11.346181	13.46%	1,482	2003*
American Century Variable Portfolios, Inc. - American Century VP International Fund: Class IV - Q/NQ	15.623843	18.244654	16.77%	11,797	2007
	12.632342	15.623843	23.68%	11,386	2006
	11.288648	12.632342	11.90%	6,715	2005
	10.000000	11.288648	12.89%	5,518	2004*
American Century Variable Portfolios, Inc. - American Century VP Mid Cap Value Fund: Class II - Q/NQ	10.000000	8.965173	-10.35%	0	2007*
American Century Variable Portfolios, Inc. - American Century VP Ultra Fund: Class II - Q/NQ	11.306968	13.533093	19.69%	6,948	2007
	11.815492	11.306968	-4.30%	7,311	2006
	11.697510	11.815492	1.01%	6,879	2005
	10.678830	11.697510	9.54%	1,025	2004
	10.000000	10.678830	6.79%	0	2003*
American Century Variable Portfolios, Inc. - American Century VP Value Fund: Class II - Q/NQ	15.445222	14.485526	-6.21%	52,083	2007
	13.162641	15.445222	17.34%	32,152	2006
	12.673340	13.162641	3.86%	26,636	2005
	11.206456	12.673340	13.09%	5,097	2004
	10.000000	11.206456	12.06%	0	2003*
American Century Variable Portfolios, Inc. - American Century VP Vista Fund: Class II - Q/NQ	10.000000	12.424833	24.25%	13,464	2007*
American Century Variable Portfolios II, Inc. - American Century VP Inflation Protection Fund: Class II - Q/NQ	10.954273	11.879728	8.45%	91,896	2007
	10.886248	10.954273	0.62%	95,624	2006
	10.821269	10.886248	0.60%	105,321	2005
	10.325092	10.821269	4.81%	71,093	2004
	10.000000	10.325092	3.25%	6,767	2003*

54

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Dreyfus Investment Portfolios - Small Cap Stock Index Portfolio: Service Shares - Q/NQ	16.107072	15.848761	-1.60%	24,325	2007
	14.212907	16.107072	13.33%	35,828	2006
	13.380975	14.212907	6.22%	57,848	2005
	11.083647	13.380975	20.73%	37,861	2004
	10.000000	11.083647	10.84%	600	2003*
Dreyfus Stock Index Fund, Inc.: Service Shares - Q/NQ	14.250197	14.818584	3.99%	192,905	2007
	12.487625	14.250197	14.11%	191,755	2006
	12.071848	12.487625	3.44%	253,948	2005
	11.044285	12.071848	9.30%	204,959	2004
	10.000000	11.044285	10.44%	13,208	2003*
Dreyfus Variable Investment Fund - Appreciation Portfolio: Service Shares - Q/NQ	13.553145	14.343489	5.83%	34,959	2007
	11.774416	13.553145	15.11%	27,259	2006
	11.416927	11.774416	3.13%	31,078	2005
	10.998884	11.416927	3.80%	12,697	2004
	10.000000	10.998884	9.99%	0	2003*
Dreyfus Variable Investment Fund - Developing Leaders Portfolio: Service Shares - Q/NQ	12.654170	11.119589	-12.13%	8,601	2007
	12.340703	12.654170	2.54%	13,833	2006
	11.802941	12.340703	4.56%	15,471	2005
	10.730870	11.802941	9.99%	3,656	2004
	10.000000	10.730870	7.31%	0	2003*
Federated Insurance Series - Federated American Leaders Fund II: Service Shares - Q/NQ	14.627401	13.058842	-10.72%	615	2007
	12.677493	14.627401	15.38%	492	2006
	12.215325	12.677493	3.78%	492	2005
	11.262435	12.215325	8.46%	0	2004
	10.000000	11.262435	12.62%	0	2003*
Federated Insurance Series - Federated Capital Appreciation Fund II: Service Shares - Q/NQ	13.421067	14.574509	8.59%	3,455	2007
	11.702539	13.421067	14.69%	3,320	2006
	11.617525	11.702539	0.73%	0	2005
	10.950411	11.617525	6.09%	0	2004
	10.000000	10.950411	9.50%	0	2003*
Federated Insurance Series - Federated Market Opportunity Fund II: Service Shares - Q/NQ	10.000000	10.083945	0.84%	0	2007*

55

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Federated Insurance Series - Federated Quality Bond Fund II: Service Shares - Q/NQ	10.814352	11.261624	4.14%	22,575	2007
	10.505985	10.814352	2.94%	20,976	2006
	10.502802	10.505985	0.03%	45,965	2005
	10.262827	10.502802	2.34%	40,468	2004
	10.000000	10.262827	2.63%	831	2003*
Fidelity Variable Insurance Products Fund - VIP Contrafund® Portfolio: Service Class 2 - Q/NQ	10.000000	10.661792	6.62%	8,110	2007*
Fidelity Variable Insurance Products Fund - VIP Energy Portfolio: Service Class 2 - Q/NQ	10.000000	12.686240	26.86%	30,497	2007*
Fidelity Variable Insurance Products Fund - VIP Equity-Income Portfolio: Service Class 2 - Q/NQ	10.000000	9.479431	-5.21%	7,894	2007*
Fidelity Variable Insurance Products Fund - VIP Growth Portfolio: Service Class 2 - Q/NQ	10.000000	11.901561	19.02%	9,359	2007*
Fidelity Variable Insurance Products Fund - VIP Investment Grade Bond Portfolio: Service Class 2 - Q/NQ	10.000000	10.146770	1.47%	16,623	2007*
Fidelity Variable Insurance Products Fund - VIP Mid Cap Portfolio: Service Class II - Q/NQ	10.000000	10.661792	6.62%	8,110	2007*

56

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Fidelity Variable Insurance Products Fund - VIP Overseas Portfolio: Service Class 2R - Q/NQ	10.000000	10.629727	6.30%	6,849	2007*
Franklin Templeton Variable Insurance Products Trust - Franklin Income Securities Fund: Class 2 - Q/NQ	10.000000	9.732234	-2.68%	3,512	2007*
Franklin Templeton Variable Insurance Products Trust - Franklin Rising Dividends Securities Fund: Class 2 - Q/NQ	14.334455	13.815962	-3.62%	22,165	2007
	12.355875	14.334455	16.01%	36,943	2006
	12.060806	12.355875	2.45%	19,677	2005
	10.969914	12.060806	9.94%	14,602	2004
	10.000000	10.969914	9.70%	0	2003*
Franklin Templeton Variable Insurance Products Trust - Franklin Small Cap Value Securities Fund: Class 2 - Q/NQ	17.456454	16.878245	-3.31%	32,883	2007
	15.065180	17.456454	15.87%	28,818	2006
	13.983385	15.065180	7.74%	26,262	2005
	11.408391	13.983385	22.57%	25,677	2004
	10.000000	11.408391	14.08%	0	2003*
Franklin Templeton Variable Insurance Products Trust - Templeton Developing Markets Securities Fund: Class 3 - Q/NQ	10.000000	12.020271	20.20%	7,697	2007*
Franklin Templeton Variable Insurance Products Trust - Templeton Foreign Securities Fund: Class 2 - Q/NQ	17.540047	20.057846	14.35%	2,346	2007
	14.580886	17.540047	20.29%	2,346	2006
	13.361617	14.580886	9.13%	2,346	2005
	11.381003	13.361617	17.40%	2,346	2004
	10.000000	11.381003	13.81%	2,874	2003*
Franklin Templeton Variable Insurance Products Trust - Templeton Foreign Securities Fund: Class 3 - Q/NQ	15.161349	17.336028	14.34%	22,234	2007
	12.601840	15.161349	20.31%	24,725	2006
	11.551866	12.601840	9.09%	17,935	2005
	10.000000	11.551866	15.52%	12,461	2004*

57

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Franklin Templeton Variable Insurance Products Trust - Templeton Global Income Securities Fund: Class 3 - Q/NQ	10.000000	10.555623	5.56%	2,986	2007*
Janus Aspen Series - Balanced Portfolio: Service Shares - Q/NQ	13.299678	14.527783	9.23%	76,120	2007
	12.160393	13.299678	9.37%	49,234	2006
	11.403137	12.160393	6.64%	3,442	2005
	10.630868	11.403137	7.26%	307	2004
	10.000000	10.630868	6.31%	0	2003*
Janus Aspen Series - Forty Portfolio: Service Shares - Q/NQ	15.177507	20.539745	35.33%	49,393	2007
	14.042522	15.177507	8.08%	52,075	2006
	12.595290	14.042522	11.49%	42,554	2005
	10.779259	12.595290	16.85%	10,047	2004
	10.000000	10.779259	7.79%	0	2003*
Janus Aspen Series - INTECH Risk-Managed Core Portfolio: Service Shares - Q/NQ	15.642687	16.443387	5.12%	41,777	2007
	14.256973	15.642687	9.72%	54,028	2006
	12.977241	14.256973	9.86%	14,496	2005
	11.153741	12.977241	16.35%	1,181	2004
	10.000000	11.153741	11.54%	0	2003*
Janus Aspen Series - International Growth Portfolio: Service Shares - Q/NQ	25.936356	32.886332	26.80%	1,102	2007
	17.857519	25.936356	45.24%	3,257	2006
	13.663985	17.857519	30.69%	5,477	2005
	11.623065	13.663985	17.56%	5,477	2004
	10.000000	11.623065	16.23%	1,445	2003*
Janus Aspen Series - International Growth Portfolio: Service II Shares - Q/NQ	21.707408	27.535901	26.85%	157,293	2007
	14.939016	21.707408	45.31%	144,997	2006
	11.424142	14.939016	30.77%	101,104	2005
	10.000000	11.424142	14.24%	55,530	2004*
Lehman Brothers Advisers Management Trust - AMT Short Duration Bond Portfolio: I Class - Q/NQ	10.415066	10.807800	3.77%	106,544	2007
	10.090694	10.415066	3.21%	113,079	2006
	10.042270	10.090694	0.48%	102,790	2005
	10.060208	10.042270	-0.18%	41,128	2004
	10.000000	10.060208	0.60%	0	2003*

58

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
MFS Variable Insurance Trust - MFS Value Series: Service Class - Q/NQ	10.000000	10.056116	0.56%	6,366	2007*
MFS® Variable Insurance Trust - MFS Investors Growth Stock Series: Service Class - Q/NQ	12.339855	13.569460	9.96%	1,442	2007
	11.609854	12.339855	6.29%	1,442	2006
	11.245579	11.609854	3.24%	11,450	2005
	10.417435	11.245579	7.95%	0	2004
	10.000000	10.417435	4.17%	0	2003*
NVIT American Funds NVIT Asset Allocation Fund: Class II - Q/NQ	10.490389	11.028289	5.13%	2,576	2007
	10.000000	10.490389	4.90%	382	2006*
NVIT American Funds NVIT Bond Fund: Class II - Q/NQ	10.472392	10.681685	2.00%	60,853	2007
	10.000000	10.472392	4.72%	0	2006*
NVIT American Funds NVIT Global Growth Fund: Class II - Q/NQ	10.773700	12.203617	13.27%	15,590	2007
	10.000000	10.773700	7.74%	6,258	2006*
NVIT American Funds NVIT Growth Fund: Class II - Q/NQ	10.299018	11.414370	10.83%	23,601	2007
	10.000000	10.299018	2.99%	3,688	2006*
NVIT American Funds NVIT Growth-Income Fund: Class II - Q/NQ	10.000000	9.829384	-1.71%	4,246	2007*
NVIT Federated NVIT High Income Bond Fund: Class I - Q/NQ	12.975305	13.254212	2.15%	10,933	2007
	11.843606	12.975305	9.56%	11,141	2006
	11.678896	11.843606	1.41%	63,104	2005
	10.709601	11.678896	9.05%	49,489	2004
	10.000000	10.709601	7.10%	0	2003*
NVIT Federated NVIT High Income Bond Fund: Class III - Q/NQ	11.474698	11.725142	2.18%	96,139	2007
	10.474309	11.474698	9.55%	65,661	2006
	10.000000	10.474309	4.74%	21,822	2005*

59

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT Gartmore NVIT Emerging Markets Fund: Class VI - Q/NQ	10.000000	13.461524	34.62%	25,666	2007*
NVIT Gartmore NVIT Global Utilities Fund: Class II - Q/NQ	21.229764	25.245049	18.91%	314	2007
	15.606946	21.229764	36.03%	341	2006
	14.838101	15.606946	5.18%	341	2005
	11.562773	14.838101	28.33%	384	2004
	10.000000	11.562773	15.63%	0	2003*
NVIT NVIT Global Financial Services Fund: Class II - Q/NQ	18.294085	17.863712	-2.35%	2,090	2007
	15.380081	18.294085	18.95%	2,090	2006
	14.015448	15.380081	9.74%	2,090	2005
	11.717047	14.015448	19.62%	2,090	2004
	10.000000	11.717047	17.17%	2,664	2003*
NVIT NVIT Global Health Sciences Fund: Class II - Q/NQ	12.503104	13.984208	11.85%	2,912	2007
	12.322775	12.503104	1.46%	2,912	2006
	11.499126	12.322775	7.16%	2,912	2005
	10.792929	11.499126	6.54%	2,912	2004
	10.000000	10.792929	7.93%	2,267	2003*
NVIT NVIT Global Health Sciences Fund: Class VI - Q/NQ	10.747407	12.026097	11.90%	10,664	2007
	10.594101	10.747407	1.45%	10,528	2006
	9.881688	10.594101	7.21%	13,597	2005
	10.000000	9.881688	-1.18%	1,414	2004*
NVIT NVIT Global Technology and Communications Fund: Class II - Q/NQ	11.564334	13.744673	18.85%	703	2007
	10.548653	11.564334	9.63%	731	2006
	10.732738	10.548653	-1.72%	732	2005
	10.415669	10.732738	3.04%	776	2004
	10.000000	10.415669	4.16%	0	2003*
NVIT NVIT Global Technology and Communications Fund: Class VI - Q/NQ	11.793547	14.006176	18.76%	1,886	2007
	10.707355	11.793547	10.14%	2,639	2006
	10.894214	10.707355	-1.72%	908	2005
	10.000000	10.894214	8.94%	1,365	2004*

60

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT NVIT Government Bond Fund: Class I - Q/NQ	10.918546	11.588386	6.13%	99,897	2007
	10.666582	10.918546	2.36%	80,519	2006
	10.428275	10.666582	2.29%	91,173	2005
	10.195690	10.428275	2.28%	40,879	2004
	10.000000	10.195690	1.96%	0	2003*
NVIT NVIT International Index Fund: Class VIII - Q/NQ	10.893665	11.802629	8.34%	10,800	2007
	10.000000	10.893665	8.94%	0	2006*
NVIT NVIT Investor Destinations Conservative Fund: Class II - Q/NQ	11.551589	12.056917	4.37%	2,948	2007
	10.984969	11.551589	5.16%	387	2006
	10.735051	10.984969	2.33%	387	2005
	10.356201	10.735051	3.66%	0	2004
	10.000000	10.356201	3.56%	0	2003*
NVIT NVIT Investor Destinations Moderately Conservative Fund: Class II - Q/NQ	12.513368	13.120053	4.85%	28,591	2007
	11.651675	12.513368	7.40%	20,376	2006
	11.258095	11.651675	3.50%	3,187	2005
	10.606733	11.258095	6.14%	1,587	2004
	10.000000	10.606733	6.07%	0	2003*
NVIT NVIT Investor Destinations Moderate Fund: Class II - Q/NQ	13.525155	14.154108	4.65%	109,267	2007
	12.262380	13.525155	10.30%	79,321	2006
	11.751636	12.262380	4.35%	43,837	2005
	10.831464	11.751636	8.50%	15,958	2004
	10.000000	10.831464	8.31%	0	2003*
NVIT NVIT Investor Destinations Moderately Aggressive Fund: Class II - Q/NQ	14.851398	15.614240	5.14%	70,069	2007
	13.090074	14.851398	13.46%	36,767	2006
	12.342400	13.090074	6.06%	18,386	2005
	11.116466	12.342400	11.03%	10,397	2004
	10.000000	11.116466	11.16%	810	2003*
NVIT NVIT Investor Destinations Aggressive Fund: Class II - Q/NQ	15.779248	16.559741	4.95%	9,420	2007
	13.630882	15.779248	15.76%	4,489	2006
	12.749996	13.630882	6.91%	1,572	2005
	11.288868	12.749996	12.94%	1,572	2004
	10.000000	11.288868	12.89%	0	2003*

61

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT NVIT Mid Cap Growth Fund: Class II - Q/NQ	14.413682	15.522204	7.69%	26,600	2007
	13.271506	14.413682	8.61%	28,220	2006
	12.224901	13.271506	8.56%	22,770	2005
	10.712511	12.224901	14.12%	6,517	2004
	10.000000	10.712511	7.13%	0	2003*
NVIT NVIT Mid Cap Index Fund: Class I - Q/NQ	15.361042	16.364467	6.53%	8,951	2007
	14.112352	15.361042	8.85%	5,559	2006
	12.709603	14.112352	11.04%	25,496	2005
	11.087246	12.709603	14.63%	26,829	2004
	10.000000	11.087246	10.87%	0	2003*
NVIT NVIT Money Market Fund: Class I - Q/NQ	10.000000	10.251361	2.51%	26,610	2007*
NVIT NVIT Multi-Manager International Value Fund: Class II - Q/NQ	18.706952	19.030119	1.73%	5,446	2007
	15.429362	18.706952	21.24%	7,168	2006
	13.934576	15.429362	10.73%	9,315	2005
	11.723561	13.934576	18.86%	9,315	2004
	10.000000	11.723561	17.24%	2,808	2003*
NVIT NVIT Multi-Manager International Value Fund: Class VI - Q/NQ	15.460731	15.726260	1.72%	60,696	2007
	12.751487	15.460731	21.25%	61,539	2006
	11.514633	12.751487	10.74%	36,537	2005
	10.000000	11.514633	15.15%	6,413	2004*
NVIT NVIT Multi-Manager Small Cap Growth Fund: Class II - Q/NQ	10.000000	10.554823	5.55%	3,453	2007*
NVIT NVIT Multi-Manager Small Cap Value Fund: Class II - Q/NQ	15.885745	14.596616	-8.12%	15,832	2007
	13.696099	15.885745	15.99%	14,404	2006
	13.452939	13.696099	1.81%	9,255	2005
	11.608861	13.452939	15.89%	4,036	2004
	10.000000	11.608861	16.09%	575	2003*

62

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT NVIT Multi-Manager Small Company Fund: Class II - Q/NQ	16.015899	16.163476	0.92%	41,307	2007
	14.468715	16.015899	10.69%	43,373	2006
	13.041336	14.468715	10.95%	36,446	2005
	11.084329	13.041336	17.66%	22,851	2004
	10.000000	11.084329	10.84%	2,726	2003*
NVIT NVIT Nationwide Fund: Class II - Q/NQ	10.000000	10.102649	1.03%	1,912	2007*
NVIT NVIT U.S. Growth Leaders Fund: Class II - Q/NQ	10.000000	11.224468	12.24%	2,556	2007*
NVIT Van Kampen NVIT Comstock Value Fund: Class II - Q/NQ	15.276805	14.736459	-3.54%	2,918	2007
	13.346282	15.276805	14.46%	2,918	2006
	12.961758	13.346282	2.97%	11,634	2005
	11.176531	12.961758	15.97%	2,918	2004
	10.000000	11.176531	11.77%	0	2003*
NVIT Van Kampen NVIT Multi Sector Bond Fund: Class I - Q/NQ	11.687095	12.110820	3.63%	68,657	2007
	11.254381	11.687095	3.84%	46,935	2006
	11.119611	11.254381	1.21%	45,863	2005
	10.537740	11.119611	5.52%	28,677	2004
	10.000000	10.537740	5.38%	0	2003*
Neuberger Berman Advisers Management Trust - AMT Fasciano Portfolio: S Class - Q/NQ	12.954791	12.897127	-0.45%	6,009	2007
	12.426065	12.954791	4.25%	5,727	2006
	12.191683	12.426065	1.92%	5,727	2005
	11.001920	12.191683	10.81%	0	2004
	10.000000	11.001920	10.02%	0	2003*
Neuberger Berman Advisers Management Trust - AMT International Portfolio: S Class - Q/NQ	10.000000	9.622673	-3.77%	2,484	2007*
Neuberger Berman Advisers Management Trust - AMT Mid Cap Growth Portfolio: S Class - Q/NQ	15.561194	18.833930	21.03%	12,548	2007
	13.724113	15.561194	13.39%	7,932	2006
	12.215527	13.724113	12.35%	1,848	2005
	10.628492	12.215527	14.93%	296	2004
	10.000000	10.628492	6.28%	0	2003*

63

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Neuberger Berman Advisers Management Trust - AMT Regency Portfolio: S Class - Q/NQ	10.000000	9.409999	-5.90%	0	2007*
Neuberger Berman Advisers Management Trust - AMT Socially Responsive Portfolio: I Class - Q/NQ	14.847117	15.824883	6.59%	82,180	2007*
	13.182744	14.847117	12.63%	73,968	2006
	12.454787	13.182744	5.84%	51,469	2005
	11.100169	12.454787	12.20%	26,290	2004
	10.000000	11.100169	11.00%	0	2003
Oppenheimer Variable Account Funds - Oppenheimer Capital Appreciation Fund/VA: Service Shares - Q/NQ	12.787541	14.420726	12.77%	7,392	2007
	11.988913	12.787541	6.66%	13,086	2006
	11.542355	11.988913	3.87%	14,058	2005
	10.929957	11.542355	5.60%	11,703	2004
	10.000000	10.929957	9.30%	0	2003*
Oppenheimer Variable Account Funds - Oppenheimer Global Securities Fund/VA: Service Shares - Q/NQ	18.269987	19.195897	5.07%	61	2007
	15.715883	18.269987	16.25%	61	2006
	13.910387	15.715883	12.98%	3,365	2005
	11.813575	13.910387	17.75%	15,554	2004
	10.000000	11.813575	18.14%	0	2003*
Oppenheimer Variable Account Funds - Oppenheimer Global Securities Fund/VA: Class 4 - Q/NQ	15.197654	15.964464	5.05%	83,752	2007
	13.069100	15.197654	16.29%	80,472	2006
	11.568978	13.069100	12.97%	70,659	2005
	10.000000	11.568978	15.69%	32,242	2004*
Oppenheimer Variable Account Funds - Oppenheimer High Income Fund/VA: Class 4 - Q/NQ	10.000000	9.587525	-4.12%	4,178	2007*
Oppenheimer Variable Account Funds - Oppenheimer High Income Fund/VA: Service Shares - Q/NQ	12.617363	12.438255	-1.42%	27,185	2007
	11.662100	12.617363	8.19%	32,527	2006
	11.542206	11.662100	1.04%	35,614	2005
	10.717098	11.542206	7.70%	19,381	2004
	10.000000	10.717098	7.17%	27,820	2003*

64

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Oppenheimer Variable Account Funds - Oppenheimer Main Street Fund®/VA: Service Shares - Q/NQ	14.271677	14.722202	3.16%	16,111	2007
	12.555248	14.271677	13.67%	15,284	2006
	11.987183	12.555248	4.74%	15,284	2005
	11.088115	11.987183	8.11%	2,799	2004
	10.000000	11.088115	10.88%	0	2003*
Oppenheimer Variable Account Funds - Oppenheimer Main Street Small Cap Fund®/VA: Service Shares - Q/NQ	16.408700	16.025755	-2.33%	15,457	2007
	14.447886	16.408700	13.57%	8,742	2006
	13.294546	14.447886	8.68%	3,212	2005
	11.262019	13.294546	18.05%	880	2004
	10.000000	11.262019	12.62%	1,494	2003*
Pioneer Variable Contracts Trust - Pioneer Small Cap Value VCT Portfolio: Class I Shares - Q/NQ	10.810231	9.961687	-7.85%	64,572	2007
	10.000000	10.810231	8.10%	69,345	2006*
Putnam Variable Trust - Putnam VT Growth & Income Fund: Class IB - Q/NQ	14.780064	13.754876	-6.94%	0	2007
	12.873191	14.780064	14.81%	0	2006
	12.350597	12.873191	4.23%	13,576	2005
	11.222099	12.350597	10.06%	0	2004
	10.000000	11.222099	12.22%	0	2003*
Putnam Variable Trust - Putnam VT International Equity Fund: Class IB - Q/NQ	18.858834	20.241547	7.33%	0	2007
	14.907071	18.858834	26.51%	0	2006
	13.413511	14.907071	11.13%	0	2005
	11.654659	13.413511	15.09%	0	2004
	10.000000	11.654659	16.55%	1,448	2003*
Putnam Variable Trust - Putnam VT Voyager Fund: Class IB - Q/NQ	12.213080	12.764199	4.51%	0	2007
	11.694242	12.213080	4.44%	370	2006
	11.170204	11.694242	4.69%	370	2005
	10.736981	11.170204	4.03%	0	2004
	10.000000	10.736981	7.37%	0	2003*
Schwab Annuity Portfolios - Schwab Money Market Portfolio - Q/NQ	10.527694	10.921374	3.74%	1,060,820	2007
	10.160824	10.527694	3.61%	999,338	2006
	9.983731	10.160824	1.77%	552,570	2005
	9.989265	9.983731	-0.06%	176,817	2004
	10.000000	9.989265	-0.11%	236,607	2003*

65

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
T. Rowe Price Equity Series, Inc. - T. Rowe Price Blue Chip Growth Portfolio: Class II - Q/NQ	10.000000	10.520457	5.20%	489	2007*
T. Rowe Price Equity Series, Inc. - T. Rowe Price Equity Income Portfolio: Class II - Q/NQ	10.000000	9.595439	-4.05%	6,408	2007*
T. Rowe Price Equity Series, Inc. - T. Rowe Price Limited Term Bond Portfolio: Class II - Q/NQ	10.000000	10.277131	2.77%	3,534	2007*
Van Kampen - The Universal Institutional Funds, Inc. - Core Plus Fixed Income Portfolio: Class II - Q/NQ	11.131192	11.600188	4.21%	42,351	2007
	10.851261	11.131192	2.58%	40,945	2006
	10.540398	10.851261	2.95%	3,679	2005
	10.225027	10.540398	3.08%	0	2004
	10.000000	10.225027	2.25%	0	2003*
Van Kampen - The Universal Institutional Funds, Inc. - Emerging Markets Debt Portfolio: Class II - Q/NQ	14.380898	15.154352	5.38%	0	2007
	13.102890	14.380898	9.75%	0	2006
	11.796628	13.102890	11.07%	0	2005
	10.819286	11.796628	9.03%	10,684	2004
	10.000000	10.819286	8.19%	0	2003*
Van Kampen - The Universal Institutional Funds, Inc. - U.S. Real Estate Portfolio: Class II - Q/NQ	23.685497	19.407166	-18.06%	43,843	2007
	17.369284	23.685497	36.36%	40,019	2006
	15.019469	17.369284	15.65%	30,428	2005
	11.143742	15.019469	34.78%	14,963	2004
	10.000000	11.143742	11.44%	1,510	2003*

66

Maximum Optional Benefits Elected
(Variable account charges of 2.20% of the daily net assets of the variable account)
Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
AIM Variable Insurance Funds - AIM V.I. Basic Value Fund: Series II Shares - Q/NQ	17.245517	17.094044	-0.88%	0	2007
	15.611970	17.245517	10.46%	0	2006
	15.140320	15.611970	3.12%	0	2005
	13.967012	15.140320	8.40%	0	2004
	10.000000	13.967012	39.67%	0	2003*
AIM Variable Insurance Funds - AIM V.I. Capital Appreciation Fund: Series II Shares - Q/NQ	15.200171	16.607953	9.26%	0	2007
	14.653471	15.200171	3.73%	0	2006
	13.798435	14.653471	6.20%	0	2005
	13.268546	13.798435	3.99%	0	2004
	10.000000	13.268546	32.69%	0	2003*
AIM Variable Insurance Funds - AIM V.I. Capital Development Fund: Series II Shares - Q/NQ	18.995186	20.534379	8.10%	0	2007
	16.705583	18.995186	13.71%	0	2006
	15.631772	16.705583	6.87%	0	2005
	13.866108	15.631772	12.73%	0	2004
	10.000000	13.866108	38.66%	0	2003*
Alger American Fund - Alger American Balanced Portfolio: Class S Shares - Q/NQ	11.521380	12.898869	11.96%	0	2007
	11.276883	11.521380	2.17%	0	2006
	10.660761	11.276883	5.78%	0	2005
	10.454133	10.660761	1.98%	0	2004
	10.000000	10.454133	4.54%	0	2003*
Alger American Fund - Alger American Mid Cap Growth Portfolio: Class S Shares - Q/NQ	14.063550	18.053583	28.37%	0	2007
	13.085497	14.063550	7.47%	0	2006
	12.213718	13.085497	7.14%	0	2005
	11.074658	12.213718	10.29%	0	2004
	10.000000	11.074658	10.75%	0	2003*
AllianceBernstein Variable Products Series Fund, Inc. - AllianceBernstein Growth and Income Portfolio: Class B - Q/NQ	17.302913	17.742577	2.54%	0	2007
	15.122568	17.302913	14.42%	0	2006
	14.782348	15.122568	2.30%	0	2005
	13.589780	14.782348	8.78%	0	2004
	10.000000	13.589780	35.90%	0	2003*
AllianceBernstein Variable Products Series Fund, Inc. - AllianceBernstein Small/Mid Cap Value Portfolio: Class B - Q/NQ	19.925923	19.782804	-0.72%	0	2007
	17.839372	19.925923	11.70%	0	2006
	17.105145	17.839372	4.29%	0	2005
	14.688140	17.105145	16.46%	0	2004
	10.000000	14.688140	46.88%	0	2003*

67

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
American Century Variable Portfolios, Inc. - American Century VP Income & Growth Fund: Class II - Q/NQ	17.193049	16.739842	-2.64%	0	2007
	15.048456	17.193049	14.25%	0	2006
	14.720985	15.048456	2.22%	0	2005
	13.370750	14.720985	10.10%	0	2004
	10.000000	13.370750	33.71%	0	2003*
American Century Variable Portfolios, Inc. - American Century VP International Fund: Class II - Q/NQ	19.529872	22.520041	15.31%	0	2007
	16.007234	19.529872	22.01%	0	2006
	14.469742	16.007234	10.63%	0	2005
	12.890586	14.469742	12.25%	0	2004
	10.000000	12.890586	28.91%	0	2003*
American Century Variable Portfolios, Inc. - American Century VP International Fund: Class IV - Q/NQ	15.105801	17.415967	15.29%	0	2007
	12.369105	15.105801	22.13%	0	2006
	11.194239	12.369105	10.50%	0	2005
	10.000000	11.194239	11.94%	0	2004*
American Century Variable Portfolios, Inc. - American Century VP Mid Cap Value Fund: Class II - Q/NQ	13.101121	12.500560	-4.58%	0	2007*
American Century Variable Portfolios, Inc. - American Century VP Ultra Fund: Class II - Q/NQ	13.194277	15.591685	18.17%	0	2007
	13.963502	13.194277	-5.51%	0	2006
	14.000226	13.963502	-0.26%	0	2005
	12.944322	14.000226	8.16%	0	2004
	10.000000	12.944322	29.44%	0	2003*
American Century Variable Portfolios, Inc. - American Century VP Value Fund: Class II - Q/NQ	17.904242	16.578621	-7.40%	0	2007
	15.452630	17.904242	15.87%	0	2006
	15.067753	15.452630	2.55%	0	2005
	13.493949	15.067753	11.66%	0	2004
	10.000000	13.493949	34.94%	0	2003*
American Century Variable Portfolios, Inc. - American Century VP Vista Fund: Class II - Q/NQ	12.020367	16.401340	36.45%	0	2007*

68

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
American Century Variable Portfolios II, Inc. - American Century VP Inflation Protection Fund: Class II - Q/NQ	10.548990	11.295044	7.07%	0	2007
	10.617105	10.548990	-0.64%	0	2006
	10.688249	10.617105	-0.67%	0	2005
	10.328516	10.688249	3.48%	0	2004
	10.000000	13.328516	3.29%	0	2003*
Dreyfus Investment Portfolios - Small Cap Stock Index Portfolio: Service Shares - Q/NQ	20.234801	19.657546	-2.85%	0	2007
	18.082798	20.234801	11.90%	0	2006
	17.241182	18.082798	4.88%	0	2005
	14.463524	17.241182	19.20%	0	2004
	10.000000	14.463524	44.64%	0	2003*
Dreyfus Stock Index Fund, Inc.: Service Shares - Q/NQ	16.411152	16.849197	2.67%	0	2007
	14.564544	16.411152	12.68%	0	2006
	14.259003	14.564544	2.14%	0	2005
	13.211949	14.259003	7.93%	0	2004
	10.000000	13.211949	32.12%	0	2003*
Dreyfus Variable Investment Fund - Appreciation Portfolio: Service Shares - Q/NQ	14.930425	15.600591	4.49%	0	2007
	13.136216	14.930425	13.66%	0	2006
	12.899690	13.136216	1.83%	0	2005
	12.586152	12.899690	2.49%	0	2004
	10.000000	12.586152	25.86%	0	2003*
Dreyfus Variable Investment Fund - Developing Leaders Portfolio: Service Shares - Q/NQ	15.542493	13.484183	-13.24%	0	2007
	15.350735	15.542493	1.25%	0	2006
	14.868836	15.350735	3.24%	0	2005
	13.691033	14.868836	8.60%	0	2004
	10.000000	13.691033	36.91%	0	2003*
Federated Insurance Series - Federated American Leaders Fund II: Service Shares - Q/NQ	16.536033	14.575392	-11.86%	0	2007
	14.514297	16.536033	13.93%	0	2006
	14.163375	14.514297	2.48%	0	2005
	13.225371	14.163375	7.09%	0	2004
	10.000000	13.225371	32.25%	0	2003*
Federated Insurance Series - Federated Capital Appreciation Fund II: Service Shares - Q/NQ	15.191610	16.287932	7.22%	0	2007
	13.415167	15.191610	13.24%	0	2006
	13.487425	13.415167	-0.54%	0	2005
	12.875363	13.487425	4.75%	0	2004
	10.000000	12.875363	28.75%	0	2003*

69

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Federated Insurance Series - Federated Market Opportunity Fund II: Service Shares - Q/NQ	10.243079	9.867732	-3.66%	0	2007*
Federated Insurance Series - Federated Quality Bond Fund II: Service Shares - Q/NQ	10.328144	10.618872	2.81%	0	2007
	10.161522	10.328144	1.64%	0	2006
	10.287941	10.161522	-1.23%	0	2005
	10.181373	10.287941	1.05%	0	2004
	10.000000	10.181373	11.81%	0	2003*
Fidelity Variable Insurance Products Fund - VIP Contrafund® Portfolio: Service Class 2 - Q/NQ	18.601610	21.337714	14.71%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Energy Portfolio: Service Class 2 - Q/NQ	15.188855	21.632225	42.42%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Equity-Income Portfolio: Service Class 2 - Q/NQ	17.948222	17.774541	-0.97%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Growth Portfolio: Service Class 2 - Q/NQ	14.929730	18.491861	23.86%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Investment Grade Bond Portfolio: Service Class 2 - Q/NQ	10.590479	10.779227	1.78%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Mid Cap Portfolio: Service Class II - Q/NQ	22.041575	24.860134	12.79%	0	2007*

70

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Fidelity Variable Insurance Products Fund - VIP Overseas Portfolio: Service Class 2R - Q/NQ	14.680445	16.804895	14.47%	0	2007*
Franklin Templeton Variable Insurance Products Trust - Franklin Income Securities Fund: Class 2 - Q/NQ	11.052167	11.213757	1.46%	0	2007*
Franklin Templeton Variable Insurance Products Trust - Franklin Rising Dividends Securities Fund: Class 2 - Q/NQ	16.473253	15.675886	-4.84%	0	2007
	14.380383	16.473253	14.55%	0	2006
	14.215839	14.380383	1.16%	0	2005
	13.095257	14.215839	8.56%	0	2004
	10.000000	13.095257	30.95%	0	2003*
Franklin Templeton Variable Insurance Products Trust - Franklin Small Cap Value Securities Fund: Class 2 - Q/NQ	21.084166	20.127009	-4.54%	0	2007
	18.427835	21.084166	14.41%	0	2006
	17.322439	18.427835	6.38%	0	2005
	14.313081	17.322439	21.03%	0	2004
	10.000000	14.313081	43.13%	0	2003*
Franklin Templeton Variable Insurance Products Trust - Templeton Developing Markets Securities Fund: Class 3 - Q/NQ	15.816268	19.905068	25.85%	0	2007*
Franklin Templeton Variable Insurance Products Trust - Templeton Foreign Securities Fund: Class 2 - Q/NQ	20.293444	22.912118	12.90%	0	2007
	17.084693	20.293444	18.78%	0	2006
	15.855521	17.084693	7.75%	0	2005
	13.677756	15.855521	15.92%	0	2004
	10.000000	13.677756	36.78%	0	2003*
Franklin Templeton Variable Insurance Products Trust - Templeton Foreign Securities Fund: Class 3 - Q/NQ	14.658705	16.548671	12.89%	0	2007
	12.339275	14.658705	18.80%	0	2006
	11.455300	12.339275	7.72%	0	2005
	10.000000	11.455300	14.55%	0	2004*

71

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Franklin Templeton Variable Insurance Products Trust - Templeton Global Income Securities Fund: Class 3 - Q/NQ	10.745897	11.667598	0.085772365	0	2007*
Janus Aspen Series - Balanced Portfolio: Service Shares - Q/NQ	13.800918	14.884072	7.85%	0	2007
	12.779504	13.800918	7.99%	0	2006
	12.136389	12.779504	5.30%	0	2005
	11.459039	12.136389	5.91%	0	2004
	10.000000	11.459039	14.59%	0	2003*
Janus Aspen Series - Forty Portfolio: Service Shares - Q/NQ	16.791689	22.436096	33.61%	0	2007
	15.734038	16.791689	6.72%	0	2006
	14.292242	15.734038	10.09%	0	2005
	12.387775	14.292242	15.37%	0	2004
	10.000000	12.387775	23.88%	0	2003*
Janus Aspen Series - INTECH Risk-Managed Core Portfolio: Service Shares - Q/NQ	16.365160	16.984590	3.79%	0	2007
	15.105508	16.365160	8.34%	0	2006
	13.924752	15.105508	8.48%	0	2005
	12.121002	13.924752	14.88%	0	2004
	10.000000	12.121002	21.21%	0	2003*
Janus Aspen Series - International Growth Portfolio: Service Shares - Q/NQ	30.741631	38.484986	25.19%	0	2007
	21.435594	30.741631	43.41%	0	2006
	16.610606	21.435594	29.05%	0	2005
	14.310066	16.610606	16.08%	0	2004
	10.000000	14.310066	43.10%	0	2003*
Janus Aspen Series - International Growth Portfolio: Service II Shares - Q/NQ	20.988007	26.285757	25.24%	0	2007
	14.627892	20.988007	43.48%	0	2006
	11.328611	14.627892	29.12%	0	2005
	10.000000	11.328611	13.29%	0	2004*
Lehman Brothers Advisers Management Trust - AMT Short Duration Bond Portfolio: I Class - Q/NQ	9.966578	10.211189	2.45%	0	2007
	9.779236	9.966578	1.92%	0	2006
	9.856350	9.779236	-0.78%	0	2005
	10.000161	9.856350	-1.44%	0	2004
	10.000000	10.000161	0.00%	0	2003*

72

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
MFS Variable Insurance Trust - MFS Value Series: Service Class - Q/NQ	17.960754	18.897248	5.21%	0	2007*
MFS® Variable Insurance Trust - MFS Investors Growth Stock Series: Service Class - Q/NQ	14.304834	15.530665	8.57%	0	2007
	13.630148	14.304834	4.95%	0	2006
	13.370721	13.630148	1.94%	0	2005
	12.544352	13.370721	6.59%	0	2004
	10.000000	12.544352	25.44%	0	2003*
NVIT American Funds NVIT Asset Allocation Fund: Class II - Q/NQ	10.402421	10.797061	3.79%	0	2007
	10.000000	10.402421	4.02%	0	2006*
NVIT American Funds NVIT Bond Fund: Class II - Q/NQ	10.384612	10.457773	0.70%	0	2007
	10.000000	10.384612	3.85%	0	2006*
NVIT American Funds NVIT Global Growth Fund: Class II - Q/NQ	10.683364	11.947796	11.84%	0	2007
	10.000000	10.683364	6.83%	0	2006*
NVIT American Funds NVIT Growth Fund: Class II - Q/NQ	10.212629	11.175007	9.42%	0	2007
	10.000000	10.212629	2.13%	0	2006*
NVIT American Funds NVIT Growth-Income Fund: Class II - Q/NQ	10.000000	9.746269	-2.54%	0	2007*
NVIT Federated NVIT High Income Bond Fund: Class I - Q/NQ	13.829343	13.947395	0.85%	0	2007
	12.783973	13.829343	8.18%	0	2006
	12.766844	12.783973	0.13%	0	2005
	11.856822	12.766844	7.68%	0	2004
	10.000000	11.856822	18.57%	0	2003*
NVIT Federated NVIT High Income Bond Fund: Class III - Q/NQ	11.235365	11.334958	0.89%	0	2007
	10.386510	11.235365	8.17%	0	2006
	10.000000	10.386510	3.87%	0	2005*
NVIT Gartmore NVIT Emerging Markets Fund: Class VI - Q/NQ	20.222258	28.763191	0.422353082	0	2007*

73

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT Gartmore NVIT Global Utilities Fund: Class II - Q/NQ	21.852686	25.656278	17.41%	0	2007
	16.269459	21.852686	34.32%	0	2006
	15.665101	16.269459	3.86%	0	2005
	12.363062	15.665101	26.71%	0	2004
	10.000000	12.363062	23.63%	0	2003*
NVIT NVIT Global Financial Services Fund: Class II - Q/NQ	21.284359	20.519854	-3.59%	0	2007
	18.122046	21.284359	17.45%	0	2006
	16.724509	18.122046	8.36%	0	2005
	14.160433	16.724509	18.11%	0	2004
	10.000000	14.160433	41.60%	0	2003*
NVIT NVIT Global Health Sciences Fund: Class II - Q/NQ	15.349465	16.949983	10.43%	0	2007
	15.320972	15.349465	0.19%	0	2006
	14.479133	15.320972	5.81%	0	2005
	13.763583	14.479133	5.20%	0	2004
	10.000000	13.763583	37.64%	0	2003*
NVIT NVIT Global Health Sciences Fund: Class VI - Q/NQ	10.390853	11.479643	10.48%	0	2007
	10.373238	10.390853	0.17%	0	2006
	9.798994	10.373238	5.86%	0	2005
	10.000000	9.798994	-2.01%	0	2004*
NVIT NVIT Global Technology and Communications Fund: Class II - Q/NQ	16.248108	19.066553	17.35%	0	2007
	15.009998	16.248108	8.25%	0	2006
	15.466606	15.009998	-2.95%	0	2005
	15.201470	15.466606	1.74%	0	2004
	10.000000	15.201470	52.01%	0	2003*
NVIT NVIT Global Technology and Communications Fund: Class VI - Q/NQ	11.402406	13.369883	17.25%	0	2007
	10.484198	11.402406	8.76%	0	2006
	10.803128	10.484198	-2.95%	0	2005
	10.000000	10.803128	8.03%	0	2004*
NVIT NVIT Government Bond Fund: Class I - Q/NQ	10.312477	10.806310	4.79%	0	2007
	10.202901	10.312477	1.07%	0	2006
	10.102083	10.202901	1.00%	0	2005
	10.003007	10.102083	0.99%	0	2004
	10.000000	10.003007	0.03%	0	2003*

74

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT NVIT International Index Fund: Class VIII - Q/NQ	10.802306	11.555148	6.97%	0	2007
	10.000000	10.802306	8.02%	0	2006*
NVIT NVIT Investor Destinations Conservative Fund: Class II - Q/NQ	11.468347	11.818178	3.05%	0	2007
	11.044797	11.468347	3.83%	0	2006
	10.931075	11.044797	1.04%	0	2005
	10.680075	10.931075	2.35%	0	2004
	10.000000	10.680075	6.80%	0	2003*
NVIT NVIT Investor Destinations Moderately Conservative Fund: Class II - Q/NQ	12.938375	13.393572	3.52%	0	2007
	12.200939	12.938375	6.04%	0	2006
	11.939034	12.200939	2.19%	0	2005
	11.392020	11.939034	4.80%	0	2004
	10.000000	11.392020	13.92%	0	2003*
NVIT NVIT Investor Destinations Moderate Fund: Class II - Q/NQ	14.610575	15.096021	3.32%	0	2007
	13.415265	14.610575	8.91%	0	2006
	13.020330	13.415265	3.03%	0	2005
	12.154146	13.020330	7.13%	0	2004
	10.000000	12.154146	21.54%	0	2003*
NVIT NVIT Investor Destinations Moderately Aggressive Fund: Class II - Q/NQ	16.701878	17.336966	3.80%	0	2007
	14.908678	16.701878	12.03%	0	2006
	14.236242	14.908678	4.72%	0	2005
	12.986017	14.236242	9.63%	0	2004
	10.000000	12.986017	29.86%	0	2003*
NVIT NVIT Investor Destinations Aggressive Fund: Class II - Q/NQ	18.371568	19.035645	3.61%	0	2007
	16.072489	18.371568	14.30%	0	2006
	15.225350	16.072489	5.56%	0	2005
	13.652762	15.225350	11.52%	0	2004
	10.000000	13.652762	36.53%	0	2003*
NVIT NVIT Mid Cap Growth Fund: Class II - Q/NQ	16.211757	17.237053	6.32%	0	2007
	15.117391	16.211757	7.24%	0	2006
	14.102601	15.117391	7.20%	0	2005
	12.515857	14.102601	12.68%	0	2004
	10.000000	12.515857	25.16%	0	2003*

75

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT NVIT Mid Cap Index Fund: Class I - Q/NQ	18.992036	19.975938	5.18%	0	2007
	17.670599	18.992036	7.48%	0	2006
	16.116870	17.670599	9.64%	0	2005
	14.239224	16.116870	13.19%	0	2004
	10.000000	14.239224	42.39%	0	2003*
NVIT NVIT Money Market Fund: Class I - Q/NQ	9.972402	10.219198	2.47%	0	2007*
NVIT NVIT Multi-Manager International Value Fund: Class II - Q/NQ	21.039744	21.131545	0.44%	0	2007
	17.574518	21.039744	19.72%	0	2006
	16.074152	17.574518	9.33%	0	2005
	13.969378	16.074152	17.36%	0	2004
	10.000000	13.969378	39.69%	0	2003*
NVIT NVIT Multi-Manager International Value Fund: Class VI - Q/NQ	14.948158	15.011899	0.43%	0	2007
	12.485805	14.948158	19.72%	0	2006
	11.418380	12.485805	9.35%	0	2005
	10.000000	11.418380	14.18%	0	2004*
NVIT NVIT Multi-Manager Small Cap Growth Fund: Class II - Q/NQ	16.061803	17.198738	7.08%	0	2007*
NVIT NVIT Multi-Manager Small Cap Value Fund: Class II - Q/NQ	21.906881	19.873522	-9.28%	0	2007
	19.128017	21.906881	14.53%	0	2006
	19.027779	19.128017	0.53%	0	2005
	16.629294	19.027779	14.42%	0	2004
	10.000000	16.629294	66.29%	0	2003*
NVIT Nationwide Multi-Manger NVIT Small Company Fund: Class II - Q/NQ	20.275718	20.202825	-0.36%	0	2007
	18.550515	20.275718	9.30%	0	2006
	16.933419	18.550515	9.55%	0	2005
	14.576196	16.933419	16.17%	0	2004
	10.000000	14.576196	45.76%	0	2003*
NVIT NVIT Nationwide Fund: Class II - Q/NQ	16.243400	17.137937	5.51%	0	2007*
NVIT NVIT U.S. Growth Leaders Fund: Class II - Q/NQ	17.305972	20.666138	19.42%	0	2007*

76

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT Van Kampen NVIT Comstock Value Fund: Class II - Q/NQ	17.825916	16.977195	-4.76%	0	2007
	15.771695	17.825916	13.02%	0	2006
	15.512473	15.771695	1.67%	0	2005
	13.546787	15.512473	14.51%	0	2004
	10.000000	13.546787	35.47%	0	2003*
NVIT Van Kampen NVIT Multi Sector Bond Fund: Class I - Q/NQ	11.589519	11.857361	2.31%	0	2007
	11.302647	11.589519	2.54%	0	2006
	11.309640	11.302647	-0.06%	0	2005
	10.854785	11.309640	4.19%	0	2004
	10.000000	10.854785	8.55%	0	2003*
Neuberger Berman Advisers Management Trust - AMT Fasciano Portfolio: S Class - Q/NQ	15.273712	15.012718	-1.71%	0	2007
	14.837159	15.273712	2.94%	0	2006
	14.742745	14.837159	0.64%	0	2005
	13.473997	14.742745	9.42%	0	2004
	10.000000	13.473997	34.74%	0	2003*
Neuberger Berman Advisers Management Trust - AMT International Portfolio: S Class - Q/NQ	13.980419	14.110481	0.93%	0	2007*
Neuberger Berman Advisers Management Trust - AMT Mid Cap Growth Portfolio: S Class - Q/NQ	17.597090	21.027886	19.50%	0	2007
	15.717498	17.597090	11.96%	0	2006
	14.167975	15.717498	10.94%	0	2005
	12.484801	14.167975	13.48%	0	2004
	10.000000	12.484801	24.85%	0	2003*
Neuberger Berman Advisers Management Trust - AMT Socially Responsive Portfolio: I Class - Q/NQ	15.699644	16.521247	5.23%	0	2007
	14.117328	15.699644	11.21%	0	2006
	13.507699	14.117328	4.51%	0	2005
	12.192378	13.507699	10.79%	0	2004
	10.000000	12.192378	21.92%	0	2003*
Neuberger Berman Advisers Management Trust - AMT Regency Portfolio: S Class - Q/NQ	12.468336	12.564777	0.77%	0	2007*

77

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Neuberger Berman Advisers Management Trust - AMT Socially Responsive Portfolio: I Class - Q/NQ	15.699644	16.521247	5.23%	0	2007*
	14.117328	15.699644	11.21%	0	2006
	13.507699	14.117328	4.51%	0	2005
	12.192378	13.507699	10.79%	0	2004
	10.000000	12.192378	21.92%	0	2003
Oppenheimer Variable Account Funds - Oppenheimer Capital Appreciation Fund/VA: Service Shares - Q/NQ	15.282295	17.015446	11.34%	0	2007
	14.510512	15.282295	5.32%	0	2006
	14.148029	14.510512	2.56%	0	2005
	13.568575	14.148029	4.27%	0	2004
	10.000000	13.568575	35.69%	0	2003*
Oppenheimer Variable Account Funds - Oppenheimer Global Securities Fund/VA: Service Shares - Q/NQ	22.398614	23.235151	3.73%	0	2007
	19.512863	22.398614	14.79%	0	2006
	17.491164	19.512863	11.56%	0	2005
	15.044342	17.491164	16.26%	0	2004
	10.000000	15.044342	50.44%	0	2003*
Oppenheimer Variable Account Funds - Oppenheimer Global Securities Fund/VA: Class 4 - Q/NQ	14.693804	15.239339	3.71%	0	2007
	12.796845	14.693804	14.82%	0	2006
	11.472268	12.796845	11.55%	0	2005
	10.000000	11.472268	14.72%	0	2004*
Oppenheimer Variable Account Funds - Oppenheimer High Income Fund/VA: Class 4 - Q/NQ	10.000000	9.506442	-4.94%	0	2007*
Oppenheimer Variable Account Funds - Oppenheimer High Income Fund/VA: Service Shares - Q/NQ	13.632342	13.268302	-2.67%	0	2007
	12.760792	13.632342	6.83%	0	2006
	12.790585	12.760792	-0.23%	0	2005
	12.027994	12.790585	6.34%	0	2004
	10.000000	12.027994	20.28%	0	2003*
Oppenheimer Variable Account Funds - Oppenheimer Main Street Fund®/VA: Service Shares - Q/NQ	16.147721	16.446107	1.85%	0	2007
	14.386668	16.147721	12.24%	0	2006
	13.910733	14.386668	3.42%	0	2005
	13.031782	13.910733	6.74%	0	2004
	10.000000	13.031782	30.32%	0	2003*

78

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Oppenheimer Variable Account Funds - Oppenheimer Main Street Small Cap Fund®/VA: Service Shares - Q/NQ	21.066785	20.313975	-3.57%	0	2007
	18.785740	21.066785	12.14%	0	2006
	17.506257	18.785740	7.31%	0	2005
	15.019254	17.506257	16.56%	0	2004
	10.000000	15.019254	50.19%	0	2003*
Pioneer Variable Contracts Trust - Pioneer Small Cap Value VCT Portfolio: Class I Shares - Q/NQ	10.727802	9.760197	-9.02%	0	2007
	10.000000	10.727802	7.28%	0	2006*
Putnam Variable Trust - Putnam VT Growth & Income Fund: Class IB - Q/NQ	15.522027	14.261993	-8.12%	0	2007
	13.691687	15.522027	13.37%	0	2006
	13.303242	13.691687	2.92%	0	2005
	12.242120	13.303242	8.67%	0	2004
	10.000000	12.242120	22.42%	0	2003*
Putnam Variable Trust - Putnam VT International Equity Fund: Class IB - Q/NQ	19.643879	20.816623	5.97%	0	2007
	15.725403	19.643879	24.92%	0	2006
	14.330153	15.725403	9.74%	0	2005
	12.610138	14.330153	13.64%	0	2004
	10.000000	12.610138	26.10%	0	2003*
Putnam Variable Trust - Putnam VT Voyager Fund: Class IB - Q/NQ	12.789150	13.196661	3.19%	0	2007
	12.401960	12.789150	3.12%	0	2006
	11.997140	12.401960	3.37%	0	2005
	11.679205	11.997140	2.72%	0	2004
	10.000000	11.679205	16.79%	0	2003*
Schwab Annuity Portfolios - Schwab Money Market Portfolio - Q/NQ	10.098357	10.343056	2.42%	0	2007
	9.870677	10.098357	2.31%	0	2006
	9.822260	9.870677	0.49%	0	2005
	9.953296	9.822260	-1.32%	0	2004
	10.000000	9.953296	-0.47%	0	2003*
T. Rowe Price Equity Series, Inc. - T. Rowe Price Blue Chip Growth Portfolio: Class II - Q/NQ	11.922076	13.114440	10.00%	0	2007*

79

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
T. Rowe Price Equity Series, Inc. - T. Rowe Price Equity Income Portfolio: Class II - Q/NQ	12.162964	12.254285	0.75%	0	2007*
T. Rowe Price Equity Series, Inc. - T. Rowe Price Limited Term Bond Portfolio: Class II - Q/NQ	10.153446	10.447915	2.90%	0	2007*
Van Kampen - The Universal Institutional Funds, Inc. - Core Plus Fixed Income Portfolio: Class II - Q/NQ	10.548345	10.853331	2.89%	0	2007
	10.414131	10.548345	1.29%	0	2006
	10.244725	10.414131	1.65%	0	2005
	10.065212	10.244725	1.78%	0	2004
	10.000000	10.065212	0.65%	0	2003*
Van Kampen - The Universal Institutional Funds, Inc. - Emerging Markets Debt Portfolio: Class II - Q/NQ	15.989055	16.635261	4.04%	0	2007
	14.753788	15.989055	8.37%	0	2006
	13.452188	14.753788	9.68%	0	2005
	12.495350	13.452188	7.66%	0	2004
	10.000000	12.495350	24.95%	0	2003*
Van Kampen - The Universal Institutional Funds, Inc. - U.S. Real Estate Portfolio: Class II - Q/NQ	27.448822	22.205122	-19.10%	0	2007
	20.385267	27.448822	34.65%	0	2006
	17.851966	20.385267	14.19%	0	2005
	13.414471	17.851966	33.08%	0	2004
	10.000000	13.414471	34.14%	0	2003*

80

Appendix C: Contract Types and Tax Information

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.

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 $5,000; if the contract owner is age 50 or older, the annual premium cannot exceed $6,000 (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.

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.

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.

For further details regarding IRAs, please refer to the disclosure statement provided when the IRA was established and the annuity contract’s IRA endorsement.

81

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.

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 non-natural persons, such as trusts, corporations and partnerships are generally subject to current income tax on the income earned inside the contract, unless the non-natural 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 and the annuity contract’s IRA endorsement.

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 a 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.

82

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).

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 Regualtions, 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.

Final 403(b) Regulations were issued by the Internal Revenue Service that impose certain restrictions on non-taxable transfers or exchanges of one 403(b) Tax Sheltered Annuity contract for another. Nationwide will no longer issue or accept applications for new and/or in-service transfers to new or existing Nationwide individual 403(b) Tax Sheltered Annuity contracts used for salary reduction plans not subject to ERISA.  Nationwide will continue to accept applications and in-service transfers for individual 403(b) Tax Sheltered Annuity contracts used for 403(b) plans that are subject to ERISA and certain state Optional Retirement Plans and/or Programs that have purchased at least one individual annuity contract issued by Nationwide prior to September 25, 2007.

Commencing in 2009, Tax Sheltered Annuities must be issued pursuant to a written plan, and the plan must satisfy various administrative requirements.  You should check with your employer to ensure that these requirements will be satisfied in a timely manner.

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, and 408(a),  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 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;

83

·   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;

·   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.

84

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 from each annuity payment is determined by multiplying the annuity payment by a ratio, which is the contract owner’s investment in the contract, divided by 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.

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 non-natural persons rule 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.

GMWB Rider.  Although the tax treatment is not clear, if you purchase the GMWB rider and you take a withdrawal from your Contract before the annuitization date, we intend to treat the following amount of the withdrawal as a taxable distribution:

85

The greater of :

1. (a) minus (c) or

2. (b) minus (c),

where (a) is your account value immediately before the distribution, (b) is your Guaranteed Lifetime Amount immediately before the distribution, and (c) is the remaining investment in the Contract. In certain circumstances, this treatment with respect to the GMWB rider could result in your account value being less than your investment in the Contract after such a withdrawal. If you subsequently surrender your contract under such circumstances, you would have a loss that may be deductible. If you purchase the GMWB rider in an IRA or Tax Sheltered Annuity, additional distributions may be required to satisfy the minimum distribution requirements. Please consult your tax advisor.

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.

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 for thepreceding exemption, the 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

86

·   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;

·   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

87

period do not have to be determined until September 30 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.

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 greater of (a) 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; or (b) 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

88

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

89

STATEMENT OF ADDITIONAL INFORMATION

May 1, 2008

Individual Flexible Premium Deferred Variable Annuity Contracts

Issued by Nationwide Life Insurance Company

through its Nationwide Variable Account-II

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, 2008.  The prospectus may be obtained from Nationwide Life Insurance Company by writing: One Nationwide Plaza, RR1-04-F4, Columbus, Ohio 43215, or calling 1-888-421-5368, TDD 1-800-238-3035.

Table of Contents of the Statement of Additional Information	Page
General Information and History	1
Services	1
Purchase of Securities Being Offered	2
Underwriters	2
Advertising	2
Annuity Payments	2
Condensed Financial Information	2
Financial Statements	134

General Information and History

The Nationwide Variable Account-II is a separate investment account of Nationwide Life Insurance Company ("Nationwide").  Nationwide is a member of the Nationwide group of companies.  All of 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.  On March 10, 2008, NFS announced that  it received an offer from Nationwide Mutual, Nationwide Mutual Fire and Nationwide Corporation to acquire by merger all of NFS’ outstanding publicly held shares of Class A common stock for $47.20 per share in cash.   NFS' board of directors has appointed a special committee of the board, comprised entirely of independent, non-affiliated directors, to consider the proposal.  The Nationwide group of companies is one of America’s largest insurance and financial services family of companies, with combined assets of over $160 billion as of December 31, 2007.

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 Funds” located in the prospectus.

Independent Registered Public Accounting Firm

The financial statements of Nationwide Variable Account - II and the consolidated financial statements and schedules of Nationwide Life Insurance Company for the periods indicated have been included herein in reliance upon the reports of KPMG LLP, independent registered public accounting firm, appearing elsewhere herein, and upon the authority of said firm as experts in accounting and auditing.  The audit report of KPMG LLP covering the December 31, 2007 consolidated financial statements and schedules of Nationwide Life Insurance Company contains an explanatory paragraph that states that Nationwide Life Insurance Company adopted the American Institute of Certified Public Accountants' Statement of Position 05-1, Accounting by Insurance Enterprises for Deferred Acquisition Costs in Connection with Modifications or Exchanges of Insurance Contracts, in 2007.  KPMG LLP is located at 191 West Nationwide Blvd., Columbus, Ohio 43215.

1

Purchase of Securities Being Offered

The contracts will be sold by licensed insurance agents in the states where the contracts may be lawfully sold. Such agents will be registered representatives of Charles Schwab & Co., Inc. member of theFinancial Industry Regulatory Authority ("FINRA").

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, 2007, 2006, and 2005, 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.

Condensed Financial Information

The following charts represent the accumulation unit value for all classes of accumulation units for all asset fees for contracts issued as of December 31, 2007.  The term "Period" is defined as a complete calendar year unless otherwise noted.  Those Periods with an (*) reflect accumulatin unit information for a partial year only.  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 which may vary from contract to contract (for more information on the calculation of accumulation unit values, see "Determining Variable Account Value – Valuing an Accumulation Unit" in the prospectus).

2

No Optional Benefits Elected
(Variable account charges of 0.95% of the daily net assets of the variable account)
Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
AIM Variable Insurance Funds - AIM V.I. Basic Value Fund: Series II Shares - Q/NQ	14.144186	14.200153	0.40%	9,797	2007
	12.643290	14.144186	11.87%	11,860	2006
	12.107043	12.643290	4.43%	7,559	2005
	11.027861	12.107043	9.79%	5,786	2004
	10.000000	11.027861	10.28%	4,410	2003*
AIM Variable Insurance Funds - AIM V.I. Capital Appreciation Fund: Series II Shares - Q/NQ	12.798878	14.163981	10.67%	10,669	2007
	12.183235	12.798878	5.05%	13,665	2006
	11.328017	12.183235	7.55%	7,838	2005
	10.755541	11.328017	5.32%	1,905	2004
	10.000000	10.755541	7.56%	1,905	2003*
AIM Variable Insurance Funds - AIM V.I. Capital Development Fund: Series II Shares - Q/NQ	15.685467	17.174402	9.49%	9,826	2007
	13.621196	15.685467	15.15%	8,717	2006
	12.585307	13.621196	8.23%	2,650	2005
	11.022888	12.585307	14.17%	1,422	2004
	10.000000	11.022888	10.23%	0	2003*
Alger American Fund - Alger American Balanced Portfolio: Class S Shares - Q/NQ	12.140292	13.766408	13.39%	3,825	2007
	11.733092	12.140292	3.47%	9,074	2006
	10.952495	11.733092	7.13%	29,570	2005
	10.604657	10.952495	3.28%	8,331	2004
	10.000000	10.604657	6.05%	0	2003*
Alger American Fund - Alger American Mid Cap Growth Portfolio: Class S Shares - Q/NQ	14.212042	18.478509	30.02%	10,781	2007
	13.057174	14.212042	8.84%	9,809	2006
	12.033982	13.057174	8.50%	14,038	2005
	10.773986	12.033982	11.69%	4,212	2004
	10.000000	10.773986	7.74%	2,204	2003*
AllianceBernstein Variable Products Series Fund, Inc. - AllianceBernstein Growth and Income Portfolio: Class B - Q/NQ	14.616161	15.180152	3.86%	23,222	2007
	12.613662	14.616161	15.88%	17,997	2006
	12.174762	12.613662	3.60%	10,271	2005
	11.051358	12.174762	10.17%	5,163	2004
	10.000000	11.051358	10.51%	1,926	2003*

3

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
AllianceBernstein Variable Products Series Fund, Inc. - AllianceBernstein Small/Mid Cap Value Portfolio: Class B - Q/NQ	16.222641	16.313128	0.56%	10,927	2007
	14.341131	16.222641	13.12%	7,087	2006
	13.577914	14.341131	5.62%	7,306	2005
	11.512237	13.577914	17.94%	768	2004
	10.000000	11.512237	15.12%	0	2003*
American Century Variable Portfolios, Inc. - American Century VP Income & Growth Fund: Class II - Q/NQ	15.006599	14.798857	-1.38%	51,591	2007
	12.969507	15.006599	15.71%	65,416	2006
	12.527653	12.969507	3.53%	49,180	2005
	11.235074	12.527653	11.50%	32,629	2004
	10.000000	11.235074	12.35%	1,137	2003*
American Century Variable Portfolios, Inc. - American Century VP International Fund: Class II - Q/NQ	17.856106	20.854512	16.79%	753	2007
	14.451243	17.856106	23.56%	791	2006
	12.898866	14.451243	12.03%	835	2005
	11.346181	12.898866	13.68%	882	2004
	10.000000	11.346181	13.46%	1,482	2003*
American Century Variable Portfolios, Inc. - American Century VP International Fund: Class IV - Q/NQ	15.623843	18.244654	16.77%	11,797	2007
	12.632342	15.623843	23.68%	11,386	2006
	11.288648	12.632342	11.90%	6,715	2005
	10.000000	11.288648	12.89%	5,518	2004*
American Century Variable Portfolios, Inc. - American Century VP Mid Cap Value Fund: Class II - Q/NQ	10.000000	8.965173	-10.35%	0	2007*
American Century Variable Portfolios, Inc. - American Century VP Ultra Fund: Class II - Q/NQ	11.306968	13.533093	19.69%	6,948	2007
	11.815492	11.306968	-4.30%	7,311	2006
	11.697510	11.815492	1.01%	6,879	2005
	10.678830	11.697510	9.54%	1,025	2004
	10.000000	10.678830	6.79%	0	2003*
American Century Variable Portfolios, Inc. - American Century VP Value Fund: Class II - Q/NQ	15.445222	14.485526	-6.21%	52,083	2007
	13.162641	15.445222	17.34%	32,152	2006
	12.673340	13.162641	3.86%	26,636	2005
	11.206456	12.673340	13.09%	5,097	2004
	10.000000	11.206456	12.06%	0	2003*

4

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
American Century Variable Portfolios, Inc. - American Century VP Vista Fund: Class II - Q/NQ	10.000000	12.424833	24.25%	13,464	2007*
American Century Variable Portfolios II, Inc. - American Century VP Inflation Protection Fund: Class II - Q/NQ	10.954273	11.879728	8.45%	91,896	2007
	10.886248	10.954273	0.62%	95,624	2006
	10.821269	10.886248	0.60%	105,321	2005
	10.325092	10.821269	4.81%	71,093	2004
	10.000000	10.325092	3.25%	6,767	2003*
Dreyfus Investment Portfolios - Small Cap Stock Index Portfolio: Service Shares - Q/NQ	16.107072	15.848761	-1.60%	24,325	2007
	14.212907	16.107072	13.33%	35,828	2006
	13.380975	14.212907	6.22%	57,848	2005
	11.083647	13.380975	20.73%	37,861	2004
	10.000000	11.083647	10.84%	600	2003*
Dreyfus Stock Index Fund, Inc.: Service Shares - Q/NQ	14.250197	14.818584	3.99%	192,905	2007
	12.487625	14.250197	14.11%	191,755	2006
	12.071848	12.487625	3.44%	253,948	2005
	11.044285	12.071848	9.30%	204,959	2004
	10.000000	11.044285	10.44%	13,208	2003*
Dreyfus Variable Investment Fund - Appreciation Portfolio: Service Shares - Q/NQ	13.553145	14.343489	5.83%	34,959	2007
	11.774416	13.553145	15.11%	27,259	2006
	11.416927	11.774416	3.13%	31,078	2005
	10.998884	11.416927	3.80%	12,697	2004
	10.000000	10.998884	9.99%	0	2003*
Dreyfus Variable Investment Fund - Developing Leaders Portfolio: Service Shares - Q/NQ	12.654170	11.119589	-12.13%	8,601	2007
	12.340703	12.654170	2.54%	13,833	2006
	11.802941	12.340703	4.56%	15,471	2005
	10.730870	11.802941	9.99%	3,656	2004
	10.000000	10.730870	7.31%	0	2003*
Federated Insurance Series - Federated American Leaders Fund II: Service Shares - Q/NQ	14.627401	13.058842	-10.72%	615	2007
	12.677493	14.627401	15.38%	492	2006
	12.215325	12.677493	3.78%	492	2005
	11.262435	12.215325	8.46%	0	2004
	10.000000	11.262435	12.62%	0	2003*

5

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Federated Insurance Series - Federated Capital Appreciation Fund II: Service Shares - Q/NQ	13.421067	14.574509	8.59%	3,455	2007
	11.702539	13.421067	14.69%	3,320	2006
	11.617525	11.702539	0.73%	0	2005
	10.950411	11.617525	6.09%	0	2004
	10.000000	10.950411	9.50%	0	2003*
Federated Insurance Series - Federated Market Opportunity Fund II: Service Shares - Q/NQ	10.000000	10.083945	0.84%	0	2007*
Federated Insurance Series - Federated Quality Bond Fund II: Service Shares - Q/NQ	10.814352	11.261624	4.14%	22,575	2007
	10.505985	10.814352	2.94%	20,976	2006
	10.502802	10.505985	0.03%	45,965	2005
	10.262827	10.502802	2.34%	40,468	2004
	10.000000	10.262827	2.63%	831	2003*
Fidelity Variable Insurance Products Fund - VIP Contrafund® Portfolio: Service Class 2 - Q/NQ	10.000000	10.661792	6.62%	8,110	2007*
Fidelity Variable Insurance Products Fund - VIP Energy Portfolio: Service Class 2 - Q/NQ	10.000000	12.686240	26.86%	30,497	2007*
Fidelity Variable Insurance Products Fund - VIP Equity-Income Portfolio: Service Class 2 - Q/NQ	10.000000	9.479431	-5.21%	7,894	2007*
Fidelity Variable Insurance Products Fund - VIP Growth Portfolio: Service Class 2 - Q/NQ	10.000000	11.901561	19.02%	9,359	2007*

6

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Fidelity Variable Insurance Products Fund - VIP Investment Grade Bond Portfolio: Service Class 2 - Q/NQ	10.000000	10.146770	1.47%	16,623	2007*
Fidelity Variable Insurance Products Fund - VIP Mid Cap Portfolio: Service Class II - Q/NQ	10.000000	10.661792	6.62%	8,110	2007*
Fidelity Variable Insurance Products Fund - VIP Overseas Portfolio: Service Class 2R - Q/NQ	10.000000	10.629727	6.30%	6,849	2007*
Franklin Templeton Variable Insurance Products Trust - Franklin Income Securities Fund: Class 2 - Q/NQ	10.000000	9.732234	-2.68%	3,512	2007*
Franklin Templeton Variable Insurance Products Trust - Franklin Rising Dividends Securities Fund: Class 2 - Q/NQ	14.334455	13.815962	-3.62%	22,165	2007
	12.355875	14.334455	16.01%	36,943	2006
	12.060806	12.355875	2.45%	19,677	2005
	10.969914	12.060806	9.94%	14,602	2004
	10.000000	10.969914	9.70%	0	2003*
Franklin Templeton Variable Insurance Products Trust - Franklin Small Cap Value Securities Fund: Class 2 - Q/NQ	17.456454	16.878245	-3.31%	32,883	2007
	15.065180	17.456454	15.87%	28,818	2006
	13.983385	15.065180	7.74%	26,262	2005
	11.408391	13.983385	22.57%	25,677	2004
	10.000000	11.408391	14.08%	0	2003*
Franklin Templeton Variable Insurance Products Trust - Templeton Developing Markets Securities Fund: Class 3 - Q/NQ	10.000000	12.020271	20.20%	7,697	2007*

7

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Franklin Templeton Variable Insurance Products Trust - Templeton Foreign Securities Fund: Class 2 - Q/NQ	17.540047	20.057846	14.35%	2,346	2007
	14.580886	17.540047	20.29%	2,346	2006
	13.361617	14.580886	9.13%	2,346	2005
	11.381003	13.361617	17.40%	2,346	2004
	10.000000	11.381003	13.81%	2,874	2003*
Franklin Templeton Variable Insurance Products Trust - Templeton Foreign Securities Fund: Class 3 - Q/NQ	15.161349	17.336028	14.34%	22,234	2007
	12.601840	15.161349	20.31%	24,725	2006
	11.551866	12.601840	9.09%	17,935	2005
	10.000000	11.551866	15.52%	12,461	2004*
Franklin Templeton Variable Insurance Products Trust - Templeton Global Income Securities Fund: Class 3 - Q/NQ	10.000000	10.555623	5.56%	2,986	2007*
Janus Aspen Series - Balanced Portfolio: Service Shares - Q/NQ	13.299678	14.527783	9.23%	76,120	2007
	12.160393	13.299678	9.37%	49,234	2006
	11.403137	12.160393	6.64%	3,442	2005
	10.630868	11.403137	7.26%	307	2004
	10.000000	10.630868	6.31%	0	2003*
Janus Aspen Series - Forty Portfolio: Service Shares - Q/NQ	15.177507	20.539745	35.33%	49,393	2007
	14.042522	15.177507	8.08%	52,075	2006
	12.595290	14.042522	11.49%	42,554	2005
	10.779259	12.595290	16.85%	10,047	2004
	10.000000	10.779259	7.79%	0	2003*
Janus Aspen Series - INTECH Risk-Managed Core Portfolio: Service Shares - Q/NQ	15.642687	16.443387	5.12%	41,777	2007
	14.256973	15.642687	9.72%	54,028	2006
	12.977241	14.256973	9.86%	14,496	2005
	11.153741	12.977241	16.35%	1,181	2004
	10.000000	11.153741	11.54%	0	2003*
Janus Aspen Series - International Growth Portfolio: Service Shares - Q/NQ	25.936356	32.886332	26.80%	1,102	2007
	17.857519	25.936356	45.24%	3,257	2006
	13.663985	17.857519	30.69%	5,477	2005
	11.623065	13.663985	17.56%	5,477	2004
	10.000000	11.623065	16.23%	1,445	2003*

8

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Janus Aspen Series - International Growth Portfolio: Service II Shares - Q/NQ	21.707408	27.535901	26.85%	157,293	2007
	14.939016	21.707408	45.31%	144,997	2006
	11.424142	14.939016	30.77%	101,104	2005
	10.000000	11.424142	14.24%	55,530	2004*
Lehman Brothers Advisers Management Trust - AMT Short Duration Bond Portfolio: I Class - Q/NQ	10.415066	10.807800	3.77%	106,544	2007
	10.090694	10.415066	3.21%	113,079	2006
	10.042270	10.090694	0.48%	102,790	2005
	10.060208	10.042270	-0.18%	41,128	2004
	10.000000	10.060208	0.60%	0	2003*
MFS Variable Insurance Trust - MFS Value Series: Service Class - Q/NQ	10.000000	10.056116	0.56%	6,366	2007*
MFS® Variable Insurance Trust - MFS Investors Growth Stock Series: Service Class - Q/NQ	12.339855	13.569460	9.96%	1,442	2007
	11.609854	12.339855	6.29%	1,442	2006
	11.245579	11.609854	3.24%	11,450	2005
	10.417435	11.245579	7.95%	0	2004
	10.000000	10.417435	4.17%	0	2003*
NVIT American Funds NVIT Asset Allocation Fund: Class II - Q/NQ	10.490389	11.028289	5.13%	2,576	2007
	10.000000	10.490389	4.90%	382	2006*
NVIT American Funds NVIT Bond Fund: Class II - Q/NQ	10.472392	10.681685	2.00%	60,853	2007
	10.000000	10.472392	4.72%	0	2006*
NVIT American Funds NVIT Global Growth Fund: Class II - Q/NQ	10.773700	12.203617	13.27%	15,590	2007
	10.000000	10.773700	7.74%	6,258	2006*
NVIT American Funds NVIT Growth Fund: Class II - Q/NQ	10.299018	11.414370	10.83%	23,601	2007
	10.000000	10.299018	2.99%	3,688	2006*
NVIT American Funds NVIT Growth-Income Fund: Class II - Q/NQ	10.000000	9.829384	-1.71%	4,246	2007*

9

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT Federated NVIT High Income Bond Fund: Class I - Q/NQ	12.975305	13.254212	2.15%	10,933	2007
	11.843606	12.975305	9.56%	11,141	2006
	11.678896	11.843606	1.41%	63,104	2005
	10.709601	11.678896	9.05%	49,489	2004
	10.000000	10.709601	7.10%	0	2003*
NVIT Federated NVIT High Income Bond Fund: Class III - Q/NQ	11.474698	11.725142	2.18%	96,139	2007
	10.474309	11.474698	9.55%	65,661	2006
	10.000000	10.474309	4.74%	21,822	2005*
NVIT Gartmore NVIT Emerging Markets Fund: Class VI - Q/NQ	10.000000	13.461524	34.62%	25,666	2007*
NVIT Gartmore NVIT Global Utilities Fund: Class II - Q/NQ	21.229764	25.245049	18.91%	314	2007
	15.606946	21.229764	36.03%	341	2006
	14.838101	15.606946	5.18%	341	2005
	11.562773	14.838101	28.33%	384	2004
	10.000000	11.562773	15.63%	0	2003*
NVIT NVIT Global Financial Services Fund: Class II - Q/NQ	18.294085	17.863712	-2.35%	2,090	2007
	15.380081	18.294085	18.95%	2,090	2006
	14.015448	15.380081	9.74%	2,090	2005
	11.717047	14.015448	19.62%	2,090	2004
	10.000000	11.717047	17.17%	2,664	2003*
NVIT NVIT Global Health Sciences Fund: Class II - Q/NQ	12.503104	13.984208	11.85%	2,912	2007
	12.322775	12.503104	1.46%	2,912	2006
	11.499126	12.322775	7.16%	2,912	2005
	10.792929	11.499126	6.54%	2,912	2004
	10.000000	10.792929	7.93%	2,267	2003*
NVIT NVIT Global Health Sciences Fund: Class VI - Q/NQ	10.747407	12.026097	11.90%	10,664	2007
	10.594101	10.747407	1.45%	10,528	2006
	9.881688	10.594101	7.21%	13,597	2005
	10.000000	9.881688	-1.18%	1,414	2004*

10

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT NVIT Global Technology and Communications Fund: Class II - Q/NQ	11.564334	13.744673	18.85%	703	2007
	10.548653	11.564334	9.63%	731	2006
	10.732738	10.548653	-1.72%	732	2005
	10.415669	10.732738	3.04%	776	2004
	10.000000	10.415669	4.16%	0	2003*
NVIT NVIT Global Technology and Communications Fund: Class VI - Q/NQ	11.793547	14.006176	18.76%	1,886	2007
	10.707355	11.793547	10.14%	2,639	2006
	10.894214	10.707355	-1.72%	908	2005
	10.000000	10.894214	8.94%	1,365	2004*
NVIT NVIT Government Bond Fund: Class I - Q/NQ	10.918546	11.588386	6.13%	99,897	2007
	10.666582	10.918546	2.36%	80,519	2006
	10.428275	10.666582	2.29%	91,173	2005
	10.195690	10.428275	2.28%	40,879	2004
	10.000000	10.195690	1.96%	0	2003*
NVIT NVIT International Index Fund: Class VIII - Q/NQ	10.893665	11.802629	8.34%	10,800	2007
	10.000000	10.893665	8.94%	0	2006*
NVIT NVIT Investor Destinations Conservative Fund: Class II - Q/NQ	11.551589	12.056917	4.37%	2,948	2007
	10.984969	11.551589	5.16%	387	2006
	10.735051	10.984969	2.33%	387	2005
	10.356201	10.735051	3.66%	0	2004
	10.000000	10.356201	3.56%	0	2003*
NVIT NVIT Investor Destinations Moderately Conservative Fund: Class II - Q/NQ	12.513368	13.120053	4.85%	28,591	2007
	11.651675	12.513368	7.40%	20,376	2006
	11.258095	11.651675	3.50%	3,187	2005
	10.606733	11.258095	6.14%	1,587	2004
	10.000000	10.606733	6.07%	0	2003*
NVIT NVIT Investor Destinations Moderate Fund: Class II - Q/NQ	13.525155	14.154108	4.65%	109,267	2007
	12.262380	13.525155	10.30%	79,321	2006
	11.751636	12.262380	4.35%	43,837	2005
	10.831464	11.751636	8.50%	15,958	2004
	10.000000	10.831464	8.31%	0	2003*

11

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT NVIT Investor Destinations Moderately Aggressive Fund: Class II - Q/NQ	14.851398	15.614240	5.14%	70,069	2007
	13.090074	14.851398	13.46%	36,767	2006
	12.342400	13.090074	6.06%	18,386	2005
	11.116466	12.342400	11.03%	10,397	2004
	10.000000	11.116466	11.16%	810	2003*
NVIT NVIT Investor Destinations Aggressive Fund: Class II - Q/NQ	15.779248	16.559741	4.95%	9,420	2007
	13.630882	15.779248	15.76%	4,489	2006
	12.749996	13.630882	6.91%	1,572	2005
	11.288868	12.749996	12.94%	1,572	2004
	10.000000	11.288868	12.89%	0	2003*
NVIT NVIT Mid Cap Growth Fund: Class II - Q/NQ	14.413682	15.522204	7.69%	26,600	2007
	13.271506	14.413682	8.61%	28,220	2006
	12.224901	13.271506	8.56%	22,770	2005
	10.712511	12.224901	14.12%	6,517	2004
	10.000000	10.712511	7.13%	0	2003*
NVIT NVIT Mid Cap Index Fund: Class I - Q/NQ	15.361042	16.364467	6.53%	8,951	2007
	14.112352	15.361042	8.85%	5,559	2006
	12.709603	14.112352	11.04%	25,496	2005
	11.087246	12.709603	14.63%	26,829	2004
	10.000000	11.087246	10.87%	0	2003*
NVIT NVIT Money Market Fund: Class I - Q/NQ	10.000000	10.251361	2.51%	26,610	2007*
NVIT NVIT Multi-Manager International Value Fund: Class II - Q/NQ	18.706952	19.030119	1.73%	5,446	2007
	15.429362	18.706952	21.24%	7,168	2006
	13.934576	15.429362	10.73%	9,315	2005
	11.723561	13.934576	18.86%	9,315	2004
	10.000000	11.723561	17.24%	2,808	2003*
NVIT NVIT Multi-Manager International Value Fund: Class VI - Q/NQ	15.460731	15.726260	1.72%	60,696	2007
	12.751487	15.460731	21.25%	61,539	2006
	11.514633	12.751487	10.74%	36,537	2005
	10.000000	11.514633	15.15%	6,413	2004*

12

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT NVIT Multi-Manager Small Cap Growth Fund: Class II - Q/NQ	10.000000	10.554823	5.55%	3,453	2007*
NVIT NVIT Multi-Manager Small Cap Value Fund: Class II - Q/NQ	15.885745	14.596616	-8.12%	15,832	2007
	13.696099	15.885745	15.99%	14,404	2006
	13.452939	13.696099	1.81%	9,255	2005
	11.608861	13.452939	15.89%	4,036	2004
	10.000000	11.608861	16.09%	575	2003*
NVIT NVIT Multi-Manager Small Company Fund: Class II - Q/NQ	16.015899	16.163476	0.92%	41,307	2007
	14.468715	16.015899	10.69%	43,373	2006
	13.041336	14.468715	10.95%	36,446	2005
	11.084329	13.041336	17.66%	22,851	2004
	10.000000	11.084329	10.84%	2,726	2003*
NVIT NVIT Nationwide Fund: Class II - Q/NQ	10.000000	10.102649	1.03%	1,912	2007*
NVIT NVIT U.S. Growth Leaders Fund: Class II - Q/NQ	10.000000	11.224468	12.24%	2,556	2007*
NVIT Van Kampen NVIT Comstock Value Fund: Class II - Q/NQ	15.276805	14.736459	-3.54%	2,918	2007
	13.346282	15.276805	14.46%	2,918	2006
	12.961758	13.346282	2.97%	11,634	2005
	11.176531	12.961758	15.97%	2,918	2004
	10.000000	11.176531	11.77%	0	2003*
NVIT Van Kampen NVIT Multi Sector Bond Fund: Class I - Q/NQ	11.687095	12.110820	3.63%	68,657	2007
	11.254381	11.687095	3.84%	46,935	2006
	11.119611	11.254381	1.21%	45,863	2005
	10.537740	11.119611	5.52%	28,677	2004
	10.000000	10.537740	5.38%	0	2003*
Neuberger Berman Advisers Management Trust - AMT Fasciano Portfolio: S Class - Q/NQ	12.954791	12.897127	-0.45%	6,009	2007
	12.426065	12.954791	4.25%	5,727	2006
	12.191683	12.426065	1.92%	5,727	2005
	11.001920	12.191683	10.81%	0	2004
	10.000000	11.001920	10.02%	0	2003*

13

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Neuberger Berman Advisers Management Trust - AMT International Portfolio: S Class - Q/NQ	10.000000	9.622673	-3.77%	2,484	2007*
Neuberger Berman Advisers Management Trust - AMT Mid Cap Growth Portfolio: S Class - Q/NQ	15.561194	18.833930	21.03%	12,548	2007
	13.724113	15.561194	13.39%	7,932	2006
	12.215527	13.724113	12.35%	1,848	2005
	10.628492	12.215527	14.93%	296	2004
	10.000000	10.628492	6.28%	0	2003*
Neuberger Berman Advisers Management Trust - AMT Regency Portfolio: S Class - Q/NQ	10.000000	9.409999	-5.90%	0	2007*
Neuberger Berman Advisers Management Trust - AMT Socially Responsive Portfolio: I Class - Q/NQ	14.847117	15.824883	6.59%	82,180	2007*
	13.182744	14.847117	12.63%	73,968	2006
	12.454787	13.182744	5.84%	51,469	2005
	11.100169	12.454787	12.20%	26,290	2004
	10.000000	11.100169	11.00%	0	2003
Oppenheimer Variable Account Funds - Oppenheimer Capital Appreciation Fund/VA: Service Shares - Q/NQ	12.787541	14.420726	12.77%	7,392	2007
	11.988913	12.787541	6.66%	13,086	2006
	11.542355	11.988913	3.87%	14,058	2005
	10.929957	11.542355	5.60%	11,703	2004
	10.000000	10.929957	9.30%	0	2003*
Oppenheimer Variable Account Funds - Oppenheimer Global Securities Fund/VA: Service Shares - Q/NQ	18.269987	19.195897	5.07%	61	2007
	15.715883	18.269987	16.25%	61	2006
	13.910387	15.715883	12.98%	3,365	2005
	11.813575	13.910387	17.75%	15,554	2004
	10.000000	11.813575	18.14%	0	2003*
Oppenheimer Variable Account Funds - Oppenheimer Global Securities Fund/VA: Class 4 - Q/NQ	15.197654	15.964464	5.05%	83,752	2007
	13.069100	15.197654	16.29%	80,472	2006
	11.568978	13.069100	12.97%	70,659	2005
	10.000000	11.568978	15.69%	32,242	2004*

14

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Oppenheimer Variable Account Funds - Oppenheimer High Income Fund/VA: Class 4 - Q/NQ	10.000000	9.587525	-4.12%	4,178	2007*
Oppenheimer Variable Account Funds - Oppenheimer High Income Fund/VA: Service Shares - Q/NQ	12.617363	12.438255	-1.42%	27,185	2007
	11.662100	12.617363	8.19%	32,527	2006
	11.542206	11.662100	1.04%	35,614	2005
	10.717098	11.542206	7.70%	19,381	2004
	10.000000	10.717098	7.17%	27,820	2003*
Oppenheimer Variable Account Funds - Oppenheimer Main Street Fund®/VA: Service Shares - Q/NQ	14.271677	14.722202	3.16%	16,111	2007
	12.555248	14.271677	13.67%	15,284	2006
	11.987183	12.555248	4.74%	15,284	2005
	11.088115	11.987183	8.11%	2,799	2004
	10.000000	11.088115	10.88%	0	2003*
Oppenheimer Variable Account Funds - Oppenheimer Main Street Small Cap Fund®/VA: Service Shares - Q/NQ	16.408700	16.025755	-2.33%	15,457	2007
	14.447886	16.408700	13.57%	8,742	2006
	13.294546	14.447886	8.68%	3,212	2005
	11.262019	13.294546	18.05%	880	2004
	10.000000	11.262019	12.62%	1,494	2003*
Pioneer Variable Contracts Trust - Pioneer Small Cap Value VCT Portfolio: Class I Shares - Q/NQ	10.810231	9.961687	-7.85%	64,572	2007
	10.000000	10.810231	8.10%	69,345	2006*
Putnam Variable Trust - Putnam VT Growth & Income Fund: Class IB - Q/NQ	14.780064	13.754876	-6.94%	0	2007
	12.873191	14.780064	14.81%	0	2006
	12.350597	12.873191	4.23%	13,576	2005
	11.222099	12.350597	10.06%	0	2004
	10.000000	11.222099	12.22%	0	2003*
Putnam Variable Trust - Putnam VT International Equity Fund: Class IB - Q/NQ	18.858834	20.241547	7.33%	0	2007
	14.907071	18.858834	26.51%	0	2006
	13.413511	14.907071	11.13%	0	2005
	11.654659	13.413511	15.09%	0	2004
	10.000000	11.654659	16.55%	1,448	2003*

15

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Putnam Variable Trust - Putnam VT Voyager Fund: Class IB - Q/NQ	12.213080	12.764199	4.51%	0	2007
	11.694242	12.213080	4.44%	370	2006
	11.170204	11.694242	4.69%	370	2005
	10.736981	11.170204	4.03%	0	2004
	10.000000	10.736981	7.37%	0	2003*
Schwab Annuity Portfolios - Schwab Money Market Portfolio - Q/NQ	10.527694	10.921374	3.74%	1,060,820	2007
	10.160824	10.527694	3.61%	999,338	2006
	9.983731	10.160824	1.77%	552,570	2005
	9.989265	9.983731	-0.06%	176,817	2004
	10.000000	9.989265	-0.11%	236,607	2003*
T. Rowe Price Equity Series, Inc. - T. Rowe Price Blue Chip Growth Portfolio: Class II - Q/NQ	10.000000	10.520457	5.20%	489	2007*
T. Rowe Price Equity Series, Inc. - T. Rowe Price Equity Income Portfolio: Class II - Q/NQ	10.000000	9.595439	-4.05%	6,408	2007*
T. Rowe Price Equity Series, Inc. - T. Rowe Price Limited Term Bond Portfolio: Class II - Q/NQ	10.000000	10.277131	2.77%	3,534	2007*
Van Kampen - The Universal Institutional Funds, Inc. - Core Plus Fixed Income Portfolio: Class II - Q/NQ	11.131192	11.600188	4.21%	42,351	2007
	10.851261	11.131192	2.58%	40,945	2006
	10.540398	10.851261	2.95%	3,679	2005
	10.225027	10.540398	3.08%	0	2004
	10.000000	10.225027	2.25%	0	2003*
Van Kampen - The Universal Institutional Funds, Inc. - Emerging Markets Debt Portfolio: Class II - Q/NQ	14.380898	15.154352	5.38%	0	2007
	13.102890	14.380898	9.75%	0	2006
	11.796628	13.102890	11.07%	0	2005
	10.819286	11.796628	9.03%	10,684	2004
	10.000000	10.819286	8.19%	0	2003*

16

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Van Kampen - The Universal Institutional Funds, Inc. - U.S. Real Estate Portfolio: Class II - Q/NQ	23.685497	19.407166	-18.06%	43,843	2007
	17.369284	23.685497	36.36%	40,019	2006
	15.019469	17.369284	15.65%	30,428	2005
	11.143742	15.019469	34.78%	14,963	2004
	10.000000	11.143742	11.44%	1,510	2003*

17

Additional Optional Benefits Elected
(Variable account charges of 1.05% of the daily net assets of the variable account)
Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
AIM Variable Insurance Funds - AIM V.I. Basic Value Fund: Series II Shares - Q/NQ	14.096669	14.138079	0.29%	2,074	2007
	12.613512	14.096669	11.76%	8,808	2006
	12.090689	12.613512	4.32%	2,269	2005
	11.024086	12.090689	9.68%	4,713	2004
	10.000000	11.024086	10.24%	0	2003*
AIM Variable Insurance Funds - AIM V.I. Capital Appreciation Fund: Series II Shares - Q/NQ	12.755877	14.102053	10.55%	21,993	2007
	12.154541	12.755877	4.95%	20,849	2006
	11.312715	12.154541	7.44%	1,962	2005
	10.751863	11.312715	5.22%	1,097	2004
	10.000000	10.751863	7.52%	0	2003*
AIM Variable Insurance Funds - AIM V.I. Capital Development Fund: Series II Shares - Q/NQ	15.632742	17.099287	9.38%	4,630	2007
	13.589088	15.632742	15.04%	2,920	2006
	12.568287	13.589088	8.12%	0	2005
	11.019114	12.568287	14.06%	0	2004
	10.000000	11.019114	10.19%	0	2003*
Alger American Fund - Alger American Balanced Portfolio: Class S Shares - Q/NQ	12.099603	13.706348	13.28%	18,619	2007
	11.705560	12.099603	3.37%	9,675	2006
	10.937800	11.705560	7.02%	7,211	2005
	10.601140	10.937800	3.18%	2,874	2004
	10.000000	10.601140	6.01%	0	2003*
Alger American Fund - Alger American Mid Cap Growth Portfolio: Class S Shares - Q/NQ	14.164404	18.397897	29.89%	34,712	2007
	13.026532	14.164404	8.74%	27,620	2006
	12.017835	13.026532	8.39%	10,381	2005
	10.770416	12.017835	11.58%	9,752	2004
	10.000000	10.770416	7.70%	0	2003*
AllianceBernstein Variable Products Series Fund, Inc. - AllianceBernstein Growth and Income Portfolio: Class B - Q/NQ	14.567048	15.113782	3.75%	22,152	2007
	12.583938	14.567048	15.76%	18,302	2006
	12.158305	12.583938	3.50%	9,960	2005
	11.047569	12.158305	10.05%	0	2004
	10.000000	11.047569	10.48%	0	2003*
AllianceBernstein Variable Products Series Fund, Inc. - AllianceBernstein Small/Mid Cap Value Portfolio: Class B - Q/NQ	16.168110	16.241795	0.46%	29,136	2007
	14.307333	16.168110	13.01%	12,194	2006
	13.559560	14.307333	5.51%	13,391	2005
	11.508295	13.559560	17.82%	5,603	2004
	10.000000	11.508295	15.08%	0	2003*

18

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
American Century Variable Portfolios, Inc. - American Century VP Income & Growth Fund: Class II - Q/NQ	14.956187	14.734159	-1.48%	50,783	2007
	12.938959	14.956187	15.59%	37,841	2006
	12.510729	12.938959	3.42%	43,468	2005
	11.231227	12.510729	11.39%	32,582	2004
	10.000000	11.231227	12.31%	0	2003*
American Century Variable Portfolios, Inc. - American Century VP International Fund: Class II - Q/NQ	17.796114	20.763369	16.67%	0	2007
	14.417193	17.796114	23.44%	0	2006
	12.881444	14.417193	11.92%	0	2005
	11.342302	12.881444	13.57%	0	2004
	10.000000	11.342302	13.42%	0	2003*
American Century Variable Portfolios, Inc. - American Century VP International Fund: Class IV - Q/NQ	15.582006	18.177322	16.66%	19,622	2007
	12.611213	15.582006	23.56%	16,617	2006
	11.281113	12.611213	11.79%	17,895	2005
	10.000000	11.281113	12.81%	2,648	2004*
American Century Variable Portfolios, Inc. - American Century VP Mid Cap Value Fund: Class II - Q/NQ	10.000000	8.959115	-10.41%	0	2007*
American Century Variable Portfolios, Inc. - American Century VP Ultra Fund: Class II - Q/NQ	11.268946	13.473895	19.57%	23,034	2007
	11.787629	11.268946	-4.40%	24,273	2006
	11.681698	11.787629	0.91%	16,307	2005
	10.675170	11.681698	9.43%	10,715	2004
	10.000000	10.675170	6.75%	0	2003*
American Century Variable Portfolios, Inc. - American Century VP Value Fund: Class II - Q/NQ	15.393327	14.422199	-6.31%	89,454	2007
	13.131636	15.393327	17.22%	73,860	2006
	12.656212	13.131636	3.76%	39,648	2005
	11.202620	12.656212	12.98%	3,895	2004
	10.000000	11.202620	12.03%	0	2003*
American Century Variable Portfolios, Inc. - American Century VP Vista Fund: Class II - Q/NQ	10.000000	12.416448	24.16%	7,165	2007*

19

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
American Century Variable Portfolios II, Inc. - American Century VP Inflation Protection Fund: Class II - Q/NQ	10.917444	11.827770	8.34%	53,055	2007
	10.860581	10.917444	0.52%	49,938	2006
	10.806636	10.860581	0.50%	62,350	2005
	10.321550	10.806636	4.70%	10,904	2004
	10.000000	10.321550	3.22%	0	2003*
Dreyfus Investment Portfolios - Small Cap Stock Index Portfolio: Service Shares - Q/NQ	16.052977	15.779497	-1.70%	27,534	2007
	14.179447	16.052977	13.21%	25,512	2006
	13.362917	14.179447	6.11%	19,813	2005
	11.079860	13.362917	20.61%	11,734	2004
	10.000000	11.079860	10.80%	0	2003*
Dreyfus Stock Index Fund, Inc.: Service Shares - Q/NQ	14.202311	14.753789	3.88%	131,880	2007
	12.458198	14.202311	14.00%	111,392	2006
	12.055530	12.458198	3.34%	89,071	2005
	11.040502	12.055530	9.19%	55,005	2004
	10.000000	11.040502	10.41%	0	2003*
Dreyfus Variable Investment Fund - Appreciation Portfolio: Service Shares - Q/NQ	13.507588	14.280763	5.72%	18,512	2007
	11.746669	13.507588	14.99%	24,641	2006
	11.401503	11.746669	3.03%	18,767	2005
	10.995122	11.401503	3.70%	7,035	2004
	10.000000	10.995122	9.95%	0	2003*
Dreyfus Variable Investment Fund - Developing Leaders Portfolio: Service Shares - Q/NQ	12.611637	11.070953	-12.22%	1,928	2007
	12.311617	12.611637	2.44%	1,929	2006
	11.786984	12.311617	4.45%	3,549	2005
	10.727191	11.786984	9.88%	0	2004
	10.000000	10.727191	7.27%	0	2003*
Federated Insurance Series - Federated American Leaders Fund II: Service Shares - Q/NQ	14.578232	13.001733	-10.81%	0	2007
	12.647605	14.578232	15.26%	0	2006
	12.198817	12.647605	3.68%	0	2005
	11.258579	12.198817	8.35%	0	2004
	10.000000	11.258579	12.59%	0	2003*

20

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Federated Insurance Series - Federated Capital Appreciation Fund II: Service Shares - Q/NQ	13.375974	14.510813	8.48%	758	2007
	11.674977	13.375974	14.57%	758	2006
	11.601838	11.674977	0.63%	758	2005
	10.946666	11.601838	5.99%	758	2004
	10.000000	10.946666	9.47%	0	2003*
Federated Insurance Series - Federated Market Opportunity Fund II: Service Shares - Q/NQ	10.000000	10.077137	0.77%	0	2007*
Federated Insurance Series - Federated Quality Bond Fund II: Service Shares - Q/NQ	10.777973	11.212349	4.03%	12,751	2007
	10.481199	10.777973	2.83%	9,404	2006
	10.488587	10.481199	-0.07%	6,730	2005
	10.259301	10.488587	2.23%	0	2004
	10.000000	10.259301	2.59%	0	2003*
Fidelity Variable Insurance Products Fund - VIP Contrafund® Portfolio: Service Class 2 - Q/NQ	10.000000	11.080713	10.81%	42,500	2007*
Fidelity Variable Insurance Products Fund - VIP Energy Portfolio: Service Class 2 - Q/NQ	10.000000	12.677675	26.78%	20,723	2007*
Fidelity Variable Insurance Products Fund - VIP Equity-Income Portfolio: Service Class 2 - Q/NQ	10.000000	9.473030	-5.27%	2,216	2007*
Fidelity Variable Insurance Products Fund - VIP Growth Portfolio: Service Class 2 - Q/NQ	10.000000	11.893527	18.94%	12,975	2007*
Fidelity Variable Insurance Products Fund - VIP Investment Grade Bond Portfolio: Service Class 2 - Q/NQ	10.000000	10.139924	1.40%	24,478	2007*

21

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Fidelity Variable Insurance Products Fund - VIP Mid Cap Portfolio: Service Class II - Q/NQ	10.000000	10.654585	6.55%	10,862	2007*
Fidelity Variable Insurance Products Fund - VIP Overseas Portfolio: Service Class 2R - Q/NQ	10.000000	10.622547	6.23%	28,935	2007*
Franklin Templeton Variable Insurance Products Trust - Franklin Income Securities Fund: Class 2 - Q/NQ	10.000000	9.725657	-2.74%	22,648	2007*
Franklin Templeton Variable Insurance Products Trust - Franklin Rising Dividends Securities Fund: Class 2 - Q/NQ	14.286277	13.755544	-3.71%	16,943	2007
	12.326757	14.286277	15.90%	18,700	2006
	12.044512	12.326757	2.34%	12,888	2005
	10.966162	12.044512	9.83%	17,604	2004
	10.000000	10.966162	9.66%	0	2003*
Franklin Templeton Variable Insurance Products Trust - Franklin Small Cap Value Securities Fund: Class 2 - Q/NQ	17.397806	16.804463	-3.41%	31,183	2007
	15.029688	17.397806	15.76%	32,032	2006
	13.964495	15.029688	7.63%	31,750	2005
	11.404491	13.964495	22.45%	4,145	2004
	10.000000	11.404491	14.04%	0	2003*
Franklin Templeton Variable Insurance Products Trust - Templeton Developing Markets Securities Fund: Class 3 - Q/NQ	10.000000	12.012165	20.12%	9,556	2007*
Franklin Templeton Variable Insurance Products Trust - Templeton Foreign Securities Fund: Class 2 - Q/NQ	17.481082	19.970130	14.24%	231	2007
	14.546520	17.481082	20.17%	231	2006
	13.343555	14.546520	9.02%	232	2005
	13.377104	13.343555	17.28%	232	2004
	10.000000	11.377104	13.77%	0	2003*

22

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Franklin Templeton Variable Insurance Products Trust - Templeton Foreign Securities Fund: Class 3 - Q/NQ	15.120763	17.272072	14.23%	17,897	2007
	12.580758	15.120763	20.19%	14,829	2006
	11.544159	12.580758	8.98%	11,764	2005
	10.000000	11.544159	15.44%	772	2004*
Franklin Templeton Variable Insurance Products Trust - Templeton Global Income Securities Fund: Class 3 - Q/NQ	10.000000	10.548505	5.49%	1,418	2007*
Janus Aspen Series - Balanced Portfolio: Service Shares - Q/NQ	13.255000	14.464275	9.12%	113,729	2007
	12.131757	13.255000	9.26%	48,811	2006
	11.387732	12.131757	6.53%	21,845	2005
	10.627221	11.387732	7.16%	0	2004
	10.000000	10.627221	6.27%	0	2003*
Janus Aspen Series - Forty Portfolio: Service Shares - Q/NQ	15.126504	20.449961	35.19%	67,968	2007
	14.009441	15.126504	7.97%	53,954	2006
	12.578281	14.009441	11.38%	28,819	2005
	10.775571	12.578281	16.73%	2,107	2004
	10.000000	10.775571	7.76%	0	2003*
Janus Aspen Series - INTECH Risk-Managed Core Portfolio: Service Shares - Q/NQ	15.590112	16.371482	5.01%	41,588	2007
	14.223375	15.590112	9.61%	27,837	2006
	12.959700	14.223375	9.75%	12,816	2005
	11.149923	12.959700	16.23%	12,225	2004
	10.000000	11.149923	11.50%	0	2003*
Janus Aspen Series - International Growth Portfolio: Service Shares - Q/NQ	25.849262	32.742652	26.67%	1,549	2007
	17.815472	25.849262	45.09%	1,550	2006
	13.645537	17.815472	30.56%	1,550	2005
	11.619088	13.645537	17.44%	1,549	2004
	10.000000	11.619088	16.19%	0	2003*
Janus Aspen Series - International Growth Portfolio: Service II Shares - Q/NQ	21.649301	27.434325	26.72%	128,378	2007
	14.914030	21.649301	45.16%	87,644	2006
	11.416517	14.914030	30.64%	32,093	2005
	10.000000	11.416517	14.17%	0	2004*

23

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Lehman Brothers Advisers Management Trust - AMT Short Duration Bond Portfolio: I Class - Q/NQ	10.380068	10.760547	3.67%	42,702	2007
	10.066913	10.380068	3.11%	58,942	2006
	10.028703	10.066913	0.38%	48,105	2005
	10.056758	10.028703	-0.28%	8,775	2004
	10.000000	10.056758	0.57%	0	2003*
MFS Variable Insurance Trust - MFS Value Series: Service Class - Q/NQ	10.000000	10.049324	0.49%	5,324	2007*
MFS® Variable Insurance Trust - MFS Investors Growth Stock Series: Service Class - Q/NQ	12.298383	13.510110	9.85%	0	2007
	11.582495	12.298383	6.18%	0	2006
	11.230377	11.582495	3.14%	0	2005
	10.413869	11.230377	7.84%	0	2004
	10.000000	10.413869	4.14%	0	2003*
NVIT American Funds NVIT Asset Allocation Fund: Class II - Q/NQ	10.483365	11.009718	5.02%	19,504	2007
	10.000000	10.483365	4.83%	17,962	2006*
NVIT American Funds NVIT Bond Fund: Class II - Q/NQ	10.465384	10.663696	1.89%	55,976	2007
	10.000000	10.465384	4.65%	4,541	2006*
NVIT American Funds NVIT Global Growth Fund: Class II - Q/NQ	10.766487	12.183081	13.16%	27,807	2007
	10.000000	10.766487	7.66%	5,443	2006*
NVIT American Funds NVIT Growth Fund: Class II - Q/NQ	10.292123	11.395152	10.72%	31,303	2007
	10.000000	10.292123	2.92%	12,496	2006*
NVIT American Funds NVIT Growth-Income Fund: Class II - Q/NQ	10.000000	9.822744	-1.77%	2,166	2007*
NVIT Federated NVIT High Income Bond Fund: Class I - Q/NQ	12.931719	13.196281	2.05%	3,433	2007
	11.815708	12.931719	9.45%	3,433	2006
	11.663108	11.815708	1.31%	7,888	2005
	10.705931	11.663108	8.94%	3,299	2004
	10.000000	10.705931	7.06%	0	2003*

24

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT Federated NVIT High Income Bond Fund: Class III - Q/NQ	11.455462	11.693614	2.08%	76,235	2007
	10.467295	11.455462	9.44%	36,329	2006
	10.000000	10.467295	4.67%	30,248	2005*
Nationwide Variable Insurance Trust - Gartmore NVIT Emerging Markets Fund: Class VI - Q/NQ	10.000000	13.452446	34.52%	18,315	2007*
NVIT Gartmore NVIT Global Utilities Fund: Class II - Q/NQ	21.158409	25.134679	18.79%	0	2007
	15.570156	21.158409	35.89%	0	2006
	14.818044	15.570156	5.08%	0	2005
	11.558809	14.818044	28.20%	0	2004
	10.000000	11.558809	15.59%	0	2003*
NVIT NVIT Global Financial Services Fund: Class II - Q/NQ	18.232620	17.785619	-2.45%	208	2007
	15.343849	18.232620	18.83%	208	2006
	13.996504	15.343849	9.63%	891	2005
	11.713027	13.996504	19.50%	891	2004
	10.000000	11.713027	17.13%	0	2003*
NVIT NVIT Global Health Sciences Fund: Class II - Q/NQ	12.461076	13.923065	11.73%	0	2007
	12.293733	12.461076	1.36%	0	2006
	11.483592	12.293733	7.05%	0	2005
	10.789230	11.483592	6.44%	0	2004
	10.000000	10.789230	7.89%	0	2003*
NVIT NVIT Global Health Sciences Fund: Class VI - Q/NQ	10.718614	11.981712	11.78%	16,346	2007
	10.576371	10.718614	1.34%	13,289	2006
	9.875089	10.576371	7.10%	13,271	2005
	10.000000	9.875089	-1.25%	3,080	2004*
NVIT NVIT Global Technology and Communications Fund: Class II - Q/NQ	11.525446	13.684560	18.73%	0	2007
	10.523792	11.525446	9.52%	0	2006
	10.718250	10.523792	-1.81%	0	2005
	10.412107	10.718250	2.94%	0	2004
	10.000000	10.412107	4.12%	0	2003*

25

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT NVIT Global Technology and Communications Fund: Class VI - Q/NQ	11.761955	13.954494	18.64%	5,434	2007
	10.689434	11.761955	10.03%	1,416	2006
	10.886941	10.689434	-1.81%	4,305	2005
	10.000000	10.886941	8.87%	0	2004*
NVIT NVIT Government Bond Fund: Class I - Q/NQ	10.881814	11.537683	6.03%	67,808	2007
	10.641420	10.881814	2.26%	51,404	2006
	10.414160	10.641420	2.18%	43,490	2005
	10.192190	10.414160	2.18%	1,828	2004
	10.000000	10.192190	1.92%	0	2003*
NVIT NVIT International Index Fund: Class VIII - Q/NQ	10.886372	11.782764	8.23%	15,133	2007
	10.000000	10.886372	8.86%	0	2006*
NVIT NVIT Investor Destinations Conservative Fund: Class II - Q/NQ	11.512754	12.004198	4.27%	10,425	2007
	10.959069	11.512754	5.05%	653	2006
	10.720529	10.959069	2.23%	653	2005
	10.352646	10.720529	3.55%	0	2004
	10.000000	10.352646	3.53%	0	2003*
NVIT NVIT Investor Destinations Moderately Conservative Fund: Class II - Q/NQ	12.471307	13.062684	4.74%	13,311	2007
	11.624202	12.471307	7.29%	16,196	2006
	11.242862	11.624202	3.39%	9,573	2005
	10.603090	11.242862	6.03%	0	2004
	10.000000	10.603090	6.03%	0	2003*
NVIT NVIT Investor Destinations Moderate Fund: Class II - Q/NQ	13.479683	14.092210	4.54%	50,058	2007
	12.233468	13.479683	10.19%	80,091	2006
	11.735748	12.233468	4.24%	94,608	2005
	10.827748	11.735748	8.39%	46,347	2004
	10.000000	10.827748	8.28%	0	2003*
NVIT NVIT Investor Destinations Moderately Aggressive Fund: Class II - Q/NQ	14.801480	15.545962	5.03%	124,349	2007
	13.059214	14.801480	13.34%	125,851	2006
	12.325716	13.059214	5.95%	97,923	2005
	11.112655	12.325716	10.92%	9,967	2004
	10.000000	11.112655	11.13%	0	2003*

26

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT NVIT Investor Destinations Aggressive Fund: Class II - Q/NQ	15.726233	16.487339	4.84%	17,809	2007
	13.598773	15.726233	15.64%	2,575	2006
	12.732772	13.598773	6.80%	2,395	2005
	11.285003	12.732772	12.83%	49,756	2004
	10.000000	11.285003	12.85%	0	2003*
NVIT NVIT Mid Cap Growth Fund: Class II - Q/NQ	14.365234	15.454328	7.58%	18,271	2007
	13.240233	14.365234	8.50%	10,451	2006
	12.208368	13.240233	8.45%	19,511	2005
	10.708833	12.208368	14.00%	4,920	2004
	10.000000	10.708833	7.09%	0	2003*
NVIT NVIT Mid Cap Index Fund: Class I - Q/NQ	15.309430	16.292926	6.42%	18,937	2007
	14.079110	15.309430	8.74%	2,289	2006
	12.692442	14.079110	10.93%	1,919	2005
	11.083450	12.692442	14.52%	213	2004
	10.000000	11.083450	10.83%	0	2003*
NVIT NVIT Money Market Fund: Class I - Q/NQ	10.000000	10.244415	2.44%	32,461	2007*
NVIT NVIT Multi-Manager International Value Fund: Class II - Q/NQ	18.644078	18.946892	1.62%	472	2007
	15.392998	18.644078	21.12%	539	2006
	13.915747	15.392998	10.62%	539	2005
	11.719546	13.915747	18.74%	539	2004
	10.000000	11.719546	17.20%	0	2003*
NVIT NVIT Multi-Manager International Value Fund: Class VI - Q/NQ	15.419325	15.668214	1.61%	36,023	2007
	12.730152	15.419325	21.12%	27,776	2006
	11.506947	12.730152	10.63%	28,089	2005
	10.000000	11.506947	15.07%	7,910	2004*
NVIT NVIT Multi-Manager Small Cap Growth Fund: Class II - Q/NQ	10.000000	10.547706	5.48%	0	2007*
NVIT NVIT Multi-Manager Small Cap Value Fund: Class II - Q/NQ	15.832377	14.532793	-8.21%	8,102	2007
	13.663841	15.832377	15.87%	6,903	2006
	13.434767	13.663841	1.71%	2,346	2005
	11.604894	13.434767	15.77%	0	2004
	10.000000	11.604894	16.05%	0	2003*

27

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT Nationwide Multi-Manger NVIT Small Company Fund: Class II - Q/NQ	15.962061	16.092782	0.82%	15,141	2007
	14.434617	15.962061	10.58%	22,808	2006
	13.023711	14.434617	10.83%	10,034	2005
	11.080527	13.023711	17.54%	8,832	2004
	10.000000	11.080527	10.81%	0	2003*
NVIT NVIT Nationwide Fund: Class II - Q/NQ	10.000000	10.095825	0.96%	2,633	2007*
NVIT NVIT U.S. Growth Leaders Fund: Class II - Q/NQ	10.000000	11.216895	12.17%	0	2007*
NVIT Van Kampen NVIT Comstock Value Fund: Class II - Q/NQ	15.225460	14.672018	-3.63%	5,337	2007
	13.314826	15.225460	14.35%	5,505	2006
	12.944246	13.314826	2.86%	532	2005
	11.172703	12.944246	15.86%	0	2004
	10.000000	11.172703	11.73%	0	2003*
NVIT Van Kampen NVIT Multi Sector Bond Fund: Class I - Q/NQ	11.647817	12.057859	3.52%	56,656	2007
	11.227856	11.647817	3.74%	50,755	2006
	11.104581	11.227856	1.11%	29,807	2005
	10.534124	11.104581	5.42%	677	2004
	10.000000	10.534124	5.34%	0	2003*
Neuberger Berman Advisers Management Trust - AMT Fasciano Portfolio: S Class - Q/NQ	12.911244	12.840711	-0.55%	1,292	2007
	12.396783	12.911244	4.15%	362	2006
	12.175203	12.396783	1.82%	362	2005
	10.998151	12.175203	10.70%	362	2004
	10.000000	10.998151	9.98%	0	2003*
Neuberger Berman Advisers Management Trust - AMT International Portfolio: S Class - Q/NQ	10.000000	9.616172	-3.84%	0	2007*
Neuberger Berman Advisers Management Trust - AMT Mid Cap Growth Portfolio: S Class - Q/NQ	15.508912	18.751608	20.91%	14,507	2007
	13.691790	15.508912	13.27%	19,005	2006
	12.199027	13.691790	12.24%	1,754	2005
	10.624853	12.199027	14.82%	0	2004
	10.000000	10.624853	6.25%	0	2003*

28

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Neuberger Berman Advisers Management Trust - AMT Socially Responsive Portfolio: I Class - Q/NQ	14.797224	15.755699	6.48%	52,266	2007
	13.151675	14.797224	12.51%	31,673	2006
	12.437958	13.151675	5.74%	28,486	2005
	11.096372	12.437958	12.09%	7,666	2004
	10.000000	11.096372	10.96%	0	2003*
Neuberger Berman Advisers Management Trust - AMT Regency Portfolio: S Class - Q/NQ	10.000000	9.403646	-5.96%	0	2007*
Neuberger Berman Advisers Management Trust - AMT Socially Responsive Portfolio: I Class - Q/NQ	14.797224	15.755699	6.48%	52,266	2007*
	13.151675	14.797224	12.51%	31,673	2006
	12.437958	13.151675	5.74%	28,486	2005
	11.096372	12.437958	12.09%	7,666	2004
	10.000000	11.096372	10.96%	0	2003
Oppenheimer Variable Account Funds - Oppenheimer Capital Appreciation Fund/VA: Service Shares - Q/NQ	12.744560	14.357663	12.66%	10,183	2007
	11.960662	12.744560	6.55%	8,632	2006
	11.526755	11.960662	3.76%	10,114	2005
	10.926209	11.526755	5.50%	1,717	2004
	10.000000	10.926209	9.26%	0	2003*
Oppenheimer Variable Account Funds - Oppenheimer Global Securities Fund/VA: Service Shares - Q/NQ	18.208586	19.111975	4.96%	1,376	2007
	15.678856	18.208586	16.13%	1,376	2006
	13.891597	15.678856	12.87%	1,376	2005
	11.809534	13.891597	17.63%	5,453	2004
	10.000000	11.809534	18.10%	0	2003*
Oppenheimer Variable Account Funds - Oppenheimer Global Securities Fund/VA: Class 4 - Q/NQ	15.156963	15.905556	4.94%	66,188	2007
	13.047244	15.156963	16.17%	60,610	2006
	11.561258	13.047244	12.85%	52,538	2005
	10.000000	11.561258	15.61%	15,356	2004
Oppenheimer Variable Account Funds - Oppenheimer High Income Fund/VA: Class 4 - Q/NQ	10.000000	9.581041	-4.19%	2,137	2007*

29

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Oppenheimer Variable Account Funds - Oppenheimer High Income Fund/VA: Service Shares - Q/NQ	12.574942	12.383844	-1.52%	22,570	2007
	11.634597	12.574942	8.08%	23,428	2006
	11.526598	11.634597	0.94%	16,392	2005
	10.713424	11.526598	7.59%	1,216	2004
	10.000000	10.713424	7.13%	0	2003*
Oppenheimer Variable Account Funds - Oppenheimer Main Street Fund®/VA: Service Shares - Q/NQ	14.223737	14.657862	3.05%	9,379	2007
	12.525679	14.223737	13.56%	5,337	2006
	11.970995	12.525679	4.63%	4,453	2005
	11.084324	11.970995	8.00%	3,598	2004
	10.000000	11.084324	10.84%	0	2003*
Oppenheimer Variable Account Funds - Oppenheimer Main Street Small Cap Fund®/VA: Service Shares - Q/NQ	16.353563	15.955685	-2.43%	21,670	2007
	14.413847	16.353563	13.46%	6,563	2006
	13.276581	14.413847	8.57%	1,616	2005
	11.258158	13.276581	17.93%	2,107	2004
	10.000000	11.258158	12.58%	0	2003*
Pioneer Variable Contracts Trust - Pioneer Small Cap Value VCT Portfolio: Class I Shares - Q/NQ	10.803656	9.945517	-7.94%	53,325	2007
	10.000000	10.803656	8.04%	54,804	2006*
Putnam Variable Trust - Putnam VT Growth & Income Fund: Class IB - Q/NQ	14.730417	13.694752	-7.03%	1,652	2007
	12.842869	14.730417	14.70%	1,701	2006
	12.333914	12.842869	4.13%	1,755	2005
	11.218259	12.333914	9.94%	1,857	2004
	10.000000	11.218259	12.18%	0	2003*
Putnam Variable Trust - Putnam VT International Equity Fund: Class IB - Q/NQ	18.795464	20.153046	7.22%	0	2007
	14.871940	18.795464	26.38%	0	2006
	13.395383	14.871940	11.02%	0	2005
	11.650666	13.395383	14.98%	0	2004
	10.000000	11.650666	16.51%	0	2003*
Putnam Variable Trust - Putnam VT Voyager Fund: Class IB - Q/NQ	12.172040	12.708402	4.41%	0	2007
	11.666695	12.172040	4.33%	0	2006
	11.155111	11.666695	4.59%	4,083	2005
	10.733300	11.155111	3.93%	0	2004
	10.000000	10.733300	7.33%	0	2003*

30

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Schwab Annuity Portfolios - Schwab Money Market Portfolio - Q/NQ	10.492420	10.873732	3.63%	933,177	2007
	10.136985	10.492420	3.51%	614,863	2006
	9.970346	10.136985	1.67%	513,807	2005
	9.985948	9.970346	-0.16%	204,568	2004
	10.000000	9.985948	-0.14%	1,096	2003*
T. Rowe Price Equity Series, Inc. - T. Rowe Price Blue Chip Growth Portfolio: Class II - Q/NQ	10.000000	10.513359	5.13%	4,776	2007*
T. Rowe Price Equity Series, Inc. - T. Rowe Price Equity Income Portfolio: Class II - Q/NQ	10.000000	9.588958	-4.11%	12,679	2007*
T. Rowe Price Equity Series, Inc. - T. Rowe Price Limited Term Bond Portfolio: Class II - Q/NQ	10.000000	10.270167	2.70%	4,829	2007*
Van Kampen - The Universal Institutional Funds, Inc. - Core Plus Fixed Income Portfolio: Class II - Q/NQ	11.093764	11.549452	4.11%	34,726	2007
	10.825675	11.093764	2.48%	12,672	2006
	10.526143	10.825675	2.85%	401	2005
	10.221520	10.526143	2.98%	0	2004
	10.000000	10.221520	2.22%	0	2003*
Van Kampen - The Universal Institutional Funds, Inc. - Emerging Markets Debt Portfolio: Class II - Q/NQ	14.332560	15.088092	5.27%	0	2007
	13.072001	14.332560	9.64%	0	2006
	11.780676	13.072001	10.96%	0	2005
	10.815573	11.780676	8.92%	0	2004
	10.000000	10.815573	8.16%	0	2003*
Van Kampen - The Universal Institutional Funds, Inc. - U.S. Real Estate Portfolio: Class II - Q/NQ	23.605939	19.322325	-18.15%	15,385	2007
	17.328370	23.605939	36.23%	20,380	2006
	14.999178	17.328370	15.53%	3,464	2005
	11.139927	14.999178	34.64%	1,955	2004
	10.000000	11.139927	11.40%	0	2003*

31

Additional Optional Benefits Elected
(Variable account charges of 1.35% of the daily net assets of the variable account)
Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
AIM Variable Insurance Funds - AIM V.I. Basic Value Fund: Series II Shares - Q/NQ	17.832756	17.830618	-0.01%	741	2007
	16.004887	17.832756	11.42%	741	2006
	15.388014	16.004887	4.01%	773	2005
	14.073205	15.388014	9.34%	773	2004
	10.000000	14.073205	40.73%	0	2003*
AIM Variable Insurance Funds - AIM V.I. Capital Appreciation Fund: Series II Shares - Q/NQ	15.717766	17.323566	10.22%	0	2007
	15.022230	15.717766	4.63%	0	2006
	14.024174	15.022230	7.12%	0	2005
	13.369420	14.024174	4.90%	0	2004
	10.000000	13.369420	33.69%	0	2003*
AIM Variable Insurance Funds - AIM V.I. Capital Development Fund: Series II Shares - Q/NQ	19.641943	21.419114	9.05%	0	2007
	17.125947	19.641943	14.69%	0	2006
	15.887478	17.125947	7.80%	0	2005
	13.971519	15.887478	13.71%	0	2004
	10.000000	13.971519	39.72%	0	2003*
Alger American Fund - Alger American Balanced Portfolio: Class S Shares - Q/NQ	11.978131	13.527406	12.93%	0	2007
	11.623192	11.978131	3.05%	0	2006
	10.893765	11.623192	6.70%	0	2005
	10.590569	10.893765	2.86%	0	2004
	10.000000	10.590569	5.91%	0	2003*
Alger American Fund - Alger American Mid Cap Growth Portfolio: Class S Shares - Q/NQ	14.022248	18.157765	29.49%	1,256	2007
	12.934918	14.022248	8.41%	1,256	2006
	11.969479	12.934918	8.07%	1,256	2005
	10.759692	11.969479	11.24%	706	2004
	10.000000	10.759692	7.60%	0	2003*
AllianceBernstein Variable Products Series Fund, Inc. - AllianceBernstein Growth and Income Portfolio: Class B - Q/NQ	17.892030	18.506988	3.44%	424	2007
	15.503132	17.892030	15.41%	424	2006
	15.024168	15.503132	3.19%	0	2005
	13.693110	15.024168	9.72%	0	2004
	10.000000	13.693110	36.93%	0	2003*
AllianceBernstein Variable Products Series Fund, Inc. - AllianceBernstein Small/Mid Cap Value Portfolio: Class B - Q/NQ	20.604211	20.635008	0.15%	0	2007
	18.288161	20.604211	12.66%	0	2006
	17.384867	18.288161	5.20%	0	2005
	14.799761	17.384867	17.47%	0	2004
	10.000000	14.799761	48.00%	0	2003*

32

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
American Century Variable Portfolios, Inc. - American Century VP Income & Growth Fund: Class II - Q/NQ	17.778371	17.461039	-1.78%	1,916	2007
	15.427120	17.778371	15.24%	1,916	2006
	14.961770	15.427120	3.11%	1,916	2005
	13.472415	14.961770	11.05%	1,043	2004
	10.000000	13.472415	34.72%	0	2003*
American Century Variable Portfolios, Inc. - American Century VP International Fund: Class II - Q/NQ	20.194760	23.490152	16.32%	0	2007
	16.410018	20.194760	23.06%	0	2006
	14.706434	16.410018	11.58%	0	2005
	12.988607	14.706434	13.23%	0	2004
	10.000000	12.988607	29.89%	0	2003*
American Century Variable Portfolios, Inc. - American Century VP International Fund: Class IV - Q/NQ	15.456890	17.976427	16.30%	1,321	2007
	12.547875	15.456890	23.18%	1,321	2006
	11.258483	12.547875	11.45%	1,321	2005
	10.000000	11.258483	12.58%	743	2004*
American Century Variable Portfolios, Inc. - American Century VP Mid Cap Value Fund: Class II - Q/NQ	13.290580	12.792189	-3.75%	0	2007*
American Century Variable Portfolios, Inc. - American Century VP Ultra Fund: Class II - Q/NQ	13.643594	16.263482	19.20%	520	2007
	14.314882	13.643594	-4.69%	2,571	2006
	14.229237	14.314882	0.60%	2,572	2005
	13.042741	14.229237	9.10%	1,636	2004
	10.000000	13.042741	30.43%	523	2003*
American Century Variable Portfolios, Inc. - American Century VP Value Fund: Class II - Q/NQ	18.513763	17.292878	-6.59%	1,858	2007
	15.841458	18.513763	16.87%	1,858	2006
	15.314219	15.841458	3.44%	1,858	2005
	13.596560	15.314219	12.63%	0	2004
	10.000000	13.596560	35.97%	0	2003*
American Century Variable Portfolios, Inc. - American Century VP Vista Fund: Class II - Q/NQ	12.194259	16.783839	37.64%	0	2007*

33

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
American Century Variable Portfolios II, Inc. - American Century VP Inflation Protection Fund: Class II - Q/NQ	10.920015	11.794488	8.01%	0	2007
	10.896084	10.920015	0.22%	0	2006
	10.874842	10.896084	0.20%	0	2005
	10.418281	10.874842	4.38%	0	2004
	10.000000	10.418281	4.18%	0	2003*
Dreyfus Investment Portfolios - Small Cap Stock Index Portfolio: Service Shares - Q/NQ	20.923558	20.504377	-2.00%	0	2007
	18.537637	20.923558	12.87%	0	2006
	17.523087	18.537637	5.79%	346	2005
	14.573424	17.523087	20.24%	0	2004
	10.000000	14.573424	45.73%	0	2003*
Dreyfus Stock Index Fund, Inc.: Service Shares - Q/NQ	16.969878	17.575096	3.57%	3,931	2007
	14.931032	16.969878	13.66%	3,932	2006
	14.492244	14.931032	3.03%	3,920	2005
	13.312395	14.492244	8.86%	2,144	2004
	10.000000	13.312395	33.12%	528	2003*
Dreyfus Variable Investment Fund - Appreciation Portfolio: Service Shares - Q/NQ	15.438813	16.272778	5.40%	2,642	2007
	13.466826	15.438813	14.64%	2,642	2006
	13.110738	13.466826	2.72%	2,642	2005
	12.681876	13.110738	3.38%	1,421	2004
	10.000000	12.681876	26.82%	0	2003*
Dreyfus Variable Investment Fund - Developing Leaders Portfolio: Service Shares - Q/NQ	16.071699	14.065272	-12.48%	493	2007
	15.736972	16.071699	2.13%	493	2006
	15.112039	15.736972	4.14%	494	2005
	13.795093	15.112039	9.55%	494	2004
	10.000000	13.795093	37.95%	495	2003*
Federated Insurance Series - Federated American Leaders Fund II: Service Shares - Q/NQ	17.099009	15.203402	-11.09%	0	2007
	14.879524	17.099009	14.92%	0	2006
	14.395052	14.879524	3.37%	0	2005
	13.325929	14.395052	8.02%	0	2004
	10.000000	13.325929	33.26%	0	2003*
Federated Insurance Series - Federated Capital Appreciation Fund II: Service Shares - Q/NQ	15.708894	16.989717	8.15%	0	2007
	13.752791	15.708894	14.22%	0	2006
	13.708073	13.752791	0.33%	0	2005
	12.973272	13.708073	5.66%	0	2004
	10.000000	12.973272	29.73%	0	2003*

34

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Federated Insurance Series - Federated Market Opportunity Fund II: Service Shares - Q/NQ	10.302011	10.011288	-2.82%	0	2007*
Federated Insurance Series - Federated Quality Bond Fund II: Service Shares - Q/NQ	10.680041	11.076617	3.71%	10,468	2007
	10.417461	10.680041	2.52%	9,780	2006
	10.456416	10.417461	-0.37%	9,780	2005
	10.258926	10.456416	1.93%	5,164	2004
	10.000000	10.258926	2.59%	0	2003*
Fidelity Variable Insurance Products Fund - VIP Contrafund® Portfolio: Service Class 2 - Q/NQ	19.234868	22.256855	15.71%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Energy Portfolio: Service Class 2 - Q/NQ	15.408470	22.136758	43.67%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Equity-Income Portfolio: Service Class 2 - Q/NQ	18.559236	18.540287	-0.10%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Growth Portfolio: Service Class 2 - Q/NQ	15.438157	19.288579	24.94%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Investment Grade Bond Portfolio: Service Class 2 - Q/NQ	15.438157	11.243823	2.67%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Mid Cap Portfolio: Service Class II - Q/NQ	22.791856	25.930971	13.77%	0	2007*

35

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Fidelity Variable Insurance Products Fund - VIP Overseas Portfolio: Service Class 2R - Q/NQ	17.345687	17.345687	15.47%	0	2007*
Franklin Templeton Variable Insurance Products Trust - Franklin Income Securities Fund: Class 2 - Q/NQ	11.115728	11.376790	2.35%	0	2007*
Franklin Templeton Variable Insurance Products Trust - Franklin Rising Dividends Securities Fund: Class 2 - Q/NQ	17.034126	16.351297	-4.01%	2,443	2007
	14.742263	17.034126	15.55%	2,443	2006
	14.448376	14.742263	2.03%	2,443	2005
	13.194816	14.448376	9.50%	1,314	2004
	10.000000	13.194816	31.95%	0	2003*
Franklin Templeton Variable Insurance Products Trust - Franklin Small Cap Value Securities Fund: Class 2 - Q/NQ	21.801820	20.994058	-3.71%	735	2007
	18.891360	21.801820	15.41%	735	2006
	17.605676	18.891360	7.30%	752	2005
	14.421856	17.605676	22.08%	752	2004
	10.000000	14.421856	44.22%	0	2003*
Franklin Templeton Variable Insurance Products Trust - Templeton Developing Markets Securities Fund: Class 3 - Q/NQ	16.044958	20.369241	26.95%	0	2007*
Franklin Templeton Variable Insurance Products Trust - Templeton Foreign Securities Fund: Class 2 - Q/NQ	20.984278	23.899086	13.89%	0	2007
	17.514557	20.984278	19.81%	0	2006
	16.114848	17.514557	8.69%	0	2005
	13.781741	16.114848	16.93%	0	2004
	10.000000	13.781741	37.82%	0	2003*
Franklin Templeton Variable Insurance Products Trust - Templeton Foreign Securities Fund: Class 3 - Q/NQ	14.999358	17.081184	13.88%	0	2007
	12.517583	14.999358	19.83%	0	2006
	11.521015	12.517583	8.65%	0	2005
	10.000000	11.521015	15.21%	0	2004*

36

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Franklin Templeton Variable Insurance Products Trust - Templeton Global Income Securities Fund: Class 3 - Q/NQ	10.901379	11.939825	9.53%	0	2007*
Janus Aspen Series - Balanced Portfolio: Service Shares - Q/NQ	14.270926	15.525436	8.79%	1,775	2007
	13.101199	14.270926	8.93%	1,776	2006
	12.335019	13.101199	6.21%	0	2005
	11.546244	12.335019	6.83%	0	2004
	10.000000	11.546244	15.46%	0	2003*
Janus Aspen Series - Forty Portfolio: Service Shares - Q/NQ	17.363405	23.402581	34.78%	0	2007
	16.129914	17.363405	7.65%	0	2006
	14.526022	16.129914	11.04%	0	2005
	12.481987	14.526022	16.38%	0	2004
	10.000000	12.481987	24.82%	0	2003*
Janus Aspen Series - INTECH Risk-Managed Core Portfolio: Service Shares - Q/NQ	16.891831	17.684379	4.69%	2,559	2007
	15.457703	16.891831	9.28%	2,559	2006
	14.127044	15.457703	9.42%	2,559	2005
	12.191193	14.127044	15.88%	1,425	2004
	10.000000	12.191193	21.91%	0	2003*
Janus Aspen Series - International Growth Portfolio: Service Shares - Q/NQ	31.787788	40.142189	26.28%	0	2007
	21.974735	31.787788	44.66%	0	2006
	16.882250	21.974735	30.16%	0	2005
	14.418830	16.882250	17.08%	0	2004
	10.000000	14.418830	44.19%	0	2003*
Janus Aspen Series - International Growth Portfolio: Service II Shares - Q/NQ	21.475560	27.131256	26.34%	221	2007
	14.839181	21.475560	44.72%	222	2006
	11.393616	14.839181	30.24%	216	2005
	10.000000	11.393616	13.94%	0	2004*
Lehman Brothers Advisers Management Trust - AMT Short Duration Bond Portfolio: I Class - Q/NQ	10.306104	10.651306	3.35%	7,733	2007
	10.025491	10.306104	2.80%	6,746	2006
	10.017727	10.025491	0.08%	6,746	2005
	10.076302	10.017727	-0.58%	3,529	2004
	10.000000	10.076302	0.76%	0	2003*

37

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
MFS Variable Insurance Trust - MFS Value Series: Service Class - Q/NQ	18.572196	19.711303	6.13%	0	2007*
MFS® Variable Insurance Trust - MFS Investors Growth Stock Series: Service Class - Q/NQ	14.791974	16.199872	9.52%	0	2007
	13.973177	14.791974	5.86%	0	2006
	13.589474	13.973177	2.82%	0	2005
	12.639747	13.589474	7.51%	0	2004
	10.000000	12.639747	26.40%	0	2003*
NVIT American Funds NVIT Asset Allocation Fund: Class II - Q/NQ	10.462278	10.954073	4.70%	0	2007
	10.000000	10.462278	4.62%	0	2006*
NVIT American Funds NVIT Bond Fund: Class II - Q/NQ	10.444352	10.609831	1.58%	0	2007
	10.000000	10.444352	4.44%	0	2006*
NVIT American Funds NVIT Global Growth Fund: Class II - Q/NQ	10.744833	12.121527	12.81%	0	2007
	10.000000	10.744833	7.45%	0	2006*
NVIT American Funds NVIT Growth Fund: Class II - Q/NQ	10.271422	11.337557	10.38%	0	2007
	10.000000	10.271422	2.71%	0	2006*
NVIT American Funds NVIT Growth-Income Fund: Class II - Q/NQ	10.000000	9.802828	-1.97%	0	2007*
NVIT Federated NVIT High Income Bond Fund: Class I - Q/NQ	14.300269	14.548361	1.73%	5,359	2007
	13.105761	14.300269	9.11%	5,359	2006
	12.975746	13.105761	1.00%	5,359	2005
	11.947040	12.975746	8.61%	2,888	2004
	10.000000	11.947040	19.47%	0	2003*
NVIT Federated NVIT High Income Bond Fund: Class III - Q/NQ	11.397886	11.599384	1.77%	1,713	2007
	10.446260	11.397886	9.11%	958	2006
	10.000000	10.446260	4.46%	0	2005*
NVIT Gartmore NVIT Emerging Markets Fund: Class VI - Q/NQ	20.692063	29.688313	43.48%	0	2007*

38

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT Gartmore NVIT Global Utilities Fund: Class II - Q/NQ	22.596579	26.761346	18.43%	0	2007
	16.678871	22.596579	35.48%	0	2006
	15.921330	16.678871	4.76%	0	2005
	12.457147	15.921330	27.81%	0	2004
NVIT NVIT Global Financial Services Fund: Class II - Q/NQ	22.008903	21.403856	-2.75%	174	2007
	18.577972	22.008903	18.47%	174	2006
	16.998015	18.577972	9.29%	732	2005
	14.268078	16.998015	19.13%	732	2004
	10.000000	14.268078	42.68%	0	2003*
NVIT NVIT Global Health Sciences Fund: Class II - Q/NQ	15.872189	17.680333	11.39%	0	2007
	15.706539	15.872189	1.05%	0	2006
	14.715980	15.706539	6.73%	0	2005
	13.868219	14.715980	6.11%	0	2004
	10.000000	13.868219	38.68%	0	2003*
NVIT NVIT Global Health Sciences Fund: Class VI - Q/NQ	10.632482	11.849210	11.44%	0	2007
	10.523208	10.632482	1.04%	0	2006
	9.855258	10.523208	6.78%	0	2005
	10.000000	9.855258	-1.45%	0	2004*
NVIT NVIT Global Technology and Communications Fund: Class II - Q/NQ	16.801285	19.887948	18.37%	0	2007
	15.387634	16.801285	9.19%	0	2006
	15.719468	15.387634	-2.11%	0	2005
	15.316906	15.719468	2.63%	0	2004
	10.000000	15.316906	53.17%	0	2003*
NVIT NVIT Global Technology and Communications Fund: Class VI - Q/NQ	11.667491	13.800226	18.28%	0	2007
	10.635740	11.667491	9.70%	0	2006
	10.865109	10.635740	-2.11%	0	2005
	10.000000	10.865109	8.65%	0	2004*
NVIT NVIT Government Bond Fund: Class I - Q/NQ	10.663790	11.272066	5.70%	0	2007
	10.459828	10.663790	1.95%	0	2006
	10.267502	10.459828	1.87%	0	2005
	10.079205	10.267502	1.87%	0	2004
	10.000000	10.079205	0.79%	0	2003*
NVIT NVIT International Index Fund: Class VIII - Q/NQ	10.864484	11.723228	7.90%	0	2007
	10.000000	10.864484	8.64%	0	2006*

39

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT NVIT Investor Destinations Conservative Fund: Class II - Q/NQ	11.858987	12.327518	3.95%	0	2007
	11.322875	11.858987	4.73%	0	2006
	11.110005	11.322875	1.92%	0	2005
	10.761380	11.110005	3.24%	0	2004
	10.000000	10.761380	7.61%	0	2003*
NVIT NVIT Investor Destinations Moderately Conservative Fund: Class II - Q/NQ	13.379019	13.970722	4.42%	0	2007
	12.508072	13.379019	6.96%	0	2006
	12.134419	12.508072	3.08%	0	2005
	11.478708	12.134419	5.71%	0	2004
	10.000000	11.478708	14.79%	0	2003*
NVIT NVIT Investor Destinations Moderate Fund: Class II - Q/NQ	15.108073	15.746448	4.23%	0	2007
	13.752881	15.108073	9.85%	0	2006
	13.233347	13.752881	3.93%	0	2005
	12.246598	13.233347	8.06%	0	2004
	10.000000	12.246598	22.47%	0	2003*
NVIT NVIT Investor Destinations Moderately Aggressive Fund: Class II - Q/NQ	17.270506	18.083882	4.71%	0	2007
	15.283830	17.270506	13.00%	0	2006
	14.469114	15.283830	5.63%	0	2005
	13.084763	14.469114	10.58%	0	2004
	10.000000	13.084763	30.85%	0	2003*
NVIT NVIT Investor Destinations Aggressive Fund: Class II - Q/NQ	18.997011	19.855704	4.52%	0	2007
	16.476890	18.997011	15.29%	0	2006
	15.474378	16.476890	6.48%	0	2005
	13.756567	15.474378	12.49%	0	2004
	10.000000	13.756567	37.57%	0	2003*
NVIT NVIT Mid Cap Growth Fund: Class II - Q/NQ	16.733650	17.947437	7.25%	0	2007
	15.469944	16.733650	8.17%	0	2006
	14.307548	15.469944	8.12%	0	2005
	12.588338	14.307548	13.66%	0	2004
	10.000000	12.588338	25.88%	0	2003*
NVIT NVIT Mid Cap Index Fund: Class I - Q/NQ	19.638607	20.836514	6.10%	2,239	2007
	18.115151	19.638607	8.41%	2,239	2006
	16.380448	18.115151	10.59%	2,239	2005
	14.347431	16.380448	14.17%	1,247	2004
	10.000000	14.347431	43.47%	0	2003*

40

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT NVIT Money Market Fund: Class I - Q/NQ	10.315557	10.663223	3.37%	0	2007*
NVIT NVIT Multi-Manager International Value Fund: Class II - Q/NQ	21.716813	22.002251	1.31%	0	2007
	17.984275	21.716813	20.75%	0	2006
	16.307636	17.984275	10.28%	0	2005
	13.775679	16.307636	18.38%	0	2004
	10.000000	13.775679	37.76%	0	2003*
NVIT NVIT Multi-Manager International Value Fund: Class VI - Q/NQ	15.295515	15.495012	1.30%	1,276	2007
	12.666214	15.295515	20.76%	1,276	2006
	11.483870	12.666214	10.30%	1,276	2005
	10.000000	11.483870	14.84%	714	2004*
NVIT NVIT Multi-Manager Small Cap Growth Fund: Class II - Q/NQ	16.608641	17.939682	8.01%	0	2007*
NVIT NVIT Multi-Manager Small Cap Value Fund: Class II - Q/NQ	22.652544	20.729703	-8.49%	0	2007
	19.609138	22.652544	15.52%	0	2006
	19.338845	19.609138	1.40%	0	2005
	16.755579	19.338845	15.42%	0	2004
	10.000000	16.755579	67.56%	0	2003*
NVIT Nationwide Multi-Manger NVIT Small Company Fund: Class II - Q/NQ	20.965911	21.073152	0.51%	0	2007
	19.017136	20.965911	10.25%	0	2006
	17.210305	19.017136	10.50%	0	2005
	14.686966	17.210305	17.18%	0	2004
	10.000000	14.686966	46.87%	0	2003*
NVIT NVIT Nationwide Fund: Class II - Q/NQ	16.796453	17.876306	6.43%	0	2007*
NVIT NVIT U.S. Growth Leaders Fund: Class II - Q/NQ	17.895219	21.556475	20.46%	0	2007*
NVIT Van Kampen NVIT Comstock Value Fund: Class II - Q/NQ	18.432802	17.708621	-3.93%	0	2007
	16.168555	18.432802	14.00%	0	2006
	15.766205	16.168555	2.55%	0	2005
	13.649814	15.766205	15.50%	0	2004
	10.000000	13.649814	36.50%	0	2003*

41

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT Van Kampen NVIT Multi Sector Bond Fund: Class I - Q/NQ	11.984317	12.368402	3.20%	0	2007
	11.587251	11.984317	3.43%	0	2006
	11.494784	11.587251	0.80%	0	2005
	10.937420	11.494784	5.10%	0	2004
	10.000000	10.937420	9.37%	0	2003*
Neuberger Berman Advisers Management Trust - AMT Fasciano Portfolio: S Class - Q/NQ	15.793777	15.659615	-0.85%	500	2007
	15.210473	15.793777	3.83%	500	2006
	14.983876	15.210473	1.51%	501	2005
	13.576436	14.983876	10.37%	501	2004
	10.000000	13.576436	35.76%	502	2003*
Neuberger Berman Advisers Management Trust - AMT International Portfolio: S Class - Q/NQ	14.182606	14.439643	1.81%	0	2007*
Neuberger Berman Advisers Management Trust - AMT Mid Cap Growth Portfolio: S Class - Q/NQ	18.215654	21.957181	20.54%	0	2007
	16.130170	18.215654	12.93%	0	2006
	14.415115	16.130170	11.90%	0	2005
	12.593155	14.415115	14.47%	0	2004
	10.000000	12.593155	25.93%	0	2003*
Neuberger Berman Advisers Management Trust - AMT Socially Responsive Portfolio: I Class - Q/NQ	16.204973	17.202042	6.15%	0	2007
	14.446550	16.204973	12.17%	0	2006
	13.703983	14.446550	5.42%	0	2005
	12.263001	13.703983	11.75%	0	2004
	10.000000	12.263001	22.63%	0	2003*
Neuberger Berman Advisers Management Trust - AMT Regency Portfolio: S Class - Q/NQ	12.648699	12.857987	1.65%	0	2007*
Neuberger Berman Advisers Management Trust - AMT Socially Responsive Portfolio: I Class - Q/NQ	16.204973	17.202042	6.15%	0	2007*
	14.446550	16.204973	12.17%	0	2006
	13.703983	14.446550	5.42%	0	2005
	12.263001	13.703983	11.75%	0	2004
	10.000000	12.263001	22.63%	0	2003

42

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Oppenheimer Variable Account Funds - Oppenheimer Capital Appreciation Fund/VA: Service Shares - Q/NQ	15.802660	17.748564	12.31%	0	2007
	14.875646	15.802660	6.23%	0	2006
	14.379450	14.875646	3.45%	0	2005
	13.671725	14.379450	5.18%	0	2004
	10.000000	13.671725	36.72%	0	2003*
Oppenheimer Variable Account Funds - Oppenheimer Global Securities Fund/VA: Service Shares - Q/NQ	23.161016	24.235994	4.64%	0	2007
	20.003702	23.161016	15.78%	0	2006
	17.777160	20.003702	12.52%	0	2005
	15.158662	17.777160	17.27%	0	2004
	10.000000	15.158662	51.59%	0	2003*
Oppenheimer Variable Account Funds - Oppenheimer Global Securities Fund/VA: Class 4 - Q/NQ	15.035283	15.729765	4.62%	232	2007
	12.981744	15.035283	15.82%	232	2006
	11.538075	12.981744	12.51%	226	2005
	10.000000	11.538075	15.38%	0	2004*
Oppenheimer Variable Account Funds - Oppenheimer High Income Fund/VA: Class 4 - Q/NQ	10.000000	9.561617	-4.38%	0	2007*
Oppenheimer Variable Account Funds - Oppenheimer High Income Fund/VA: Service Shares - Q/NQ	14.096606	13.840067	-1.82%	5,344	2007
	13.082010	14.096606	7.76%	5,344	2006
	12.999875	13.082010	0.63%	5,344	2005
	12.119498	12.999875	7.26%	2,873	2004
	10.000000	12.119498	21.19%	0	2003*
Oppenheimer Variable Account Funds - Oppenheimer Main Street Fund®/VA: Service Shares - Q/NQ	16.697442	17.154604	2.74%	2,021	2007
	14.748650	16.697442	13.21%	2,021	2006
	14.138262	14.748650	4.32%	2,021	2005
	13.130858	14.138262	7.67%	1,095	2004
	10.000000	13.130858	31.31%	0	2003*
Oppenheimer Variable Account Funds - Oppenheimer Main Street Small Cap Fund®/VA: Service Shares - Q/NQ	21.783803	21.188998	-2.73%	1,695	2007
	19.258207	21.783803	13.11%	1,695	2006
	17.792456	19.258207	8.24%	1,695	2005
	15.133349	17.792456	17.57%	957	2004
	10.000000	15.133349	51.33%	0	2003*

43

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Pioneer Variable Contracts Trust - Pioneer Small Cap Value VCT Portfolio: Class I Shares - Q/NQ	10.783893	9.897040	-8.22%	0	2007
	10.000000	10.783893	7.84%	0	2006*
Putnam Variable Trust - Putnam VT Growth & Income Fund: Class IB - Q/NQ	16.021634	14.849750	-7.31%	0	2007
	14.010980	16.021634	14.35%	0	2006
	13.496539	14.010980	3.81%	0	2005
	12.313029	13.496539	9.61%	0	2004
	10.000000	12.313029	23.13%	0	2003*
Putnam Variable Trust - Putnam VT International Equity Fund: Class IB - Q/NQ	20.276123	21.674378	6.90%	0	2007
	16.092143	20.276123	26.00%	0	2006
	14.538385	16.092143	10.69%	0	2005
	12.683202	14.538385	14.63%	0	2004
	10.000000	12.683202	26.83%	0	2003*
Putnam Variable Trust - Putnam VT Voyager Fund: Class IB - Q/NQ	13.200866	13.740535	4.09%	0	2007
	12.691194	13.200866	4.02%	0	2006
	12.171471	12.691194	4.27%	0	2005
	11.746841	12.171471	3.61%	0	2004
	10.000000	11.746841	17.47%	0	2003*
Schwab Annuity Portfolios - Schwab Money Market Portfolio - Q/NQ	10.387075	10.731744	3.32%	17,539	2007
	10.065642	10.387075	3.19%	17,260	2006
	9.930200	10.065642	1.36%	16,237	2005
	9.975984	9.930200	-0.46%	17,557	2004
	10.000000	9.975984	-0.24%	0	2003*
T. Rowe Price Equity Series, Inc. - T. Rowe Price Blue Chip Growth Portfolio: Class II - Q/NQ	12.094552	13.420415	10.96%	0	2007*
T. Rowe Price Equity Series, Inc. - T. Rowe Price Equity Income Portfolio: Class II - Q/NQ	12.338884	12.540175	1.63%	0	2007*

44

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
T. Rowe Price Equity Series, Inc. - T. Rowe Price Limited Term Bond Portfolio: Class II - Q/NQ	10.300379	10.691737	3.80%	0	2007*
Van Kampen - The Universal Institutional Funds, Inc. - Core Plus Fixed Income Portfolio: Class II - Q/NQ	10.888066	11.300746	3.79%	0	2007
	10.657168	10.888066	2.17%	0	2006
	10.393726	10.657168	2.53%	0	2005
	10.123619	10.393726	2.67%	0	2004
	10.000000	10.123619	1.24%	0	2003*
Van Kampen - The Universal Institutional Funds, Inc. - Emerging Markets Debt Portfolio: Class II - Q/NQ	16.551235	17.370623	4.95%	0	2007
	15.141320	16.551235	9.31%	0	2006
	13.686939	15.141320	10.63%	0	2005
	12.603873	13.686939	8.59%	0	2004
	10.000000	12.603873	26.04%	0	2003*
Van Kampen - The Universal Institutional Funds, Inc. - U.S. Real Estate Portfolio: Class II - Q/NQ	28.413237	23.186325	-18.40%	741	2007
	20.920423	28.413237	35.82%	741	2006
	18.163298	20.920423	15.18%	790	2005
	13.530910	18.163298	34.24%	790	2004
	10.000000	13.530910	35.31%	0	2003*

45

Additional Optional Benefits Elected
(Variable account charges of 1.40% of the daily net assets of the variable account)
Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
AIM Variable Insurance Funds - AIM V.I. Basic Value Fund: Series II Shares - Q/NQ	17.797806	17.786607	-0.06%	0	2007
	15.981598	17.797806	11.36%	0	2006
	15.373394	15.981598	3.96%	0	2005
AIM Variable Insurance Funds - AIM V.I. Capital Appreciation Fund: Series II Shares - Q/NQ	15.686972	17.280812	10.16%	0	2007
	15.000380	15.686972	4.58%	0	2006
	14.010856	15.000380	7.06%	0	2005
AIM Variable Insurance Funds - AIM V.I. Capital Development Fund: Series II Shares - Q/NQ	19.603447	21.366241	8.99%	0	2007
	17.101020	19.603447	14.63%	0	2006
	15.872381	17.101020	7.74%	0	2005
Alger American Fund - Alger American Balanced Portfolio: Class S Shares - Q/NQ	11.957973	13.497761	12.88%	0	2007
	11.609496	11.957973	3.00%	0	2006
	10.886432	11.609496	6.64%	0	2005
Alger American Fund - Alger American Mid Cap Growth Portfolio: Class S Shares - Q/NQ	13.998628	18.117948	29.43%	0	2007
	12.919669	13.998628	8.35%	0	2006
	11.961420	12.919669	8.01%	1,621	2005
AllianceBernstein Variable Products Series Fund, Inc. - AllianceBernstein Growth and Income Portfolio: Class B - Q/NQ	17.856937	18.461268	3.38%	0	2007
	15.480541	17.856937	15.35%	0	2006
	15.009864	15.480541	3.14%	0	2005
AllianceBernstein Variable Products Series Fund, Inc. - AllianceBernstein Small/Mid Cap Value Portfolio: Class B - Q/NQ	20.563843	20.584087	0.10%	0	2007
	18.261561	20.563843	12.61%	0	2006
	17.368350	18.261561	5.14%	0	2005
American Century Variable Portfolios, Inc. - American Century VP Income & Growth Fund: Class II - Q/NQ	17.743553	17.417966	-1.83%	0	2007
	15.404684	17.743553	15.18%	0	2006
	14.947564	15.404684	3.06%	0	2005
American Century Variable Portfolios, Inc. - American Century VP International Fund: Class II - Q/NQ	20.155172	23.432159	16.26%	0	2007
	16.386127	20.155172	23.00%	0	2006
	14.692453	16.386127	11.53%	0	2005

46

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
American Century Variable Portfolios, Inc. - American Century VP International Fund: Class IV - Q/NQ	15.436105	17.943107	16.24%	0	2007
	12.537328	15.436105	23.12%	0	2006
	11.254713	12.537328	11.40%	0	2005
American Century Variable Portfolios, Inc. - American Century VP Mid Cap Value Fund: Class II - Q/NQ	13.279416	12.774928	-3.80%	0	2007*
American Century Variable Portfolios, Inc. - American Century VP Ultra Fund: Class II - Q/NQ	13.616854	16.223342	19.14%	0	2007
	14.294051	13.616854	-4.74%	0	2006
	14.215716	14.294051	0.55%	0	2005
American Century Variable Portfolios, Inc. - American Century VP Value Fund: Class II - Q/NQ	18.477480	17.250183	-6.64%	0	2007
	15.818406	18.477480	16.81%	0	2006
	15.299668	15.818406	3.39%	0	2005
American Century Variable Portfolios, Inc. - American Century VP Vista Fund: Class II - Q/NQ	12.184009	16.761198	37.57%	0	2007*
American Century Variable Portfolios II, Inc. - American Century VP Inflation Protection Fund: Class II - Q/NQ	10.897925	11.764634	7.95%	0	2007
	10.879541	10.897925	0.17%	0	2006
	10.863822	10.879541	0.14%	0	2005
Dreyfus Investment Portfolios - Small Cap Stock Index Portfolio: Service Shares - Q/NQ	14.807242	14.503198	-2.05%	0	2007
	13.125399	14.807242	12.81%	0	2006
	12.413331	13.125399	5.74%	0	2005
Dreyfus Stock Index Fund, Inc.: Service Shares - Q/NQ	16.936638	17.531735	3.51%	0	2007
	14.909312	16.936638	13.60%	0	2006
	14.478475	14.909312	2.98%	0	2005
Dreyfus Variable Investment Fund - Appreciation Portfolio: Service Shares - Q/NQ	15.408556	16.232610	5.35%	0	2007
	13.447233	15.408556	14.59%	0	2006
	13.098276	13.447233	2.66%	0	2005

47

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Dreyfus Variable Investment Fund - Developing Leaders Portfolio: Service Shares - Q/NQ	16.040210	14.030554	-12.53%	0	2007
	15.714074	16.040210	2.08%	0	2006
	15.097688	15.714074	4.08%	0	2005
Federated Insurance Series - Federated American Leaders Fund II: Service Shares - Q/NQ	17.065513	15.165878	-11.13%	0	2007
	14.857889	17.065513	14.86%	0	2006
	14.381377	14.857889	3.31%	0	2005
Federated Insurance Series - Federated Capital Appreciation Fund II: Service Shares - Q/NQ	15.678084	16.947745	8.10%	0	2007
	13.732760	15.678084	14.17%	0	2006
	13.695033	13.732760	0.28%	0	2005
Federated Insurance Series - Federated Market Opportunity Fund II: Service Shares - Q/NQ	10.298546	10.002815	-2.87%	0	2007*
Federated Insurance Series - Federated Quality Bond Fund II: Service Shares - Q/NQ	10.659108	11.049264	3.66%	0	2007
	10.402291	10.659108	2.47%	0	2006
	10.446467	10.402291	-0.42%	0	2005
Fidelity Variable Insurance Products Fund - VIP Contrafund® Portfolio: Service Class 2 - Q/NQ	19.197170	22.201922	15.65%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Energy Portfolio: Service Class 2 - Q/NQ	15.395506	22.106855	43.59%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Equity-Income Portfolio: Service Class 2 - Q/NQ	18.522872	18.494533	-0.15%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Growth Portfolio: Service Class 2 - Q/NQ	15.407887	19.240959	24.88%	0	2007*

48

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Fidelity Variable Insurance Products Fund - VIP Investment Grade Bond Portfolio: Service Class 2 - Q/NQ	10.929789	11.216062	2.62%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Mid Cap Portfolio: Service Class II - Q/NQ	22.747258	25.867043	13.71%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Overseas Portfolio: Service Class 2R - Q/NQ	15.001417	17.313521	15.41%	0	2007*
Franklin Templeton Variable Insurance Products Trust - Franklin Income Securities Fund: Class 2 - Q/NQ	11.112000	11.367190	2.30%	0	2007*
Franklin Templeton Variable Insurance Products Trust - Franklin Rising Dividends Securities Fund: Class 2 - Q/NQ	17.000729	16.310914	-4.06%	0	2007
	14.720795	17.000729	15.49%	0	2006
	14.434646	14.720795	1.98%	0	2005
Franklin Templeton Variable Insurance Products Trust - Franklin Small Cap Value Securities Fund: Class 2 - Q/NQ	21.759128	20.942246	-3.75%	0	2007
	18.863905	21.759128	15.35%	0	2006
	17.588961	18.863905	7.25%	0	2005
Franklin Templeton Variable Insurance Products Trust - Templeton Developing Markets Securities Fund: Class 3 - Q/NQ	16.031468	20.341744	26.89%	0	2007*
Franklin Templeton Variable Insurance Products Trust - Templeton Foreign Securities Fund: Class 2 - Q/NQ	20.943158	23.840090	13.83%	0	2007
	17.489069	20.943158	19.75%	0	2006
	16.099536	17.489069	8.63%	0	2005

49

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Franklin Templeton Variable Insurance Products Trust - Templeton Foreign Securities Fund: Class 3 - Q/NQ	14.979195	17.049528	13.82%	0	2007
	12.507070	14.979195	19.77%	1,746	2006
	11.517158	12.507070	8.60%	1,704	2005
Franklin Templeton Variable Insurance Products Trust - Templeton Global Income Securities Fund: Class 3 - Q/NQ	10.892205	11.923696	9.47%	0	2007*
Janus Aspen Series - Balanced Portfolio: Service Shares - Q/NQ	14.242953	15.487109	8.74%	0	2007
	13.082126	14.242953	8.87%	0	2006
	12.323285	13.082126	6.16%	0	2005
Janus Aspen Series - Forty Portfolio: Service Shares - Q/NQ	8.268002	11.138031	34.71%	0	2007
	7.684530	8.268002	7.59%	0	2006
	6.923914	7.684530	10.99%	0	2005
Janus Aspen Series - INTECH Risk-Managed Core Portfolio: Service Shares - Q/NQ	16.860527	17.642610	4.64%	0	2007
	15.436859	16.860527	9.22%	0	2006
	14.115127	15.436859	9.36%	0	2005
Janus Aspen Series - International Growth Portfolio: Service Shares - Q/NQ	12.711828	16.044555	26.22%	0	2007
	8.792060	12.711828	44.58%	0	2006
	6.757977	8.792060	30.10%	0	2005
Janus Aspen Series - International Growth Portfolio: Service II Shares - Q/NQ	22.616725	28.558402	26.27%	0	2007
	15.635606	22.616725	44.65%	5,146	2006
	12.011186	15.635606	30.18%	3,390	2005
Lehman Brothers Advisers Management Trust - AMT Short Duration Bond Portfolio: I Class - Q/NQ	14.545241	15.024784	3.30%	0	2007
	14.156362	14.545241	2.75%	0	2006
	14.152545	14.156362	0.03%	0	2005
MFS Variable Insurance Trust - MFS Value Series: Service Class - Q/NQ	18.535799	19.662660	6.08%	0	2007*
MFS® Variable Insurance Trust - MFS Investors Growth Stock Series: Service Class - Q/NQ	14.762979	16.159875	9.46%	0	2007
	13.952853	14.762979	5.81%	0	2006
	13.576552	13.952853	2.77%	0	2005

50

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT American Funds NVIT Asset Allocation Fund: Class II - Q/NQ	10.458763	10.944829	4.65%	0	2007
	10.000000	10.458763	4.59%	0	2006*
NVIT American Funds NVIT Bond Fund: Class II - Q/NQ	10.440837	10.600857	1.53%	0	2007
	10.000000	10.440837	4.41%	0	2006*
NVIT American Funds NVIT Global Growth Fund: Class II - Q/NQ	10.741225	12.111276	12.76%	0	2007
	10.000000	10.741225	7.41%	0	2006*
NVIT American Funds NVIT Growth Fund: Class II - Q/NQ	10.267965	11.327974	10.32%	0	2007
	10.000000	10.267965	2.68%	0	2006*
NVIT American Funds NVIT Growth-Income Fund: Class II - Q/NQ	10.000000	9.799507	-2.00%	0	2007*
NVIT Federated NVIT High Income Bond Fund: Class I - Q/NQ	14.272235	14.512438	1.68%	0	2007
	13.086687	14.272235	9.06%	0	2006
	12.963415	13.086687	0.95%	0	2005
NVIT Federated NVIT High Income Bond Fund: Class III - Q/NQ	11.388285	11.583704	1.72%	0	2007
	10.442736	11.388285	9.05%	0	2006
	10.000000	10.442736	4.43%	0	2005*
NVIT Gartmore NVIT Emerging Markets Fund: Class VI - Q/NQ	20.664232	29.633297	43.40%	0	2007*
NVIT Gartmore NVIT Global Utilities Fund: Class II - Q/NQ	22.552315	26.695327	18.37%	0	2007
	16.654605	22.552315	35.41%	0	2006
	15.906209	16.654605	4.71%	0	2005
NVIT NVIT Global Financial Services Fund: Class II - Q/NQ	21.965765	21.351010	-2.80%	0	2007
	18.550938	21.965765	18.41%	0	2006
	16.981872	18.550938	9.24%	0	2005
NVIT NVIT Global Health Sciences Fund: Class II - Q/NQ	15.841090	17.636703	11.34%	0	2007
	15.683700	15.841090	1.00%	0	2006
	14.702011	15.683700	6.68%	0	2005

51

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT NVIT Global Health Sciences Fund: Class VI - Q/NQ	10.618183	11.827234	11.39%	0	2007
	10.514369	10.618183	0.99%	0	2006
	9.851960	10.514369	6.72%	0	2005
NVIT NVIT Global Technology and Communications Fund: Class II - Q/NQ	16.768363	19.838852	18.31%	0	2007
	15.365243	16.768363	9.13%	0	2006
	15.704545	15.365243	-2.16%	0	2005
NVIT NVIT Global Technology and Communications Fund: Class VI - Q/NQ	11.651796	13.774634	18.22%	0	2007
	10.626803	11.651796	9.65%	0	2006
	10.861466	10.626803	-2.16%	0	2005
NVIT NVIT Government Bond Fund: Class I - Q/NQ	17.424520	18.409051	5.65%	0	2007
	17.099900	17.424520	1.90%	0	2006
	16.793946	17.099900	1.82%	0	2005
NVIT NVIT International Index Fund: Class VIII - Q/NQ	10.860812	11.713296	7.85%	0	2007
	10.000000	10.860812	8.61%	3,870	2006*
NVIT NVIT Investor Destinations Conservative Fund: Class II - Q/NQ	11.612509	12.065159	3.90%	0	2007
	11.093142	11.612509	4.68%	0	2006
	10.890089	11.093142	1.86%	0	2005
NVIT NVIT Investor Destinations Moderately Conservative Fund: Class II - Q/NQ	12.416152	12.958668	4.37%	0	2007
	11.613758	12.416152	6.91%	0	2006
	11.272511	11.613758	3.03%	0	2005
NVIT NVIT Investor Destinations Moderate Fund: Class II - Q/NQ	13.153254	13.702051	4.17%	0	2007
	11.979453	13.153254	9.80%	0	2006
	11.532734	11.979453	3.87%	0	2005
NVIT NVIT Investor Destinations Moderately Aggressive Fund: Class II - Q/NQ	14.110426	14.767442	4.66%	0	2007
	12.493570	14.110426	12.94%	0	2006
	11.833566	12.493570	5.58%	0	2005
NVIT NVIT Investor Destinations Aggressive Fund: Class II - Q/NQ	14.742058	15.400568	4.47%	0	2007
	12.792856	14.742058	15.24%	0	2006
	12.020568	12.792856	6.42%	0	2005

52

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT NVIT Mid Cap Growth Fund: Class II - Q/NQ	16.702617	17.905015	7.20%	0	2007
	15.449073	16.702617	8.11%	0	2006
	14.295467	15.449073	8.07%	0	2005
NVIT NVIT Mid Cap Index Fund: Class I - Q/NQ	15.363340	16.292154	6.05%	0	2007
	14.178717	15.363340	8.35%	0	2006
	12.827455	14.178717	10.53%	0	2005
NVIT NVIT Money Market Fund: Class I - Q/NQ	13.523375	13.972032	3.32%	12,765	2007*
NVIT NVIT Multi-Manager International Value Fund: Class II - Q/NQ	21.676563	21.950272	1.26%	0	2007
	17.960019	21.676563	20.69%	0	2006
	16.293867	17.960019	10.23%	0	2005
NVIT NVIT Multi-Manager International Value Fund: Class VI - Q/NQ	15.274950	15.466297	1.25%	0	2007
	12.655579	15.274950	20.70%	0	2006
	11.480025	12.655579	10.24%	3,613	2005
NVIT NVIT Multi-Manager Small Cap Growth Fund: Class II - Q/NQ	16.576105	17.895428	7.96%	0	2007*
NVIT NVIT Multi-Manager Small Cap Value Fund: Class II - Q/NQ	22.608166	20.678538	-8.54%	0	2007
	19.580621	22.608166	15.46%	0	2006
	19.320481	19.580621	1.35%	0	2005
NVIT Nationwide Multi-Manger NVIT Small Company Fund: Class II - Q/NQ	20.924832	21.021142	0.46%	0	2007
	18.989474	20.924832	10.19%	0	2006
	17.193948	18.989474	10.44%	0	2005
NVIT NVIT Nationwide Fund: Class II - Q/NQ	16.763539	17.832190	6.37%	0	2007*
NVIT NVIT U.S. Growth Leaders Fund: Class II - Q/NQ	17.860137	21.503253	20.40%	0	2007*
NVIT Van Kampen NVIT Comstock Value Fund: Class II - Q/NQ	18.396690	17.664922	-3.98%	547	2007
	16.145038	18.396690	13.95%	549	2006
	15.751236	16.145038	2.50%	0	2005

53

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT Van Kampen NVIT Multi Sector Bond Fund: Class I - Q/NQ	13.652006	14.082354	3.15%	0	2007
	13.206364	13.652006	3.37%	0	2006
	13.107595	13.206364	0.75%	0	2005
Neuberger Berman Advisers Management Trust - AMT Fasciano Portfolio: S Class - Q/NQ	15.762830	15.620961	-0.90%	0	2007
	15.188342	15.762830	3.78%	0	2006
	14.969638	15.188342	1.46%	0	2005
Neuberger Berman Advisers Management Trust - AMT International Portfolio: S Class - Q/NQ	14.170679	14.420164	1.76%	0	2007*
Neuberger Berman Advisers Management Trust - AMT Mid Cap Growth Portfolio: S Class - Q/NQ	18.178848	21.901658	20.48%	0	2007
	16.105719	18.178848	12.87%	0	2006
	14.400532	16.105719	11.84%	0	2005
Neuberger Berman Advisers Management Trust - AMT Socially Responsive Portfolio: I Class - Q/NQ	16.174949	17.161420	6.10%	0	2007
	14.427067	16.174949	12.12%	0	2006
	13.692407	14.427067	5.37%	0	2005
Neuberger Berman Advisers Management Trust - AMT Regency Portfolio: S Class - Q/NQ	12.638066	12.840621	1.60%	0	2007*
Neuberger Berman Advisers Management Trust - AMT Socially Responsive Portfolio: I Class - Q/NQ	16.174949	17.161420	6.10%	0	2007*
	14.427067	16.174949	12.12%	0	2006
	13.692407	14.427067	5.37%	0	2005
	12.258858	13.692407	11.69%	0	2004
	10.000000	12.258858	22.59%	0	2003
Oppenheimer Variable Account Funds - Oppenheimer Capital Appreciation Fund/VA: Service Shares - Q/NQ	15.771697	17.704769	12.26%	0	2007
	14.854010	15.771697	6.18%	0	2006
	14.365802	14.854010	3.40%	0	2005

54

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Oppenheimer Variable Account Funds - Oppenheimer Global Securities Fund/VA: Service Shares - Q/NQ	23.115649	24.176192	4.59%	0	2007
	19.974612	23.115649	15.73%	0	2006
	17.760277	19.974612	12.47%	0	2005
Oppenheimer Variable Account Funds - Oppenheimer Global Securities Fund/VA: Class 4 - Q/NQ	15.015050	15.700597	4.57%	0	2007
	12.970830	15.015050	15.76%	0	2006
	11.534215	12.970830	12.46%	1,635	2005
Oppenheimer Variable Account Funds - Oppenheimer High Income Fund/VA: Class 4 - Q/NQ	10.000000	9.558374	-4.42%	0	2007*
Oppenheimer Variable Account Funds - Oppenheimer High Income Fund/VA: Service Shares - Q/NQ	14.068968	13.805897	-1.87%	0	2007
	13.062968	14.068968	7.70%	0	2006
	12.987520	13.062968	0.58%	0	2005
Oppenheimer Variable Account Funds - Oppenheimer Main Street Fund®/VA: Service Shares - Q/NQ	16.664740	17.112284	2.69%	0	2007
	14.727210	16.664740	13.16%	0	2006
	14.124841	14.727210	4.26%	0	2005
Oppenheimer Variable Account Funds - Oppenheimer Main Street Small Cap Fund®/VA: Service Shares - Q/NQ	21.741129	21.136700	-2.78%	0	2007
	19.230206	21.741129	13.06%	0	2006
	17.775573	19.230206	8.18%	0	2005
Pioneer Variable Contracts Trust - Pioneer Small Cap Value VCT Portfolio: Class I Shares - Q/NQ	10.780609	9.888981	-8.27%	0	2007
	10.000000	10.780609	7.81%	0	2006*
Putnam Variable Trust - Putnam VT Growth & Income Fund: Class IB - Q/NQ	15.991919	14.814649	-7.36%	0	2007
	13.992066	15.991919	14.29%	0	2006
	13.485135	13.992066	3.76%	0	2005
Putnam Variable Trust - Putnam VT International Equity Fund: Class IB - Q/NQ	20.238481	21.623130	6.84%	0	2007
	16.070390	20.238481	25.94%	0	2006
	14.526080	16.070390	10.63%	0	2005

55

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Putnam Variable Trust - Putnam VT Voyager Fund: Class IB - Q/NQ	13.176388	13.708071	4.04%	0	2007
	12.674067	13.176388	3.96%	0	2006
	12.161196	12.674067	4.22%	0	2005
Schwab Annuity Portfolios - Schwab Money Market Portfolio - Q/NQ	10.369591	10.708221	3.27%	0	2007
	10.053783	10.369591	3.14%	0	2006
	9.923515	10.053783	1.31%	0	2005
T. Rowe Price Equity Series, Inc. - T. Rowe Price Blue Chip Growth Portfolio: Class II - Q/NQ	12.084362	13.402269	10.91%	0	2007*
T. Rowe Price Equity Series, Inc. - T. Rowe Price Equity Income Portfolio: Class II - Q/NQ	12.328510	12.523251	1.58%	0	2007*
T. Rowe Price Equity Series, Inc. - T. Rowe Price Limited Term Bond Portfolio: Class II - Q/NQ	10.291711	10.677294	3.75%	0	2007*
Van Kampen - The Universal Institutional Funds, Inc. - Core Plus Fixed Income Portfolio: Class II - Q/NQ	10.867872	11.274040	3.74%	0	2007
	10.642778	10.867872	2.11%	0	2006
	10.384934	10.642778	2.48%	0	2005
Van Kampen - The Universal Institutional Funds, Inc. - Emerging Markets Debt Portfolio: Class II - Q/NQ	16.517771	17.326672	4.90%	0	2007
	15.118343	16.517771	9.26%	0	2006
	13.673068	15.118343	10.57%	0	2005
Van Kampen - The Universal Institutional Funds, Inc. - U.S. Real Estate Portfolio: Class II - Q/NQ	28.355777	23.127628	-18.44%	0	2007
	20.888661	28.355777	35.75%	0	2006
	18.144891	20.888661	15.12%	0	2005

56

Additional Optional Benefits Elected
(Variable account charges of 1.45% of the daily net assets of the variable account)
Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
AIM Variable Insurance Funds - AIM V.I. Basic Value Fund: Series II Shares - Q/NQ	17.762884	17.742648	-0.11%	0	2007
	15.958306	17.762884	11.31%	0	2006
	15.358766	15.958306	3.90%	0	2005
	14.060710	15.358766	9.23%	1,133	2004
	10.000000	14.060710	40.61%	0	2003*
AIM Variable Insurance Funds - AIM V.I. Capital Appreciation Fund: Series II Shares - Q/NQ	15.656207	17.238130	10.10%	0	2007
	14.978539	15.656207	4.52%	0	2006
	13.997531	14.978539	7.01%	0	2005
	13.357568	13.997531	4.79%	0	2004
	10.000000	13.357568	33.58%	0	2003*
AIM Variable Insurance Funds - AIM V.I. Capital Development Fund: Series II Shares - Q/NQ	19.565008	21.313470	8.94%	0	2007
	17.076125	19.565008	14.58%	1,947	2006
	15.857282	17.076125	7.69%	0	2005
	13.959121	15.857282	13.60%	0	2004
	10.000000	13.959121	39.59%	0	2003*
Alger American Fund - Alger American Balanced Portfolio: Class S Shares - Q/NQ	11.937847	13.468169	12.82%	698	2007
	11.595822	11.937847	2.95%	698	2006
	10.879098	11.595822	6.59%	672	2005
	10.587049	10.879098	2.76%	672	2004
	10.000000	10.587049	5.87%	0	2003*
Alger American Fund - Alger American Mid Cap Growth Portfolio: Class S Shares - Q/NQ	13.975061	18.078230	29.36%	5,045	2007
	12.904448	13.975061	8.30%	4,093	2006
	11.953367	12.904448	7.96%	4,254	2005
	10.756110	11.953367	11.13%	3,241	2004
	10.000000	10.756110	7.56%	0	2003*
AllianceBernstein Variable Products Series Fund, Inc. - AllianceBernstein Growth and Income Portfolio: Class B - Q/NQ	17.821918	18.415677	3.33%	1,731	2007
	15.457992	17.821918	15.29%	1,731	2006
	14.995589	15.457992	3.08%	1,731	2005
	13.680938	14.995589	9.61%	1,727	2004
	10.000000	13.680938	36.81%	0	2003*
AllianceBernstein Variable Products Series Fund, Inc. - AllianceBernstein Small/Mid Cap Value Portfolio: Class B - Q/NQ	20.523508	20.533228	0.05%	0	2007
	18.234958	20.523508	12.55%	0	2006
	17.351820	18.234958	5.09%	0	2005
	14.786619	17.351820	17.35%	0	2004
	10.000000	14.786619	47.87%	0	2003*

57

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
American Century Variable Portfolios, Inc. - American Century VP Income & Growth Fund: Class II - Q/NQ	17.708752	17.374932	-1.89%	3,897	2007
	15.382250	17.708752	15.12%	3,897	2006
	14.933343	15.382250	3.01%	3,634	2005
	10.000000	13.460462	34.60%	0	2004*
American Century Variable Portfolios, Inc. - American Century VP International Fund: Class II - Q/NQ	20.115677	23.374323	16.20%	0	2007
	16.362291	20.115677	22.94%	0	2006
	14.678498	16.362291	11.47%	0	2005
	12.977083	14.678498	13.11%	0	2004
	10.000000	12.977083	29.77%	0	2003*
American Century Variable Portfolios, Inc. - American Century VP International Fund: Class IV - Q/NQ	15.415331	17.909821	16.18%	0	2007
	12.526789	15.415331	23.06%	0	2006
	11.250930	12.526789	11.34%	0	2005
	10.000000	11.250930	12.51%	0	2004*
American Century Variable Portfolios, Inc. - American Century VP Mid Cap Value Fund: Class II - Q/NQ	13.268243	12.757676	-3.85%	0	2007*
American Century Variable Portfolios, Inc. - American Century VP Ultra Fund: Class II - Q/NQ	13.590179	16.183312	19.08%	0	2007
	14.273272	13.590179	-4.79%	0	2006
	14.202224	14.273272	0.50%	0	2005
	13.031173	14.202224	8.99%	0	2004
	10.000000	13.031173	30.31%	0	2003*
American Century Variable Portfolios, Inc. - American Century VP Value Fund: Class II - Q/NQ	18.441267	17.207602	-6.69%	0	2007
	15.795388	18.441267	16.75%	0	2006
	15.285127	15.795388	3.34%	0	2005
	13.584488	15.285127	12.52%	0	2004
	10.000000	13.584488	35.84%	0	2003*
American Century Variable Portfolios, Inc. - American Century VP Vista Fund: Class II - Q/NQ	12.173767	16.738584	37.50%	2,791	2007*

58

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
American Century Variable Portfolios II, Inc. - American Century VP Inflation Protection Fund: Class II - Q/NQ	10.875866	11.734834	7.90%	1,832	2007
	10.863014	10.875866	0.12%	1,831	2006
	10.852808	10.863014	0.09%	1,447	2005
	10.407723	10.852808	4.28%	843	2004
	10.000000	10.407723	4.08%	0	2003*
Dreyfus Investment Portfolios - Small Cap Stock Index Portfolio: Service Shares - Q/NQ	20.841632	20.403261	-2.10%	0	2007
	18.483738	20.841632	12.76%	0	2006
	17.489811	18.483738	5.68%	0	2005
	14.560499	17.489811	20.12%	0	2004
	10.000000	14.560499	45.60%	0	2003*
Dreyfus Stock Index Fund, Inc.: Service Shares - Q/NQ	16.903452	17.488454	3.46%	15,895	2007
	14.887634	16.903452	13.54%	14,869	2006
	14.464722	14.887634	2.92%	14,598	2005
	13.300594	14.464722	8.75%	5,150	2004
	10.000000	13.300594	33.01%	0	2003*
Dreyfus Variable Investment Fund - Appreciation Portfolio: Service Shares - Q/NQ	15.378321	16.192496	5.29%	0	2007
	13.427643	15.378321	14.53%	0	2006
	13.085819	13.427643	2.61%	2,534	2005
	12.670615	13.085819	3.28%	2,802	2004
	10.000000	12.670615	26.71%	0	2003*
Dreyfus Variable Investment Fund - Developing Leaders Portfolio: Service Shares - Q/NQ	16.008777	13.995914	-12.57%	0	2007
	15.691217	16.008777	2.02%	0	2006
	15.083336	15.691217	4.03%	0	2005
	13.782864	15.083336	9.44%	0	2004
	10.000000	13.782864	37.83%	0	2003*
Federated Insurance Series - Federated American Leaders Fund II: Service Shares - Q/NQ	17.032044	15.128411	-11.18%	0	2007
	14.836247	17.032044	14.80%	0	2006
	14.367706	14.836247	3.26%	0	2005
	13.314101	14.367706	7.91%	0	2004
	10.000000	13.314101	33.14%	0	2003*
Federated Insurance Series - Federated Capital Appreciation Fund II: Service Shares - Q/NQ	15.647362	16.905907	8.04%	0	2007
	13.712783	15.647362	14.11%	0	2006
	13.682024	13.712783	0.22%	0	2005
	12.961759	13.682024	5.56%	0	2004
	10.000000	12.961759	29.62%	0	2003*

59

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Federated Insurance Series - Federated Market Opportunity Fund II: Service Shares - Q/NQ	10.295091	9.994350	-2.92%	0	2007*
Federated Insurance Series - Federated Quality Bond Fund II: Service Shares - Q/NQ	10.638170	11.021944	3.61%	403	2007
	10.387117	10.638170	2.42%	403	2006
	10.436517	10.387117	-0.47%	0	2005
	10.249802	10.436517	1.82%	0	2004
	10.000000	10.249802	2.50%	0	2003*
Fidelity Variable Insurance Products Fund - VIP Contrafund® Portfolio: Service Class 2 - Q/NQ	19.159517	22.147092	15.59%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Energy Portfolio: Service Class 2 - Q/NQ	15.382582	22.077040	43.52%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Equity-Income Portfolio: Service Class 2 - Q/NQ	18.486577	18.448877	-0.20%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Growth Portfolio: Service Class 2 - Q/NQ	15.377648	19.193419	24.81%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Investment Grade Bond Portfolio: Service Class 2 - Q/NQ	10.908344	11.188349	2.57%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Mid Cap Portfolio: Service Class II - Q/NQ	22.702642	25.803141	13.66%	0	2007*

60

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Fidelity Variable Insurance Products Fund - VIP Overseas Portfolio: Service Class 2R - Q/NQ	14.981232	17.281415	15.35%	0	2007*
Franklin Templeton Variable Insurance Products Trust - Franklin Income Securities Fund: Class 2 - Q/NQ	11.108263	11.357564	2.24%	0	2007*
Franklin Templeton Variable Insurance Products Trust - Franklin Rising Dividends Securities Fund: Class 2 - Q/NQ	16.967418	16.270657	-4.11%	6,069	2007
	14.699382	16.967418	15.43%	6,069	2006
	14.420927	14.699382	1.93%	6,069	2005
	13.183104	14.420927	9.39%	2,818	2004
	10.000000	13.183104	31.83%	0	2003*
Franklin Templeton Variable Insurance Products Trust - Franklin Small Cap Value Securities Fund: Class 2 - Q/NQ	21.716467	20.890543	-3.80%	0	2007
	18.836445	21.716467	15.29%	0	2006
	17.572243	18.836445	7.19%	0	2005
	14.409060	17.572243	21.95%	0	2004
	10.000000	14.409060	44.09%	0	2003*
Franklin Templeton Variable Insurance Products Trust - Templeton Developing Markets Securities Fund: Class 3 - Q/NQ	16.017982	20.314283	26.82%	0	2007*
Franklin Templeton Variable Insurance Products Trust - Templeton Foreign Securities Fund: Class 2 - Q/NQ	20.902132	23.781263	13.77%	0	2007
	17.463638	20.902132	19.69%	0	2006
	16.084249	17.463638	8.58%	0	2005
	13.769523	16.084249	16.81%	0	2004
	10.000000	13.769523	37.70%	0	2003*
Franklin Templeton Variable Insurance Products Trust - Templeton Foreign Securities Fund: Class 3 - Q/NQ	14.959026	17.017897	13.76%	0	2007
	12.496550	14.959026	19.71%	0	2006
	11.513291	12.496550	8.54%	0	2005
	10.000000	11.513291	15.13%	0	2004*

61

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Franklin Templeton Variable Insurance Products Trust - Templeton Global Income Securities Fund: Class 3 - Q/NQ	10.883058	11.907617	9.41%	0	2007*
Janus Aspen Series - Balanced Portfolio: Service Shares - Q/NQ	14.215050	15.448892	8.68%	2,979	2007
	13.063102	14.215050	8.82%	2,981	2006
	12.311583	13.063102	6.10%	2,983	2005
	11.536001	12.311583	6.72%	907	2004
	10.000000	11.536001	15.36%	0	2003*
Janus Aspen Series - Forty Portfolio: Service Shares - Q/NQ	17.295382	23.287160	34.64%	3,431	2007
	16.082991	17.295382	7.54%	1,366	2006
	14.498416	16.082991	10.93%	985	2005
	12.470909	14.498416	16.26%	0	2004
	10.000000	12.470909	24.71%	0	2003*
Janus Aspen Series - INTECH Risk-Managed Core Portfolio: Service Shares - Q/NQ	16.829258	17.600922	4.59%	466	2007
	15.416025	16.829258	9.17%	466	2006
	14.103200	15.416025	9.31%	466	2005
	12.182950	14.103200	15.76%	0	2004
	10.000000	12.182950	21.83%	0	2003*
Janus Aspen Series - International Growth Portfolio: Service II Shares - Q/NQ	21.417829	27.030761	26.21%	0	2007
	14.814258	21.417829	44.58%	0	2006
	11.385981	14.814258	30.11%	0	2005
	10.000000	11.385981	13.86%	0	2004*
Janus Aspen Series - International Growth Portfolio: Service Shares - Q/NQ	31.663379	39.944347	26.15%	0	2007
	21.910860	31.663379	44.51%	0	2006
	16.850186	21.910860	30.03%	0	2005
	14.406047	16.850186	16.97%	0	2004
	10.000000	14.406047	44.06%	0	2003*
Lehman Brothers Advisers Management Trust - AMT Short Duration Bond Portfolio: I Class - Q/NQ	10.265712	10.598750	3.24%	5,535	2007
	9.996311	10.265712	2.70%	5,535	2006
	9.998672	9.996311	-0.02%	5,535	2005
	10.067340	9.998672	-0.68%	870	2004
	10.000000	10.067340	0.67%	0	2003*

62

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
MFS Variable Insurance Trust - MFS Value Series: Service Class - Q/NQ	14.734025	16.119965	9.41%	0	2007*
MFS® Variable Insurance Trust - MFS Investors Growth Stock Series: Service Class - Q/NQ	14.734025	16.119965	9.41%	0	2007
	13.932529	14.734025	5.75%	0	2006
	13.563648	13.932529	2.72%	0	2005
	12.628530	13.563648	7.40%	0	2004
	10.000000	12.628530	26.29%	0	2003*
NVIT American Funds NVIT Asset Allocation Fund: Class II - Q/NQ	10.455243	10.935557	4.59%	771	2007
	10.000000	10.455243	4.55%	771	2006*
NVIT American Funds NVIT Bond Fund: Class II - Q/NQ	10.437325	10.591896	1.48%	0	2007
	10.000000	10.437325	4.37%	0	2006*
NVIT American Funds NVIT Global Growth Fund: Class II - Q/NQ	10.737612	12.101040	12.70%	0	2007
	10.000000	10.737612	7.38%	0	2006*
NVIT American Funds NVIT Growth Fund: Class II - Q/NQ	10.264514	11.318398	10.27%	0	2007
	10.000000	10.264514	2.65%	0	2006*
NVIT American Funds NVIT Growth-Income Fund: Class II - Q/NQ	10.000000	9.796181	-2.04%	0	2007*
NVIT Federated NVIT High Income Bond Fund: Class I - Q/NQ	14.244264	14.476609	1.63%	0	2007
	13.067644	14.244264	9.00%	0	2006
	12.951087	13.067644	0.90%	0	2005
	11.936431	12.951087	8.50%	0	2004
	10.000000	11.936431	19.36%	0	2003*
NVIT Federated NVIT High Income Bond Fund: Class III - Q/NQ	11.378717	11.568076	1.66%	0	2007
	10.439233	11.378717	9.00%	0	2006
	10.000000	10.439233	4.39%	0	2005*
NVIT Gartmore NVIT Emerging Markets Fund: Class VI - Q/NQ	20.636451	29.578397	43.33%	0	2007*

63

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT Gartmore NVIT Global Utilities Fund: Class II - Q/NQ	22.508101	26.629408	18.31%	0	2007
	16.630360	22.508101	35.34%	0	2006
	15.891079	16.630360	4.65%	0	2005
	12.446076	15.891079	27.68%	0	2004
	10.000000	12.446076	24.46%	0	2003*
NVIT NVIT Global Financial Services Fund: Class II - Q/NQ	21.922745	21.298334	-2.85%	0	2007
	18.523958	21.922745	18.35%	0	2006
	16.965739	18.523958	9.18%	0	2005
	14.255420	16.965739	19.01%	0	2004
	10.000000	14.255420	42.55%	0	2003*
NVIT NVIT Global Health Sciences Fund: Class II - Q/NQ	15.810013	17.593134	11.28%	0	2007
	15.660846	15.810013	0.95%	0	2006
	14.688013	15.660846	6.62%	0	2005
	13.855914	14.688013	6.01%	0	2004
	10.000000	13.855914	38.56%	0	2003*
NVIT NVIT Global Health Sciences Fund: Class VI - Q/NQ	10.603887	11.805302	11.33%	0	2007
	10.505537	10.603887	0.94%	0	2006
	9.848659	10.505537	6.67%	0	2005
	10.000000	9.848659	-1.51%	0	2004*
NVIT NVIT Global Technology and Communications Fund: Class II - Q/NQ	16.735475	19.789859	18.25%	0	2007
	15.342876	16.735475	9.08%	0	2006
	15.689624	15.342876	-2.21%	0	2005
	15.303329	15.689624	2.52%	0	2004
NVIT NVIT Global Technology and Communications Fund: Class VI - Q/NQ	11.636105	13.749078	18.16%	0	2007
	10.617860	11.636105	9.59%	0	2006
	10.857818	10.617860	-2.21%	0	2005
	10.000000	10.857818	8.58%	0	2004*
NVIT NVIT Government Bond Fund: Class I - Q/NQ	10.622012	11.216466	5.60%	5,058	2007
	10.429398	10.622012	1.85%	5,058	2006
	10.247972	10.429398	1.77%	4,657	2005
	10.070236	10.247972	1.76%	0	2004
	10.000000	10.070236	0.70%	0	2003*
NVIT NVIT International Index Fund: Class VIII - Q/NQ	10.857171	11.703384	7.79%	0	2007
	10.000000	10.857171	8.57%	0	2006*

64

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT NVIT Investor Destinations Conservative Fund: Class II - Q/NQ	11.812489	12.266666	3.84%	0	2007
	11.289903	11.812489	4.63%	0	2006
	11.088873	11.289903	1.81%	0	2005
	10.751819	11.088873	3.13%	0	2004
	10.000000	10.751819	7.52%	0	2003*
NVIT NVIT Investor Destinations Moderately Conservative Fund: Class II - Q/NQ	13.326598	13.901805	4.32%	0	2007
	12.471677	13.326598	6.85%	0	2006
	12.111358	12.471677	2.98%	0	2005
	11.468511	12.111358	5.61%	0	2004
	10.000000	11.468511	14.69%	0	2003*
NVIT NVIT Investor Destinations Moderate Fund: Class II - Q/NQ	15.048914	15.668811	4.12%	0	2007
	13.712890	15.048914	9.74%	0	2006
	13.208219	13.712890	3.82%	0	2005
	12.235735	13.208219	7.95%	0	2004
	10.000000	12.235735	22.36%	0	2003*
NVIT NVIT Investor Destinations Moderately Aggressive Fund: Class II - Q/NQ	17.202882	17.994723	4.60%	5,253	2007
	15.239381	17.202882	12.88%	5,253	2006
	14.441630	15.239381	5.52%	4,035	2005
	13.073147	14.441630	10.47%	0	2004
	10.000000	13.073147	30.73%	0	2003*
NVIT NVIT Investor Destinations Aggressive Fund: Class II - Q/NQ	18.922615	19.757788	4.41%	1,829	2007
	16.428965	18.922615	15.18%	1,829	2006
	15.444974	16.428965	6.37%	1,829	2005
	13.744350	15.444974	12.37%	0	2004
	10.000000	13.744350	37.44%	0	2003*
NVIT NVIT Mid Cap Growth Fund: Class II - Q/NQ	16.671625	17.862683	7.14%	914	2007
	15.428208	16.671625	8.06%	3,177	2006
	14.283377	15.428208	8.02%	914	2005
	12.579819	14.283377	13.54%	936	2004
	10.000000	12.579819	25.80%	0	2003*
NVIT NVIT Mid Cap Index Fund: Class I - Q/NQ	19.561682	20.733734	5.99%	925	2007
	18.062463	19.561682	8.30%	1,703	2006
	16.349330	18.062463	10.48%	2,199	2005
	14.334701	16.349330	14.05%	2,779	2004
	10.000000	14.334701	43.35%	0	2003*

65

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT NVIT Money Market Fund: Class I - Q/NQ	10.274739	10.610205	3.26%	0	2007*
NVIT NVIT Multi-Manager International Value Fund: Class II - Q/NQ	21.636358	21.898391	1.21%	0	2007
	17.935769	21.636358	20.63%	0	2006
	16.280107	17.935769	10.17%	0	2005
	13.766371	16.280107	18.26%	0	2004
	10.000000	13.766371	37.76%	0	2003*
NVIT NVIT Multi-Manager International Value Fund: Class VI - Q/NQ	15.254414	15.437631	1.20%	0	2007
	12.644950	15.254414	20.64%	0	2006
	11.476180	12.644950	10.18%	0	2005
	10.000000	11.476180	14.76%	0	2004*
NVIT NVIT Multi-Manager Small Cap Growth Fund: Class II - Q/NQ	16.543600	17.851211	7.90%	0	2007*
NVIT NVIT Multi-Manager Small Cap Value Fund: Class II - Q/NQ	22.563861	20.627490	-8.58%	0	2007
	19.552135	22.563861	15.40%	0	2006
	19.302125	19.552135	1.30%	0	2005
	16.740734	19.302125	15.30%	0	2004
	10.000000	16.740734	67.41%	0	2003*
NVIT Nationwide Multi-Manger NVIT Small Company Fund: Class II - Q/NQ	20.883817	20.969244	0.41%	0	2007
	18.961845	20.883817	10.14%	0	2006
	17.177624	18.961845	10.39%	0	2005
	14.673942	17.177624	17.06%	0	2004
	10.000000	14.673942	46.74%	0	2003*
NVIT NVIT Nationwide Fund: Class II - Q/NQ	16.730660	17.788128	6.32%	0	2007*
NVIT NVIT U.S. Growth Leaders Fund: Class II - Q/NQ	17.825135	21.450184	20.34%	0	2007*
NVIT Van Kampen NVIT Comstock Value Fund: Class II - Q/NQ	18.360628	17.621298	-4.03%	0	2007
	16.121537	18.360628	13.89%	0	2006
	15.736262	16.121537	2.45%	0	2005
	13.637692	15.736262	15.39%	0	2004
	10.000000	13.637692	36.38%	0	2003*

66

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT Van Kampen NVIT Multi Sector Bond Fund: Class I - Q/NQ	11.937331	12.307348	3.10%	0	2007
	11.553509	11.937331	3.32%	0	2006
	11.472906	11.553509	0.70%	0	2005
	10.927700	11.472906	4.99%	0	2004
	10.000000	10.927700	9.28%	0	2003*
Neuberger Berman Advisers Management Trust - AMT Fasciano Portfolio: S Class - Q/NQ	15.731913	15.582366	-0.95%	0	2007
	15.166231	15.731913	3.73%	0	2006
	14.955415	15.166231	1.41%	0	2005
	13.564388	14.955415	10.25%	0	2004
	10.000000	13.564388	35.64%	0	2003*
Neuberger Berman Advisers Management Trust - AMT International Portfolio: S Class - Q/NQ	14.158762	14.400680	1.71%	0	2007*
Neuberger Berman Advisers Management Trust - AMT Mid Cap Growth Portfolio: S Class - Q/NQ	18.142063	21.846209	20.42%	3,080	2007
	16.081256	18.142063	12.81%	3,213	2006
	14.385932	16.081256	11.78%	703	2005
	12.580409	14.385932	14.35%	0	2004
	10.000000	12.580409	25.80%	0	2003*
Neuberger Berman Advisers Management Trust - AMT Socially Responsive Portfolio: I Class - Q/NQ	16.144926	17.120830	6.04%	3,306	2007
	14.407573	16.144926	12.06%	3,306	2006
	13.680826	14.407573	5.31%	5,827	2005
	21.254702	13.680826	11.64%	5,790	2004
	10.000000	12.254702	22.55%	0	2003*
Neuberger Berman Advisers Management Trust - AMT Regency Portfolio: S Class - Q/NQ	12.627421	12.823261	1.55%	0	2007*
Neuberger Berman Advisers Management Trust - AMT Socially Responsive Portfolio: I Class - Q/NQ	16.144926	17.120830	6.04%	3,306	2007*
	14.407573	16.144926	12.06%	3,306	2006
	13.680826	14.407573	5.31%	5,827	2005
	12.254702	13.680826	11.64%	5,790	2004
	10.000000	12.254702	22.55%	0	2003

67

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Oppenheimer Variable Account Funds - Oppenheimer Capital Appreciation Fund/VA: Service Shares - Q/NQ	15.740770	17.661036	12.20%	1,800	2007
	14.832392	15.740770	6.12%	1,800	2006
	14.352146	14.832392	3.35%	1,800	2005
	13.659602	14.352146	5.07%	1,714	2004
	10.000000	13.659602	36.60%	0	2003*
Oppenheimer Variable Account Funds - Oppenheimer Global Securities Fund/VA: Service Shares - Q/NQ	23.070354	24.116522	4.53%	0	2007
	19.945565	23.070354	15.67%	0	2006
	17.743416	19.945565	12.41%	0	2005
	15.145229	17.743416	17.16%	0	2004
	10.000000	15.145229	51.45%	0	2003*
Oppenheimer Variable Account Funds - Oppenheimer Global Securities Fund/VA: Class 4 - Q/NQ	14.994840	15.671476	4.51%	0	2007
	12.959922	14.994840	15.70%	0	2006
	11.530336	12.959922	12.40%	0	2005
	10.000000	11.530336	15.30%	0	2004*
Oppenheimer Variable Account Funds - Oppenheimer High Income Fund/VA: Class 4 - Q/NQ	10.000000	9.555134	-4.45%	0	2007*
Oppenheimer Variable Account Funds - Oppenheimer High Income Fund/VA: Service Shares - Q/NQ	14.041365	13.771779	-1.92%	0	2007
	13.043934	14.041365	7.65%	0	2006
	12.975171	13.043934	0.53%	0	2005
	12.108744	12.975171	7.16%	0	2004
	10.000000	12.108744	21.09%	0	2003*
Oppenheimer Variable Account Funds - Oppenheimer Main Street Fund®/VA: Service Shares - Q/NQ	16.632094	17.070052	2.63%	3,777	2007
	14.705781	16.632094	13.10%	3,777	2006
	14.111421	14.705781	4.21%	5,683	2005
	13.119209	14.111421	7.56%	1,906	2004
	10.000000	13.119209	31.19%	0	2003*
Oppenheimer Variable Account Funds - Oppenheimer Main Street Small Cap Fund®/VA: Service Shares - Q/NQ	21.698510	21.084518	-2.83%	0	2007
	19.202224	21.698510	13.00%	0	2006
	17.758675	19.202224	8.13%	0	2005
	15.119925	17.758675	17.45%	0	2004
	10.000000	15.119925	51.20%	0	2003*

68

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Pioneer Variable Contracts Trust - Pioneer Small Cap Value VCT Portfolio: Class I Shares - Q/NQ	10.777314	9.880906	-8.32%	0	2007
	10.000000	10.777314	7.77%	0	2006*
Putnam Variable Trust - Putnam VT Growth & Income Fund: Class IB - Q/NQ	15.962242	14.779624	-7.41%	0	2007
	13.973162	15.962242	14.24%	0	2006
	13.473727	13.973162	3.71%	0	2005
	12.304689	13.473727	9.50%	0	2004
	10.000000	12.304689	23.05%	0	2003*
Putnam Variable Trust - Putnam VT International Equity Fund: Class IB - Q/NQ	20.200971	21.572042	6.79%	0	2007
	16.048711	20.200971	25.87%	0	2006
	14.513815	16.048711	10.58%	0	2005
	12.674623	14.513815	14.51%	0	2004
	10.000000	12.674623	26.75%	0	2003*
Putnam Variable Trust - Putnam VT Voyager Fund: Class IB - Q/NQ	13.151940	13.675659	3.98%	647	2007
	12.656952	13.151940	3.91%	647	2006
	12.150914	12.656952	4.16%	647	2005
	11.738902	12.150914	3.51%	647	2004
	10.000000	11.738902	17.39%	0	2003*
Schwab Annuity Portfolios - Schwab Money Market Portfolio - Q/NQ	10.352123	10.684732	3.21%	15,199	2007
	10.041924	10.352123	3.09%	15,202	2006
	9.916826	10.041924	1.26%	19,372	2005
	9.972658	9.916826	-0.56%	38,556	2004
	10.000000	9.972658	-0.27%	8,250	2003*
T. Rowe Price Equity Series, Inc. - T. Rowe Price Blue Chip Growth Portfolio: Class II - Q/NQ	12.074198	13.384160	10.85%	0	2007*
T. Rowe Price Equity Series, Inc. - T. Rowe Price Equity Income Portfolio: Class II - Q/NQ	12.318145	12.506342	1.53%	0	2007*

69

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
T. Rowe Price Equity Series, Inc. - T. Rowe Price Limited Term Bond Portfolio: Class II - Q/NQ	10.283046	10.662865	3.69%	0	2007*
Van Kampen - The Universal Institutional Funds, Inc. - Core Plus Fixed Income Portfolio: Class II - Q/NQ	10.847690	11.247361	3.68%	0	2007
	10.628384	10.847690	2.06%	0	2006
	10.376142	10.628384	2.43%	0	2005
	10.116754	10.376142	2.56%	0	2004
	10.000000	10.116754	1.17%	0	2003*
Van Kampen - The Universal Institutional Funds, Inc. - Emerging Markets Debt Portfolio: Class II - Q/NQ	16.484339	17.282785	4.84%	0	2007
	15.095375	16.484339	9.20%	0	2006
	13.659211	15.095375	10.51%	0	2005
	12.591098	13.659211	8.48%	0	2004
	10.000000	12.591098	25.91%	0	2003*
Van Kampen - The Universal Institutional Funds, Inc. - U.S. Real Estate Portfolio: Class II - Q/NQ	28.298435	23.069086	-18.48%	0	2007
	20.856958	28.298435	35.68%	0	2006
	18.126507	20.856958	15.06%	0	2005
	13.517197	18.126507	34.10%	0	2004
	10.000000	13.517197	35.17%	0	2003*

70

Additional Optional Benefits Elected
(Variable account charges of 1.55% of the daily net assets of the variable account)
Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
AIM Variable Insurance Funds - AIM V.I. Basic Value Fund: Series II Shares - Q/NQ	17.693248	17.655055	-0.22%	0	2007
	15.911853	17.693248	11.20%	0	2006
	15.329555	15.911853	3.80%	0	2005
	14.048227	15.329555	9.12%	0	2004
AIM Variable Insurance Funds - AIM V.I. Capital Appreciation Fund: Series II Shares - Q/NQ	15.594825	17.153018	9.99%	657	2007
	14.934929	15.594825	4.42%	658	2006
	13.970911	14.934929	6.90%	229	2005
	13.345701	13.970911	4.68%	0	2004
AIM Variable Insurance Funds - AIM V.I. Capital Development Fund: Series II Shares - Q/NQ	19.488316	21.208266	8.83%	0	2007
	17.026419	19.488316	14.46%	0	2006
	15.827142	17.026419	7.58%	0	2005
	13.946733	15.827142	13.48%	0	2004
Alger American Fund - Alger American Balanced Portfolio: Class S Shares - Q/NQ	11.897629	13.409109	12.70%	0	2007
	11.568465	11.897629	2.85%	0	2006
	10.864430	11.568465	6.48%	0	2005
	10.583510	10.864430	2.65%	0	2004
Alger American Fund - Alger American Mid Cap Growth Portfolio: Class S Shares - Q/NQ	13.928006	17.998992	29.23%	0	2007
	12.874024	13.928006	8.19%	0	2006
	11.937264	12.874024	7.85%	0	2005
	10.752523	11.937264	11.02%	0	2004
AllianceBernstein Variable Products Series Fund, Inc. - AllianceBernstein Growth and Income Portfolio: Class B - Q/NQ	17.752066	18.324774	3.23%	0	2007
	15.412996	17.752066	15.18%	965	2006
	14.967070	15.412996	2.98%	0	2005
	13.668790	14.967070	9.50%	0	2004
AllianceBernstein Variable Products Series Fund, Inc. - AllianceBernstein Small/Mid Cap Value Portfolio: Class B - Q/NQ	20.443104	20.431924	-0.05%	0	2007
	18.181920	20.443104	12.44%	0	2006
	17.318860	18.181920	4.98%	0	2005
	14.773508	17.318860	17.23%	0	2004
American Century Variable Portfolios, Inc. - American Century VP Income & Growth Fund: Class II - Q/NQ	17.639354	17.289181	-1.99%	538	2007
	15.337483	17.639354	15.01%	0	2006
	14.904956	15.337483	2.90%	0	2005
	13.448505	14.904956	10.83%	0	2004

71

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
American Century Variable Portfolios, Inc. - American Century VP International Fund: Class II - Q/NQ	20.036825	23.258962	16.08%	0	2007
	16.314652	20.036825	22.81%	0	2006
	14.650579	16.314652	11.36%	0	2005
	12.965554	14.650579	13.00%	0	2004
American Century Variable Portfolios, Inc. - American Century VP International Fund: Class IV - Q/NQ	15.373860	17.843429	16.06%	0	2007
	12.505729	15.373860	22.93%	0	2006
	11.243385	12.505729	11.23%	0	2005
	10.000000	11.243385	12.43%	0	2004*
American Century Variable Portfolios, Inc. - American Century VP Mid Cap Value Fund: Class II - Q/NQ	13.245918	12.723210	-3.95%	0	2007*
American Century Variable Portfolios, Inc. - American Century VP Ultra Fund: Class II - Q/NQ	13.536867	16.103370	18.96%	0	2007
	14.231692	13.536867	-4.88%	0	2006
	14.175203	14.231692	0.40%	0	2005
	13.019603	14.175203	8.88%	0	2004
American Century Variable Portfolios, Inc. - American Century VP Value Fund: Class II - Q/NQ	18.368970	17.122646	-6.78%	1,144	2007
	15.749395	18.368970	16.63%	1,144	2006
	15.256055	15.749395	3.23%	1,144	2005
	13.572423	15.256055	12.40%	0	2004
American Century Variable Portfolios, Inc. - American Century VP Vista Fund: Class II - Q/NQ	12.153253	16.693349	37.36%	0	2007*
American Century Variable Portfolios II, Inc. - American Century VP Inflation Protection Fund: Class II - Q/NQ	10.831848	11.675414	7.79%	0	2007
	10.830006	10.831848	0.02%	0	2006
	10.830792	10.830006	-0.01%	0	2005
	10.397160	10.830792	4.17%	0	2004
Dreyfus Investment Portfolios - Small Cap Stock Index Portfolio: Service Shares - Q/NQ	20.759940	20.302551	-2.20%	0	2007
	18.429940	20.759940	12.64%	0	2006
	17.456555	18.429940	5.58%	0	2005
	14.547569	17.456555	20.00%	0	2004

72

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Dreyfus Stock Index Fund, Inc.: Service Shares - Q/NQ	16.837179	17.402119	3.36%	919	2007
	14.844276	16.837179	13.43%	919	2006
	14.437205	14.844276	2.82%	0	2005
	13.288774	14.437205	8.64%	0	2004
Dreyfus Variable Investment Fund - Appreciation Portfolio: Service Shares - Q/NQ	15.318047	16.112569	5.19%	0	2007
	13.388549	15.318047	14.41%	0	2006
	13.060934	13.388549	2.51%	0	2005
	12.659360	13.060934	3.17%	0	2004
Dreyfus Variable Investment Fund - Developing Leaders Portfolio: Service Shares - Q/NQ	15.946000	13.926800	-12.66%	0	2007
	15.645527	15.946000	1.92%	0	2006
	15.054647	15.645527	3.92%	0	2005
	13.770609	15.054647	9.32%	0	2004
Federated Insurance Series - Federated American Leaders Fund II: Service Shares - Q/NQ	16.965291	15.053736	-11.27%	297	2007
	14.793062	16.965291	14.68%	0	2006
	14.340380	14.793062	3.16%	0	2005
	13.302272	14.340380	7.80%	0	2004
Federated Insurance Series - Federated Capital Appreciation Fund II: Service Shares - Q/NQ	15.586008	16.822451	7.93%	0	2007
	13.672848	15.586008	13.99%	0	2006
	13.655998	13.672848	0.12%	0	2005
	12.950240	13.655998	5.45%	0	2004
Federated Insurance Series - Federated Market Opportunity Fund II: Service Shares - Q/NQ	10.288158	9.977420	-3.02%	0	2007*
Federated Insurance Series - Federated Quality Bond Fund II: Service Shares - Q/NQ	10.596449	10.967524	3.50%	238	2007
	10.356857	10.596449	2.31%	0	2006
	10.416653	10.356857	-0.57%	0	2005
	10.240682	10.416653	1.72%	0	2004
Fidelity Variable Insurance Products Fund - VIP Contrafund® Portfolio: Service Class 2 - Q/NQ	14.940911	17.217332	15.24%	0	2007*

73

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Fidelity Variable Insurance Products Fund - VIP Energy Portfolio: Service Class 2 - Q/NQ	15.356683	22.017380	43.37%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Equity-Income Portfolio: Service Class 2 - Q/NQ	18.414103	18.357799	-0.31%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Growth Portfolio: Service Class 2 - Q/NQ	15.317352	19.098667	24.69%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Investment Grade Bond Portfolio: Service Class 2 - Q/NQ	10.865552	11.133097	2.46%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Mid Cap Portfolio: Service Class II - Q/NQ	22.613645	25.675775	13.54%	1,337	2007*
Fidelity Variable Insurance Products Fund - VIP Overseas Portfolio: Service Class 2R - Q/NQ	14.940911	17.217332	15.24%	0	2007*
Franklin Templeton Variable Insurance Products Trust - Franklin Income Securities Fund: Class 2 - Q/NQ	11.100789	11.338348	2.14%	0	2007*
Franklin Templeton Variable Insurance Products Trust - Franklin Rising Dividends Securities Fund: Class 2 - Q/NQ	16.900889	16.190329	-4.20%	1,234	2007
	14.656581	16.900889	15.31%	3,146	2006
	14.393506	14.656581	1.83%	1,234	2005
	13.171406	14.393506	9.28%	0	2004

74

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Franklin Templeton Variable Insurance Products Trust - Franklin Small Cap Value Securities Fund: Class 2 - Q/NQ	21.631374	20.787438	-3.90%	0	2007
	18.781634	21.631374	15.17%	0	2006
	17.538843	18.781634	7.09%	0	2005
	14.396268	17.538843	21.83%	0	2004
Franklin Templeton Variable Insurance Products Trust - Templeton Developing Markets Securities Fund: Class 3 - Q/NQ	15.991030	20.259418	26.69%	0	2007*
Franklin Templeton Variable Insurance Products Trust - Templeton Foreign Securities Fund: Class 2 - Q/NQ	20.820180	23.663871	13.66%	0	2007
	17.412784	20.820180	19.57%	0	2006
	16.053650	17.412784	8.47%	0	2005
	13.757275	16.053650	16.69%	0	2004
Franklin Templeton Variable Insurance Products Trust - Templeton Foreign Securities Fund: Class 3 - Q/NQ	14.918765	16.954786	13.65%	0	2007
	12.475534	14.918765	19.58%	0	2006
	11.505560	12.475534	8.43%	0	2005
	10.000000	11.505560	15.06%	0	2004*
Franklin Templeton Variable Insurance Products Trust - Templeton Global Income Securities Fund: Class 3 - Q/NQ	10.864726	11.875430	9.30%	0	2007*
Janus Aspen Series - Balanced Portfolio: Service Shares - Q/NQ	14.159291	15.372591	8.57%	34,355	2007
	13.025049	14.159291	8.71%	32,493	2006
	12.288153	13.025049	6.00%	18,669	2005
	11.525739	12.288153	6.61%	0	2004
Janus Aspen Series - Forty Portfolio: Service Shares - Q/NQ	17.227590	23.172237	34.51%	19,359	2007
	16.036194	17.227590	7.43%	21,692	2006
	14.470859	16.036194	10.82%	0	2005
	12.459834	14.470859	16.14%	0	2004

75

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Janus Aspen Series - INTECH Risk-Managed Core Portfolio: Service Shares - Q/NQ	16.766841	17.517750	4.48%	990	2007
	15.374397	16.766841	9.06%	990	2006
	14.079355	15.374397	9.20%	990	2005
	12.174698	14.079355	15.64%	0	2004
Janus Aspen Series - International Growth Portfolio: Service II Shares - Q/NQ	21.360209	26.930569	26.08%	0	2007
	14.789354	21.360209	44.43%	0	2006
	11.378339	14.789354	29.98%	0	2005
	10.000000	11.378339	13.78%	0	2004*
Janus Aspen Series - International Growth Portfolio: Service Shares - Q/NQ	31.539310	39.747268	26.02%	0	2007
	21.847110	31.539310	44.36%	0	2006
	16.818162	21.847110	29.90%	0	2005
	14.393258	16.818162	16.85%	0	2004
Lehman Brothers Advisers Management Trust - AMT Short Duration Bond Portfolio: I Class - Q/NQ	10.225466	10.546431	3.14%	1,590	2007
	9.967204	10.225466	2.59%	1,590	2006
	9.979655	9.967204	-0.12%	0	2005
	10.058406	9.979655	-0.78%	0	2004
MFS Variable Insurance Trust - MFS Value Series: Service Class - Q/NQ	18.426967	19.517313	5.92%	0	2007*
MFS® Variable Insurance Trust - MFS Investors Growth Stock Series: Service Class - Q/NQ	14.676279	16.040411	9.29%	0	2007
	13.891974	14.676279	5.65%	0	2006
	13.537857	13.891974	2.62%	0	2005
	12.617314	13.537857	7.30%	0	2004
NVIT American Funds NVIT Asset Allocation Fund: Class II - Q/NQ	10.448212	10.917058	4.49%	0	2007
	10.000000	10.448212	4.48%	0	2006*
NVIT American Funds NVIT Bond Fund: Class II - Q/NQ	10.430304	10.573953	1.38%	0	2007
	10.000000	10.430304	4.30%	0	2006*
NVIT American Funds NVIT Global Growth Fund: Class II - Q/NQ	10.730389	12.080556	12.58%	0	2007
	10.000000	10.730389	7.30%	0	2006*

76

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT American Funds NVIT Growth Fund: Class II - Q/NQ	10.257600	11.299224	10.15%	0	2007
	10.000000	10.257600	2.58%	0	2006*
NVIT American Funds NVIT Growth-Income Fund: Class II - Q/NQ	10.000000	9.789543	-2.10%	0	2007*
NVIT Federated NVIT High Income Bond Fund: Class I - Q/NQ	14.188404	14.405124	1.53%	0	2007
	13.029576	14.188404	8.89%	0	2006
	12.926446	13.029576	0.80%	0	2005
	11.925811	12.926446	8.39%	0	2004
NVIT Federated NVIT High Income Bond Fund: Class III - Q/NQ	11.359568	11.536825	1.56%	0	2007
	10.432214	11.359568	8.89%	0	2006
	10.000000	10.432214	4.32%	0	2005*
NVIT Gartmore NVIT Emerging Markets Fund: Class VI - Q/NQ	20.580914	29.468725	43.18%	0	2007*
NVIT Gartmore NVIT Global Utilities Fund: Class II - Q/NQ	22.419870	26.497983	18.19%	0	2007
	16.581940	22.419870	35.21%	0	2006
	15.860867	16.581940	4.55%	0	2005
	12.435017	15.860867	27.55%	0	2004
NVIT NVIT Global Financial Services Fund: Class II - Q/NQ	21.836804	21.193175	-2.95%	0	2007
	18.470035	21.836804	18.23%	0	2006
	16.933487	18.470035	9.07%	0	2005
	14.242764	16.933487	18.89%	0	2004
NVIT NVIT Global Health Sciences Fund: Class II - Q/NQ	15.748021	17.506273	11.16%	0	2007
	15.615253	15.748021	0.85%	0	2006
	14.660096	15.615253	6.52%	0	2005
	13.843609	14.660096	5.90%	0	2004
NVIT NVIT Global Health Sciences Fund: Class VI - Q/NQ	10.575321	11.761486	11.22%	0	2007
	10.487849	10.575321	0.83%	0	2006
	9.842041	10.487849	6.56%	0	2005
	10.000000	9.842041	-1.58%	0	2004*

77

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT NVIT Global Technology and Communications Fund: Class II - Q/NQ	16.669889	19.692190	18.13%	0	2007
	15.298222	16.669889	8.97%	0	2006
	15.659808	15.298222	-2.31%	0	2005
	15.289759	15.659808	2.42%	0	2004
NVIT NVIT Global Technology and Communications Fund: Class VI - Q/NQ	11.604772	13.698074	18.04%	0	2007
	10.599999	11.604772	9.48%	0	2006
	10.850535	10.599999	-2.31%	0	2005
	10.000000	10.850535	8.51%	0	2004*
NVIT NVIT Government Bond Fund: Class I - Q/NQ	10.580339	11.161070	5.49%	1,498	2007
	10.398996	10.580339	1.74%	1,409	2006
	10.228457	10.398996	1.67%	0	2005
	10.061282	10.228457	1.66%	0	2004
NVIT NVIT International Index Fund: Class VIII - Q/NQ	10.849859	11.683575	7.68%	0	2007
	10.000000	10.849859	8.50%	0	2006*
NVIT NVIT Investor Destinations Conservative Fund: Class II - Q/NQ	11.766188	12.206118	3.74%	0	2007
	11.257041	11.766188	4.52%	0	2006
	11.067784	11.257041	1.71%	0	2005
	10.742263	11.067784	3.03%	0	2004
NVIT NVIT Investor Destinations Moderately Conservative Fund: Class II - Q/NQ	13.274345	13.833173	4.21%	288	2007
	12.435360	13.274345	6.75%	289	2006
	12.088323	12.435360	2.87%	290	2005
	11.458318	12.088323	5.50%	0	2004
NVIT NVIT Investor Destinations Moderate Fund: Class II - Q/NQ	14.989934	15.591477	4.01%	991	2007
	13.672978	14.989934	9.63%	0	2006
	13.183096	13.672978	3.72%	0	2005
	12.224868	13.183096	7.84%	0	2004
NVIT NVIT Investor Destinations Moderately Aggressive Fund: Class II - Q/NQ	17.135465	17.905925	4.50%	219	2007
	15.195027	17.135465	12.77%	219	2006
	14.414176	15.195027	5.42%	219	2005
	13.061546	14.414176	10.36%	0	2004

78

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT NVIT Investor Destinations Aggressive Fund: Class II - Q/NQ	18.848451	19.660277	4.31%	1,582	2007
	16.381141	18.848451	15.06%	2,490	2006
	15.415605	16.381141	6.26%	1,585	2005
	13.732149	15.415605	12.26%	655	2004
NVIT NVIT Mid Cap Growth Fund: Class II - Q/NQ	16.609756	17.778233	7.03%	2,633	2007
	15.386532	16.609756	7.95%	1,836	2006
	14.259218	15.386532	7.91%	0	2005
	12.571305	14.259218	13.43%	0	2004
NVIT NVIT Mid Cap Index Fund: Class I - Q/NQ	19.485008	20.631395	5.88%	60	2007
	18.009893	19.485008	8.19%	1,670	2006
	16.318252	18.009893	10.37%	0	2005
	14.321973	16.318252	13.94%	0	2004
NVIT NVIT Money Market Fund: Class I - Q/NQ	10.234040	10.557396	3.16%	0	2007*
NVIT NVIT Multi-Manager International Value Fund: Class II - Q/NQ	21.556091	21.794871	1.11%	0	2007
	17.887326	21.556091	20.51%	0	2006
	16.252579	17.887326	10.06%	0	2005
	13.757041	16.252579	18.14%	0	2004
NVIT NVIT Multi-Manager International Value Fund: Class VI - Q/NQ	15.213340	15.380343	1.10%	0	2007
	12.623671	15.213340	20.51%	0	2006
	11.468479	12.623671	10.07%	0	2005
	10.000000	11.468479	14.68%	0	2004*
NVIT NVIT Multi-Manager Small Cap Growth Fund: Class II - Q/NQ	16.478755	17.763114	7.79%	0	2007*
NVIT NVIT Multi-Manager Small Cap Value Fund: Class II - Q/NQ	22.475409	20.525640	-8.68%	0	2007
	19.495218	22.475409	15.29%	0	2006
	19.265423	19.495218	1.19%	0	2005
	16.725873	19.265423	15.18%	0	2004
NVIT Nationwide Multi-Manger NVIT Small Company Fund: Class II - Q/NQ	20.801965	20.865728	0.31%	0	2007
	18.906663	20.801965	10.02%	0	2006
	17.144967	18.906663	10.28%	0	2005
	14.660913	17.144967	16.94%	0	2004

79

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT NVIT Nationwide Fund: Class II - Q/NQ	16.665074	17.700324	6.21%	0	2007*
NVIT NVIT U.S. Growth Leaders Fund: Class II - Q/NQ	17.755249	21.344298	20.21%	0	2007*
NVIT Van Kampen NVIT Comstock Value Fund: Class II - Q/NQ	18.288651	17.534316	-4.12%	0	2007
	16.074599	18.288651	13.77%	0	2006
	15.706338	16.074599	2.34%	0	2005
	13.625586	15.706338	15.27%	0	2004
NVIT Van Kampen NVIT Multi Sector Bond Fund: Class I - Q/NQ	11.890527	12.246596	2.99%	0	2007
	11.519862	11.890527	3.22%	0	2006
	11.451083	11.519862	0.60%	0	2005
	10.917987	11.451083	4.88%	0	2004
Neuberger Berman Advisers Management Trust - AMT Fasciano Portfolio: S Class - Q/NQ	15.670243	15.505443	-1.05%	0	2007
	15.122090	15.670243	3.62%	0	2006
	14.926968	15.122090	1.31%	0	2005
	13.552337	14.926968	10.14%	0	2004
Neuberger Berman Advisers Management Trust - AMT International Portfolio: S Class - Q/NQ	14.134937	14.361773	1.60%	0	2007*
Neuberger Berman Advisers Management Trust - AMT Mid Cap Growth Portfolio: S Class - Q/NQ	18.068670	21.735627	20.29%	14,991	2007
	16.032438	18.068670	12.70%	17,764	2006
	14.356783	16.032438	11.67%	248	2005
	12.567659	14.356783	14.24%	0	2004
Neuberger Berman Advisers Management Trust - AMT Socially Responsive Portfolio: I Class - Q/NQ	16.085034	17.039924	5.94%	11,713	2007
	14.368666	16.085034	11.95%	13,256	2006
	13.657697	14.368666	5.21%	0	2005
	12.246405	13.657697	11.52%	0	2004
Neuberger Berman Advisers Management Trust - AMT Regency Portfolio: S Class - Q/NQ	12.606171	12.788613	1.45%	0	2007*

80

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Neuberger Berman Advisers Management Trust - AMT Socially Responsive Portfolio: I Class - Q/NQ	16.085034	17.039924	5.94%	11,713	2007*
	14.368666	16.085034	11.95%	13,256	2006
	13.657697	14.368666	5.21%	0	2005
	12.246405	13.657697	11.52%	0	2004
	10.000000	12.246405	22.46%	0	2003
Oppenheimer Variable Account Funds - Oppenheimer Capital Appreciation Fund/VA: Service Shares - Q/NQ	15.679062	17.573861	12.08%	0	2007
	14.789202	15.679062	6.02%	0	2006
	14.324845	14.789202	3.24%	0	2005
	13.647463	14.324845	4.96%	0	2004
Oppenheimer Variable Account Funds - Oppenheimer Global Securities Fund/VA: Service Shares - Q/NQ	22.979914	23.997472	4.43%	0	2007
	19.887489	22.979914	15.55%	0	2006
	17.709664	19.887489	12.30%	0	2005
	15.131768	17.709664	17.04%	0	2004
Oppenheimer Variable Account Funds - Oppenheimer Global Securities Fund/VA: Class 4 - Q/NQ	14.954489	15.613350	4.41%	0	2007
	12.938136	14.954489	15.58%	0	2006
	11.522606	12.938136	12.28%	0	2005
	10.000000	11.522606	15.23%	0	2004*
Oppenheimer Variable Account Funds - Oppenheimer High Income Fund/VA: Class 4 - Q/NQ	10.000000	9.548648	-4.51%	0	2007*
Oppenheimer Variable Account Funds - Oppenheimer High Income Fund/VA: Service Shares - Q/NQ	13.986332	13.703811	-2.02%	0	2007
	13.005963	13.986332	7.54%	0	2006
	12.950484	13.005963	0.43%	0	2005
	12.097975	12.950484	7.05%	0	2004
Oppenheimer Variable Account Funds - Oppenheimer Main Street Fund®/VA: Service Shares - Q/NQ	16.566871	16.985768	2.53%	0	2007
	14.662948	16.566871	12.98%	0	2006
	14.084571	14.662948	4.11%	0	2005
	13.107555	14.084571	7.45%	0	2004
Oppenheimer Variable Account Funds - Oppenheimer Main Street Small Cap Fund®/VA: Service Shares - Q/NQ	21.613466	20.980438	-2.93%	0	2007
	19.146339	21.613466	12.89%	0	2006
	17.724915	19.146339	8.02%	0	2005
	15.106504	17.724915	17.33%	0	2004

81

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Pioneer Variable Contracts Trust - Pioneer Small Cap Value VCT Portfolio: Class I Shares - Q/NQ	10.770719	9.864779	-8.41%	0	2007
	10.000000	10.770719	7.71%	0	2006*
Putnam Variable Trust - Putnam VT Growth & Income Fund: Class IB - Q/NQ	15.903032	14.709772	-7.50%	0	2007
	13.935435	15.903032	14.12%	0	2006
	13.450952	13.935435	3.60%	0	2005
	12.296362	13.450952	9.39%	0	2004
Putnam Variable Trust - Putnam VT International Equity Fund: Class IB - Q/NQ	20.126048	21.470094	6.68%	0	2007
	16.005375	20.126048	25.75%	0	2006
	14.489276	16.005375	10.46%	0	2005
	12.666032	14.489276	14.39%	0	2004
Putnam Variable Trust - Putnam VT Voyager Fund: Class IB - Q/NQ	13.103151	13.611018	3.88%	0	2007
	12.622775	13.103151	3.81%	0	2006
	12.130370	12.622775	4.06%	0	2005
	11.730953	12.130370	3.40%	0	2004
Schwab Annuity Portfolios - Schwab Money Market Portfolio - Q/NQ	10.317259	10.637882	3.11%	2,741	2007
	10.018240	10.317259	2.98%	2,744	2006
	9.903459	10.018240	1.16%	8,692	2005
	9.969330	9.903459	-0.66%	0	2004
T. Rowe Price Equity Series, Inc. - T. Rowe Price Blue Chip Growth Portfolio: Class II - Q/NQ	12.053883	13.348014	10.74%	0	2007*
T. Rowe Price Equity Series, Inc. - T. Rowe Price Equity Income Portfolio: Class II - Q/NQ	12.297399	12.472536	1.42%	0	2007*
T. Rowe Price Equity Series, Inc. - T. Rowe Price Limited Term Bond Portfolio: Class II - Q/NQ	10.265733	10.634052	3.59%	0	2007*

82

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Van Kampen - The Universal Institutional Funds, Inc. - Core Plus Fixed Income Portfolio: Class II - Q/NQ	10.807431	11.194198	3.58%	0	2007
	10.599662	10.807431	1.96%	0	2006
	10.358581	10.599662	2.33%	0	2005
	10.109894	10.358581	2.46%	0	2004
Van Kampen - The Universal Institutional Funds, Inc. - Emerging Markets Debt Portfolio: Class II - Q/NQ	16.417647	17.195289	4.74%	0	2007
	15.049526	16.417647	9.09%	0	2006
	13.631514	15.049526	10.40%	0	2005
	12.578333	13.631514	8.37%	0	2004
Van Kampen - The Universal Institutional Funds, Inc. - U.S. Real Estate Portfolio: Class II - Q/NQ	28.184071	22.952399	-18.56%	0	2007
	20.793675	28.184071	35.54%	0	2006
	18.089801	20.793675	14.95%	0	2005
	13.503520	18.089801	33.96%	0	2004

83

Additional Optional Benefits Elected
(Variable account charges of 1.80% of the daily net assets of the variable account)
Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
AIM Variable Insurance Funds - AIM V.I. Basic Value Fund: Series II Shares - Q/NQ	17.520036	17.437577	-0.47%	0	2007
	15.796069	17.520036	10.91%	0	2006
	15.256637	15.796069	3.54%	0	2005
AIM Variable Insurance Funds - AIM V.I. Capital Appreciation Fund: Series II Shares - Q/NQ	15.442142	16.941722	9.71%	0	2007
	14.826256	15.442142	4.15%	0	2006
	13.904454	14.826256	6.63%	0	2005
AIM Variable Insurance Funds - AIM V.I. Capital Development Fund: Series II Shares - Q/NQ	19.297557	20.947050	8.55%	0	2007
	16.902567	19.297557	14.17%	0	2006
	15.751883	16.902567	7.31%	0	2005
Alger American Fund - Alger American Balanced Portfolio: Class S Shares - Q/NQ	13.810861	17.802065	28.90%	366	2007
	12.798165	13.810861	7.91%	190	2006
	11.897034	12.798165	7.57%	190	2005
Alger American Fund - Alger American Mid Cap Growth Portfolio: Class S Shares - Q/NQ	11.797539	13.262351	12.42%	0	2007
	11.500279	11.797539	2.58%	0	2006
	10.827801	11.500279	6.21%	0	2005
AllianceBernstein Variable Products Series Fund, Inc. - AllianceBernstein Growth and Income Portfolio: Class B - Q/NQ	17.578329	18.099119	2.96%	0	2007
	15.300880	17.578329	14.88%	0	2006
	14.895904	15.300880	2.72%	0	2005
AllianceBernstein Variable Products Series Fund, Inc. - AllianceBernstein Small/Mid Cap Value Portfolio: Class B - Q/NQ	20.243032	20.180294	-0.31%	0	2007
	18.049671	20.243032	12.15%	0	2006
	17.236512	18.049671	4.72%	0	2005
American Century Variable Portfolios, Inc. - American Century VP Income & Growth Fund: Class II - Q/NQ	17.466671	17.076207	-2.24%	0	2007
	15.225883	17.466671	14.72%	0	2006
	14.834062	15.225883	2.64%	0	2005
American Century Variable Portfolios, Inc. - American Century VP International Fund: Class II - Q/NQ	19.840680	22.972490	15.78%	0	2007
	16.195948	19.840680	22.50%	0	2006
	14.580903	16.195948	11.08%	0	2005

84

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
American Century Variable Portfolios, Inc. - American Century VP International Fund: Class IV - Q/NQ	15.270392	17.678101	15.77%	0	2007
	12.453106	15.270392	22.62%	0	2006
	11.224493	12.453106	10.95%	0	2005
American Century Variable Portfolios, Inc. - American Century VP Mid Cap Value Fund: Class II - Q/NQ	13.190159	12.637300	-4.19%	0	2007*
American Century Variable Portfolios, Inc. - American Century VP Ultra Fund: Class II - Q/NQ	13.404337	15.905021	18.66%	0	2007
	14.128155	13.404337	-5.12%	0	2006
	14.107788	14.128155	0.14%	0	2005
American Century Variable Portfolios, Inc. - American Century VP Value Fund: Class II - Q/NQ	18.189206	16.911778	-7.02%	0	2007
	15.634840	18.189206	16.34%	0	2006
	15.183516	15.634840	2.97%	0	2005
American Century Variable Portfolios, Inc. - American Century VP Vista Fund: Class II - Q/NQ	12.102067	16.580643	37.01%	0	2007*
American Century Variable Portfolios II, Inc. - American Century VP Inflation Protection Fund: Class II - Q/NQ	10.722391	11.527924	7.51%	0	2007
	10.747787	10.722391	-0.24%	0	2006
	10.775856	10.747787	-0.26%	0	2005
Dreyfus Investment Portfolios - Small Cap Stock Index Portfolio: Service Shares - Q/NQ	20.556777	20.052499	-2.45%	0	2007
	18.295913	20.556777	12.36%	0	2006
	17.373568	18.295913	5.31%	0	2005
Dreyfus Stock Index Fund, Inc.: Service Shares - Q/NQ	16.672368	17.187782	3.09%	0	2007
	14.736279	16.672368	13.14%	0	2006
	14.368549	14.736279	2.56%	0	2005
Dreyfus Variable Investment Fund - Appreciation Portfolio: Service Shares - Q/NQ	15.168104	15.914110	4.92%	0	2007
	13.291141	15.168104	14.12%	0	2006
	12.998806	13.291141	2.25%	0	2005

85

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Dreyfus Variable Investment Fund - Developing Leaders Portfolio: Service Shares - Q/NQ	15.789885	13.755208	-12.89%	0	2007
	15.531693	15.789885	1.66%	0	2006
	14.983039	15.531693	3.66%	0	2005
Federated Insurance Series - Federated American Leaders Fund II: Service Shares - Q/NQ	16.799220	14.868299	-11.49%	0	2007
	14.685424	16.799220	14.39%	0	2006
	14.272175	14.685424	2.90%	0	2005
Federated Insurance Series - Federated Capital Appreciation Fund II: Service Shares - Q/NQ	15.433434	16.615252	7.66%	0	2007
	13.573366	15.433434	13.70%	0	2006
	13.591048	13.573366	-0.13%	0	2005
Federated Insurance Series - Federated Market Opportunity Fund II: Service Shares - Q/NQ	10.270833	9.935165	-3.27%	0	2007*
Federated Insurance Series - Federated Quality Bond Fund II: Service Shares - Q/NQ	10.492661	10.832380	3.24%	0	2007
	10.281448	10.492661	2.05%	0	2006
	10.367069	10.281448	-0.83%	0	2005
Fidelity Variable Insurance Products Fund - VIP Contrafund® Portfolio: Service Class 2 - Q/NQ	18.897645	21.766411	15.18%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Energy Portfolio: Service Class 2 - Q/NQ	15.292040	21.868739	43.01%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Equity-Income Portfolio: Service Class 2 - Q/NQ	18.233864	18.131699	-0.56%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Growth Portfolio: Service Class 2 - Q/NQ	15.167421	18.863469	24.37%	0	2007*

86

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Fidelity Variable Insurance Products Fund - VIP Investment Grade Bond Portfolio: Service Class 2 - Q/NQ	10.759148	10.995925	2.20%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Mid Cap Portfolio: Service Class II - Q/NQ	22.392345	25.359600	13.25%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Overseas Portfolio: Service Class 2R - Q/NQ	14.840411	17.057859	14.94%	0	2007*
Franklin Templeton Variable Insurance Products Trust - Franklin Income Securities Fund: Class 2 - Q/NQ	11.082100	11.290361	1.88%	0	2007*
Franklin Templeton Variable Insurance Products Trust - Franklin Rising Dividends Securities Fund: Class 2 - Q/NQ	16.735450	15.990900	-4.45%	0	2007
	14.549945	16.735450	15.02%	0	2006
	14.325045	14.549945	1.57%	0	2005
Franklin Templeton Variable Insurance Products Trust - Franklin Small Cap Value Securities Fund: Class 2 - Q/NQ	21.419668	20.531409	-4.15%	0	2007
	18.645032	21.419668	14.88%	0	2006
	17.455454	18.645032	6.81%	0	2005
Franklin Templeton Variable Insurance Products Trust - Templeton Developing Markets Securities Fund: Class 3 - Q/NQ	15.923723	20.122664	26.37%	0	2007*

87

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Franklin Templeton Variable Insurance Products Trust - Templeton Foreign Securities Fund: Class 2 - Q/NQ	20.616415	23.372454	13.37%	0	2007
	17.286118	20.616415	19.27%	0	2006
	15.977318	17.286118	8.19%	0	2005
Franklin Templeton Variable Insurance Products Trust - Templeton Foreign Securities Fund: Class 3 - Q/NQ	14.818425	16.797762	13.36%	0	2007
	12.423072	14.818425	19.28%	0	2006
	11.486259	12.423072	8.16%	0	2005
Franklin Templeton Variable Insurance Products Trust - Templeton Global Income Securities Fund: Class 3 - Q/NQ	10.818969	11.795237	9.02%	0	2007*
Janus Aspen Series - Balanced Portfolio: Service Shares - Q/NQ	14.020622	15.183189	8.29%	0	2007
	12.930226	14.020622	8.43%	0	2006
	12.229660	12.930226	5.73%	0	2005
Janus Aspen Series - Forty Portfolio: Service Shares - Q/NQ	17.058984	22.886905	34.16%	455	2007
	15.919551	17.058984	7.16%	300	2006
	14.402045	15.919551	10.54%	300	2005
Janus Aspen Series - INTECH Risk-Managed Core Portfolio: Service Shares - Q/NQ	16.611477	17.311109	4.21%	473	2007
	15.270609	16.611477	8.78%	159	2006
	14.019804	15.270609	8.92%	159	2005
Janus Aspen Series - International Growth Portfolio: Service Shares - Q/NQ	31.230706	39.257929	25.70%	0	2007
	14.727162	31.230706	44.00%	0	2006
	11.359225	14.727162	29.65%	0	2005
Janus Aspen Series - International Growth Portfolio: Service II Shares - Q/NQ	21.216561	26.681202	25.76%	0	2007
	21.688225	21.216561	44.06%	0	2006
	16.738188	21.688225	29.57%	0	2005
Lehman Brothers Advisers Management Trust - AMT Short Duration Bond Portfolio: I Class - Q/NQ	10.125323	10.416482	2.88%	0	2007
	9.894639	10.125323	2.33%	0	2006
	9.932152	9.894639	-0.38%	0	2005

88

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
MFS Variable Insurance Trust - MFS Value Series: Service Class - Q/NQ	18.246613	19.276952	5.65%	0	2007*
MFS® Variable Insurance Trust - MFS Investors Growth Stock Series: Service Class - Q/NQ	14.532572	15.842803	9.02%	0	2007
	13.790894	14.532572	5.38%	0	2006
	13.473465	13.790894	2.36%	0	2005
NVIT American Funds NVIT Asset Allocation Fund: Class II - Q/NQ	10.430613	10.870847	4.22%	0	2007
	10.000000	10.430613	4.31%	0	2006*
NVIT American Funds NVIT Bond Fund: Class II - Q/NQ	10.412741	10.529215	1.12%	0	2007
	10.000000	10.412741	4.13%	0	2006*
NVIT American Funds NVIT Global Growth Fund: Class II - Q/NQ	10.712318	12.029430	12.30%	0	2007
	10.000000	10.712318	7.12%	0	2006*
NVIT American Funds NVIT Growth Fund: Class II - Q/NQ	10.240314	11.251384	9.87%	515	2007
	10.000000	10.240314	2.40%	0	2006*
NVIT American Funds NVIT Growth-Income Fund: Class II - Q/NQ	10.000000	9.772893	-2.27%	0	2007*
NVIT Federated NVIT High Income Bond Fund: Class I - Q/NQ	14.049499	14.227700	1.27%	0	2007
	12.934751	14.049499	8.62%	0	2006
	12.864955	12.934751	0.54%	0	2005
NVIT Federated NVIT High Income Bond Fund: Class III - Q/NQ	11.311733	11.458925	1.30%	0	2007
	10.414642	11.311733	8.61%	0	2006
	10.000000	10.414642	4.15%	0	2005*
NVIT Gartmore NVIT Emerging Markets Fund: Class VI - Q/NQ	20.442522	29.195921	42.82%	0	2007*
NVIT Gartmore NVIT Global Utilities Fund: Class II - Q/NQ	22.200475	26.171731	17.89%	0	2007
	16.461313	22.200475	34.86%	0	2006
	15.785444	16.461313	4.28%	0	2005

89

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT NVIT Global Financial Services Fund: Class II - Q/NQ	21.623093	20.932180	-3.20%	0	2007
	18.335686	21.623093	17.93%	0	2006
	16.852973	18.335686	8.80%	0	2005
NVIT NVIT Global Health Sciences Fund: Class II - Q/NQ	15.593824	17.290618	10.88%	0	2007
	15.501628	15.593824	0.59%	0	2006
	14.590363	15.501628	6.25%	0	2005
NVIT NVIT Global Health Sciences Fund: Class VI - Q/NQ	10.504151	11.652517	10.93%	0	2007
	10.443718	10.504151	0.58%	0	2006
	9.825503	10.443718	6.29%	0	2005
NVIT NVIT Global Technology and Communications Fund: Class II - Q/NQ	16.506743	19.449696	17.83%	0	2007
	15.186972	16.506743	8.69%	0	2006
	15.585378	15.186972	-2.56%	0	2005
NVIT NVIT Global Technology and Communications Fund: Class VI - Q/NQ	11.526673	13.571163	17.74%	0	2007
	10.555400	11.526673	9.20%	0	2006
	10.832314	10.555400	-2.56%	0	2005
NVIT NVIT Government Bond Fund: Class I - Q/NQ	10.476712	11.023542	5.22%	0	2007
	10.323283	10.476712	1.49%	350	2006
	10.179763	10.323283	1.41%	350	2005
NVIT NVIT International Index Fund: Class VIII - Q/NQ	10.831580	11.634112	7.41%	0	2007
	10.000000	10.831580	8.32%	0	2006*
NVIT NVIT Investor Destinations Conservative Fund: Class II - Q/NQ	11.650951	12.055724	3.47%	0	2007
	11.175080	11.650951	4.26%	0	2006
	11.015097	11.175080	1.45%	0	2005
NVIT NVIT Investor Destinations Moderately Conservative Fund: Class II - Q/NQ	13.144366	13.662752	3.94%	0	2007
	12.344849	13.144366	6.48%	0	2006
	12.030792	12.344849	2.61%	0	2005
NVIT NVIT Investor Destinations Moderate Fund: Class II - Q/NQ	14.843178	15.399414	3.75%	0	2007
	13.573482	14.843178	9.35%	0	2006
	13.120388	13.573482	3.45%	0	2005

90

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT NVIT Investor Destinations Moderately Aggressive Fund: Class II - Q/NQ	16.967720	17.685357	4.23%	0	2007
	15.084471	16.967720	12.48%	0	2006
	14.345619	15.084471	5.15%	0	2005
NVIT NVIT Investor Destinations Aggressive Fund: Class II - Q/NQ	18.663939	19.418103	4.04%	0	2007
	16.261968	18.663939	14.77%	0	2006
	15.342293	16.261968	5.99%	0	2005
NVIT NVIT Mid Cap Growth Fund: Class II - Q/NQ	16.455848	17.568531	6.76%	0	2007
	15.282670	16.455848	7.68%	0	2006
	14.198902	15.282670	7.63%	0	2005
NVIT NVIT Mid Cap Index Fund: Class I - Q/NQ	19.294289	20.377307	5.61%	0	2007
	17.878889	19.294289	7.92%	203	2006
	16.240650	17.878889	10.09%	203	2005
NVIT NVIT Money Market Fund: Class I - Q/NQ	10.132810	10.426279	2.90%	0	2007*
NVIT NVIT Multi-Manager International Value Fund: Class II - Q/NQ	21.356427	21.537850	0.85%	0	2007
	17.766611	21.356427	20.21%	0	2006
	16.183856	17.766611	9.78%	0	2005
NVIT NVIT Multi-Manager International Value Fund: Class VI - Q/NQ	15.111008	15.237873	0.84%	0	2007
	12.570579	15.111008	20.21%	0	2006
	11.449228	12.570579	9.79%	0	2005
NVIT NVIT Multi-Manager Small Cap Growth Fund: Class II - Q/NQ	16.317444	17.544321	7.52%	0	2007*
NVIT NVIT Multi-Manager Small Cap Value Fund: Class II - Q/NQ	22.255469	20.272848	-8.91%	0	2007
	19.353450	22.255469	14.99%	0	2006
	19.173862	19.353450	0.94%	0	2005
NVIT Nationwide Multi-Manger NVIT Small Company Fund: Class II - Q/NQ	20.598389	20.608770	0.05%	0	2007
	18.769168	20.598389	9.75%	0	2006
	17.063461	18.769168	10.00%	0	2005
NVIT NVIT Nationwide Fund: Class II - Q/NQ	16.501933	17.482313	5.94%	0	2007*

91

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT NVIT U.S. Growth Leaders Fund: Class II - Q/NQ	17.581451	21.081413	19.91%	0	2007*
NVIT Van Kampen NVIT Comstock Value Fund: Class II - Q/NQ	18.109621	17.318324	-4.37%	0	2007
	15.957644	18.109621	13.49%	0	2006
	15.631642	15.957644	2.09%	0	2005
NVIT Van Kampen NVIT Multi Sector Bond Fund: Class I - Q/NQ	11.774087	12.095722	2.73%	0	2007
	11.436003	11.774087	2.96%	0	2006
	11.396583	11.436003	0.35%	0	2005
Neuberger Berman Advisers Management Trust - AMT Fasciano Portfolio: S Class - Q/NQ	15.516839	15.314432	-1.30%	0	2007
	15.012087	15.516839	3.36%	0	2006
	14.855998	15.012087	1.05%	0	2005
Neuberger Berman Advisers Management Trust - AMT International Portfolio: S Class - Q/NQ	14.075423	14.264802	1.35%	0	2007*
Neuberger Berman Advisers Management Trust - AMT Mid Cap Growth Portfolio: S Class - Q/NQ	17.886174	21.461194	19.99%	0	2007
	15.910805	17.886174	12.42%	153	2006
	14.284018	15.910805	11.39%	153	2005
Neuberger Berman Advisers Management Trust - AMT Socially Responsive Portfolio: I Class - Q/NQ	15.936002	16.838934	5.67%	0	2007
	14.271672	15.936002	11.66%	340	2006
	13.599927	14.271672	4.94%	340	2005
Neuberger Berman Advisers Management Trust - AMT Regency Portfolio: S Class - Q/NQ	12.553083	12.702217	1.19%	0	2007*
Neuberger Berman Advisers Management Trust - AMT Socially Responsive Portfolio: I Class - Q/NQ	15.936002	16.838934	5.67%	0	2007*
	14.271672	15.936002	11.66%	340	2006
	13.599927	14.271672	4.94%	340	2005
	12.225637	13.599927	11.24%	0	2004
	10.000000	12.225637	22.26%	0	2003

92

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Oppenheimer Variable Account Funds - Oppenheimer Capital Appreciation Fund/VA: Service Shares - Q/NQ	15.525560	17.357386	11.80%	0	2007
	14.681601	15.525560	5.75%	0	2006
	14.256716	14.681601	2.98%	0	2005
Oppenheimer Variable Account Funds - Oppenheimer Global Securities Fund/VA: Service Shares - Q/NQ	22.755050	23.701973	4.16%	0	2007
	19.742872	22.755050	15.26%	0	2006
	17.625493	19.742872	12.01%	0	2005
Oppenheimer Variable Account Funds - Oppenheimer Global Securities Fund/VA: Class 4 - Q/NQ	14.853903	15.468733	4.14%	0	2007
	12.883737	14.853903	15.29%	0	2006
	11.503272	12.883737	12.00%	0	2005
Oppenheimer Variable Account Funds - Oppenheimer High Income Fund/VA: Class 4 - Q/NQ	10.000000	9.532427	-4.68%	0	2007*
Oppenheimer Variable Account Funds - Oppenheimer High Income Fund/VA: Service Shares - Q/NQ	13.849358	13.534952	-2.27%	0	2007
	12.911286	13.849358	7.27%	0	2006
	12.888862	12.911286	0.17%	0	2005
Oppenheimer Variable Account Funds - Oppenheimer Main Street Fund®/VA: Service Shares - Q/NQ	16.404704	16.776556	2.27%	0	2007
	14.556268	16.404704	12.70%	0	2006
	14.017578	14.556268	3.84%	0	2005
Oppenheimer Variable Account Funds - Oppenheimer Main Street Small Cap Fund®/VA: Service Shares - Q/NQ	21.401986	20.722098	-3.18%	0	2007
	19.007120	21.401986	12.60%	0	2006
	17.640670	19.007120	7.75%	0	2005
Pioneer Variable Contracts Trust - Pioneer Small Cap Value VCT Portfolio: Class I Shares - Q/NQ	10.754227	9.824506	-8.65%	0	2007
	10.000000	10.754227	7.54%	0	2006*
Putnam Variable Trust - Putnam VT Growth & Income Fund: Class IB - Q/NQ	15.755685	14.536245	-7.74%	0	2007
	13.841360	15.755685	13.83%	0	2006
	13.394064	13.841360	3.34%	0	2005

93

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Putnam Variable Trust - Putnam VT International Equity Fund: Class IB - Q/NQ	19.939586	21.216886	6.41%	0	2007
	15.897319	19.939586	25.43%	0	2006
	14.427990	15.897319	10.18%	0	2005
Putnam Variable Trust - Putnam VT Voyager Fund: Class IB - Q/NQ	12.981735	13.450480	3.61%	0	2007
	12.537566	12.981735	3.54%	0	2006
	12.079069	12.537566	3.80%	0	2005
Schwab Annuity Portfolios - Schwab Money Market Portfolio - Q/NQ	10.230450	10.521443	2.84%	0	2007
	9.959171	10.230450	2.72%	0	2006
	9.870061	9.959171	0.90%	0	2005
T. Rowe Price Equity Series, Inc. - T. Rowe Price Blue Chip Growth Portfolio: Class II - Q/NQ	12.003120	13.257878	10.45%	0	2007*
T. Rowe Price Equity Series, Inc. - T. Rowe Price Equity Income Portfolio: Class II - Q/NQ	12.245614	12.388301	1.17%	0	2007*
T. Rowe Price Equity Series, Inc. - T. Rowe Price Limited Term Bond Portfolio: Class II - Q/NQ	10.222485	10.562215	3.32%	0	2007*
Van Kampen - The Universal Institutional Funds, Inc. - Core Plus Fixed Income Portfolio: Class II - Q/NQ	10.707238	11.062118	3.31%	0	2007
	10.528053	10.707238	1.70%	0	2006
	10.314724	10.528053	2.07%	0	2005
Van Kampen - The Universal Institutional Funds, Inc. - Emerging Markets Debt Portfolio: Class II - Q/NQ	16.251803	16.978141	4.47%	0	2007
	14.935322	16.251803	8.81%	0	2006
	13.562397	14.935322	10.12%	0	2005
Van Kampen - The Universal Institutional Funds, Inc. - U.S. Real Estate Portfolio: Class II - Q/NQ	27.899532	22.662622	-18.77%	0	2007
	20.635929	27.899532	35.20%	0	2006
	17.998124	20.635929	14.66%	0	2005

94

Additional Optional Benefits Elected
(Variable account charges of 1.85% of the daily net assets of the variable account)
Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
AIM Variable Insurance Funds - AIM V.I. Basic Value Fund: Series II Shares - Q/NQ	17.485559	17.394348	-0.52%	0	2007
	15.772988	17.485559	10.86%	0	2006
	15.242090	15.772988	3.48%	0	2005
	14.010752	15.242090	8.79%	0	2004
AIM Variable Insurance Funds - AIM V.I. Capital Appreciation Fund: Series II Shares - Q/NQ	15.411768	16.899739	9.65%	0	2007
	14.804611	15.411768	4.10%	0	2006
	13.891196	14.804611	6.58%	0	2005
	13.310109	13.891196	4.37%	0	2004
AIM Variable Insurance Funds - AIM V.I. Capital Development Fund: Series II Shares - Q/NQ	19.259541	20.895091	8.49%	0	2007
	16.877833	19.259541	14.11%	0	2006
	15.736819	16.877833	7.25%	0	2005
	13.909528	15.736819	13.14%	0	2004
Alger American Fund - Alger American Balanced Portfolio: Class S Shares - Q/NQ	11.777586	13.233152	12.36%	0	2007
	11.486656	11.777586	2.53%	0	2006
	10.820465	11.486656	6.16%	0	2005
	10.572908	10.820465	2.34%	0	2004
Alger American Fund - Alger American Mid Cap Growth Portfolio: Class S Shares - Q/NQ	13.787500	17.762864	28.83%	0	2007
	12.783011	13.787500	7.86%	0	2006
	11.888975	12.783011	7.52%	0	2005
	10.741761	11.888975	10.68%	0	2004
AllianceBernstein Variable Products Series Fund, Inc. - AllianceBernstein Growth and Income Portfolio: Class B - Q/NQ	17.543710	18.054232	2.91%	0	2007
	15.278513	17.543710	14.83%	0	2006
	14.881685	15.278513	2.67%	0	2005
	13.632334	14.881685	9.16%	0	2004
AllianceBernstein Variable Products Series Fund, Inc. - AllianceBernstein Small/Mid Cap Value Portfolio: Class B - Q/NQ	20.203167	20.130240	-0.36%	0	2007
	18.023283	20.203167	12.09%	0	2006
	17.220056	18.023283	4.66%	0	2005
	14.734107	17.220056	16.87%	0	2004

95

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
American Century Variable Portfolios, Inc. - American Century VP Income & Growth Fund: Class II - Q/NQ	17.432300	17.033878	-2.29%	0	2007
	15.203635	17.432300	14.66%	0	2006
	14.819911	15.203635	2.59%	0	2005
	13.412628	14.819911	10.49%	0	2004
American Century Variable Portfolios, Inc. - American Century VP International Fund: Class II - Q/NQ	19.801659	22.915576	15.73%	0	2007
	16.172294	19.801659	22.44%	0	2006
	14.566989	16.172294	11.02%	0	2005
	12.930963	14.566989	12.65%	0	2004
American Century Variable Portfolios, Inc. - American Century VP International Fund: Class IV - Q/NQ	15.249763	17.645198	15.71%	0	2007
	12.442586	15.249763	22.56%	0	2006
	11.220714	12.442586	10.89%	0	2005
	10.000000	11.220714	12.21%	0	2004*
American Century Variable Portfolios, Inc. - American Century VP Mid Cap Value Fund: Class II - Q/NQ	13.179014	12.620144	-4.24%	0	2007*
American Century Variable Portfolios, Inc. - American Century VP Ultra Fund: Class II - Q/NQ	13.377940	15.865581	18.60%	0	2007
	14.107494	13.377940	-5.17%	0	2006
	14.094317	14.107494	0.09%	0	2005
	12.984862	14.094317	8.54%	0	2004
American Century Variable Portfolios, Inc. - American Century VP Value Fund: Class II - Q/NQ	18.153365	16.869809	-7.07%	1,335	2007
	15.611957	18.153365	16.28%	1,335	2006
	15.169005	15.611957	2.92%	1,335	2005
	13.536215	15.169005	12.06%	0	2004
American Century Variable Portfolios, Inc. - American Century VP Vista Fund: Class II - Q/NQ	12.091851	16.558172	36.94%	0	2007*
American Century Variable Portfolios II, Inc. - American Century VP Inflation Protection Fund: Class II - Q/NQ	10.700603	11.498609	7.46%	0	2007
	10.731395	10.700603	-0.29%	0	2006
	10.764887	10.731395	-0.31%	0	2005
	10.365477	10.764887	3.85%	0	2004

96

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Dreyfus Investment Portfolios - Small Cap Stock Index Portfolio: Service Shares - Q/NQ	20.516323	20.002786	-2.50%	0	2007
	18.269183	20.516323	12.30%	0	2006
	17.356994	18.269183	5.26%	0	2005
	14.508790	17.356994	19.63%	0	2004
Dreyfus Stock Index Fund, Inc.: Service Shares - Q/NQ	16.639547	17.145170	3.04%	14,833	2007
	14.714741	16.639547	13.08%	14,833	2006
	14.354842	14.714741	2.51%	14,833	2005
	13.253320	14.354842	8.31%	14,833	2004
Dreyfus Variable Investment Fund - Appreciation Portfolio: Service Shares - Q/NQ	15.138224	15.874644	4.86%	0	2007
	13.271692	15.138224	14.06%	0	2006
	12.986389	13.271692	2.20%	0	2005
	12.625572	12.986389	2.86%	0	2004
Dreyfus Variable Investment Fund - Developing Leaders Portfolio: Service Shares - Q/NQ	15.758805	13.721095	-12.93%	0	2007
	15.509010	15.758805	1.61%	0	2006
	14.968748	15.509010	3.61%	0	2005
	13.733890	14.968748	8.99%	0	2004
Federated Insurance Series - Federated American Leaders Fund II: Service Shares - Q/NQ	16.766149	14.831429	-11.54%	0	2007
	14.663968	16.766149	14.34%	0	2006
	14.258559	14.663968	2.84%	0	2005
	13.266794	14.258559	7.48%	0	2004
Federated Insurance Series - Federated Capital Appreciation Fund II: Service Shares - Q/NQ	15.403040	16.574035	7.60%	0	2007
	13.553519	15.403040	13.65%	0	2006
	13.578075	13.553519	-0.18%	0	2005
	12.915695	13.578075	5.13%	0	2004
Federated Insurance Series - Federated Market Opportunity Fund II: Service Shares - Q/NQ	10.267365	9.926747	-3.32%	0	2007*
Federated Insurance Series - Federated Quality Bond Fund II: Service Shares - Q/NQ	10.471975	10.805484	3.18%	0	2007
	10.266398	10.471975	2.00%	0	2006
	10.357156	10.266398	-0.88%	902	2005
	10.213311	10.357156	1.41%	0	2004

97

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Fidelity Variable Insurance Products Fund - VIP Contrafund® Portfolio: Service Class 2 - Q/NQ	18.860451	21.712450	15.12%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Energy Portfolio: Service Class 2 - Q/NQ	15.279127	21.839085	42.93%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Equity-Income Portfolio: Service Class 2 - Q/NQ	18.197972	18.086735	-0.61%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Growth Portfolio: Service Class 2 - Q/NQ	15.137527	18.816653	24.30%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Investment Grade Bond Portfolio: Service Class 2 - Q/NQ	10.737961	10.968658	2.15%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Mid Cap Portfolio: Service Class II - Q/NQ	22.348276	25.296736	13.19%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Overseas Portfolio: Service Class 2R - Q/NQ	14.820340	17.026073	14.88%	0	2007*
Franklin Templeton Variable Insurance Products Trust - Franklin Income Securities Fund: Class 2 - Q/NQ	11.078363	11.280782	0.018271562	0	2007*

98

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Franklin Templeton Variable Insurance Products Trust - Franklin Rising Dividends Securities Fund: Class 2 - Q/NQ	16.702536	15.951280	-4.50%	0	2007
	14.528693	16.702536	14.96%	0	2006
	14.311386	14.528693	1.52%	671	2005
	13.136268	14.311386	8.95%	0	2004
Franklin Templeton Variable Insurance Products Trust - Franklin Small Cap Value Securities Fund: Class 2 - Q/NQ	21.377512	20.480506	-4.20%	0	2007
	18.617786	21.377512	14.82%	0	2006
	17.438799	18.617786	6.76%	0	2005
	14.357875	17.438799	21.46%	0	2004
Franklin Templeton Variable Insurance Products Trust - Templeton Developing Markets Securities Fund: Class 3 - Q/NQ	15.910289	20.095412	26.30%	0	2007*
Franklin Templeton Variable Insurance Products Trust - Templeton Foreign Securities Fund: Class 2 - Q/NQ	20.575821	23.314502	13.31%	0	2007
	17.260846	20.575821	19.21%	0	2006
	15.962062	17.260846	8.14%	0	2005
	13.720588	15.962062	16.34%	0	2004
Franklin Templeton Variable Insurance Products Trust - Templeton Foreign Securities Fund: Class 3 - Q/NQ	14.798397	16.766478	13.30%	0	2007
	12.412578	14.798397	19.22%	0	2006
	11.482386	12.412578	8.10%	0	2005
	10.000000	11.482386	14.82%	0	2004*
Franklin Templeton Variable Insurance Products Trust - Templeton Global Income Securities Fund: Class 3 - Q/NQ	10.809817	11.779233	8.97%	0	2007*
Janus Aspen Series - Balanced Portfolio: Service Shares - Q/NQ	13.993012	15.145534	8.24%	0	2007
	12.911316	13.993012	8.38%	0	2006
	12.217979	12.911316	5.67%	0	2005
	11.494958	12.217979	6.29%	0	2004

99

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Janus Aspen Series - Forty Portfolio: Service Shares - Q/NQ	17.025367	22.830114	34.09%	2,632	2007
	15.896255	17.025367	7.10%	2,632	2006
	14.388282	15.896255	10.48%	2,632	2005
	12.462582	14.388282	15.79%	0	2004
Janus Aspen Series - INTECH Risk-Managed Core Portfolio: Service Shares - Q/NQ	16.580553	17.270054	4.16%	0	2007
	15.249917	16.580553	8.73%	0	2006
	14.007907	15.249917	8.87%	0	2005
	12.149928	14.007907	15.29%	0	2004
Janus Aspen Series - International Growth Portfolio: Service II Shares - Q/NQ	21.187903	26.631529	25.69%	0	2007
	14.714740	21.187903	43.99%	0	2006
	11.355399	14.714740	29.58%	0	2005
	10.000000	11.355399	13.55%	0	2004*
Janus Aspen Series - International Growth Portfolio: Service Shares - Q/NQ	31.169284	39.160687	25.64%	0	2007
	21.656559	31.169284	43.93%	0	2006
	16.722219	21.656559	29.51%	0	2005
	14.354875	16.722219	16.49%	0	2004
Lehman Brothers Advisers Management Trust - AMT Short Duration Bond Portfolio: I Class - Q/NQ	10.105358	10.390631	2.82%	0	2007
	9.880148	10.105358	2.28%	0	2006
	9.922647	9.880148	-0.43%	0	2005
	10.031522	9.922647	-1.09%	0	2004
MFS Variable Insurance Trust - MFS Value Series: Service Class - Q/NQ	18.210675	19.229140	5.59%	0	2007*
MFS® Variable Insurance Trust - MFS Investors Growth Stock Series: Service Class - Q/NQ	14.503959	15.803516	8.96%	0	2007
	13.770714	14.503959	5.32%	0	2006
	13.460591	13.770714	2.30%	0	2005
	12.583644	13.460591	6.97%	0	2004
NVIT American Funds NVIT Asset Allocation Fund: Class II - Q/NQ	10.427094	10.861614	4.17%	0	2007
	10.000000	10.427094	4.27%	0	2006*
NVIT American Funds NVIT Bond Fund: Class II - Q/NQ	10.409221	10.520262	1.07%	0	2007
	10.000000	10.409221	4.09%	0	2006*

100

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT American Funds NVIT Global Growth Fund: Class II - Q/NQ	10.708700	12.019214	12.24%	0	2007
	10.000000	10.708700	7.09%	0	2006*
NVIT American Funds NVIT Growth Fund: Class II - Q/NQ	10.236847	11.241811	9.82%	0	2007
	10.000000	10.236847	2.37%	0	2006*
NVIT American Funds NVIT Growth-Income Fund: Class II - Q/NQ	10.000000	9.769577	-2.30%	0	2007*
NVIT Federated NVIT High Income Bond Fund: Class I - Q/NQ	14.021832	14.192415	1.22%	0	2007
	12.915841	14.021832	8.56%	0	2006
	12.852665	12.915841	0.49%	0	2005
	11.893980	12.852665	8.06%	0	2004
NVIT Federated NVIT High Income Bond Fund: Class III - Q/NQ	11.302178	11.443376	1.25%	0	2007
	10.411135	11.302178	8.56%	0	2006
	10.000000	10.411135	4.11%	0	2005*
NVIT Gartmore NVIT Emerging Markets Fund: Class VI - Q/NQ	20.414905	29.141566	42.75%	0	2007*
NVIT Gartmore NVIT Global Utilities Fund: Class II - Q/NQ	22.156759	26.106835	17.83%	0	2007
	16.437242	22.156759	34.80%	0	2006
	15.770374	16.437242	4.23%	0	2005
	12.401814	15.770374	27.16%	0	2004
NVIT NVIT Global Financial Services Fund: Class II - Q/NQ	21.580520	20.880265	-3.24%	0	2007
	18.308879	21.580520	17.87%	0	2006
	16.836874	18.308879	8.74%	0	2005
	14.204772	16.836874	18.53%	0	2004
NVIT NVIT Global Health Sciences Fund: Class II - Q/NQ	15.563123	17.247744	10.82%	0	2007
	15.478969	15.563123	0.54%	0	2006
	14.576433	15.478969	6.19%	0	2005
	13.806681	14.576433	5.58%	0	2004

101

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT NVIT Global Health Sciences Fund: Class VI - Q/NQ	10.489937	11.630792	10.88%	0	2007
	10.434896	10.489937	0.53%	0	2006
	9.822186	10.434896	6.24%	0	2005
	10.000000	9.822186	-1.78%	0	2004*
NVIT NVIT Global Technology and Communications Fund: Class II - Q/NQ	16.474225	19.401445	17.77%	0	2007
	15.164758	16.474225	8.63%	0	2006
	15.570503	15.164758	-2.61%	0	2005
	15.249015	15.570503	2.11%	0	2004
NVIT NVIT Global Technology and Communications Fund: Class VI - Q/NQ	11.511104	13.545888	17.68%	0	2007
	10.546499	11.511104	9.15%	0	2006
	10.828670	10.546499	-2.61%	0	2005
	10.000000	10.828670	8.29%	0	2004*
NVIT NVIT Government Bond Fund: Class I - Q/NQ	10.456077	10.996208	5.17%	0	2007
	10.308192	10.456077	1.43%	0	2006
	10.170039	10.308192	1.36%	0	2005
	10.034393	10.170039	1.35%	0	2004
NVIT NVIT International Index Fund: Class VIII - Q/NQ	10.827926	11.624236	7.35%	0	2007
	10.000000	10.827926	8.28%	0	2006*
NVIT NVIT Investor Destinations Conservative Fund: Class II - Q/NQ	11.628004	12.025824	3.42%	0	2007
	11.158734	11.628004	4.21%	0	2006
	11.004575	11.158734	1.40%	0	2005
	10.713558	11.004575	2.72%	0	2004
NVIT NVIT Investor Destinations Moderately Conservative Fund: Class II - Q/NQ	13.118511	13.628897	3.89%	0	2007
	12.326824	13.118511	6.42%	0	2006
	12.019327	12.326824	2.56%	0	2005
	11.427726	12.019327	5.18%	0	2004
NVIT NVIT Investor Destinations Moderate Fund: Class II - Q/NQ	14.813939	15.361218	3.69%	0	2007
	13.553620	14.813939	9.30%	0	2006
	13.107851	13.553620	3.40%	0	2005
	12.192229	13.107851	7.51%	3,829	2004

102

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT NVIT Investor Destinations Moderately Aggressive Fund: Class II - Q/NQ	16.934317	17.641492	4.18%	0	2007
	15.062418	16.934317	12.43%	0	2006
	14.331913	15.062418	5.10%	0	2005
	13.026688	14.331913	10.02%	0	2004
NVIT NVIT Investor Destinations Aggressive Fund: Class II - Q/NQ	18.627254	19.370012	3.99%	0	2007
	16.238229	18.627254	14.71%	0	2006
	15.327674	16.238229	5.94%	0	2005
	13.695527	15.327674	11.92%	0	2004
NVIT NVIT Mid Cap Growth Fund: Class II - Q/NQ	16.425215	17.526849	6.71%	0	2007
	15.261964	16.425215	7.62%	0	2006
	14.186862	15.261964	7.58%	0	2005
	12.545735	14.186862	13.08%	0	2004
NVIT NVIT Mid Cap Index Fund: Class I - Q/NQ	19.256325	20.326795	5.56%	0	2007
	17.852771	19.256325	7.86%	0	2006
	16.225157	17.852771	10.03%	0	2005
	14.283788	16.225157	13.59%	0	2004
NVIT NVIT Money Market Fund: Class I - Q/NQ	10.112656	10.400214	2.84%	0	2007*
NVIT NVIT Multi-Manager International Value Fund: Class II - Q/NQ	21.316653	21.486728	0.80%	0	2007
	17.742531	21.316653	20.14%	0	2006
	16.170138	17.742531	9.72%	0	2005
	13.729071	16.170138	17.78%	0	2004
NVIT NVIT Multi-Manager International Value Fund: Class VI - Q/NQ	15.090586	15.209482	0.79%	0	2007
	12.559962	15.090586	20.15%	0	2006
	11.445372	12.559962	9.74%	0	2005
	10.000000	11.445372	14.45%	0	2004*
NVIT NVIT Multi-Manager Small Cap Growth Fund: Class II - Q/NQ	16.285328	17.500830	7.46%	0	2007*
NVIT NVIT Multi-Manager Small Cap Value Fund: Class II - Q/NQ	22.211681	20.222599	-8.96%	0	2007
	19.325182	22.211681	14.94%	0	2006
	19.155578	19.325182	0.89%	0	2005
	16.681315	19.155578	14.83%	0	2004

103

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT Nationwide Multi-Manger NVIT Small Company Fund: Class II - Q/NQ	20.557852	20.557672	0.00%	0	2007
	18.741745	20.557852	9.69%	0	2006
	17.047183	18.741745	9.94%	0	2005
	14.621826	17.047183	16.59%	0	2004
NVIT NVIT Nationwide Fund: Class II - Q/NQ	16.469458	17.438964	5.89%	0	2007*
NVIT NVIT U.S. Growth Leaders Fund: Class II - Q/NQ	17.546819	21.029119	19.85%	0	2007*
NVIT Van Kampen NVIT Comstock Value Fund: Class II - Q/NQ	18.073967	17.275388	-4.42%	0	2007
	15.934319	18.073967	13.43%	0	2006
	15.616715	15.934319	2.03%	0	2005
	13.589226	15.616715	14.92%	0	2004
NVIT Van Kampen NVIT Multi Sector Bond Fund: Class I - Q/NQ	11.750886	12.065711	2.68%	0	2007
	11.419269	11.750886	2.90%	0	2006
	11.385690	11.419269	0.29%	0	2005
	10.888817	11.385690	4.56%	0	2004
Neuberger Berman Advisers Management Trust - AMT Fasciano Portfolio: S Class - Q/NQ	15.486280	15.276455	-1.35%	0	2007
	14.990135	15.486280	3.31%	0	2006
	14.841809	14.990135	1.00%	0	2005
	13.516188	14.841809	9.81%	0	2004
Neuberger Berman Advisers Management Trust - AMT International Portfolio: S Class - Q/NQ	14.063542	14.245458	1.29%	0	2007*
Neuberger Berman Advisers Management Trust - AMT Mid Cap Growth Portfolio: S Class - Q/NQ	17.849852	21.406652	19.93%	0	2007
	15.886562	17.849852	12.36%	0	2006
	14.269491	15.886562	11.33%	0	2005
	12.529424	14.269491	13.89%	0	2004
Neuberger Berman Advisers Management Trust - AMT Socially Responsive Portfolio: I Class - Q/NQ	15.906329	16.798984	5.61%	0	2007
	14.252324	15.906329	11.61%	0	2006
	13.588384	14.252324	4.89%	0	2005
	12.221487	13.588384	11.18%	0	2004

104

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Neuberger Berman Advisers Management Trust - AMT Regency Portfolio: S Class - Q/NQ	12.542479	12.684998	1.14%	0	2007*
Neuberger Berman Advisers Management Trust - AMT Socially Responsive Portfolio: I Class - Q/NQ	15.906329	16.798984	5.61%	0	2007*
	14.252324	15.906329	11.61%	0	2006
	13.588384	14.252324	4.89%	0	2005
	12.221487	13.588384	11.18%	0	2004
	10.000000	12.221487	22.21%	0	2003
Oppenheimer Variable Account Funds - Oppenheimer Capital Appreciation Fund/VA: Service Shares - Q/NQ	15.495013	17.314356	11.74%	0	2007
	14.660153	15.495013	5.69%	0	2006
	14.243117	14.660153	2.93%	656	2005
	13.611063	14.243117	4.64%	0	2004
Oppenheimer Variable Account Funds - Oppenheimer Global Securities Fund/VA: Service Shares - Q/NQ	22.710241	23.643183	4.11%	0	2007
	19.714004	22.710241	15.20%	0	2006
	17.608662	19.714004	11.96%	0	2005
	15.091431	17.608662	16.68%	0	2004
Oppenheimer Variable Account Funds - Oppenheimer Global Securities Fund/VA: Class 4 - Q/NQ	14.833818	15.439925	4.09%	0	2007
	12.872847	14.833818	15.23%	0	2006
	11.499389	12.872847	11.94%	0	2005
	10.000000	11.499389	14.99%	0	2004*
Oppenheimer Variable Account Funds - Oppenheimer High Income Fund/VA: Class 4 - Q/NQ	10.000000	9.529185	-4.71%	0	2007*
Oppenheimer Variable Account Funds - Oppenheimer High Income Fund/VA: Service Shares - Q/NQ	13.822109	13.501403	-2.32%	0	2007
	12.892436	13.822109	7.21%	0	2006
	12.876571	12.892436	0.12%	0	2005
	12.065688	12.876571	6.72%	0	2004
Oppenheimer Variable Account Funds - Oppenheimer Main Street Fund®/VA: Service Shares - Q/NQ	16.372426	16.734981	2.21%	0	2007
	14.535004	16.372426	12.64%	0	2006
	14.004211	14.535004	3.79%	662	2005
	13.072585	14.004211	7.13%	0	2004

105

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Oppenheimer Variable Account Funds - Oppenheimer Main Street Small Cap Fund®/VA: Service Shares - Q/NQ	21.359870	20.670727	-3.23%	0	2007
	18.979349	21.359870	12.54%	0	2006
	17.623824	18.979349	7.69%	0	2005
	15.066242	17.623824	16.98%	0	2004
Pioneer Variable Contracts Trust - Pioneer Small Cap Value VCT Portfolio: Class I Shares - Q/NQ	10.750925	9.816458	-8.69%	0	2007
	10.000000	10.750925	7.51%	0	2006*
Putnam Variable Trust - Putnam VT Growth & Income Fund: Class IB - Q/NQ	15.726340	14.501740	-7.79%	0	2007
	13.822597	15.726340	13.77%	0	2006
	13.382696	13.822597	3.29%	0	2005
	21.271349	13.382696	9.06%	0	2004
Putnam Variable Trust - Putnam VT International Equity Fund: Class IB - Q/NQ	19.902453	21.166526	6.35%	0	2007
	15.875772	19.902453	25.36%	0	2006
	14.415757	15.875772	10.13%	0	2005
	12.640252	14.415757	14.05%	0	2004
Putnam Variable Trust - Putnam VT Voyager Fund: Class IB - Q/NQ	12.957523	13.418513	3.56%	0	2007
	12.520549	12.957523	3.49%	0	2006
	12.068798	12.520549	3.74%	0	2005
	11.707077	12.068798	3.09%	0	2004
Schwab Annuity Portfolios - Schwab Money Market Portfolio - Q/NQ	10.213151	10.498274	2.79%	615	2007
	9.947381	10.213151	2.67%	615	2006
	9.863385	9.947381	0.85%	615	2005
	9.959333	9.863385	-0.96%	1,230	2004
T. Rowe Price Equity Series, Inc. - T. Rowe Price Blue Chip Growth Portfolio: Class II - Q/NQ	11.992976	13.239894	10.40%	0	2007*
T. Rowe Price Equity Series, Inc. - T. Rowe Price Equity Income Portfolio: Class II - Q/NQ	12.235269	12.371509	1.11%	0	2007*

106

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
T. Rowe Price Equity Series, Inc. - T. Rowe Price Limited Term Bond Portfolio: Class II - Q/NQ	10.213846	10.547888	3.27%	0	2007*
Van Kampen - The Universal Institutional Funds, Inc. - Core Plus Fixed Income Portfolio: Class II - Q/NQ	10.687295	11.035849	3.26%	0	2007
	10.513789	10.687295	1.65%	0	2006
	10.305973	10.513789	2.02%	889	2005
	10.089289	10.305973	2.15%	0	2004
Van Kampen - The Universal Institutional Funds, Inc. - Emerging Markets Debt Portfolio: Class II - Q/NQ	16.218791	16.934984	4.42%	0	2007
	14.912555	16.218791	8.76%	0	2006
	13.548609	14.912555	10.07%	0	2005
	12.540033	13.548609	8.04%	0	2004
Van Kampen - The Universal Institutional Funds, Inc. - U.S. Real Estate Portfolio: Class II - Q/NQ	27.842906	22.605034	-18.81%	0	2007
	20.604499	27.842906	35.13%	0	2006
	17.979835	20.604499	14.60%	0	2005
	13.462423	17.979835	33.56%	0	2004

107

Additional Optional Benefits Elected
(Variable account charges of 1.90% of the daily net assets of the variable account)
Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
AIM Variable Insurance Funds - AIM V.I. Basic Value Fund: Series II Shares - Q/NQ	17.451124	17.351196	-0.57%	0	2007
	15.749928	17.451124	10.80%	0	2006
	15.227522	15.749928	3.43%	0	2005
AIM Variable Insurance Funds - AIM V.I. Capital Appreciation Fund: Series II Shares - Q/NQ	15.381409	16.857806	9.60%	0	2007
	14.782959	15.381409	4.05%	0	2006
	13.877928	14.782959	6.52%	0	2005
AIM Variable Insurance Funds - AIM V.I. Capital Development Fund: Series II Shares - Q/NQ	19.221592	20.843229	8.44%	0	2007
	16.853145	19.221592	14.05%	0	2006
	15.721785	16.853145	7.20%	0	2005
Alger American Fund - Alger American Balanced Portfolio: Class S Shares - Q/NQ	13.764165	17.723711	28.77%	0	2007
	12.767863	13.764165	7.80%	0	2006
	11.880923	12.767863	7.47%	0	2005
Alger American Fund - Alger American Mid Cap Growth Portfolio: Class S Shares - Q/NQ	11.757688	13.204031	12.30%	0	2007
	11.473076	11.757688	2.48%	0	2006
	10.813157	11.473076	6.10%	0	2005
AllianceBernstein Variable Products Series Fund, Inc. - AllianceBernstein Growth and Income Portfolio: Class B - Q/NQ	17.509150	18.009437	2.86%	0	2007
	15.256160	17.509150	14.77%	0	2006
	14.867466	15.256160	2.61%	0	2005
AllianceBernstein Variable Products Series Fund, Inc. - AllianceBernstein Small/Mid Cap Value Portfolio: Class B - Q/NQ	20.163377	20.080310	-0.41%	0	2007
	17.996918	20.163377	12.04%	0	2006
	17.203603	17.996918	4.61%	0	2005
American Century Variable Portfolios, Inc. - American Century VP Income & Growth Fund: Class II - Q/NQ	17.397983	16.991635	-2.34%	0	2007
	15.181408	17.397983	14.60%	0	2006
	14.805759	15.181408	2.54%	0	2005
American Century Variable Portfolios, Inc. - American Century VP International Fund: Class II - Q/NQ	19.762648	22.858730	15.67%	0	2007
	16.148640	19.762648	22.38%	0	2006
	14.553074	16.148640	10.96%	0	2005

108

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
American Century Variable Portfolios, Inc. - American Century VP International Fund: Class IV - Q/NQ	15.229159	17.612329	15.65%	0	2007
	12.432094	15.229159	22.50%	0	2006
	11.216941	12.432094	10.83%	0	2005
American Century Variable Portfolios, Inc. - American Century VP Mid Cap Value Fund: Class II - Q/NQ	13.167878	12.603032	-4.29%	0	2007*
American Century Variable Portfolios, Inc. - American Century VP Ultra Fund: Class II - Q/NQ	13.351608	15.826243	18.53%	0	2007
	14.086883	13.351608	-5.22%	0	2006
	14.080863	14.086883	0.04%	0	2005
American Century Variable Portfolios, Inc. - American Century VP Value Fund: Class II - Q/NQ	18.117641	16.827987	-7.12%	0	2007
	15.589146	18.117641	16.22%	0	2006
	15.154532	15.589146	2.87%	0	2005
American Century Variable Portfolios, Inc. - American Century VP Vista Fund: Class II - Q/NQ	12.081634	16.535725	36.87%	0	2007*
American Century Variable Portfolios II, Inc. - American Century VP Inflation Protection Fund: Class II - Q/NQ	10.678841	11.469347	7.40%	0	2007
	10.715015	10.678841	-0.34%	0	2006
	10.753920	10.715015	-0.36%	0	2005
Dreyfus Investment Portfolios - Small Cap Stock Index Portfolio: Service Shares - Q/NQ	20.475926	19.953186	-2.55%	0	2007
	18.242482	20.475926	12.24%	0	2006
	17.340425	18.242482	5.20%	0	2005
Dreyfus Stock Index Fund, Inc.: Service Shares - Q/NQ	16.606789	17.102642	2.99%	0	2007
	14.693228	16.606789	13.02%	0	2006
	14.341131	14.693228	2.46%	0	2005
Dreyfus Variable Investment Fund - Appreciation Portfolio: Service Shares - Q/NQ	15.108418	15.835261	4.81%	0	2007
	13.252291	15.108418	14.01%	0	2006
	12.973992	13.252291	2.15%	0	2005

109

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Dreyfus Variable Investment Fund - Developing Leaders Portfolio: Service Shares - Q/NQ	15.727766	13.687049	-12.98%	0	2007
	15.486336	15.727766	1.56%	0	2006
	14.954456	15.486336	3.56%	0	2005
Federated Insurance Series - Federated American Leaders Fund II: Service Shares - Q/NQ	16.733131	14.794635	-11.58%	0	2007
	14.642519	16.733131	14.28%	0	2006
	14.244936	14.642519	2.79%	0	2005
Federated Insurance Series - Federated Capital Appreciation Fund II: Service Shares - Q/NQ	15.372699	16.532909	7.55%	0	2007
	13.533690	15.372699	13.59%	0	2006
	13.565101	13.533690	-0.23%	0	2005
Federated Insurance Series - Federated Market Opportunity Fund II: Service Shares - Q/NQ	10.263902	9.918308	-3.37%	0	2007*
Federated Insurance Series - Federated Quality Bond Fund II: Service Shares - Q/NQ	10.451360	10.778693	3.13%	0	2007
	10.251388	10.451360	1.95%	0	2006
	10.347262	10.251388	-0.93%	0	2005
Fidelity Variable Insurance Products Fund - VIP Contrafund® Portfolio: Service Class 2 - Q/NQ	18.823323	21.658621	15.06%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Energy Portfolio: Service Class 2 - Q/NQ	15.266216	21.809443	42.86%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Equity-Income Portfolio: Service Class 2 - Q/NQ	18.162116	18.041852	-0.66%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Growth Portfolio: Service Class 2 - Q/NQ	15.107734	18.770011	24.24%	0	2007*

110

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Fidelity Variable Insurance Products Fund - VIP Investment Grade Bond Portfolio: Service Class 2 - Q/NQ	10.716787	10.941424	2.10%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Mid Cap Portfolio: Service Class II - Q/NQ	22.304255	25.233984	13.14%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Overseas Portfolio: Service Class 2R - Q/NQ	14.800306	16.994351	14.82%	0	2007*
Franklin Templeton Variable Insurance Products Trust - Franklin Income Securities Fund: Class 2 - Q/NQ	11.074620	11.271182	1.77%	0	2007*
Franklin Templeton Variable Insurance Products Trust - Franklin Rising Dividends Securities Fund: Class 2 - Q/NQ	16.669638	15.911706	-4.55%	0	2007
	14.507449	16.669638	14.90%	0	2006
	14.297719	14.507449	1.47%	0	2005
Franklin Templeton Variable Insurance Products Trust - Franklin Small Cap Value Securities Fund: Class 2 - Q/NQ	21.335411	20.429698	-4.25%	0	2007
	18.590572	21.335411	14.76%	0	2006
	17.422161	18.590572	6.71%	0	2005
Franklin Templeton Variable Insurance Products Trust - Templeton Developing Markets Securities Fund: Class 3 - Q/NQ	15.896831	20.068122	26.24%	0	2007*

111

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Franklin Templeton Variable Insurance Products Trust - Templeton Foreign Securities Fund: Class 2 - Q/NQ	20.535305	23.256678	13.25%	0	2007
	17.235606	20.535305	19.14%	0	2006
	15.946817	17.235606	8.08%	0	2005
Franklin Templeton Variable Insurance Products Trust - Templeton Foreign Securities Fund: Class 3 - Q/NQ	14.778401	16.735247	13.24%	0	2007
	12.402111	14.778401	19.16%	0	2006
	11.478526	12.402111	8.05%	0	2005
Franklin Templeton Variable Insurance Products Trust - Templeton Global Income Securities Fund: Class 3 - Q/NQ	10.800672	11.763237	8.91%	0	2007*
Janus Aspen Series - Balanced Portfolio: Service Shares - Q/NQ	13.965464	15.107969	8.18%	0	2007
	12.892454	13.965464	8.32%	0	2006
	12.206327	12.892454	5.62%	0	2005
Janus Aspen Series - Forty Portfolio: Service Shares - Q/NQ	16.991824	22.773483	34.03%	0	2007
	15.873002	16.991824	7.05%	0	2006
	14.374535	15.873002	10.42%	0	2005
Janus Aspen Series - INTECH Risk-Managed Core Portfolio: Service Shares - Q/NQ	16.549637	17.229024	4.11%	0	2007
	15.229220	16.549637	8.67%	0	2006
	13.996013	15.229220	8.81%	0	2005
Janus Aspen Series - International Growth Portfolio: Service Shares - Q/NQ	31.107912	39.063570	25.57%	0	2007
	21.624889	31.107912	43.85%	0	2006
	16.706250	21.624889	29.44%	0	2005
Janus Aspen Series - International Growth Portfolio: Service II Shares - Q/NQ	21.159270	26.581935	25.63%	0	2007
	14.702316	21.159270	43.92%	0	2006
	11.351574	14.702316	29.52%	0	2005
Lehman Brothers Advisers Management Trust - AMT Short Duration Bond Portfolio: I Class - Q/NQ	10.085460	10.364868	2.77%	0	2007
	9.865705	10.085460	2.23%	0	2006
	9.913174	9.865705	-0.48%	0	2005

112

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
MFS Variable Insurance Trust - MFS Value Series: Service Class - Q/NQ	18.174822	19.181453	5.54%	0	2007*
MFS® Variable Insurance Trust - MFS Investors Growth Stock Series: Service Class - Q/NQ	14.475374	15.764287	8.90%	0	2007
	13.750579	14.475374	5.27%	0	2006
	13.447732	13.750579	2.25%	0	2005
NVIT American Funds NVIT Asset Allocation Fund: Class II - Q/NQ	10.423562	10.852373	4.11%	0	2007
	10.000000	10.423562	4.24%	0	2006*
NVIT American Funds NVIT Bond Fund: Class II - Q/NQ	10.405716	10.511339	1.02%	0	2007
	10.000000	10.405716	4.06%	0	2006*
NVIT American Funds NVIT Global Growth Fund: Class II - Q/NQ	10.705080	12.009005	12.18%	0	2007
	10.000000	10.705080	7.05%	0	2006*
NVIT American Funds NVIT Growth Fund: Class II - Q/NQ	10.233395	11.232271	9.76%	0	2007
	10.000000	10.233395	2.33%	0	2006*
NVIT American Funds NVIT Growth-Income Fund: Class II - Q/NQ	10.000000	9.766249	-2.34%	0	2007*
NVIT Federated NVIT High Income Bond Fund: Class I - Q/NQ	13.994206	14.157191	1.16%	0	2007
	12.896942	13.994206	8.51%	0	2006
	12.840387	12.896942	0.44%	0	2005
NVIT Federated NVIT High Income Bond Fund: Class III - Q/NQ	11.292619	11.427849	1.20%	0	2007
	10.407617	11.292619	8.50%	0	2006
	10.000000	10.407617	4.08%	0	2005*
NVIT Gartmore NVIT Emerging Markets Fund: Class VI - Q/NQ	20.387298	29.087277	42.67%	0	2007*
NVIT Gartmore NVIT Global Utilities Fund: Class II - Q/NQ	22.113123	26.042090	17.77%	0	2007
	16.413193	22.113123	34.73%	0	2006
	15.755305	16.413193	4.18%	0	2005

113

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT NVIT Global Financial Services Fund: Class II - Q/NQ	21.538040	20.828485	-3.29%	0	2007
	18.282129	21.538040	17.81%	0	2006
	16.820811	18.282129	8.69%	0	2005
NVIT NVIT Global Health Sciences Fund: Class II - Q/NQ	15.532473	17.204955	10.77%	0	2007
	15.456337	15.532473	0.49%	0	2006
	14.562515	15.456337	6.14%	0	2005
NVIT NVIT Global Health Sciences Fund: Class VI - Q/NQ	10.475746	11.609116	10.82%	0	2007
	10.426077	10.475746	0.48%	0	2006
	9.818878	10.426077	6.18%	0	2005
NVIT NVIT Global Technology and Communications Fund: Class II - Q/NQ	16.441771	19.353307	17.71%	0	2007
	15.142573	16.441771	8.58%	0	2006
	15.555628	15.142573	-2.66%	0	2005
NVIT NVIT Global Technology and Communications Fund: Class VI - Q/NQ	11.495534	13.520633	17.62%	0	2007
	10.537586	11.495534	9.09%	0	2006
	10.825020	10.537586	-2.66%	0	2005
NVIT NVIT Government Bond Fund: Class I - Q/NQ	10.435493	10.968931	5.11%	0	2007
	10.293118	10.435493	1.38%	0	2006
	10.160331	10.293118	1.31%	0	2005
NVIT NVIT International Index Fund: Class VIII - Q/NQ	10.824272	11.614361	7.30%	0	2007
	10.000000	10.824272	8.24%	0	2006*
NVIT NVIT Investor Destinations Conservative Fund: Class II - Q/NQ	11.605099	11.995994	3.37%	0	2007
	11.142419	11.605099	4.15%	0	2006
	10.994065	11.142419	1.35%	0	2005
NVIT NVIT Investor Destinations Moderately Conservative Fund: Class II - Q/NQ	13.092663	13.595082	3.84%	0	2007
	12.308781	13.092663	6.37%	0	2006
	12.007837	12.308781	2.51%	0	2005
NVIT NVIT Investor Destinations Moderate Fund: Class II - Q/NQ	14.784773	15.323115	3.64%	0	2007
	13.533804	14.784773	9.24%	0	2006
	13.095335	13.533804	3.35%	0	2005

114

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT NVIT Investor Destinations Moderately Aggressive Fund: Class II - Q/NQ	16.900988	17.597773	4.12%	0	2007
	15.040415	16.900988	12.37%	0	2006
	14.318239	15.040415	5.04%	0	2005
NVIT NVIT Investor Destinations Aggressive Fund: Class II - Q/NQ	18.590551	19.321952	3.93%	0	2007
	16.214476	18.590551	14.65%	0	2006
	15.313030	16.214476	5.89%	0	2005
NVIT NVIT Mid Cap Growth Fund: Class II - Q/NQ	16.394589	17.485210	6.65%	0	2007
	15.241249	16.394589	7.57%	0	2006
	14.174797	15.241249	7.52%	0	2005
NVIT NVIT Mid Cap Index Fund: Class I - Q/NQ	19.218377	20.276352	5.51%	0	2007
	17.826650	19.218377	7.81%	0	2006
	16.209651	17.826650	9.98%	0	2005
NVIT NVIT Money Market Fund: Class I - Q/NQ	10.092529	10.374196	2.79%	0	2007*
NVIT NVIT Multi-Manager International Value Fund: Class II - Q/NQ
	21.276929	21.435702	0.75%	0	2007
	17.718460	21.276929	20.08%	0	2006
	16.156405	17.718460	9.67%	0	2005
NVIT NVIT Multi-Manager International Value Fund: Class VI - Q/NQ
	15.070189	15.181140	0.74%	0	2007
	12.549364	15.070189	20.09%	0	2006
	11.441520	12.549364	9.68%	0	2005
NVIT NVIT Multi-Manager Small Cap Growth Fund: Class II - Q/NQ
	16.253267	17.457427	7.41%	0	2007*
NVIT NVIT Multi-Manager Small Cap Value Fund: Class II - Q/NQ
	22.167952	20.172428	-9.00%	0	2007
	19.296940	22.167952	14.88%	0	2006
	19.137305	19.296940	0.83%	0	2005
NVIT Nationwide Multi-Manger NVIT Small Company Fund: Class II - Q/NQ
	20.517363	20.506677	-0.05%	0	2007
	18.714350	20.517363	9.63%	0	2006
	17.030906	18.714350	9.88%	0	2005

115

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT NVIT Nationwide Fund: Class II - Q/NQ	16.437022	17.395702	5.83%	0	2007*
NVIT NVIT U.S. Growth Leaders Fund: Class II - Q/NQ	17.512263	20.976958	19.78%	0	2007*
NVIT Van Kampen NVIT Comstock Value Fund: Class II - Q/NQ	18.038387	17.232540	-4.47%	0	2007
	15.911026	18.038387	13.37%	0	2006
	15.601811	15.911026	1.98%	0	2005
NVIT Van Kampen NVIT Multi Sector Bond Fund: Class I - Q/NQ	11.727753	12.035787	2.63%	0	2007
	11.402579	11.727753	2.85%	0	2006
	11.374821	11.402579	0.24%	0	2005
Neuberger Berman Advisers Management Trust - AMT Fasciano Portfolio: S Class - Q/NQ	15.455776	15.238548	-1.41%	0	2007
	14.968216	15.455776	3.26%	0	2006
	14.827644	14.968216	0.95%	0	2005
Neuberger Berman Advisers Management Trust - AMT International Portfolio: S Class - Q/NQ	14.051646	14.226117	1.24%	0	2007*
Neuberger Berman Advisers Management Trust - AMT Mid Cap Growth Portfolio: S Class - Q/NQ	17.813577	21.352205	19.86%	0	2007
	15.862330	17.813577	12.30%	0	2006
	14.254955	15.862330	11.28%	0	2005
Neuberger Berman Advisers Management Trust - AMT Socially Responsive Portfolio: I Class - Q/NQ	15.876667	16.759067	5.56%	0	2007
	14.232977	15.876667	11.55%	0	2006
	13.576843	14.232977	4.83%	0	2005
Neuberger Berman Advisers Management Trust - AMT Regency Portfolio: S Class - Q/NQ	12.531877	12.667784	1.08%	0	2007*

116

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Neuberger Berman Advisers Management Trust - AMT Socially Responsive Portfolio: I Class - Q/NQ	15.876667	16.759067	5.56%	0	2007*
	14.232977	15.876667	11.55%	0	2006
	13.576843	14.232977	4.83%	0	2005
	12.217327	13.576843	11.13%	0	2004
	10.000000	12.217327	22.17%	0	2003
Oppenheimer Variable Account Funds - Oppenheimer Capital Appreciation Fund/VA: Service Shares - Q/NQ	15.464505	17.271417	11.68%	0	2007
	14.638727	15.464505	5.64%	0	2006
	14.229519	14.638727	2.88%	0	2005
Oppenheimer Variable Account Funds - Oppenheimer Global Securities Fund/VA: Service Shares - Q/NQ	22.665556	23.584582	4.05%	0	2007
	19.685210	22.665556	15.14%	0	2006
	17.591871	19.685210	11.90%	0	2005
Oppenheimer Variable Account Funds - Oppenheimer Global Securities Fund/VA: Class 4 - Q/NQ	14.813778	15.411159	4.03%	0	2007
	12.861990	14.813778	15.17%	0	2006
	11.495518	12.861990	11.89%	0	2005
Oppenheimer Variable Account Funds - Oppenheimer High Income Fund/VA: Class 4 - Q/NQ	10.000000	9.525930	-4.74%	0	2007*
Oppenheimer Variable Account Funds - Oppenheimer High Income Fund/VA: Service Shares - Q/NQ	13.794853	13.467884	-2.37%	0	2007
	12.873541	13.794853	7.16%	0	2006
	12.864250	12.873541	0.07%	0	2005
Oppenheimer Variable Account Funds - Oppenheimer Main Street Fund®/VA: Service Shares - Q/NQ	16.340170	16.693442	2.16%	0	2007
	14.513743	16.340170	12.58%	0	2006
	13.990832	14.513743	3.74%	0	2005
Oppenheimer Variable Account Funds - Oppenheimer Main Street Small Cap Fund®/VA: Service Shares - Q/NQ	21.317808	20.619456	-3.28%	0	2007
	18.951604	21.317808	12.49%	0	2006
	17.607016	18.951604	7.64%	0	2005

117

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Pioneer Variable Contracts Trust - Pioneer Small Cap Value VCT Portfolio: Class I Shares - Q/NQ	10.747622	9.808411	-8.74%	0	2007
	10.000000	10.747622	7.48%	0	2006*
Putnam Variable Trust - Putnam VT Growth & Income Fund: Class IB - Q/NQ	15.697055	14.467322	-7.83%	0	2007
	13.803856	15.697055	13.72%	0	2006
	13.371334	13.803856	3.23%	0	2005
Putnam Variable Trust - Putnam VT International Equity Fund: Class IB - Q/NQ	19.865381	21.116266	6.30%	0	2007
	15.854247	19.865381	25.30%	0	2006
	14.403520	15.854247	10.07%	0	2005
Putnam Variable Trust - Putnam VT Voyager Fund: Class IB - Q/NQ	12.933390	13.386660	3.50%	0	2007
	12.503574	12.933390	3.44%	0	2006
	12.058562	12.503574	3.69%	0	2005
Schwab Annuity Portfolios - Schwab Money Market Portfolio - Q/NQ	10.195869	10.475141	2.74%	0	2007
	9.935597	10.195869	2.62%	0	2006
	9.856708	9.935597	0.80%	2,710	2005
T. Rowe Price Equity Series, Inc. - T. Rowe Price Blue Chip Growth Portfolio: Class II - Q/NQ	11.982837	13.221922	10.34%	0	2007*
T. Rowe Price Equity Series, Inc. - T. Rowe Price Equity Income Portfolio: Class II - Q/NQ	12.224927	12.354713	1.06%	0	2007*
T. Rowe Price Equity Series, Inc. - T. Rowe Price Limited Term Bond Portfolio: Class II - Q/NQ	10.205210	10.533570	3.22%	0	2007*
Van Kampen - The Universal Institutional Funds, Inc. - Core Plus Fixed Income Portfolio: Class II - Q/NQ	10.667339	11.009612	3.21%	0	2007
	10.499491	10.667339	1.60%	0	2006
	10.297210	10.499491	1.96%	0	2005

118

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Van Kampen - The Universal Institutional Funds, Inc. - Emerging Markets Debt Portfolio: Class II - Q/NQ	16.185813	16.891896	4.36%	0	2007
	14.889797	16.185813	8.70%	0	2006
	13.534807	14.889797	10.01%	0	2005
Van Kampen - The Universal Institutional Funds, Inc. - U.S. Real Estate Portfolio: Class II - Q/NQ	27.786328	22.547541	-18.85%	0	2007
	20.573065	27.786328	35.06%	0	2006
	17.961520	20.573065	14.54%	0	2005

119

Maximum Optional Benefits Elected
(Variable account charges of 2.20% of the daily net assets of the variable account)
Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
AIM Variable Insurance Funds - AIM V.I. Basic Value Fund: Series II Shares - Q/NQ	17.245517	17.094044	-0.88%	0	2007
	15.611970	17.245517	10.46%	0	2006
	15.140320	15.611970	3.12%	0	2005
	13.967012	15.140320	8.40%	0	2004
	10.000000	13.967012	39.67%	0	2003*
AIM Variable Insurance Funds - AIM V.I. Capital Appreciation Fund: Series II Shares - Q/NQ	15.200171	16.607953	9.26%	0	2007
	14.653471	15.200171	3.73%	0	2006
	13.798435	14.653471	6.20%	0	2005
	13.268546	13.798435	3.99%	0	2004
	10.000000	13.268546	32.69%	0	2003*
AIM Variable Insurance Funds - AIM V.I. Capital Development Fund: Series II Shares - Q/NQ	18.995186	20.534379	8.10%	0	2007
	16.705583	18.995186	13.71%	0	2006
	15.631772	16.705583	6.87%	0	2005
	13.866108	15.631772	12.73%	0	2004
	10.000000	13.866108	38.66%	0	2003*
Alger American Fund - Alger American Balanced Portfolio: Class S Shares - Q/NQ	11.521380	12.898869	11.96%	0	2007
	11.276883	11.521380	2.17%	0	2006
	10.660761	11.276883	5.78%	0	2005
	10.454133	10.660761	1.98%	0	2004
	10.000000	10.454133	4.54%	0	2003*
Alger American Fund - Alger American Mid Cap Growth Portfolio: Class S Shares - Q/NQ	14.063550	18.053583	28.37%	0	2007
	13.085497	14.063550	7.47%	0	2006
	12.213718	13.085497	7.14%	0	2005
	11.074658	12.213718	10.29%	0	2004
	10.000000	11.074658	10.75%	0	2003*
AllianceBernstein Variable Products Series Fund, Inc. - AllianceBernstein Growth and Income Portfolio: Class B - Q/NQ	17.302913	17.742577	2.54%	0	2007
	15.122568	17.302913	14.42%	0	2006
	14.782348	15.122568	2.30%	0	2005
	13.589780	14.782348	8.78%	0	2004
	10.000000	13.589780	35.90%	0	2003*
AllianceBernstein Variable Products Series Fund, Inc. - AllianceBernstein Small/Mid Cap Value Portfolio: Class B - Q/NQ	19.925923	19.782804	-0.72%	0	2007
	17.839372	19.925923	11.70%	0	2006
	17.105145	17.839372	4.29%	0	2005
	14.688140	17.105145	16.46%	0	2004
	10.000000	14.688140	46.88%	0	2003*

120

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
American Century Variable Portfolios, Inc. - American Century VP Income & Growth Fund: Class II - Q/NQ	17.193049	16.739842	-2.64%	0	2007
	15.048456	17.193049	14.25%	0	2006
	14.720985	15.048456	2.22%	0	2005
	13.370750	14.720985	10.10%	0	2004
	10.000000	13.370750	33.71%	0	2003*
American Century Variable Portfolios, Inc. - American Century VP International Fund: Class II - Q/NQ	19.529872	22.520041	15.31%	0	2007
	16.007234	19.529872	22.01%	0	2006
	14.469742	16.007234	10.63%	0	2005
	12.890586	14.469742	12.25%	0	2004
	10.000000	12.890586	28.91%	0	2003*
American Century Variable Portfolios, Inc. - American Century VP International Fund: Class IV - Q/NQ	15.105801	17.415967	15.29%	0	2007
	12.369105	15.105801	22.13%	0	2006
	11.194239	12.369105	10.50%	0	2005
	10.000000	11.194239	11.94%	0	2004*
American Century Variable Portfolios, Inc. - American Century VP Mid Cap Value Fund: Class II - Q/NQ	13.101121	12.500560	-4.58%	0	2007*
American Century Variable Portfolios, Inc. - American Century VP Ultra Fund: Class II - Q/NQ	13.194277	15.591685	18.17%	0	2007
	13.963502	13.194277	-5.51%	0	2006
	14.000226	13.963502	-0.26%	0	2005
	12.944322	14.000226	8.16%	0	2004
	10.000000	12.944322	29.44%	0	2003*
American Century Variable Portfolios, Inc. - American Century VP Value Fund: Class II - Q/NQ	17.904242	16.578621	-7.40%	0	2007
	15.452630	17.904242	15.87%	0	2006
	15.067753	15.452630	2.55%	0	2005
	13.493949	15.067753	11.66%	0	2004
	10.000000	13.493949	34.94%	0	2003*
American Century Variable Portfolios, Inc. - American Century VP Vista Fund: Class II - Q/NQ	12.020367	16.401340	36.45%	0	2007*

121

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
American Century Variable Portfolios II, Inc. - American Century VP Inflation Protection Fund: Class II - Q/NQ	10.548990	11.295044	7.07%	0	2007
	10.617105	10.548990	-0.64%	0	2006
	10.688249	10.617105	-0.67%	0	2005
	10.328516	10.688249	3.48%	0	2004
	10.000000	13.328516	3.29%	0	2003*
Dreyfus Investment Portfolios - Small Cap Stock Index Portfolio: Service Shares - Q/NQ	20.234801	19.657546	-2.85%	0	2007
	18.082798	20.234801	11.90%	0	2006
	17.241182	18.082798	4.88%	0	2005
	14.463524	17.241182	19.20%	0	2004
	10.000000	14.463524	44.64%	0	2003*
Dreyfus Stock Index Fund, Inc.: Service Shares - Q/NQ	16.411152	16.849197	2.67%	0	2007
	14.564544	16.411152	12.68%	0	2006
	14.259003	14.564544	2.14%	0	2005
	13.211949	14.259003	7.93%	0	2004
	10.000000	13.211949	32.12%	0	2003*
Dreyfus Variable Investment Fund - Appreciation Portfolio: Service Shares - Q/NQ	14.930425	15.600591	4.49%	0	2007
	13.136216	14.930425	13.66%	0	2006
	12.899690	13.136216	1.83%	0	2005
	12.586152	12.899690	2.49%	0	2004
	10.000000	12.586152	25.86%	0	2003*
Dreyfus Variable Investment Fund - Developing Leaders Portfolio: Service Shares - Q/NQ	15.542493	13.484183	-13.24%	0	2007
	15.350735	15.542493	1.25%	0	2006
	14.868836	15.350735	3.24%	0	2005
	13.691033	14.868836	8.60%	0	2004
	10.000000	13.691033	36.91%	0	2003*
Federated Insurance Series - Federated American Leaders Fund II: Service Shares - Q/NQ	16.536033	14.575392	-11.86%	0	2007
	14.514297	16.536033	13.93%	0	2006
	14.163375	14.514297	2.48%	0	2005
	13.225371	14.163375	7.09%	0	2004
	10.000000	13.225371	32.25%	0	2003*
Federated Insurance Series - Federated Capital Appreciation Fund II: Service Shares - Q/NQ	15.191610	16.287932	7.22%	0	2007
	13.415167	15.191610	13.24%	0	2006
	13.487425	13.415167	-0.54%	0	2005
	12.875363	13.487425	4.75%	0	2004
	10.000000	12.875363	28.75%	0	2003*

122

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Federated Insurance Series - Federated Market Opportunity Fund II: Service Shares - Q/NQ	10.243079	9.867732	-3.66%	0	2007*
Federated Insurance Series - Federated Quality Bond Fund II: Service Shares - Q/NQ	10.328144	10.618872	2.81%	0	2007
	10.161522	10.328144	1.64%	0	2006
	10.287941	10.161522	-1.23%	0	2005
	10.181373	10.287941	1.05%	0	2004
	10.000000	10.181373	11.81%	0	2003*
Fidelity Variable Insurance Products Fund - VIP Contrafund® Portfolio: Service Class 2 - Q/NQ	18.601610	21.337714	14.71%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Energy Portfolio: Service Class 2 - Q/NQ	15.188855	21.632225	42.42%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Equity-Income Portfolio: Service Class 2 - Q/NQ	17.948222	17.774541	-0.97%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Growth Portfolio: Service Class 2 - Q/NQ	14.929730	18.491861	23.86%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Investment Grade Bond Portfolio: Service Class 2 - Q/NQ	10.590479	10.779227	1.78%	0	2007*
Fidelity Variable Insurance Products Fund - VIP Mid Cap Portfolio: Service Class II - Q/NQ	22.041575	24.860134	12.79%	0	2007*

123

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Fidelity Variable Insurance Products Fund - VIP Overseas Portfolio: Service Class 2R - Q/NQ	14.680445	16.804895	14.47%	0	2007*
Franklin Templeton Variable Insurance Products Trust - Franklin Income Securities Fund: Class 2 - Q/NQ	11.052167	11.213757	1.46%	0	2007*
Franklin Templeton Variable Insurance Products Trust - Franklin Rising Dividends Securities Fund: Class 2 - Q/NQ	16.473253	15.675886	-4.84%	0	2007
	14.380383	16.473253	14.55%	0	2006
	14.215839	14.380383	1.16%	0	2005
	13.095257	14.215839	8.56%	0	2004
	10.000000	13.095257	30.95%	0	2003*
Franklin Templeton Variable Insurance Products Trust - Franklin Small Cap Value Securities Fund: Class 2 - Q/NQ	21.084166	20.127009	-4.54%	0	2007
	18.427835	21.084166	14.41%	0	2006
	17.322439	18.427835	6.38%	0	2005
	14.313081	17.322439	21.03%	0	2004
	10.000000	14.313081	43.13%	0	2003*
Franklin Templeton Variable Insurance Products Trust - Templeton Developing Markets Securities Fund: Class 3 - Q/NQ	15.816268	19.905068	25.85%	0	2007*
Franklin Templeton Variable Insurance Products Trust - Templeton Foreign Securities Fund: Class 2 - Q/NQ	20.293444	22.912118	12.90%	0	2007
	17.084693	20.293444	18.78%	0	2006
	15.855521	17.084693	7.75%	0	2005
	13.677756	15.855521	15.92%	0	2004
	10.000000	13.677756	36.78%	0	2003*
Franklin Templeton Variable Insurance Products Trust - Templeton Foreign Securities Fund: Class 3 - Q/NQ	14.658705	16.548671	12.89%	0	2007
	12.339275	14.658705	18.80%	0	2006
	11.455300	12.339275	7.72%	0	2005
	10.000000	11.455300	14.55%	0	2004*

124

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Franklin Templeton Variable Insurance Products Trust - Templeton Global Income Securities Fund: Class 3 - Q/NQ	10.745897	11.667598	0.085772365	0	2007*
Janus Aspen Series - Balanced Portfolio: Service Shares - Q/NQ	13.800918	14.884072	7.85%	0	2007
	12.779504	13.800918	7.99%	0	2006
	12.136389	12.779504	5.30%	0	2005
	11.459039	12.136389	5.91%	0	2004
	10.000000	11.459039	14.59%	0	2003*
Janus Aspen Series - Forty Portfolio: Service Shares - Q/NQ	16.791689	22.436096	33.61%	0	2007
	15.734038	16.791689	6.72%	0	2006
	14.292242	15.734038	10.09%	0	2005
	12.387775	14.292242	15.37%	0	2004
	10.000000	12.387775	23.88%	0	2003*
Janus Aspen Series - INTECH Risk-Managed Core Portfolio: Service Shares - Q/NQ	16.365160	16.984590	3.79%	0	2007
	15.105508	16.365160	8.34%	0	2006
	13.924752	15.105508	8.48%	0	2005
	12.121002	13.924752	14.88%	0	2004
	10.000000	12.121002	21.21%	0	2003*
Janus Aspen Series - International Growth Portfolio: Service Shares - Q/NQ	30.741631	38.484986	25.19%	0	2007
	21.435594	30.741631	43.41%	0	2006
	16.610606	21.435594	29.05%	0	2005
	14.310066	16.610606	16.08%	0	2004
	10.000000	14.310066	43.10%	0	2003*
Janus Aspen Series - International Growth Portfolio: Service II Shares - Q/NQ	20.988007	26.285757	25.24%	0	2007
	14.627892	20.988007	43.48%	0	2006
	11.328611	14.627892	29.12%	0	2005
	10.000000	11.328611	13.29%	0	2004*
Lehman Brothers Advisers Management Trust - AMT Short Duration Bond Portfolio: I Class - Q/NQ	9.966578	10.211189	2.45%	0	2007
	9.779236	9.966578	1.92%	0	2006
	9.856350	9.779236	-0.78%	0	2005
	10.000161	9.856350	-1.44%	0	2004
	10.000000	10.000161	0.00%	0	2003*

125

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
MFS Variable Insurance Trust - MFS Value Series: Service Class - Q/NQ	17.960754	18.897248	5.21%	0	2007*
MFS® Variable Insurance Trust - MFS Investors Growth Stock Series: Service Class - Q/NQ	14.304834	15.530665	8.57%	0	2007
	13.630148	14.304834	4.95%	0	2006
	13.370721	13.630148	1.94%	0	2005
	12.544352	13.370721	6.59%	0	2004
	10.000000	12.544352	25.44%	0	2003*
NVIT American Funds NVIT Asset Allocation Fund: Class II - Q/NQ	10.402421	10.797061	3.79%	0	2007
	10.000000	10.402421	4.02%	0	2006*
NVIT American Funds NVIT Bond Fund: Class II - Q/NQ	10.384612	10.457773	0.70%	0	2007
	10.000000	10.384612	3.85%	0	2006*
NVIT American Funds NVIT Global Growth Fund: Class II - Q/NQ	10.683364	11.947796	11.84%	0	2007
	10.000000	10.683364	6.83%	0	2006*
NVIT American Funds NVIT Growth Fund: Class II - Q/NQ	10.212629	11.175007	9.42%	0	2007
	10.000000	10.212629	2.13%	0	2006*
NVIT American Funds NVIT Growth-Income Fund: Class II - Q/NQ	10.000000	9.746269	-2.54%	0	2007*
NVIT Federated NVIT High Income Bond Fund: Class I - Q/NQ	13.829343	13.947395	0.85%	0	2007
	12.783973	13.829343	8.18%	0	2006
	12.766844	12.783973	0.13%	0	2005
	11.856822	12.766844	7.68%	0	2004
	10.000000	11.856822	18.57%	0	2003*
NVIT Federated NVIT High Income Bond Fund: Class III - Q/NQ	11.235365	11.334958	0.89%	0	2007
	10.386510	11.235365	8.17%	0	2006
	10.000000	10.386510	3.87%	0	2005*
	20.222258	28.763191	0.422353082	0
NVIT Gartmore NVIT Emerging Markets Fund: Class VI - Q/NQ					2007*

126

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT Gartmore NVIT Global Utilities Fund: Class II - Q/NQ	21.852686	25.656278	17.41%	0	2007
	16.269459	21.852686	34.32%	0	2006
	15.665101	16.269459	3.86%	0	2005
	12.363062	15.665101	26.71%	0	2004
	10.000000	12.363062	23.63%	0	2003*
NVIT NVIT Global Financial Services Fund: Class II - Q/NQ	21.284359	20.519854	-3.59%	0	2007
	18.122046	21.284359	17.45%	0	2006
	16.724509	18.122046	8.36%	0	2005
	14.160433	16.724509	18.11%	0	2004
	10.000000	14.160433	41.60%	0	2003*
NVIT NVIT Global Health Sciences Fund: Class II - Q/NQ	15.349465	16.949983	10.43%	0	2007
	15.320972	15.349465	0.19%	0	2006
	14.479133	15.320972	5.81%	0	2005
	13.763583	14.479133	5.20%	0	2004
	10.000000	13.763583	37.64%	0	2003*
NVIT NVIT Global Health Sciences Fund: Class VI - Q/NQ	10.390853	11.479643	10.48%	0	2007
	10.373238	10.390853	0.17%	0	2006
	9.798994	10.373238	5.86%	0	2005
	10.000000	9.798994	-2.01%	0	2004*
NVIT NVIT Global Technology and Communications Fund: Class II - Q/NQ	16.248108	19.066553	17.35%	0	2007
	15.009998	16.248108	8.25%	0	2006
	15.466606	15.009998	-2.95%	0	2005
	15.201470	15.466606	1.74%	0	2004
	10.000000	15.201470	52.01%	0	2003*
NVIT NVIT Global Technology and Communications Fund: Class VI - Q/NQ	11.402406	13.369883	17.25%	0	2007
	10.484198	11.402406	8.76%	0	2006
	10.803128	10.484198	-2.95%	0	2005
	10.000000	10.803128	8.03%	0	2004*
NVIT NVIT Government Bond Fund: Class I - Q/NQ	10.312477	10.806310	4.79%	0	2007
	10.202901	10.312477	1.07%	0	2006
	10.102083	10.202901	1.00%	0	2005
	10.003007	10.102083	0.99%	0	2004
	10.000000	10.003007	0.03%	0	2003*

127

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT NVIT International Index Fund: Class VIII - Q/NQ	10.802306	11.555148	6.97%	0	2007
	10.000000	10.802306	8.02%	0	2006*
NVIT NVIT Investor Destinations Conservative Fund: Class II - Q/NQ	11.468347	11.818178	3.05%	0	2007
	11.044797	11.468347	3.83%	0	2006
	10.931075	11.044797	1.04%	0	2005
	10.680075	10.931075	2.35%	0	2004
	10.000000	10.680075	6.80%	0	2003*
NVIT NVIT Investor Destinations Moderately Conservative Fund: Class II - Q/NQ	12.938375	13.393572	3.52%	0	2007
	12.200939	12.938375	6.04%	0	2006
	11.939034	12.200939	2.19%	0	2005
	11.392020	11.939034	4.80%	0	2004
	10.000000	11.392020	13.92%	0	2003*
NVIT NVIT Investor Destinations Moderate Fund: Class II - Q/NQ	14.610575	15.096021	3.32%	0	2007
	13.415265	14.610575	8.91%	0	2006
	13.020330	13.415265	3.03%	0	2005
	12.154146	13.020330	7.13%	0	2004
	10.000000	12.154146	21.54%	0	2003*
NVIT NVIT Investor Destinations Moderately Aggressive Fund: Class II - Q/NQ	16.701878	17.336966	3.80%	0	2007
	14.908678	16.701878	12.03%	0	2006
	14.236242	14.908678	4.72%	0	2005
	12.986017	14.236242	9.63%	0	2004
	10.000000	12.986017	29.86%	0	2003*
NVIT NVIT Investor Destinations Aggressive Fund: Class II - Q/NQ	18.371568	19.035645	3.61%	0	2007
	16.072489	18.371568	14.30%	0	2006
	15.225350	16.072489	5.56%	0	2005
	13.652762	15.225350	11.52%	0	2004
	10.000000	13.652762	36.53%	0	2003*
NVIT NVIT Mid Cap Growth Fund: Class II - Q/NQ	16.211757	17.237053	6.32%	0	2007
	15.117391	16.211757	7.24%	0	2006
	14.102601	15.117391	7.20%	0	2005
	12.515857	14.102601	12.68%	0	2004
	10.000000	12.515857	25.16%	0	2003*

128

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT NVIT Mid Cap Index Fund: Class I - Q/NQ	18.992036	19.975938	5.18%	0	2007
	17.670599	18.992036	7.48%	0	2006
	16.116870	17.670599	9.64%	0	2005
	14.239224	16.116870	13.19%	0	2004
	10.000000	14.239224	42.39%	0	2003*
NVIT NVIT Money Market Fund: Class I - Q/NQ	9.972402	10.219198	2.47%	0	2007*
NVIT NVIT Multi-Manager International Value Fund: Class II - Q/NQ	21.039744	21.131545	0.44%	0	2007
	17.574518	21.039744	19.72%	0	2006
	16.074152	17.574518	9.33%	0	2005
	13.969378	16.074152	17.36%	0	2004
	10.000000	13.969378	39.69%	0	2003*
NVIT NVIT Multi-Manager International Value Fund: Class VI - Q/NQ	14.948158	15.011899	0.43%	0	2007
	12.485805	14.948158	19.72%	0	2006
	11.418380	12.485805	9.35%	0	2005
	10.000000	11.418380	14.18%	0	2004*
NVIT NVIT Multi-Manager Small Cap Growth Fund: Class II - Q/NQ	16.061803	17.198738	7.08%	0	2007*
NVIT NVIT Multi-Manager Small Cap Value Fund: Class II - Q/NQ	21.906881	19.873522	-9.28%	0	2007
	19.128017	21.906881	14.53%	0	2006
	19.027779	19.128017	0.53%	0	2005
	16.629294	19.027779	14.42%	0	2004
	10.000000	16.629294	66.29%	0	2003*
NVIT Nationwide Multi-Manger NVIT Small Company Fund: Class II - Q/NQ	20.275718	20.202825	-0.36%	0	2007
	18.550515	20.275718	9.30%	0	2006
	16.933419	18.550515	9.55%	0	2005
	14.576196	16.933419	16.17%	0	2004
	10.000000	14.576196	45.76%	0	2003*
NVIT NVIT Nationwide Fund: Class II - Q/NQ	16.243400	17.137937	5.51%	0	2007*
NVIT NVIT U.S. Growth Leaders Fund: Class II - Q/NQ	17.305972	20.666138	19.42%	0	2007*

129

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
NVIT Van Kampen NVIT Comstock Value Fund: Class II - Q/NQ	17.825916	16.977195	-4.76%	0	2007
	15.771695	17.825916	13.02%	0	2006
	15.512473	15.771695	1.67%	0	2005
	13.546787	15.512473	14.51%	0	2004
	10.000000	13.546787	35.47%	0	2003*
NVIT Van Kampen NVIT Multi Sector Bond Fund: Class I - Q/NQ	11.589519	11.857361	2.31%	0	2007
	11.302647	11.589519	2.54%	0	2006
	11.309640	11.302647	-0.06%	0	2005
	10.854785	11.309640	4.19%	0	2004
	10.000000	10.854785	8.55%	0	2003*
Neuberger Berman Advisers Management Trust - AMT Fasciano Portfolio: S Class - Q/NQ	15.273712	15.012718	-1.71%	0	2007
	14.837159	15.273712	2.94%	0	2006
	14.742745	14.837159	0.64%	0	2005
	13.473997	14.742745	9.42%	0	2004
	10.000000	13.473997	34.74%	0	2003*
Neuberger Berman Advisers Management Trust - AMT International Portfolio: S Class - Q/NQ	13.980419	14.110481	0.93%	0	2007*
Neuberger Berman Advisers Management Trust - AMT Mid Cap Growth Portfolio: S Class - Q/NQ	17.597090	21.027886	19.50%	0	2007
	15.717498	17.597090	11.96%	0	2006
	14.167975	15.717498	10.94%	0	2005
	12.484801	14.167975	13.48%	0	2004
	10.000000	12.484801	24.85%	0	2003*
Neuberger Berman Advisers Management Trust - AMT Socially Responsive Portfolio: I Class - Q/NQ	15.699644	16.521247	5.23%	0	2007
	14.117328	15.699644	11.21%	0	2006
	13.507699	14.117328	4.51%	0	2005
	12.192378	13.507699	10.79%	0	2004
	10.000000	12.192378	21.92%	0	2003*
Neuberger Berman Advisers Management Trust - AMT Regency Portfolio: S Class - Q/NQ	12.468336	12.564777	0.77%	0	2007*

130

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Neuberger Berman Advisers Management Trust - AMT Socially Responsive Portfolio: I Class - Q/NQ	15.699644	16.521247	5.23%	0	2007*
	14.117328	15.699644	11.21%	0	2006
	13.507699	14.117328	4.51%	0	2005
	12.192378	13.507699	10.79%	0	2004
	10.000000	12.192378	21.92%	0	2003
Oppenheimer Variable Account Funds - Oppenheimer Capital Appreciation Fund/VA: Service Shares - Q/NQ	15.282295	17.015446	11.34%	0	2007
	14.510512	15.282295	5.32%	0	2006
	14.148029	14.510512	2.56%	0	2005
	13.568575	14.148029	4.27%	0	2004
	10.000000	13.568575	35.69%	0	2003*
Oppenheimer Variable Account Funds - Oppenheimer Global Securities Fund/VA: Service Shares - Q/NQ	22.398614	23.235151	3.73%	0	2007
	19.512863	22.398614	14.79%	0	2006
	17.491164	19.512863	11.56%	0	2005
	15.044342	17.491164	16.26%	0	2004
	10.000000	15.044342	50.44%	0	2003*
Oppenheimer Variable Account Funds - Oppenheimer Global Securities Fund/VA: Class 4 - Q/NQ	14.693804	15.239339	3.71%	0	2007
	12.796845	14.693804	14.82%	0	2006
	11.472268	12.796845	11.55%	0	2005
	10.000000	11.472268	14.72%	0	2004*
Oppenheimer Variable Account Funds - Oppenheimer High Income Fund/VA: Class 4 - Q/NQ	10.000000	9.506442	-4.94%	0	2007*
Oppenheimer Variable Account Funds - Oppenheimer High Income Fund/VA: Service Shares - Q/NQ	13.632342	13.268302	-2.67%	0	2007
	12.760792	13.632342	6.83%	0	2006
	12.790585	12.760792	-0.23%	0	2005
	12.027994	12.790585	6.34%	0	2004
	10.000000	12.027994	20.28%	0	2003*
Oppenheimer Variable Account Funds - Oppenheimer Main Street Fund®/VA: Service Shares - Q/NQ	16.147721	16.446107	1.85%	0	2007
	14.386668	16.147721	12.24%	0	2006
	13.910733	14.386668	3.42%	0	2005
	13.031782	13.910733	6.74%	0	2004
	10.000000	13.031782	30.32%	0	2003*

131

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
Oppenheimer Variable Account Funds - Oppenheimer Main Street Small Cap Fund®/VA: Service Shares - Q/NQ	21.066785	20.313975	-3.57%	0	2007
	18.785740	21.066785	12.14%	0	2006
	17.506257	18.785740	7.31%	0	2005
	15.019254	17.506257	16.56%	0	2004
	10.000000	15.019254	50.19%	0	2003*
Pioneer Variable Contracts Trust - Pioneer Small Cap Value VCT Portfolio: Class I Shares - Q/NQ	10.727802	9.760197	-9.02%	0	2007
	10.000000	10.727802	7.28%	0	2006*
Putnam Variable Trust - Putnam VT Growth & Income Fund: Class IB - Q/NQ	15.522027	14.261993	-8.12%	0	2007
	13.691687	15.522027	13.37%	0	2006
	13.303242	13.691687	2.92%	0	2005
	12.242120	13.303242	8.67%	0	2004
	10.000000	12.242120	22.42%	0	2003*
Putnam Variable Trust - Putnam VT International Equity Fund: Class IB - Q/NQ	19.643879	20.816623	5.97%	0	2007
	15.725403	19.643879	24.92%	0	2006
	14.330153	15.725403	9.74%	0	2005
	12.610138	14.330153	13.64%	0	2004
	10.000000	12.610138	26.10%	0	2003*
Putnam Variable Trust - Putnam VT Voyager Fund: Class IB - Q/NQ	12.789150	13.196661	3.19%	0	2007
	12.401960	12.789150	3.12%	0	2006
	11.997140	12.401960	3.37%	0	2005
	11.679205	11.997140	2.72%	0	2004
	10.000000	11.679205	16.79%	0	2003*
Schwab Annuity Portfolios - Schwab Money Market Portfolio - Q/NQ	10.098357	10.343056	2.42%	0	2007
	9.870677	10.098357	2.31%	0	2006
	9.822260	9.870677	0.49%	0	2005
	9.953296	9.822260	-1.32%	0	2004
	10.000000	9.953296	-0.47%	0	2003*
T. Rowe Price Equity Series, Inc. - T. Rowe Price Blue Chip Growth Portfolio: Class II - Q/NQ	11.922076	13.114440	10.00%	0	2007*

132

Sub-Account	Accumulation Unit Value at Beginning of Period	Accumulation Unit Value at End of Period	Percent Change in Accumulation Value	Number of Units Outstanding	Period
T. Rowe Price Equity Series, Inc. - T. Rowe Price Equity Income Portfolio: Class II - Q/NQ	12.162964	12.254285	0.75%	0	2007*
T. Rowe Price Equity Series, Inc. - T. Rowe Price Limited Term Bond Portfolio: Class II - Q/NQ	10.153446	10.447915	2.90%	0	2007*
Van Kampen - The Universal Institutional Funds, Inc. - Core Plus Fixed Income Portfolio: Class II - Q/NQ	10.548345	10.853331	2.89%	0	2007
	10.414131	10.548345	1.29%	0	2006
	10.244725	10.414131	1.65%	0	2005
	10.065212	10.244725	1.78%	0	2004
	10.000000	10.065212	0.65%	0	2003*
Van Kampen - The Universal Institutional Funds, Inc. - Emerging Markets Debt Portfolio: Class II - Q/NQ	15.989055	16.635261	4.04%	0	2007
	14.753788	15.989055	8.37%	0	2006
	13.452188	14.753788	9.68%	0	2005
	12.495350	13.452188	7.66%	0	2004
	10.000000	12.495350	24.95%	0	2003*
Van Kampen - The Universal Institutional Funds, Inc. - U.S. Real Estate Portfolio: Class II - Q/NQ	27.448822	22.205122	-19.10%	0	2007
	20.385267	27.448822	34.65%	0	2006
	17.851966	20.385267	14.19%	0	2005
	13.414471	17.851966	33.08%	0	2004
	10.000000	13.414471	34.14%	0	2003*

133

Report of Independent Registered Public Accounting Firm

The Board of Directors of Nationwide Life Insurance Company and

    Contract Owners of Nationwide Variable Account-II:

We have audited the accompanying statement of assets, liabilities and contract owners’ equity of Nationwide Variable Account-II (comprised of the sub-accounts listed in note 1(b) (collectively, “the Accounts”)) as of December 31, 2007, and the related statements of operations and changes in contract owners’ equity, and the financial highlights for each of the periods indicated herein. These financial statements and financial highlights are the responsibility of the Accounts’ management. Our responsibility is to express an opinion on these financial statements and financial highlights based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements and financial highlights are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. Our procedures included confirmation of securities owned as of December 31, 2007, by correspondence with the transfer agents of the underlying mutual funds. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements and financial highlights referred to above present fairly, in all material respects, the financial position of the Accounts as of December 31, 2007, and the results of their operations, changes in contract owners’ equity, and financial highlights for each of the periods indicated herein, in conformity with U.S. generally accepted accounting principles.

/s/ KPMG LLP

Columbus, Ohio

March 18, 2008

122

NATIONWIDE VARIABLE ACCOUNT-II

STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS’ EQUITY

December 31, 2007

Assets:
Investments at fair value:
AIM VIF – Basic Value Fund – Series II (AIMBValue2) 4,013,670 shares (cost $47,839,083)	$	50,652,515
AIM VIF – Capital Appreciation Fund – Series II (AIMCapAp2) 609,311 shares (cost $14,944,066)		17,639,545
AIM VIF – Capital Development Fund – Series II (AIMCapDev2) 1,457,256 shares (cost $27,403,551)		27,002,955
Alger American Balanced Portfolio – Class S Shares (AlgerBal) 20,521 shares (cost $303,398)		317,251
Alger American Mid Cap Growth Portfolio – Class S Shares (AlgMidCapGr) 41,292 shares (cost $874,055)		958,386
AllianceBernstein VPS – Growth and Income Portfolio – Class B (AlVGrIncB) 743,258 shares (cost $17,074,093)		19,733,495
AllianceBernstein VPS – Small/Mid Cap Value Portfolio – Class B (AlVSmMdCpB) 458,966 shares (cost $7,652,680)		7,816,187
American Century VP – Balanced Fund – Class I (ACVPBal) 9,383,283 shares (cost $61,312,042)		68,779,465
American Century VP – Capital Appreciation Fund – Class I (ACVPCapAp) 10,022,509 shares (cost $86,760,126)		160,159,699
American Century VP – Income & Growth Fund – Class I (ACVPIncGr) 3,791,433 shares (cost $25,372,808)		32,075,525
American Century VP – Income & Growth Fund – Class II (ACVPIncGr2) 1,447,428 shares (cost $10,288,905)		12,216,296
American Century VP – Inflation Protection Fund – Class II (ACVPInflPro2) 7,549,314 shares (cost $78,365,556)		79,645,259
American Century VP – International Fund – Class I (ACVPInt) 5,077,401 shares (cost $32,665,323)		60,217,972
American Century VP – International Fund – Class II (ACVPInt2) 299,944 shares (cost $2,022,177)		3,551,338
American Century VP – International Fund – Class III (ACVPInt3) 2,874,490 shares (cost $19,846,184)		34,091,456
American Century VP – International Fund – Class IV (ACVPInt4) 1,629,185 shares (cost $15,240,639)		19,305,837
American Century VP – Mid Cap Value Fund – Class I (ACVPMdCpV) 449,438 shares (cost $6,282,024)		5,815,727
American Century VP – Mid Cap Value Fund – Class II (ACVPMdCpV2) 2,149,108 shares (cost $29,370,271)		27,830,945
American Century VP – Ultra® Fund – Class I (ACVPUltra) 377,054 shares (cost $3,953,039)		4,581,202
American Century VP – Ultra® Fund – Class II (ACVPUltra2) 1,414,358 shares (cost $13,859,950)		17,057,153
American Century VP – Value Fund – Class I (ACVPVal) 15,079,566 shares (cost $115,028,536)		112,644,355
American Century VP – Value Fund – Class II (ACVPVal2) 13,402,692 shares (cost $107,628,811)		99,984,082
American Century VP – VistaSM Fund – Class I (ACVPVista1) 569,071 shares (cost $11,525,265)		12,519,559

(Continued)

2

NATIONWIDE VARIABLE ACCOUNT-II

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

American Century VP – VistaSM Fund – Class II (ACVPVista2) 1,730,732 shares (cost $34,658,299)	$	37,937,645
American Funds IS – Growth Fund – Class 1 (AFGrowth) 261,614 shares (cost $13,458,681)		17,585,683
American Funds IS – High-Income Bond Fund – Class 1 (AFHiInc) 125,016 shares (cost $1,538,377)		1,456,440
American Funds IS – U.S. Government/AAA-Rated Securities Fund – Class 1 (AFUSGvt) 124,052 shares (cost $1,495,900)		1,455,134
Charles Schwab Money Market Portfolio (ChScMM) 22,226,872 shares (cost $22,226,872)		22,226,872
Credit Suisse Trust – Global Small Cap Portfolio (CSTGlobSmCp) 226,328 shares (cost $2,108,827)		3,186,696
Credit Suisse Trust – International Focus Portfolio (CSTIntFoc) 2,421,114 shares (cost $21,180,546)		38,374,655
Credit Suisse Trust – Small Cap Core I Portfolio (CSTSmCapGr) 4,069,233 shares (cost $45,188,646)		62,951,034
Dreyfus IP – Small Cap Stock Index Portfolio – Service Shares (DryIPSmCap) 2,796,804 shares (cost $45,998,673)		49,335,617
Dreyfus Stock Index Fund, Inc. – Initial Shares (DryStkIx) 12,441,495 shares (cost $325,249,508)		465,311,916
Dreyfus Stock Index Fund, Inc. – Service Shares (DryStklxS) 3,339,462 shares (cost $104,193,924)		124,929,291
Dreyfus VIF – Appreciation Portfolio – Initial Shares (DryVApp) 958,036 shares (cost $31,869,572)		42,977,498
Dreyfus VIF – Appreciation Portfolio – Service Shares (DryVAppS) 497,650 shares (cost $18,434,387)		22,190,193
Dreyfus VIF – Developing Leaders Portfolio – Service Shares (DryVDevLdS) 81,877 shares (cost $3,211,996)		2,615,140
Dreyfus VIF – Growth and Income Portfolio – Initial Shares (DryVGroInc) 1,153,066 shares (cost $21,045,761)		29,322,461
Federated IS – American Leaders Fund II – Service Shares (FedAmLeadS) 105,479 shares (cost $2,017,772)		1,796,309
Federated IS – Capital Appreciation Fund II – Service Shares (FedCapApS) 429,393 shares (cost $2,449,659)		3,164,624
Federated IS – Market Opportunity Fund II – Service Shares (FedMrkOp) 287,318 shares (cost $2,951,713)		2,945,006
Federated IS – Quality Bond Fund II – Primary Shares (FedQualBd) 1,414,148 shares (cost $15,751,551)		16,036,438
Federated IS – Quality Bond Fund II – Service Shares (FedQualBdS) 5,018,913 shares (cost $56,227,775)		56,663,529
Fidelity® VIP – Equity-Income Portfolio – Initial Class (FidVIPEI) 33,045,002 shares (cost $766,914,978)		790,105,987
Fidelity® VIP – Equity-Income Portfolio – Service Class 2 (FidVIPEIS2) 7,474,611 shares (cost $181,383,913)		176,176,586
Fidelity® VIP – Growth Portfolio – Initial Class (FidVIPGr) 16,560,043 shares (cost $613,033,414)		747,189,141
Fidelity® VIP – Growth Portfolio – Service Class 2 (FidVIPGrS2) 2,000,876 shares (cost $71,350,193)		89,339,117
Fidelity® VIP – High Income Portfolio – Initial Class (FidVIPHI) 16,739,657 shares (cost $106,545,705)		100,103,147
Fidelity® VIP – High Income Portfolio – Initial Class R (FidVIPHIR) 2,045,740 shares (cost $13,120,347)		12,192,612

(Continued)

3

NATIONWIDE VARIABLE ACCOUNT-II

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

Fidelity® VIP – Overseas Portfolio – Initial Class (FidVIPOv) 5,949,132 shares (cost $89,475,656)	$	150,632,012
Fidelity® VIP – Overseas Portfolio – Initial Class R (FidVIPOvR) 2,989,387 shares (cost $53,423,438)		75,541,803
Fidelity® VIP – Overseas Portfolio – Service Class 2 (FidVIPOvS2) 346,398 shares (cost $5,870,575)		8,701,524
Fidelity® VIP – Overseas Portfolio – Service Class 2 R (FidVIPOvS2R) 2,867,007 shares (cost $59,919,129)		71,531,815
Fidelity® VIP II – Asset Manager Portfolio – Initial Class (FidVIPAM) 16,480,162 shares (cost $246,374,573)		273,076,277
Fidelity® VIP II – Contrafund® Portfolio – Initial Class (FidVIPCon) 25,354,081 shares (cost $620,963,070)		707,378,859
Fidelity® VIP II – Contrafund® Portfolio – Service Class 2 (FidVIPConS2) 14,715,887 shares (cost $423,648,918)		404,098,260
Fidelity® VIP II – Investment Grade Bond Portfolio – Service Class (FidVIPIGBdS) 1,605,193 shares (cost $19,970,811)		20,337,793
Fidelity® VIP II – Investment Grade Bond Portfolio – Service Class 2 (FidVIPIGBdS2) 35,121,237 shares (cost $433,123,613)		440,420,315
Fidelity® VIP III – Growth Opportunities Portfolio – Initial Class (FidVIPGrOp) 1,428,969 shares (cost $19,433,296)		31,966,034
Fidelity® VIP III – Mid Cap Portfolio – Service Class (FidVIPMCapS) 587,696 shares (cost $19,863,239)		21,145,297
Fidelity® VIP III – Mid Cap Portfolio – Service Class 2 (FidVIPMCapS2) 6,420,463 shares (cost $207,522,637)		228,761,107
Fidelity® VIP III – Value Strategies Portfolio – Service Class (FidVIPVaIS) 1,058,077 shares (cost $13,643,463)		13,268,285
Fidelity® VIP III – Value Strategies Portfolio – Service Class 2 (FidVIPVaIS2) 1,814,626 shares (cost $23,096,664)		22,900,579
Fidelity® VIP IV – Energy Portfolio – Service Class 2 (FidVIPEnergyS2) 4,482,119 shares (cost $101,093,229)		118,507,229
Fidelity® VIP IV – Freedom Fund 2010 Portfolio – Service Class (FidVIPFree10S) 432,061 shares (cost $5,255,681)		5,163,134
Fidelity® VIP IV – Freedom Fund 2010 Portfolio – Service Class 2 (FidVIPFree10S2) 3,830,254 shares (cost $43,919,117)		45,656,631
Fidelity® VIP IV – Freedom Fund 2020 Portfolio – Service Class (FidVIPFree20S) 473,135 shares (cost $5,967,276)		5,970,964
Fidelity® VIP IV – Freedom Fund 2020 Portfolio – Service Class 2 (FidVIPFree20S2) 5,627,170 shares (cost $67,907,348)		70,902,347
Fidelity® VIP IV – Freedom Fund 2030 Portfolio – Service Class (FidVIPFree30S) 273,963 shares (cost $3,553,966)		3,564,253
Fidelity® VIP IV – Freedom Fund 2030 Portfolio – Service Class 2 (FidVIPFree30S2) 1,454,179 shares (cost $17,769,035)		18,889,791
Franklin Templeton VIP – Developing Markets Securities Fund – Class 3 (FrVIPDevMrk3) 3,630,337 shares (cost $49,449,455)		57,940,181
Franklin Templeton VIP – Foreign Securities Fund – Class 2 (FrVIPForSec2) 539,967 shares (cost $7,179,995)		10,934,330
Franklin Templeton VIP – Foreign Securities Fund – Class 3 (FrVIPForSec3) 13,792,535 shares (cost $245,967,464)		278,333,349
Franklin Templeton VIP – Global Income Securities Fund – Class 3 (FrVIPGlInc3) 2,962,612 shares (cost $46,258,514)		49,505,240
Franklin Templeton VIP – Income Securities Fund – Class 2 (FrVIPIncSec2) 6,954,334 shares (cost $120,540,546)		120,379,528

(Continued)

4

NATIONWIDE VARIABLE ACCOUNT-II

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

Franklin Templeton VIP – Rising Dividends Securities Fund – Class 2 (FrVIPRisDiv2) 5,998,153 shares (cost $103,717,239)	$	115,584,405
Franklin Templeton VIP – Small Cap Value Securities Fund – Class 2 (FrVIPSCapV2) 4,017,560 shares (cost $69,773,155)		68,700,269
Janus Aspen Series – Balanced Portfolio – Service Shares (JAspBal) 443,522 shares (cost $11,650,016)		13,784,658
Janus Aspen Series – Forty Portfolio – Service Shares (JAspForty) 1,733,660 shares (cost $50,386,669)		70,733,337
Janus Aspen Series – Global Technology Portfolio – Service II Shares (JAspGlTechS2) 1,076,608 shares (cost $4,252,271)		5,684,490
Janus Aspen Series – Global Technology Portfolio – Service Shares (JAspGlTechS) 695,145 shares (cost $2,472,480)		3,600,852
Janus Aspen Series – INTECH Risk-Managed Core Portfolio – Service Shares (JAspRMgCore) 415,462 shares (cost $5,453,100)		5,521,487
Janus Aspen Series – International Growth Portfolio – Service II Shares (JAspIntGroS2) 3,288,420 shares (cost $164,932,877)		213,023,876
Janus Aspen Series – International Growth Portfolio – Service Shares (JAspIntGroS) 259,376 shares (cost $6,548,324)		16,732,339
JPMorgan Series Trust II – Mid Cap Value Portfolio (JPM2MdCap) 435,447 shares (cost $12,136,989)		13,355,173
Lehman Brothers AMT – Short Duration Bond Portfolio – I Class (LBTShrtDBd) 32,714,647 shares (cost $425,805,194)		425,290,417
MFS VIT – Investors Growth Stock Series – Service Class (MFSInvGrStS) 1,954,271 shares (cost $17,570,934)		22,610,914
MFS VIT – Value Series – Service Class (MFSValueS) 5,812,378 shares (cost $81,990,048)		87,883,156
MTB Large-Cap Growth Fund II (MTBLgCapGr) 102,016 shares (cost $1,019,890)		1,130,342
MTB Large-Cap Value Fund II (MTBLgCapV) 139,313 shares (cost $1,544,359)		1,613,239
MTB Managed Allocation Fund – Aggressive Growth II (MTBAggGr) 35,889 shares (cost $415,695)		429,232
MTB Managed Allocation Fund – Conservative Growth II (MTBConGr) 8,821 shares (cost $90,744)		92,002
MTB Managed Allocation Fund – Moderate Growth II (MTBModGr) 775,551 shares (cost $8,267,899)		8,383,705
Nationwide VIT – American Funds Asset Allocation Fund – Class II (NVITAstAll2) 23,813,323 shares (cost $458,062,562)		460,787,805
Nationwide VIT – American Funds Bond Fund – Class II (NVITBnd2) 11,669,974 shares (cost $135,158,844)		130,937,108
Nationwide VIT – American Funds Global Growth Fund – Class II (NVITGlobGr2) 2,486,729 shares (cost $60,342,766)		64,853,899
Nationwide VIT – American Funds Growth – Income Fund – Class II (NVITGroInc2) 1,833,615 shares (cost $82,815,539)		79,872,277
Nationwide VIT – American Funds Growth Fund – Class II (NVITGrowth2) 1,763,795 shares (cost $121,488,565)		127,275,441
Nationwide VIT – Federated High Income Bond Fund – Class I (NVITFHiInc) 2,076,690 shares (cost $16,784,468)		15,865,909
Nationwide VIT – Federated High Income Bond Fund – Class III (NVITFHiInc3) 5,358,514 shares (cost $42,377,519)		40,885,462
Nationwide VIT – Gartmore Emerging Markets Fund – Class I (NVITEmMrkts) 62,131 shares (cost $701,316)		1,404,776

(Continued)

5

NATIONWIDE VARIABLE ACCOUNT-II

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

Nationwide VIT – Gartmore Emerging Markets Fund – Class II (NVITEmMrkts2) 296,138 shares (cost $3,565,660)	$	6,651,262
Nationwide VIT – Gartmore Emerging Markets Fund – Class III (NVITEmMrkts3) 4,256,017 shares (cost $68,038,684)		96,143,425
Nationwide VIT – Gartmore Emerging Markets Fund – Class VI (NVITEmMrkts6) 4,856,714 shares (cost $84,753,887)		109,664,598
Nationwide VIT – Gartmore Global Utilities Fund – Class II (NVITGlUtl2) 77,365 shares (cost $819,969)		952,360
Nationwide VIT – Gartmore Global Utilities Fund – Class III (NVITGlUtl3) 1,026,536 shares (cost $12,926,806)		12,626,390
Nationwide VIT – Gartmore International Growth Fund – Class I (NVITIntGro) 8,751 shares (cost $58,991)		123,039
Nationwide VIT – Gartmore International Growth Fund – Class III (NVITIntGro3) 2,691,483 shares (cost $28,736,289)		37,869,162
Nationwide VIT – Gartmore Worldwide Leaders Fund – Class III (NVITWLead3) 397,801 shares (cost $6,545,172)		7,550,259
Nationwide VIT – Global Financial Services Fund – Class II (NVITGlFin2) 128,158 shares (cost $1,555,830)		1,389,233
Nationwide VIT – Global Financial Services Fund – Class III (NVITGlFin3) 281,778 shares (cost $3,745,701)		3,068,561
Nationwide VIT – Global Health Sciences Fund – Class II (NVITGlHlth2) 187,149 shares (cost $1,961,038)		2,178,416
Nationwide VIT – Global Health Sciences Fund – Class III (NVITGlHlth3) 581,507 shares (cost $6,319,465)		6,861,778
Nationwide VIT – Global Health Sciences Fund – Class VI (NVITGlHlth6) 1,295,208 shares (cost $14,126,291)		15,179,832
Nationwide VIT – Global Technology and Communications Fund – Class I (NVITGlTech) 67,365 shares (cost $227,711)		346,256
Nationwide VIT – Global Technology and Communications Fund – Class II (NVITGlTech2) 301,157 shares (cost $1,184,833)		1,535,900
Nationwide VIT – Global Technology and Communications Fund – Class III (NVITGlTech3) 1,195,731 shares (cost $5,277,414)		6,193,888
Nationwide VIT – Global Technology and Communications Fund – Class VI (NVITGlTech6) 3,117,885 shares (cost $14,412,986)		15,963,572
Nationwide VIT – Government Bond Fund – Class I (NVITGvtBd) 49,849,748 shares (cost $584,202,064)		579,752,572
Nationwide VIT – Growth Fund – Class I (NVITGrowth) 4,266,722 shares (cost $39,350,496)		61,867,471
Nationwide VIT – International Index Fund – Class VIII (NVITIntIdx8) 1,000,345 shares (cost $11,447,406)		11,614,006
Nationwide VIT – International Value Fund – Class II (NVITIntVal2) 142,421 shares (cost $2,069,444)		2,483,822
Nationwide VIT – International Value Fund – Class III (NVITIntVal3) 1,486,580 shares (cost $24,486,293)		25,911,089
Nationwide VIT – International Value Fund – Class VI (NVITIntVal6) 15,777,427 shares (cost $280,472,212)		274,211,674
Nationwide VIT – Investor Destinations Aggressive Fund – Class II (NVITIDAgg2) 43,777,482 shares (cost $508,102,714)		595,373,759
Nationwide VIT – Investor Destinations Conservative Fund – Class II (NVITIDCon2) 14,937,827 shares (cost $155,065,604)		155,353,401
Nationwide VIT – Investor Destinations Moderate Fund – Class II (NVITIDMod2) 177,903,424 shares (cost $2,053,311,655)		2,213,118,596

(Continued)

6

NATIONWIDE VARIABLE ACCOUNT-II

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

Nationwide VIT – Investor Destinations Moderately Aggressive Fund – Class II (NVITIDModAg2) 131,509,820 shares (cost $1,573,110,087)	$	1,754,340,995
Nationwide VIT – Investor Destinations Moderately Conservative Fund – Class II (NVITIDModCon2) 44,512,015 shares (cost $491,311,792)		505,211,369
Nationwide VIT – J.P. Morgan Balanced Fund – Class I (NVITJPBal) 300,395 shares (cost $3,203,906)		3,289,324
Nationwide VIT – Mid Cap Growth Fund – Class I (NVITMdCpGr) 426,280 shares (cost $12,259,591)		13,866,876
Nationwide VIT – Mid Cap Growth Fund – Class II (NVITMdCpGr2) 8,920,844 shares (cost $269,544,381)		287,786,412
Nationwide VIT – Mid Cap Index Fund – Class I (NVITMidCap) 6,352,315 shares (cost $109,084,606)		121,837,403
Nationwide VIT – Money Market Fund – Class I (NVITMyMkt) 641,214,026 shares (cost $641,214,026)		641,214,026
Nationwide VIT – Multi-Manager Small Cap Growth Fund – Class I (NVITSmCapGr) 603,385 shares (cost $9,715,055)		10,866,955
Nationwide VIT – Multi-Manager Small Cap Growth Fund – Class II (NVITSmCapGr2) 1,520,973 shares (cost $25,719,223)		26,997,277
Nationwide VIT – Multi-Manager Small Cap Value Fund – Class I (NVITSmCapVal) 7,303,990 shares (cost $85,013,782)		72,163,419
Nationwide VIT – Multi-Manager Small Cap Value Fund – Class II (NVITSmCapVal2) 2,984,127 shares (cost $35,995,113)		29,125,080
Nationwide VIT – Multi-Manager Small Company Fund – Class I (NVITSmComp) 7,035,150 shares (cost $145,073,583)		156,250,692
Nationwide VIT – Multi-Manager Small Company Fund – Class II (NVITSmComp2) 4,558,464 shares (cost $107,501,050)		99,556,864
Nationwide VIT – Nationwide Fund – Class I (NVITNWFund) 21,593,266 shares (cost $240,002,254)		293,452,491
Nationwide VIT – Nationwide Fund – Class II (NVITNWFund2) 29,908,417 shares (cost $391,715,890)		404,959,967
Nationwide VIT – Nationwide Leaders Fund – Class III (NVITNWLead3) 509,674 shares (cost $7,037,084)		6,661,441
Nationwide VIT – U.S. Growth Leaders Fund – Class II (NVITUSGro2) 1,813,607 shares (cost $20,245,036)		23,232,311
Nationwide VIT – U.S. Growth Leaders Fund – Class III (NVITUSGro3) 454,412 shares (cost $5,132,609)		5,902,811
Nationwide VIT – Van Kampen Comstock Value Fund – Class II (NVITVKVal2) 27,577,919 shares (cost $339,599,685)		315,767,171
Nationwide VIT – Van Kampen Multi Sector Bond Fund – Class I (NVITMltSec) 6,657,518 shares (cost $65,703,931)		65,643,123
Neuberger Berman AMT – Fasciano Portfolio – S Class Shares (NBTAFasc) 416,048 shares (cost $5,887,518)		6,032,696
Neuberger Berman AMT – Growth Portfolio – Class I (NBTAGro) 7,426,750 shares (cost $70,313,126)		143,336,281
Neuberger Berman AMT – Guardian Portfolio – I Class Shares (NBTAGuard) 730,498 shares (cost $11,139,774)		15,420,819
Neuberger Berman AMT – International Portfolio – Class S (NBTAInt) 21,577,606 shares (cost $303,952,393)		293,671,215
Neuberger Berman AMT – Mid-Cap Growth Portfolio – Class S (NBTAMCGrS) 389,594 shares (cost $7,952,075)		10,959,277
Neuberger Berman AMT – Partners Portfolio – Class I (NBTAPart) 8,766,698 shares (cost $138,365,807)		182,084,311

(Continued)

7

NATIONWIDE VARIABLE ACCOUNT-II

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

Neuberger Berman AMT – Regency Portfolio – Class S (NBTARegS) 963,606 shares (cost $17,225,997)	$	16,737,835
Neuberger Berman AMT – Socially Responsive Portfolio Class I (NBTSocRes) 27,945,419 shares (cost $465,933,710)		500,502,463
Oppenheimer VAF – Balanced Fund – Non-Service Shares (OppBal) 7,260,608 shares (cost $112,474,467)		119,146,574
Oppenheimer VAF – Capital Appreciation Fund – Service Class (OppCapApS) 1,482,782 shares (cost $54,040,038)		69,364,525
Oppenheimer VAF – Capital Appreciation Fund – Non-Service Shares (OppCapAp) 1,894,428 shares (cost $65,007,881)		89,379,132
Oppenheimer VAF – Core Bond Fund – Non-Service Shares (OppBdFd) 9,241,777 shares (cost $101,096,343)		102,214,059
Oppenheimer VAF – Global Securities Fund – Class 3 (OppGlSec3) 3,064,295 shares (cost $85,220,128)		112,827,331
Oppenheimer VAF – Global Securities Fund – Class 4 (OppGlSec4) 2,875,725 shares (cost $91,053,299)		104,331,294
Oppenheimer VAF – Global Securities Fund – Non-Service Shares (OppGlSec) 6,787,088 shares (cost $138,923,226)		248,407,407
Oppenheimer VAF – Global Securities Fund – Service Class (OppGlSecS) 567,563 shares (cost $15,273,914)		20,585,497
Oppenheimer VAF – High Income Fund – Class 3 (OppHighInc3) 58,700 shares (cost $474,226)		468,427
Oppenheimer VAF – High Income Fund – Class 4 (OppHighInc4) 1,188,538 shares (cost $9,610,720)		9,472,651
Oppenheimer VAF – High Income Fund – Non-Service Shares (OppHighInc) 64,220 shares (cost $524,381)		510,548
Oppenheimer VAF – High Income Fund – Service Class (OppHighIncS) 3,257,482 shares (cost $26,502,146)		25,701,532
Oppenheimer VAF – Main Street Small Cap Fund® – Non-Service Shares (OppMStSCap) 224,834 shares (cost $4,354,111)		4,091,979
Oppenheimer VAF – Main Street Small Cap Fund® – Service Class (OppMStSCapS) 6,968,895 shares (cost $128,261,977)		125,649,184
Oppenheimer VAF – Main Street® – Non-Service Shares (OppMSt) 1,025,575 shares (cost $20,262,677)		26,264,973
Oppenheimer VAF – Main Street® – Service Class (OppMStS) 15,870,992 shares (cost $381,595,121)		402,805,768
Oppenheimer VAF – Mid Cap Fund – Non-Service Shares (OppMidCap) 309,236 shares (cost $14,219,040)		16,720,407
Pioneer VCT – Pioneer Small Cap Value Portfolio – Class I Shares (PioVSmCapV) 90,485 shares (cost $1,490,623)		1,173,589
Putnam VT – Growth and Income Fund – IB Shares (PVTGroInc) 297,418 shares (cost $7,352,466)		6,876,314
Putnam VT – International Equity Fund – IB Shares (PVTIntlEq) 80,433 shares (cost $1,127,398)		1,525,012
Putnam VT – Voyager Fund – IB Shares (PVTVoygr) 71,581 shares (cost $1,970,185)		2,271,252
T. Rowe Price Blue Chip Growth Portfolio – II (TRoeBlChip2) 11,417,862 shares (cost $122,649,355)		133,588,990
T. Rowe Price Equity Income Portfolio – II (TRowEqInc2) 3,228,930 shares (cost $78,075,754)		76,364,203
T. Rowe Price Limited Term Bond Portfolio – Class II (TRowLtdTBd2) 6,380,681 shares (cost $31,306,262)		31,584,373

(Continued)

8

NATIONWIDE VARIABLE ACCOUNT-II

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

The Dreyfus Socially Responsible Growth Fund, Inc. – Initial Shares (DrySRGro) 2,371,543 shares (cost $65,022,352)	$	72,332,073
Van Eck Worldwide Insurance Trust – Bond Fund – Class R1 (VEWrldBdR1) 735,802 shares (cost $8,501,039)		8,910,560
Van Eck Worldwide Insurance Trust – Bond Fund – Initial Class (VEWrldBd) 1,577,748 shares (cost $19,142,007)		19,122,306
Van Eck Worldwide Insurance Trust – Emerging Markets Fund – Class R1 (VEWrldEMktR1) 1,279,564 shares (cost $28,410,361)		35,418,334
Van Eck Worldwide Insurance Trust – Emerging Markets Fund – Initial Class (VEWrldEMkt) 1,600,046 shares (cost $24,838,989)		44,353,288
Van Eck Worldwide Insurance Trust – Hard Assets Fund – Class R1 (VEWrldHAsR1) 1,118,757 shares (cost $34,540,549)		46,070,413
Van Eck Worldwide Insurance Trust – Hard Assets Fund – Initial Class (VEWrldHAs) 1,417,900 shares (cost $24,979,802)		58,403,291
Van Kampen UIF – Core Plus Fixed Income Portfolio – Class I (VKUCorPlus) 307,257 shares (cost $3,513,560)		3,558,037
Van Kampen UIF – Core Plus Fixed Income Portfolio – Class II (VKUCorPlus2) 24,936,700 shares (cost $282,273,877)		286,273,312
Van Kampen UIF – Emerging Markets Debt Portfolio – Class I (VKUEmMkt) 818,373 shares (cost $6,801,388)		6,980,718
Van Kampen UIF – Emerging Markets Debt Portfolio – Class II (VKUEmMkt2) 231,508 shares (cost $1,960,649)		1,965,505
Van Kampen UIF – U.S. Real Estate Portfolio – Class I (VKUUSRE) 5,514,179 shares (cost $108,003,191)		121,587,649
Van Kampen UIF – U.S. Real Estate Portfolio – Class II (VKUUSRE2) 3,754,719 shares (cost $92,241,144)		81,927,965
Victory VIF – Diversified Stock Fund Class A Shares (VicDivrStk) 80,598 shares (cost $911,270)		1,063,087
Wells Fargo AVT – Discovery FundSM (WFVDisc) 3,471,771 shares (cost $38,410,793)		69,817,324
Wells Fargo AVT – Large Company Growth Fund (WFVLgCoGro) 13,214 shares (cost $114,621)		136,369
Wells Fargo AVT – Money Market Fund (WFVMMrkt) 17,571 shares (cost $17,571)		17,571
Wells Fargo AVT – Opportunity FundSM (WFVOpp) 13,225,615 shares (cost $252,904,151)		291,360,291
Wells Fargo AVT – Small-Mid Cap Value Fund (WFVSmMdCV) 33 shares (cost $362)		371
Wells Fargo AVT – Total Return Bond Fund (WFTotRetBd) 2,321 shares (cost $22,738)		23,070
Total investments		22,175,210,262
Accounts receivable		50,685
Total assets		22,175,260,947
Accounts payable		–
Contract owners’ equity (note 4)	$	22,175,260,947

See accompanying notes to financial statements.

9

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF OPERATIONS

Year Ended December 31, 2007

Investment activity:		Total		AIMBValue2		AIMCapAp2		AIMCapDev2		AlgerBal		AlgMidCapGr		AlVGrIncB		AlVSmMdCpB
Reinvested dividends	$	398,287,712		179,983		–		–		–		–		260,111		65,964
Mortality and expense risk charges (note 2)		(320,874,514	)	(873,020	)	(270,276	)	(429,544	)	(2,614	)	(7,633	)	(339,289	)	(143,869	)
Net investment income (loss)		77,413,198		(693,037	)	(270,276	)	(429,544	)	(2,614	)	(7,633	)	(79,178	)	(77,905	)
Proceeds from mutual fund shares sold		2,826,655,902		7,627,260		2,666,254		14,778,481		316,770		497,801		4,891,627		2,341,203
Cost of mutual fund shares sold		(2,341,260,773	)	(6,136,438	)	(2,155,498	)	(9,995,785	)	(295,456	)	(508,916	)	(3,694,208	)	(1,865,347	)
Realized gain (loss) on investments		485,395,129		1,490,822		510,756		4,782,696		21,314		(11,115	)	1,197,419		475,856
Change in unrealized gain (loss) on investments		(217,917,170	)	(3,913,690	)	1,229,188		(4,096,869	)	6,981		113,309		(1,435,206	)	(954,005	)
Net gain (loss) on investments		267,477,959		(2,422,868	)	1,739,944		685,827		28,295		102,194		(237,787	)	(478,149	)
Reinvested capital gains		884,447,637		3,025,887		–		1,987,004		8,320		84,212		1,069,949		616,957
Net increase (decrease) in contract owners’ equity resulting from operations	$	1,229,338,794		(90,018	)	1,469,668		2,243,287		34,001		178,773		752,984		60,903
Investment activity:		ACVPBal		ACVPCapAp		ACVPIncGr		ACVPIncGr2		ACVPInflPro2		ACVPInt		ACVPInt2		ACVPInt3
Reinvested dividends	$	1,636,751		–		714,385		231,276		3,325,458		452,389		19,289		233,554
Mortality and expense risk charges (note 2)		(1,018,202	)	(1,909,097	)	(501,571	)	(211,538	)	(1,142,770	)	(854,343	)	(51,365	)	(452,198	)
Net investment income (loss)		618,549		(1,909,097	)	212,814		19,738		2,182,688		(401,954	)	(32,076	)	(218,644	)
Proceeds from mutual fund shares sold		16,938,773		21,834,811		8,994,012		3,318,216		16,217,036		15,811,847		377,135		6,543,273
Cost of mutual fund shares sold		(17,080,958	)	(14,743,279	)	(5,930,531	)	(2,548,607	)	(16,358,131	)	(9,202,621	)	(228,225	)	(3,041,795	)
Realized gain (loss) on investments		(142,185	)	7,091,532		3,063,481		769,609		(141,095	)	6,609,226		148,910		3,501,478
Change in unrealized gain (loss) on investments		(1,703,985	)	46,411,032		(3,535,813	)	(980,678	)	3,465,401		3,452,959		398,558		1,851,629
Net gain (loss) on investments		(1,846,170	)	53,502,564		(472,332	)	(211,069	)	3,324,306		10,062,185		547,468		5,353,107
Reinvested capital gains		3,985,043		–		–		–		–		–		–		–
Net increase (decrease) in contract owners’ equity resulting from operations	$	2,757,422		51,593,467		(259,518	)	(191,331	)	5,506,994		9,660,231		515,392		5,134,463

(Continued)

10

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF OPERATIONS, Continued

Year Ended December 31, 2007

Investment activity:		ACVPInt4		ACVPMdCpV		ACVPMdCpV2		ACVPUltra		ACVPUltra2		ACVPVal		ACVPVal2		ACVPVista1
Reinvested dividends	$	65,151		43,316		146,849		–		–		2,364,868		1,539,333		–
Mortality and expense risk charges (note 2)		(210,663	)	(89,086	)	(471,833	)	(55,577	)	(266,453	)	(1,895,343	)	(1,715,710	)	(75,605	)
Net investment income (loss)		(145,512	)	(45,770	)	(324,984	)	(55,577	)	(266,453	)	469,525		(176,377	)	(75,605	)
Proceeds from mutual fund shares sold		2,413,086		2,781,091		7,635,657		1,534,944		2,807,569		38,167,808		14,654,722		3,807,630
Cost of mutual fund shares sold		(1,461,873	)	(2,597,162	)	(6,470,351	)	(1,411,431	)	(2,477,470	)	(28,569,373	)	(14,293,798	)	(3,330,576	)
Realized gain (loss) on investments		951,213		183,929		1,165,306		123,513		330,099		9,598,435		360,924		477,054
Change in unrealized gain (loss) on investments		1,026,391		(576,330	)	(2,761,280	)	665,830		2,660,033		(29,809,947	)	(16,245,949	)	987,151
Net gain (loss) on investments		1,977,604		(392,401	)	(1,595,974	)	789,343		2,990,132		(20,211,512	)	(15,885,025	)	1,464,205
Reinvested capital gains		–		58,875		233,279		–		–		12,263,481		8,796,015		–
Net increase (decrease) in contract owners’ equity resulting from operations	$	1,832,092		(379,296	)	(1,687,679	)	733,766		2,723,679		(7,478,506	)	(7,265,387	)	1,388,600
Investment activity:		ACVPVista2		AFGrowth		AFHiInc		AFUSGvt		ChScMM		CSTGlobSmCp		CSTIntFoc		CSTSmCapGr
Reinvested dividends	$	–		179,077		156,676		114,880		894,668		–		416,369		–
Mortality and expense risk charges (note 2)		(275,300	)	(245,552	)	(18,781	)	(21,089	)	(196,993	)	(52,984	)	(551,534	)	(991,391	)
Net investment income (loss)		(275,300	)	(66,475	)	137,895		93,791		697,675		(52,984	)	(135,165	)	(991,391	)
Proceeds from mutual fund shares sold		4,851,773		3,522,710		2,286,017		462,162		15,625,495		1,095,064		9,196,694		18,176,817
Cost of mutual fund shares sold		(3,918,504	)	(3,622,757	)	(2,251,307	)	(472,158	)	(15,625,495	)	(658,990	)	(5,251,701	)	(12,389,780	)
Realized gain (loss) on investments		933,269		(100,047	)	34,710		(9,996	)	–		436,074		3,944,993		5,787,037
Change in unrealized gain (loss) on investments		3,233,694		902,392		(139,329	)	(1,552	)	–		(529,304	)	1,913,594		(5,736,186	)
Net gain (loss) on investments		4,166,963		802,345		(104,619	)	(11,548	)	–		(93,230	)	5,858,587		50,851
Reinvested capital gains		–		1,271,561		–		–		–		–		–		–
Net increase (decrease) in contract owners’equity resulting from operations	$	3,891,663		2,007,431		33,276		82,243		697,675		(146,214	)	5,723,422		(940,540	)

(Continued)

11

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF OPERATIONS, Continued

Year Ended December 31, 2007

Investment activity:		DryIPSmCap		DryStkIx		DryStklxS		DryVApp		DryVAppS		DryVDevLdS		DryVGroInc		FedAmLeadS
Reinvested dividends	$	203,896		8,666,964		1,850,870		739,591		332,794		18,460		237,845		27,107
Mortality and expense risk charges (note 2)		(772,046	)	(6,964,444	)	(1,916,329	)	(620,971	)	(366,481	)	(53,579	)	(428,170	)	(34,884	)
Net investment income (loss)		(568,150	)	1,702,520		(65,459	)	118,620		(33,687	)	(35,119	)	(190,325	)	(7,777	)
Proceeds from mutual fund shares sold		9,273,223		112,587,860		11,376,719		10,427,476		6,034,458		1,550,753		8,051,916		500,860
Cost of mutual fund shares sold		(6,818,057	)	(87,803,257	)	(8,783,558	)	(7,184,076	)	(4,804,399	)	(1,673,617	)	(6,833,427	)	(511,158	)
Realized gain (loss) on investments		2,455,166		24,784,603		2,593,161		3,243,400		1,230,059		(122,864	)	1,218,489		(10,298	)
Change in unrealized gain (loss) on investments		(5,013,759	)	(5,280,793	)	1,445,442		(764,379	)	(25,241	)	(767,321	)	(350,037	)	(463,936	)
Net gain (loss) on investments		(2,558,593	)	19,503,810		4,038,603		2,479,021		1,204,818		(890,185	)	868,452		(474,234	)
Reinvested capital gains		2,189,792		–		–		–		–		510,033		1,493,814		242,233
Net increase (decrease) in contract owners’ equity resulting from operations	$	(936,951	)	21,206,330		3,973,144		2,597,641		1,171,131		(415,271	)	2,171,941		(239,778	)
Investment activity:		FedCapApS		FedMrkOp		FedQualBd		FedQualBdS		FidVIPEI		FidVIPEIS2		FidVIPGr		FidVIPGrS2
Reinvested dividends	$	17,718		43,109		720,967		2,337,774		15,096,153		2,962,566		6,157,067		222,165
Mortality and expense risk charges (note 2)		(51,656	)	(64,950	)	(216,020	)	(849,882	)	(12,100,999	)	(2,869,642	)	(9,728,950	)	(1,119,282	)
Net investment income (loss)		(33,938	)	(21,841	)	504,947		1,487,892		2,995,154		92,924		(3,571,883	)	(897,117	)
Proceeds from mutual fund shares sold		627,737		3,791,552		6,235,780		5,981,978		172,226,364		14,137,896		151,176,269		11,548,516
Cost of mutual fund shares sold		(458,625	)	(3,854,462	)	(6,605,847	)	(6,316,994	)	(147,800,837	)	(11,050,835	)	(194,133,657	)	(8,812,471	)
Realized gain (loss) on investments		169,112		(62,910	)	(370,067	)	(335,016	)	24,425,527		3,087,061		(42,957,388	)	2,736,045
Change in unrealized gain (loss) on investments		115,435		(80,754	)	469,113		675,015		(86,433,660	)	(19,046,126	)	209,381,825		11,949,939
Net gain (loss) on investments		284,547		(143,664	)	99,046		339,999		(62,008,133	)	(15,959,065	)	166,424,437		14,685,984
Reinvested capital gains		–		–		–		–		66,552,673		14,939,748		613,327		57,287
Net increase (decrease) in contract owners’ equity resulting from operations	$	250,609		(165,505	)	603,993		1,827,891		7,539,694		(926,393	)	163,465,881		13,846,154

(Continued)

12

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF OPERATIONS, Continued

Year Ended December 31, 2007

Investment activity:		FidVIPHI		FidVIPHIR		FidVIPOv		FidVIPOvR		FidVIPOvS2		FidVIPOvS2R		FidVIPAM		FidVIPCon
Reinvested dividends	$	8,428,095		1,022,553		5,129,563		2,481,062		256,437		1,820,495		16,941,391		6,397,289
Mortality and expense risk charges (note 2)		(1,696,207	)	(102,941	)	(2,092,600	)	(999,946	)	(126,540	)	(928,265	)	(3,730,226	)	(9,611,300	)
Net investment income (loss)		6,731,888		919,612		3,036,963		1,481,116		129,897		892,230		13,211,165		(3,214,011	)
Proceeds from mutual fund shares sold		62,703,102		13,788,014		32,695,599		12,653,074		1,438,401		8,212,765		54,265,038		132,288,799
Cost of mutual fund shares sold		(63,717,289	)	(13,951,751	)	(17,482,677	)	(5,801,263	)	(955,632	)	(5,105,094	)	(56,714,682	)	(100,480,419	)
Realized gain (loss) on investments		(1,014,187	)	(163,737	)	15,212,922		6,851,811		482,769		3,107,671		(2,449,644	)	31,808,380
Change in unrealized gain (loss) on investments		(3,213,240	)	(927,735	)	(5,920,382	)	(2,461,123	)	34,575		425,517		17,639,565		(93,687,021	)
Net gain (loss) on investments		(4,227,427	)	(1,091,472	)	9,292,540		4,390,688		517,344		3,533,188		15,189,921		(61,878,641	)
Reinvested capital gains		–		–		10,719,798		4,937,611		605,213		3,454,152		8,056,729		171,059,909
Net increase (decrease) in contract owners’ equity resulting from operations	$	2,504,461		(171,860	)	23,049,301		10,809,415		1,252,454		7,879,570		36,457,815		105,967,257
Investment activity:		FidVIPConS2		FidVIPIGBdS		FidVIPIGBdS2		FidVIPGrOp		FidVIPMCapS		FidVIPMCapS2		FidVIPVaIS		FidVIPVaIS2
Reinvested dividends	$	2,861,980		752,536		8,538,389		–		121,356		1,039,153		128,930		150,331
Mortality and expense risk charges (note 2)		(5,879,876	)	(259,306	)	(5,457,510	)	(413,842	)	(231,564	)	(3,431,501	)	(213,516	)	(430,332	)
Net investment income (loss)		(3,017,896	)	493,230		3,080,879		(413,842	)	(110,208	)	(2,392,348	)	(84,586	)	(280,001	)
Proceeds from mutual fund shares sold		30,258,502		3,492,881		16,041		6,226,717		2,590,197		28,852,216		6,607,832		7,019,359
Cost of mutual fund shares sold		(21,431,584	)	(3,692,979	)	(17,699	)	(3,853,295	)	(2,370,065	)	(21,070,000	)	(6,414,661	)	(6,827,932	)
Realized gain (loss) on investments		8,826,918		(200,098	)	(1,658	)	2,373,422		220,132		7,782,216		193,171		191,427
Change in unrealized gain (loss) on investments		(51,712,817	)	236,054		5,288,689		3,988,330		736,988		1,323,816		(1,040,611	)	(1,569,302	)
Net gain (loss) on investments		(42,885,899	)	35,956		5,287,031		6,361,752		957,120		9,106,032		(847,440	)	(1,377,875	)
Reinvested capital gains		97,774,253		–		–		–		1,197,867		17,794,132		1,660,822		2,754,390
Net increase (decrease) in contract owners’ equity resulting from operations	$	51,870,458		529,186		8,367,910		5,947,910		2,044,779		24,507,816		728,796		1,096,514

(Continued)

13

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF OPERATIONS, Continued

Year Ended December 31, 2007

Investment activity:		FidVIPEnergyS2		FidVIPFree10S		FidVIPFree10S2		FidVIPFree20S		FidVIPFree20S2		FidVIPFree30S		FidVIPFree30S2		FrVIPDevMrk3
Reinvested dividends	$	102,749		118,448		1,008,341		120,055		1,338,402		72,262		352,309		769,195
Mortality and expense risk charges (note 2)		(1,188,261	)	(48,004	)	(800,273	)	(55,289	)	(976,846	)	(29,845	)	(298,541	)	(626,893	)
Net investment income (loss)		(1,085,512	)	70,444		208,068		64,766		361,556		42,417		53,768		142,302
Proceeds from mutual fund shares sold		8,111,761		2,237,145		6,195,033		659,820		5,522,807		223,419		2,104,639		6,783,404
Cost of mutual fund shares sold		(7,434,508	)	(2,092,331	)	(5,386,342	)	(589,119	)	(4,591,708	)	(194,247	)	(1,720,192	)	(4,926,463	)
Realized gain (loss) on investments		677,253		144,814		808,691		70,701		931,099		29,172		384,447		1,856,941
Change in unrealized gain (loss) on investments		22,153,876		(146,708	)	220,289		(29,909	)	226,850		(11,503	)	131,830		4,448,163
Net gain (loss) on investments		22,831,129		(1,894	)	1,028,980		40,792		1,157,949		17,669		516,277		6,305,104
Reinvested capital gains		4,665,935		102,779		1,113,763		152,908		1,988,265		114,826		707,001		2,542,511
Net increase (decrease) in contract owners’ equity resulting from operations	$	26,411,552		171,329		2,350,811		258,466		3,507,770		174,912		1,277,046		8,989,917
Investment activity:		FrVIPForSec2		FrVIPForSec3		FrVIPGlInc3		FrVIPIncSec2		FrVIPRisDiv2		FrVIPSCapV2		JAspBal		JAspForty
Reinvested dividends	$	217,947		4,046,057		927,045		3,248,158		3,116,819		492,750		315,375		96,446
Mortality and expense risk charges (note 2)		(167,316	)	(3,454,271	)	(512,291	)	(1,492,281	)	(2,207,842	)	(1,133,672	)	(203,095	)	(653,470	)
Net investment income (loss)		50,631		591,786		414,754		1,755,877		908,977		(640,922	)	112,280		(557,024	)
Proceeds from mutual fund shares sold		1,666,273		5,790,151		2,315,380		8,662,507		26,332,728		10,442,719		2,964,144		8,006,559
Cost of mutual fund shares sold		(1,082,681	)	(3,801,318	)	(2,067,494	)	(7,737,355	)	(20,961,290	)	(7,720,033	)	(2,296,298	)	(4,241,951	)
Realized gain (loss) on investments		583,592		1,988,833		247,886		925,152		5,371,438		2,722,686		667,846		3,764,608
Change in unrealized gain (loss) on investments		267,413		13,541,621		2,350,963		(2,969,736	)	(13,232,060	)	(10,194,969	)	338,043		10,754,973
Net gain (loss) on investments		851,005		15,530,454		2,598,849		(2,044,584	)	(7,860,622	)	(7,472,283	)	1,005,889		14,519,581
Reinvested capital gains		497,111		8,774,230		–		602,382		1,911,675		5,066,896		–		–
Net increase (decrease) in contract owners’ equity resulting from operations	$	1,398,747		24,896,470		3,013,603		313,675		(5,039,970	)	(3,046,309	)	1,118,169		13,962,557

(Continued)

14

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF OPERATIONS, Continued

Year Ended December 31, 2007

Investment activity:		JAspGlTechS2		JAspGlTechS		JAspRMgCore		JAspIntGroS2		JAspIntGroS		JPM2MdCap		LBTShrtDBd		MFSInvGrStS
Reinvested dividends	$	17,567		11,479		23,732		770,405		71,766		149,061		10,504,801		19,984
Mortality and expense risk charges (note 2)		(69,406	)	(50,177	)	(58,681	)	(2,394,729	)	(228,474	)	(222,970	)	(5,534,555	)	(391,665	)
Net investment income (loss)		(51,839	)	(38,698	)	(34,949	)	(1,624,324	)	(156,708	)	(73,909	)	4,970,246		(371,681	)
Proceeds from mutual fund shares sold		1,479,542		1,046,294		1,000,245		41,493,829		3,551,713		6,035,424		3,570,670		4,123,105
Cost of mutual fund shares sold		(1,139,873	)	(854,439	)	(998,954	)	(24,077,991	)	(1,494,707	)	(4,851,742	)	(3,622,163	)	(3,249,897	)
Realized gain (loss) on investments		339,669		191,855		1,291		17,415,838		2,057,006		1,183,682		(51,493	)	873,208
Change in unrealized gain (loss) on investments		662,657		529,683		158,956		20,757,709		1,953,928		(1,501,526	)	4,373,193		1,587,059
Net gain (loss) on investments		1,002,326		721,538		160,247		38,173,547		4,010,934		(317,844	)	4,321,700		2,460,267
Reinvested capital gains		–		–		36,765		–		–		751,956		–		–
Net increase (decrease) in contract owners’ equity resulting from operations	$	950,487		682,840		162,063		36,549,223		3,854,226		360,203		9,291,946		2,088,586
Investment activity:		MFSValueS		MTBLgCapGr		MTBLgCapV		MTBAggGr		MTBConGr		MTBModGr		NVITAstAll2		NVITBnd2
Reinvested dividends	$	553,149		4,159		16,572		5,238		2,395		173,567		8,101,799		6,039,000
Mortality and expense risk charges (note 2)		(1,239,218	)	(15,636	)	(22,864	)	(5,772	)	(1,152	)	(126,549	)	(4,434,286	)	(851,183	)
Net investment income (loss)		(686,069	)	(11,477	)	(6,292	)	(534	)	1,243		47,018		3,667,513		5,187,817
Proceeds from mutual fund shares sold		20,131,045		79,978		92,539		50,437		1,695		1,184,221		1,289,581		2,375,337
Cost of mutual fund shares sold		(16,187,619	)	(69,455	)	(77,119	)	(43,138	)	(1,625	)	(1,121,916	)	(1,208,042	)	(2,317,371	)
Realized gain (loss) on investments		3,943,426		10,523		15,420		7,299		70		62,305		81,539		57,966
Change in unrealized gain (loss) on investments		(741,302	)	2,807		(71,080	)	(5,275	)	264		63,901		(962,937	)	(4,637,429	)
Net gain (loss) on investments		3,202,124		13,330		(55,660	)	2,024		334		126,206		(881,398	)	(4,579,463	)
Reinvested capital gains		1,109,528		78,019		57,469		18,885		1,824		259,167		144,817		–
Net increase (decrease) in contract owners’ equity resulting from operations	$	3,625,583		79,872		(4,483	)	20,375		3,401		432,391		2,930,932		608,354

(Continued)

15

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF OPERATIONS, Continued

Year Ended December 31, 2007

Investment activity:		NVITGlobGr2		NVITGroInc2		NVITGrowth2		NVITFHiInc		NVITFHiInc3		NVITEmMrkts		NVITEmMrkts2		NVITEmMrkts3
Reinvested dividends	$	1,228,618		910,178		619,647		1,283,044		2,893,782		8,810		26,530		533,296
Mortality and expense risk charges (note 2)		(604,561	)	(361,677	)	(1,335,621	)	(272,461	)	(558,066	)	(17,386	)	(93,467	)	(1,006,467	)
Net investment income (loss)		624,057		548,501		(715,974	)	1,010,583		2,335,716		(8,576	)	(66,937	)	(473,171	)
Proceeds from mutual fund shares sold		3,724,401		23,824,401		24,515,916		4,196,676		11,026,377		379,411		1,541,585		15,143,880
Cost of mutual fund shares sold		(3,232,278	)	(24,452,420	)	(20,485,172	)	(4,360,232	)	(11,081,776	)	(149,393	)	(881,789	)	(8,852,856	)
Realized gain (loss) on investments		492,123		(628,019	)	4,030,744		(163,556	)	(55,399	)	230,018		659,796		6,291,024
Change in unrealized gain (loss) on investments		2,859,178		(2,943,263	)	3,605,787		(549,973	)	(1,864,058	)	109,023		943,399		12,912,275
Net gain (loss) on investments		3,351,301		(3,571,282	)	7,636,531		(713,529	)	(1,919,457	)	339,041		1,603,195		19,203,299
Reinvested capital gains		–		–		25,869		–		–		136,510		668,182		7,732,403
Net increase (decrease) in contract owners’ equity resulting from operations	$	3,975,358		(3,022,781	)	6,946,426		297,054		416,259		466,975		2,204,440		26,462,531
Investment activity:		NVITEmMrkts6		NVITGlUtl2		NVITGlUtl3		NVITIntGro		NVITIntGro3		NVITWLead3		NVITGlFin2		NVITGlFin3
Reinvested dividends	$	498,355		21,048		316,269		492		142,432		34,592		46,195		113,668
Mortality and expense risk charges (note 2)		(1,239,295	)	(15,549	)	(178,380	)	(1,614	)	(453,973	)	(109,434	)	(25,288	)	(52,411	)
Net investment income (loss)		(740,940	)	5,499		137,889		(1,122	)	(311,541	)	(74,842	)	20,907		61,257
Proceeds from mutual fund shares sold		17,760,306		285,546		6,717,745		39,166		5,262,884		4,633,243		462,087		1,949,195
Cost of mutual fund shares sold		(11,551,995	)	(187,261	)	(5,479,421	)	(18,519	)	(3,296,244	)	(3,276,792	)	(429,663	)	(1,945,186	)
Realized gain (loss) on investments		6,208,311		98,285		1,238,324		20,647		1,966,640		1,356,451		32,424		4,009
Change in unrealized gain (loss) on investments		13,723,638		(113,730	)	(1,592,250	)	(2,047	)	3,044,701		57,833		(302,621	)	(596,623	)
Net gain (loss) on investments		19,931,949		(15,445	)	(353,926	)	18,600		5,011,341		1,414,284		(270,197	)	(592,614	)
Reinvested capital gains		7,529,370		178,906		2,383,457		10,021		2,755,597		–		212,457		474,162
Net increase (decrease) in contract owners’ equity resulting from operations	$	26,720,379		168,960		2,167,420		27,499		7,455,397		1,339,442		(36,833	)	(57,195	)

(Continued)

16

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF OPERATIONS, Continued

Year Ended December 31, 2007

Investment activity:		NVITGlHlth2		NVITGlHlth3		NVITGlHlth6		NVITGlTech		NVITGlTech2		NVITGlTech3		NVITGlTech6		NVITGvtBd
Reinvested dividends	$	246		4,685		7,692		–		–		–		–		21,617,350
Mortality and expense risk charges (note 2)		(33,312	)	(89,382	)	(216,171	)	(5,002	)	(22,191	)	(77,920	)	(167,062	)	(7,526,477	)
Net investment income (loss)		(33,066	)	(84,697	)	(208,479	)	(5,002	)	(22,191	)	(77,920	)	(167,062	)	14,090,873
Proceeds from mutual fund shares sold		389,633		2,099,066		2,971,424		158,868		175,188		3,092,561		3,211,021		15,024,207
Cost of mutual fund shares sold		(365,812	)	(1,958,843	)	(2,794,433	)	(120,980	)	(156,673	)	(2,367,681	)	(2,782,771	)	(15,883,685	)
Realized gain (loss) on investments		23,821		140,223		176,991		37,888		18,515		724,880		428,250		(859,478	)
Change in unrealized gain (loss) on investments		204,176		533,110		1,234,473		30,123		250,553		277,144		1,111,471		13,514,655
Net gain (loss) on investments		227,997		673,333		1,411,464		68,011		269,068		1,002,024		1,539,721		12,655,177
Reinvested capital gains		43,771		130,535		276,420		–		–		–		–		–
Net increase (decrease) in contract owners’ equity resulting from operations	$	238,702		719,171		1,479,405		63,009		246,877		924,104		1,372,659		26,746,050
Investment activity:		NVITGrowth		NVITIntIdx8		NVITIntVal2		NVITIntVal3		NVITIntVal6		NVITIDAgg2		NVITIDCon2		NVITIDMod2
Reinvested dividends	$	106,189		104,202		45,777		621,755		4,319,968		11,651,683		5,200,854		55,528,173
Mortality and expense risk charges (note 2)		(826,658	)	(108,584	)	(42,082	)	(403,941	)	(3,720,879	)	(11,951,933	)	(2,432,390	)	(37,764,517	)
Net investment income (loss)		(720,469	)	(4,382	)	3,695		217,814		599,089		(300,250	)	2,768,464		17,763,656
Proceeds from mutual fund shares sold		11,748,135		1,597,036		567,099		7,823,340		5,030,637		39,541,654		24,032,873		12,017,169
Cost of mutual fund shares sold		(8,534,181	)	(1,352,556	)	(426,419	)	(6,001,616	)	(4,240,084	)	(30,127,975	)	(23,741,944	)	(8,544,062	)
Realized gain (loss) on investments		3,213,954		244,480		140,680		1,821,724		790,553		9,413,679		290,929		3,473,107
Change in unrealized gain (loss) on investments		7,713,002		(115,393	)	(292,064	)	(3,464,042	)	(17,532,969	)	(5,955,926	)	(1,139,808	)	14,706,275
Net gain (loss) on investments		10,926,956		129,087		(151,384	)	(1,642,318	)	(16,742,416	)	3,457,753		(848,879	)	18,179,382
Reinvested capital gains		–		14,888		189,645		2,051,680		14,181,881		19,109,348		3,373,408		31,622,176
Net increase (decrease) in contract owners’ equity resulting from operations	$	10,206,487		139,593		41,956		627,176		(1,961,446	)	22,266,851		5,292,993		67,565,214

(Continued)

17

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF OPERATIONS, Continued

Year Ended December 31, 2007

Investment activity:		NVITIDModAg2		NVITIDModCon2		NVITJPBal		NVITMdCpGr		NVITMdCpGr2		NVITMidCap		NVITMyMkt		NVITSmCapGr
Reinvested dividends	$	37,742,181		13,719,081		77,142		–		–		1,825,534		25,671,027		–
Mortality and expense risk charges (note 2)		(29,430,100	)	(7,431,441	)	(47,136	)	(205,390	)	(3,820,149	)	(1,945,614	)	(8,231,947	)	(149,026	)
Net investment income (loss)		8,312,081		6,287,640		30,006		(205,390	)	(3,820,149	)	(120,080	)	17,439,080		(149,026	)
Proceeds from mutual fund shares sold		13,865,223		19,103,364		1,427,166		5,926,626		8,822,811		37,376,539		224,126,887		3,715,467
Cost of mutual fund shares sold		(8,750,789	)	(17,046,058	)	(1,268,160	)	(4,318,829	)	(6,120,075	)	(26,789,566	)	(224,126,887	)	(3,001,294	)
Realized gain (loss) on investments		5,114,434		2,057,306		159,006		1,607,797		2,702,736		10,586,973		–		714,173
Change in unrealized gain (loss) on investments		16,619,247		(4,024,461	)	(178,937	)	(208,038	)	10,592,206		(6,362,000	)	–		259,737
Net gain (loss) on investments		21,733,681		(1,967,155	)	(19,931	)	1,399,759		13,294,942		4,224,973		–		973,910
Reinvested capital gains		31,508,133		11,304,928		100,860		–		–		3,813,927		–		–
Net increase (decrease) in contract owners’ equity resulting from operations	$	61,553,895		15,625,413		110,935		1,194,369		9,474,793		7,918,820		17,439,080		824,884
Investment activity:		NVITSmCapGr2		NVITSmCapVal		NVITSmCapVal2		NVITSmComp		NVITSmComp2		NVITNWFund		NVITNWFund2		NVITNWLead3
Reinvested dividends	$	–		997,516		325,728		150,275		–		3,288,765		2,759,031		75,073
Mortality and expense risk charges (note 2)		(275,339	)	(1,246,975	)	(553,865	)	(2,407,481	)	(1,510,106	)	(4,251,996	)	(5,388,990	)	(94,682	)
Net investment income (loss)		(275,339	)	(249,459	)	(228,137	)	(2,257,206	)	(1,510,106	)	(963,231	)	(2,629,959	)	(19,609	)
Proceeds from mutual fund shares sold		2,651,050		29,281,895		14,427,834		38,998,758		24,385,413		63,658,746		6,134,184		2,662,951
Cost of mutual fund shares sold		(2,135,593	)	(23,070,379	)	(14,028,979	)	(27,640,890	)	(23,163,212	)	(54,115,853	)	(4,519,090	)	(2,635,444	)
Realized gain (loss) on investments		515,457		6,211,516		398,855		11,357,868		1,222,201		9,542,893		1,615,094		27,507
Change in unrealized gain (loss) on investments		383,434		(23,099,324	)	(7,289,825	)	(29,995,311	)	(13,256,004	)	(2,088,130	)	(885,898	)	(374,270	)
Net gain (loss) on investments		898,891		(16,887,808	)	(6,890,970	)	(18,637,443	)	(12,033,803	)	7,454,763		729,196		(346,763	)
Reinvested capital gains		–		10,842,772		4,369,559		23,765,705		12,722,927		15,101,664		13,993,209		1,026,221
Net increase (decrease) in contract owners’ equity resulting from operations	$	623,552		(6,294,495	)	(2,749,548	)	2,871,056		(820,982	)	21,593,196		12,092,446		659,849

(Continued)

18

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF OPERATIONS,

Continued Year Ended December 31, 2007

Investment activity:		NVITUSGro2		NVITUSGro3		NVITVKVal2		NVITMltSec		NBTAFasc		NBTAGro		NBTAGuard		NBTAInt
Reinvested dividends	$	–		–		4,057,600		2,419,761		–		–		44,509		4,798,116
Mortality and expense risk charges (note 2)		(349,562	)	(82,972	)	(4,790,568	)	(866,846	)	(99,651	)	(1,952,495	)	(232,939	)	(3,904,768	)
Net investment income (loss)		(349,562	)	(82,972	)	(732,968	)	1,552,915		(99,651	)	(1,952,495	)	(188,430	)	893,348
Proceeds from mutual fund shares sold		4,324,229		3,335,445		36,958,546		7,893,545		2,081,050		28,741,727		5,340,433		20,829,906
Cost of mutual fund shares sold		(3,904,514	)	(3,099,649	)	(31,216,217	)	(7,801,006	)	(1,775,295	)	(17,536,592	)	(3,111,883	)	(17,183,102	)
Realized gain (loss) on investments		419,715		235,796		5,742,329		92,539		305,755		11,205,135		2,228,550		3,646,804
Change in unrealized gain (loss) on investments		3,756,289		1,033,629		(35,248,122	)	121,056		(345,149	)	18,662,353		(992,676	)	(25,301,310	)
Net gain (loss) on investments		4,176,004		1,269,425		(29,505,793	)	213,595		(39,394	)	29,867,488		1,235,874		(21,654,506	)
Reinvested capital gains		–		–		14,670,431		2,979		47,921		–		–		16,952,840
Net increase (decrease) in contract owners’ equity resulting from operations	$	3,826,442		1,186,453		(15,568,330	)	1,769,489		(91,124	)	27,914,993		1,047,444		(3,808,318	)
Investment activity:		NBTAMCGrS		NBTAPart		NBTARegS		NBTSocRes		OppBal		OppCapApS		OppCapAp		OppBdFd
Reinvested dividends	$	–		1,185,567		65,975		382,678		3,444,847		6,365		223,821		5,738,622
Mortality and expense risk charges (note 2)		(155,544	)	(2,635,639	)	(262,064	)	(6,616,872	)	(1,763,344	)	(1,070,031	)	(1,275,654	)	(1,468,112	)
Net investment income (loss)		(155,544	)	(1,450,072	)	(196,089	)	(6,234,194	)	1,681,503		(1,063,666	)	(1,051,833	)	4,270,510
Proceeds from mutual fund shares sold		2,387,979		41,491,768		8,629,261		13,627,923		24,531,197		8,364,909		23,407,697		20,193,414
Cost of mutual fund shares sold		(1,396,889	)	(28,496,567	)	(8,219,439	)	(9,758,876	)	(24,220,719	)	(6,619,590	)	(15,412,973	)	(19,035,107	)
Realized gain (loss) on investments		991,090		12,995,201		409,822		3,869,047		310,478		1,745,319		7,994,724		1,158,307
Change in unrealized gain (loss) on investments		884,746		(15,107,994	)	(654,737	)	14,801,627		(9,279,705	)	6,879,777		4,577,013		(2,274,931	)
Net gain (loss) on investments		1,875,836		(2,112,793	)	(244,915	)	18,670,674		(8,969,227	)	8,625,096		12,571,737		(1,116,624	)
Reinvested capital gains		–		18,552,371		427,951		1,439,364		10,773,436		–		–		–
Net increase (decrease) in contract owners’ equity resulting from operations	$	1,720,292		14,989,506		(13,053	)	13,875,844		3,485,712		7,561,430		11,519,904		3,153,886

(Continued)

19

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF OPERATIONS, Continued

Year Ended December 31, 2007

Investment activity:		OppGlSec3		OppGlSec4		OppGlSec		OppGlSecS		OppHighInc3		OppHighInc4		OppHighInc		OppHighIncS
Reinvested dividends	$	1,626,523		1,112,648		3,836,961		259,961		–		–		57,320		2,828,993
Mortality and expense risk charges (note 2)		(1,612,510	)	(1,522,156	)	(3,729,460	)	(324,058	)	(3,811	)	(73,737	)	(10,934	)	(558,894	)
Net investment income (loss)		14,013		(409,508	)	107,501		(64,097	)	(3,811	)	(73,737	)	46,386		2,270,099
Proceeds from mutual fund shares sold		18,834,335		7,255,096		64,014,581		2,882,749		699,545		6,335,296		1,359,427		26,151,165
Cost of mutual fund shares sold		(10,218,573	)	(4,975,637	)	(30,827,446	)	(2,038,853	)	(714,960	)	(6,528,579	)	(1,344,225	)	(26,264,190	)
Realized gain (loss) on investments		8,615,762		2,279,459		33,187,135		843,896		(15,415	)	(193,283	)	15,202		(113,025	)
Change in unrealized gain (loss) on investments		(8,487,804	)	(2,392,817	)	(32,914,580	)	(858,575	)	(5,799	)	(138,069	)	(53,334	)	(2,341,567	)
Net gain (loss) on investments		127,958		(113,358	)	272,555		(14,679	)	(21,214	)	(331,352	)	(38,132	)	(2,454,592	)
Reinvested capital gains		5,921,773		4,840,272		13,947,556		1,087,160		–		–		–		–
Net increase (decrease) in contract owners’ equity resulting from operations	$	6,063,744		4,317,406		14,327,612		1,008,384		(25,025	)	(405,089	)	8,254		(184,493	)
Investment activity:		OppMStSCap		OppMStSCapS		OppMSt		OppMStS		OppMidCap		PioVSmCapV		PVTGroInc		PVTIntlEq
Reinvested dividends	$	9,395		131,183		285,853		2,019,397		–		9,136		106,163		48,640
Mortality and expense risk charges (note 2)		(49,056	)	(1,801,160	)	(380,328	)	(5,577,498	)	(240,177	)	(13,356	)	(129,852	)	(25,404	)
Net investment income (loss)		(39,661	)	(1,669,977	)	(94,475	)	(3,558,101	)	(240,177	)	(4,220	)	(23,689	)	23,236
Proceeds from mutual fund shares sold		991,705		7,914,261		6,510,421		33,852,416		4,384,551		152,148		1,558,117		376,219
Cost of mutual fund shares sold		(875,792	)	(5,591,499	)	(4,319,552	)	(25,562,790	)	(3,211,996	)	(164,119	)	(1,361,825	)	(251,056	)
Realized gain (loss) on investments		115,913		2,322,762		2,190,869		8,289,626		1,172,555		(11,971	)	196,292		125,163
Change in unrealized gain (loss) on investments		(399,329	)	(9,482,308	)	(1,174,857	)	(3,241,859	)	7,421		(385,889	)	(1,946,049	)	(244,489	)
Net gain (loss) on investments		(283,416	)	(7,159,546	)	1,016,012		5,047,767		1,179,976		(397,860	)	(1,749,757	)	(119,326	)
Reinvested capital gains		100,187		2,837,156		–		–		–		299,112		1,219,908		210,562
Net increase (decrease) in contract owners’ equity resulting from operations	$	(222,890	)	(5,992,367	)	921,537		1,489,666		939,799		(102,968	)	(553,538	)	114,472

(Continued)

20

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF OPERATIONS, Continued

Year Ended December 31, 2007

Investment activity:		PVTVoygr		TRoeBlChip2		TRowEqInc2		TRowLtdTBd2		DrySRGro		VEWrldBdR1		VEWrldBd		VEWrldEMktR1
Reinvested dividends	$	–		112,717		1,084,430		634,589		425,983		464,606		1,329,446		119,514
Mortality and expense risk charges (note 2)		(42,282	)	(1,681,735	)	(1,108,196	)	(256,202	)	(1,044,100	)	(110,706	)	(271,144	)	(414,653	)
Net investment income (loss)		(42,282	)	(1,569,018	)	(23,766	)	378,387		(618,117	)	353,900		1,058,302		(295,139	)
Proceeds from mutual fund shares sold		950,174		4,715,077		8,746,208		1,521,806		16,200,502		2,415,388		4,693,351		12,182,108
Cost of mutual fund shares sold		(777,345	)	(3,661,497	)	(7,697,479	)	(1,520,951	)	(21,135,423	)	(2,611,071	)	(5,150,352	)	(8,823,753	)
Realized gain (loss) on investments		172,829		1,053,580		1,048,729		855		(4,934,921	)	(195,683	)	(457,001	)	3,358,355
Change in unrealized gain (loss) on investments		(42,275	)	9,175,145		(5,255,297	)	241,676		10,518,224		502,780		957,901		1,029,821
Net gain (loss) on investments		130,554		10,228,725		(4,206,568	)	242,531		5,583,303		307,097		500,900		4,388,176
Reinvested capital gains		–		–		4,427,360		–		–		–		–		4,720,791
Net increase (decrease) in contract owners’ equity resulting from operations	$	88,272		8,659,707		197,026		620,918		4,965,186		660,997		1,559,202		8,813,828
Investment activity:		VEWrldEMkt		VEWrldHAsR1		VEWrldHAs		VKUCorPlus		VKUCorPlus2		VKUEmMkt		VKUEmMkt2		VKUUSRE
Reinvested dividends	$	199,109		43,827		65,608		99,667		7,194,191		601,069		160,978		2,002,276
Mortality and expense risk charges (note 2)		(585,420	)	(524,201	)	(704,291	)	(34,651	)	(3,591,255	)	(110,456	)	(32,681	)	(2,480,286	)
Net investment income (loss)		(386,311	)	(480,374	)	(638,683	)	65,016		3,602,936		490,613		128,297		(478,010	)
Proceeds from mutual fund shares sold		11,896,732		12,549,276		10,016,352		838,181		902,376		2,941,743		566,251		72,774,266
Cost of mutual fund shares sold		(5,593,772	)	(8,613,606	)	(3,829,605	)	(820,802	)	(944,472	)	(3,051,957	)	(605,635	)	(33,838,215	)
Realized gain (loss) on investments		6,302,960		3,935,670		6,186,747		17,379		(42,096	)	(110,214	)	(39,384	)	38,936,051
Change in unrealized gain (loss) on investments		(536,696	)	5,938,356		7,046,890		24,449		3,634,710		(238,725	)	(55,822	)	(83,713,845	)
Net gain (loss) on investments		5,766,264		9,874,026		13,233,637		41,828		3,592,614		(348,939	)	(95,206	)	(44,777,794	)
Reinvested capital gains		7,864,824		4,275,584		6,400,431		–		–		256,821		69,222		15,636,180
Net increase (decrease) in contract owners’ equity resulting from operations	$	13,244,777		13,669,236		18,995,385		106,844		7,195,550		398,495		102,313		(29,619,624	)

(Continued)

21

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF OPERATIONS, Continued

Year Ended December 31, 2007

Investment activity:		VKUUSRE2		VicDivrStk		WFVDisc		WFVLgCoGro		WFVMMrkt		WFVOpp		WFVSmMdCV		WFTotRetBd
Reinvested dividends	$	1,034,007		6,672		–		–		796		1,938,298		–		1,027
Mortality and expense risk charges (note 2)		(1,693,524	)	(14,540	)	(955,911	)	(2,929	)	(261	)	(4,330,503	)	(1	)	(259	)
Net investment income (loss)		(659,517	)	(7,868	)	(955,911	)	(2,929	)	535		(2,392,205	)	(1	)	768
Proceeds from mutual fund shares sold		32,835,996		29,654		13,564,238		10,870		880,757		66,169,840		11		264
Cost of mutual fund shares sold		(20,338,549	)	(22,827	)	(7,989,948	)	(9,724	)	(880,757	)	(58,411,237	)	(10	)	(265	)
Realized gain (loss) on investments		12,497,447		6,827		5,574,290		1,146		–		7,758,603		1		(1	)
Change in unrealized gain (loss) on investments		(41,769,776	)	189		8,715,338		8,869		–		(32,879,682	)	9		325
Net gain (loss) on investments		(29,272,329	)	7,016		14,289,628		10,015		–		(25,121,079	)	10		324
Reinvested capital gains		9,597,092		82,411		–		–		–		45,422,273		–		–
Net increase (decrease) in contract owners’ equity resulting from operations	$	(20,334,754	)	81,559		13,333,717		7,086		535		17,908,989		9		1,092

See accompanying notes to financial statements.

22

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY

Years Ended December 31, 2007 and 2006

		Total				AIMBValue2				AIMCapAp2				AIMCapDev2
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	77,413,198		54,164,827		(693,037	)	(746,485	)	(270,276	)	(215,687	)	(429,544	)	(311,518	)
Realized gain (loss) on investments		485,395,129		246,773,710		1,490,822		1,399,133		510,756		209,943		4,782,696		1,017,441
Change in unrealized gain (loss) on investments		(217,917,170	)	953,363,338		(3,913,690	)	2,478,940		1,229,188		556,447		(4,096,869	)	1,347,726
Reinvested capital gains		884,447,637		491,388,560		3,025,887		2,207,948		–		–		1,987,004		363,534
Net increase (decrease) in contract owners’ equity resulting from operations		1,229,338,794		1,745,690,435		(90,018	)	5,339,536		1,469,668		550,703		2,243,287		2,417,183
Equity transactions:
Purchase payments received from contract owners (note 3)		5,383,787,102		4,413,387,374		5,491,976		6,289,141		1,949,580		2,473,729		5,068,365		3,496,551
Transfers between funds		–		–		(4,067,516	)	(4,893,399	)	976,741		555,533		1,128,624		498,823
Redemptions (note 3)		(2,290,276,483	)	(2,209,952,262	)	(3,384,442	)	(3,079,310	)	(1,139,095	)	(745,118	)	(2,375,924	)	(1,288,377	)
Annuity benefits		(2,273,176	)	(1,824,897	)	(9	)	–		(500	)	(212	)	–		–
Annual contract maintenance charges (note 2)		(10,969,296	)	(4,915,442	)	(6,533	)	(6,764	)	(2,182	)	(2,005	)	(3,316	)	(2,569	)
Contingent deferred sales charges (note 2)		(14,863,496	)	(11,554,857	)	(59,115	)	(51,190	)	(19,187	)	(9,627	)	(50,013	)	(24,805	)
Adjustments to maintain reserves		(199,934	)	(274,883	)	(1,230	)	(3,443	)	(375	)	(1,218	)	(1,071	)	1,419
Net equity transactions		3,065,204,717		2,184,865,033		(2,026,869	)	(1,744,965	)	1,764,982		2,271,082		3,766,665		2,681,042
Net change in contract owners’ equity		4,294,543,511		3,930,555,468		(2,116,887	)	3,594,571		3,234,650		2,821,785		6,009,952		5,098,225
Contract owners’ equity beginning of period		17,880,717,436		13,950,161,968		52,769,013		49,174,442		14,404,864		11,583,079		20,992,339		15,894,114
Contract owners’ equity end of period	$	22,175,260,947		17,880,717,436		50,652,126		52,769,013		17,639,514		14,404,864		27,002,291		20,992,339
CHANGES IN UNITS:
Beginning units		932,018,159		717,359,381		3,021,464		3,126,816		936,992		783,186		1,088,041		938,234
Units purchased		753,989,495		657,395,428		531,430		701,873		340,425		381,805		1,170,724		557,111
Units redeemed		(469,063,950	)	(442,736,650	)	(649,993	)	(807,225	)	(232,679	)	(227,999	)	(969,863	)	(407,304	)
Ending units		1,216,943,704		932,018,159		2,902,901		3,021,464		1,044,738		936,992		1,288,902		1,088,041

(Continued)

23

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		AlgerBal				AlgMidCapGr				AlVGrIncB				AlVSmMdCpB
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	(2,614	)	(495	)	(7,633	)	(5,470	)	(79,178	)	(88,491	)	(77,905	)	(116,193	)
Realized gain (loss) on investments		21,314		20,853		(11,115	)	(3,123	)	1,197,419		739,343		475,856		396,628
Change in unrealized gain (loss) on investments		6,981		(26,228	)	113,309		(39,360	)	(1,435,206	)	1,302,616		(954,005	)	113,486
Reinvested capital gains		8,320		11,605		84,212		75,353		1,069,949		1,157,952		616,957		588,034
Net increase (decrease) in contract owners’ equity resulting from operations		34,001		5,735		178,773		27,400		752,984		3,111,420		60,903		981,955
Equity transactions:
Purchase payments received from contract owners (note 3)		39,613		24,272		99,026		37,967		253,983		195,594		108,605		151,561
Transfers between funds		8,464		(233,241	)	75,806		161,711		(2,649,285	)	(1,087,624	)	(361,374	)	(368,477	)
Redemptions (note 3)		(370	)	(368	)	(3,270	)	(32,028	)	(1,640,339	)	(1,346,415	)	(724,985	)	(423,626	)
Annuity benefits		–		–		–		–		–		–		(1,551	)	(1,354	)
Annual contract maintenance charges (note 2)		(5	)	–		(7	)	–		(1,614	)	(1,916	)	(456	)	(527	)
Contingent deferred sales charges (note 2)		–		–		–		–		(23,593	)	(24,716	)	(13,376	)	(7,613	)
Adjustments to maintain reserves		33		(24	)	(34	)	(2	)	(2,679	)	(1,171	)	388		(224	)
Net equity transactions		47,735		(209,361	)	171,521		167,648		(4,063,527	)	(2,266,248	)	(992,749	)	(650,260	)
Net change in contract owners’ equity		81,736		(203,626	)	350,294		195,048		(3,310,543	)	845,172		(931,846	)	331,695
Contract owners’ equity beginning of period		235,534		439,160		608,077		413,029		23,041,761		22,196,589		8,748,646		8,416,951
Contract owners’ equity end of period	$	317,270		235,534		958,371		608,077		19,731,218		23,041,761		7,816,800		8,748,646
CHANGES IN UNITS:
Beginning units		19,445		37,454		42,969		31,739		1,318,088		1,458,592		436,802		472,597
Units purchased		27,487		4,020		43,504		32,400		50,237		106,981		100,417		64,831
Units redeemed		(23,789	)	(22,029	)	(34,313	)	(21,170	)	(272,855	)	(247,485	)	(142,244	)	(100,626	)
Ending units		23,143		19,445		52,160		42,969		1,095,470		1,318,088		394,975		436,802

(Continued)

24

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		ACVPBal				ACVPCapAp				ACVPIncGr				ACVPIncGr2
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	618,549		597,048		(1,909,097	)	(1,710,155	)	212,814		232,743		19,738		13,647
Realized gain (loss) on investments		(142,185	)	23,782		7,091,532		2,947,097		3,063,481		3,166,582		769,609		591,691
Change in unrealized gain (loss) on investments		(1,703,985	)	111,956		46,411,032		17,019,309		(3,535,813	)	2,361,536		(980,678	)	1,397,687
Reinvested capital gains		3,985,043		5,880,493		–		–		–		–		–		–
Net increase (decrease) in contract owners’ equity resulting from operations		2,757,422		6,613,279		51,593,467		18,256,251		(259,518	)	5,760,861		(191,331	)	2,003,025
Equity transactions:
Purchase payments received from contract owners (note 3)		2,152,150		2,522,058		2,646,596		3,248,814		1,956,626		2,199,780		205,377		326,194
Transfers between funds		(2,940,683	)	(3,000,910	)	4,758,532		(4,603,628	)	(1,863,837	)	(2,375,957	)	(1,574,342	)	(833,369	)
Redemptions (note 3)		(14,550,008	)	(19,096,414	)	(23,520,062	)	(21,227,180	)	(7,643,389	)	(8,605,238	)	(995,324	)	(1,286,325	)
Annuity benefits		(5,950	)	(7,328	)	(31,162	)	(25,367	)	(12,628	)	(9,600	)	–		–
Annual contract maintenance charges (note 2)		(35,461	)	(42,906	)	(79,717	)	(85,270	)	(18,907	)	(22,498	)	(1,439	)	(1,605	)
Contingent deferred sales charges (note 2)		(23,998	)	(39,214	)	(44,600	)	(47,747	)	(25,724	)	(30,863	)	(10,420	)	(19,683	)
Adjustments to maintain reserves		(3,911	)	(439	)	275		(4,498	)	(519	)	(8,800	)	(383	)	(768	)
Net equity transactions		(15,407,861	)	(19,665,153	)	(16,270,138	)	(22,744,876	)	(7,608,378	)	(8,853,176	)	(2,376,531	)	(1,815,556	)
Net change in contract owners’ equity		(12,650,439	)	(13,051,874	)	35,323,329		(4,488,625	)	(7,867,896	)	(3,092,315	)	(2,567,862	)	187,469
Contract owners’ equity beginning of period		81,427,899		94,479,773		124,838,316		129,326,941		39,943,063		43,035,378		14,784,058		14,596,589
Contract owners’ equity end of period	$	68,777,460		81,427,899		160,161,645		124,838,316		32,075,167		39,943,063		12,216,196		14,784,058
CHANGES IN UNITS:
Beginning units		3,544,356		4,467,709		3,982,752		4,837,975		2,937,946		3,657,933		861,606		974,803
Units purchased		164,132		213,446		518,243		494,523		294,916		433,404		70,272		107,353
Units redeemed		(823,407	)	(1,136,799	)	(970,156	)	(1,349,746	)	(841,440	)	(1,153,391	)	(204,204	)	(220,550	)
Ending units		2,885,081		3,544,356		3,530,839		3,982,752		2,391,422		2,937,946		727,674		861,606

(Continued)

25

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		ACVPInflPro2				ACVPInt				ACVPInt2				ACVPInt3
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	2,182,688		1,423,798		(401,954	)	227,656		(32,076	)	451		(218,644	)	90,873
Realized gain (loss) on investments		(141,095	)	(573,199	)	6,609,226		5,136,203		148,910		105,516		3,501,478		2,327,257
Change in unrealized gain (loss) on investments		3,465,401		(841,927	)	3,452,959		8,412,645		398,558		549,318		1,851,629		4,009,260
Reinvested capital gains		–		–		–		–		–		–		–		–
Net increase (decrease) in contract owners’ equity resulting from operations		5,506,994		8,672		9,660,231		13,776,504		515,392		655,285		5,134,463		6,427,390
Equity transactions:
Purchase payments received from contract owners (note 3)		7,128,502		10,189,052		624		8,853		72		–		2,506,015		3,046,342
Transfers between funds		244,494		(7,261,227	)	(3,568,605	)	(3,141,047	)	(131,906	)	(144,615	)	(19,795	)	16,826
Redemptions (note 3)		(7,731,076	)	(7,599,225	)	(11,335,017	)	(12,029,665	)	(191,148	)	(203,184	)	(6,281,026	)	(5,560,399	)
Annuity benefits		(3,423	)	(2,944	)	(18,494	)	(17,676	)	–		–		(4,649	)	(3,926	)
Annual contract maintenance charges (note 2)		(9,157	)	(9,686	)	(25,454	)	(28,749	)	(440	)	(489	)	(11,550	)	(12,020	)
Contingent deferred sales charges (note 2)		(57,153	)	(76,630	)	(12,760	)	(16,433	)	(2,132	)	(4,475	)	(28,407	)	(25,360	)
Adjustments to maintain reserves		(2,868	)	7,433		1,448		971		(46	)	(304	)	(128	)	(24	)
Net equity transactions		(430,681	)	(4,753,227	)	(14,958,258	)	(15,223,746	)	(325,600	)	(353,067	)	(3,839,540	)	(2,538,561	)
Net change in contract owners’ equity		5,076,313		(4,744,555	)	(5,298,027	)	(1,447,242	)	189,792		302,218		1,294,923		3,888,829
Contract owners’ equity beginning of period		74,566,537		79,311,092		65,516,699		66,963,941		3,361,447		3,059,229		32,796,420		28,907,591
Contract owners’ equity end of period	$	79,642,850		74,566,537		60,218,672		65,516,699		3,551,239		3,361,447		34,091,343		32,796,420
CHANGES IN UNITS:
Beginning units		6,878,406		7,317,685		2,905,577		3,664,642		167,745		187,627		2,121,586		2,307,236
Units purchased		2,483,250		2,292,295		–		183		4		–		391,938		501,282
Units redeemed		(2,541,014	)	(2,731,574	)	(612,790	)	(759,248	)	(15,198	)	(19,882	)	(620,411	)	(686,932	)
Ending units		6,820,642		6,878,406		2,292,787		2,905,577		152,551		167,745		1,893,113		2,121,586

(Continued)

26

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		ACVPInt4				ACVPMdCpV				ACVPMdCpV2				ACVPUltra
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	(145,512	)	(5,055	)	(45,770	)	8,545		(324,984	)	(72,071	)	(55,577	)	(73,258	)
Realized gain (loss) on investments		951,213		634,376		183,929		2,943		1,165,306		117,467		123,513		239,854
Change in unrealized gain (loss) on investments		1,026,391		1,506,142		(576,330	)	110,033		(2,761,280	)	1,200,817		665,830		(474,553	)
Reinvested capital gains		–		–		58,875		82,755		233,279		474,403		–		–
Net increase (decrease) in contract owners’ equity resulting from operations		1,832,092		2,135,463		(379,296	)	204,276		(1,687,679	)	1,720,616		733,766		(307,957	)
Equity transactions:
Purchase payments received from contract owners (note 3)		2,747,769		227,401		571,041		157,220		10,184,886		5,168,009		268,221		388,617
Transfers between funds		4,306,639		(6,932	)	2,990,853		3,069,196		4,254,320		4,746,349		145,297		(2,056,448	)
Redemptions (note 3)		(992,288	)	(576,656	)	(673,127	)	(119,273	)	(1,491,203	)	(436,420	)	(927,937	)	(1,258,550	)
Annuity benefits		–		–		(413	)	–		(14	)	–		–		–
Annual contract maintenance charges (note 2)		(1,279	)	(1,289	)	(1,988	)	(247	)	(2,369	)	(606	)	(2,191	)	(2,721	)
Contingent deferred sales charges (note 2)		(8,646	)	(10,055	)	(1,871	)	(504	)	(20,016	)	(7,963	)	(5,782	)	(3,391	)
Adjustments to maintain reserves		(312	)	(431	)	(890	)	(7	)	(726	)	(781	)	(84	)	(102	)
Net equity transactions		6,051,883		(367,962	)	2,883,605		3,106,385		12,924,878		9,468,588		(522,476	)	(2,932,595	)
Net change in contract owners’ equity		7,883,975		1,767,501		2,504,309		3,310,661		11,237,199		11,189,204		211,290		(3,240,552	)
Contract owners’ equity beginning of period		11,421,722		9,654,221		3,310,661		–		16,593,330		5,404,126		4,369,846		7,610,398
Contract owners’ equity end of period	$	19,305,697		11,421,722		5,814,970		3,310,661		27,830,529		16,593,330		4,581,136		4,369,846
CHANGES IN UNITS:
Beginning units		741,894		771,337		299,448		–		1,253,439		483,218		423,522		704,273
Units purchased		573,628		151,973		635,105		403,874		2,001,407		1,011,427		108,285		181,986
Units redeemed		(234,270	)	(181,416	)	(389,985	)	(104,426	)	(1,063,840	)	(241,206	)	(159,985	)	(462,737	)
Ending units		1,081,252		741,894		544,568		299,448		2,191,006		1,253,439		371,822		423,522

(Continued)

27

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		ACVPUltra2				ACVPVal				ACVPVal2				ACVPVista1
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	(266,453	)	(257,769	)	469,525		116,819		(176,377	)	(359,987	)	(75,605	)	(688	)
Realized gain (loss) on investments		330,099		69,554		9,598,435		3,712,320		360,924		440,920		477,054		(3,480	)
Change in unrealized gain (loss) on investments		2,660,033		(616,341	)	(29,809,947	)	6,275,683		(16,245,949	)	6,575,521		987,151		7,144
Reinvested capital gains		–		–		12,263,481		13,065,386		8,796,015		6,618,448		–		–
Net increase (decrease) in contract owners’ equity resulting from operations		2,723,679		(804,556	)	(7,478,506	)	23,170,208		(7,265,387	)	13,274,902		1,388,600		2,976
Equity transactions:
Purchase payments received from contract owners (note 3)		592,859		1,880,321		6,043,313		6,535,511		19,940,784		15,603,993		285,619		2,630
Transfers between funds		(313,951	)	(759,604	)	(13,596,891	)	(444,700	)	(10,105,311	)	6,033,429		11,726,422		145,053
Redemptions (note 3)		(991,683	)	(812,729	)	(25,715,312	)	(29,918,655	)	(6,503,115	)	(3,773,312	)	(1,027,911	)	(219	)
Annuity benefits		–		–		(42,121	)	(43,045	)	(7,593	)	(393	)	–		–
Annual contract maintenance charges (note 2)		(2,156	)	(2,376	)	(51,366	)	(58,031	)	(12,631	)	(11,347	)	(1,326	)	(26	)
Contingent deferred sales charges (note 2)		(20,329	)	(15,586	)	(62,941	)	(87,376	)	(121,106	)	(82,100	)	(2,245	)	–
Adjustments to maintain reserves		(763	)	(1,612	)	8,322		(2,151	)	(1,741	)	(4,508	)	(66	)	(11	)
Net equity transactions		(736,023	)	288,414		(33,416,996	)	(24,018,447	)	3,189,287		17,765,762		10,980,493		147,427
Net change in contract owners’ equity		1,987,656		(516,142	)	(40,895,502	)	(848,239	)	(4,076,100	)	31,040,664		12,369,093		150,403
Contract owners’ equity beginning of period		15,069,024		15,585,166		153,548,576		154,396,815		104,059,520		73,018,856		150,403		–
Contract owners’ equity end of period	$	17,056,680		15,069,024		112,653,074		153,548,576		99,983,420		104,059,520		12,519,496		150,403
CHANGES IN UNITS:
Beginning units		1,132,582		1,111,532		6,165,160		7,260,905		5,699,037		4,664,738		15,762		–
Units purchased		180,174		269,885		693,676		1,090,565		1,890,605		2,241,828		1,521,816		19,799
Units redeemed		(233,129	)	(248,835	)	(2,027,356	)	(2,186,310	)	(1,708,066	)	(1,207,529	)	(586,217	)	(4,037	)
Ending units		1,079,627		1,132,582		4,831,480		6,165,160		5,881,576		5,699,037		951,361		15,762

(Continued)

28

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		ACVPVista2				AFGrowth				AFHiInc				AFUSGvt
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	(275,300	)	(43,427	)	(66,475	)	(74,756	)	137,895		58,808		93,791		50,733
Realized gain (loss) on investments		933,269		54,990		(100,047	)	(210,329	)	34,710		17,543		(9,996	)	(25,336	)
Change in unrealized gain (loss) on investments		3,233,694		4,637		902,392		1,806,605		(139,329	)	65,471		(1,552	)	17,159
Reinvested capital gains		–		6,260		1,271,561		115,257		–		–		–		–
Net increase (decrease) in contract owners’ equity resulting from operations		3,891,663		22,460		2,007,431		1,636,777		33,276		141,822		82,243		42,556
Equity transactions:
Purchase payments received from contract owners (note 3)		6,978,160		1,235,762		116,923		490,672		13,231		13,027		2,744		15,196
Transfers between funds		26,192,187		554,056		(638,499	)	(703,803	)	117,519		(218,208	)	(38,480	)	(84,848	)
Redemptions (note 3)		(1,996,213	)	(78,736	)	(2,726,132	)	(4,205,848	)	(155,659	)	(394,355	)	(347,846	)	(636,902	)
Annuity benefits		–		–		(786	)	(717	)	(8,268	)	(7,885	)	(5,171	)	(5,147	)
Annual contract maintenance charges (note 2)		(628	)	(131	)	(5,928	)	(6,602	)	(644	)	(829	)	(1,016	)	(1,329	)
Contingent deferred sales charges (note 2)		(64,323	)	(1,839	)	(5,694	)	(691	)	(144	)	(128	)	(36	)	(279	)
Adjustments to maintain reserves		(326	)	(424	)	402		578		647		572		50		159
Net equity transactions		31,108,857		1,708,688		(3,259,714	)	(4,426,411	)	(33,318	)	(607,806	)	(389,755	)	(713,150	)
Net change in contract owners’ equity		35,000,520		1,731,148		(1,252,283	)	(2,789,634	)	(42	)	(465,984	)	(307,512	)	(670,594	)
Contract owners’ equity beginning of period		2,936,912		1,205,764		18,838,516		21,628,150		1,457,146		1,923,130		1,762,757		2,433,351
Contract owners’ equity end of period	$	37,937,432		2,936,912		17,586,233		18,838,516		1,457,104		1,457,146		1,455,245		1,762,757
CHANGES IN UNITS:
Beginning units		242,388		106,490		243,531		304,890		35,506		51,290		62,699		88,729
Units purchased		2,821,443		279,170		1,475		9,630		54,582		26,006		1,843		611
Units redeemed		(772,363	)	(143,272	)	(40,507	)	(70,989	)	(54,502	)	(41,790	)	(15,327	)	(26,641	)
Ending units		2,291,468		242,388		204,499		243,531		35,586		35,506		49,215		62,699

(Continued)

29

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		ChScMM				CSTGlobSmCp				CSTIntFoc				CSTSmCapGr
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	697,675		464,733		(52,984	)	(63,791	)	(135,165	)	(154,614	)	(991,391	)	(1,219,347	)
Realized gain (loss) on investments		–		–		436,074		417,379		3,944,993		3,209,549		5,787,037		2,633,003
Change in unrealized gain (loss) on investments		–		–		(529,304	)	161,847		1,913,594		3,651,076		(5,736,186	)	1,806,461
Reinvested capital gains		–		–		–		–		–		–		–		–
Net increase (decrease) in contract owners’ equity resulting from operations		697,675		464,733		(146,214	)	515,435		5,723,422		6,706,011		(940,540	)	3,220,117
Equity transactions:
Purchase payments received from contract owners (note 3)		16,682,708		21,665,779		(14	)	42		(223	)	6,316		2,238,058		3,044,696
Transfers between funds		(11,848,998	)	(12,799,203	)	(316,739	)	(314,543	)	(1,511,923	)	(1,655,063	)	(5,447,253	)	(5,318,207	)
Redemptions (note 3)		(750,909	)	(3,158,562	)	(720,027	)	(991,334	)	(7,100,252	)	(7,549,991	)	(13,676,975	)	(18,430,628	)
Annuity benefits		(31,426	)	(10,451	)	(1,477	)	(4,650	)	(11,624	)	(11,221	)	(5,787	)	(8,930	)
Annual contract maintenance charges (note 2)		(869	)	(951	)	(2,496	)	(3,114	)	(15,210	)	(17,472	)	(36,099	)	(46,960	)
Contingent deferred sales charges (note 2)		–		–		(1,117	)	(1,508	)	(7,133	)	(9,691	)	(33,382	)	(49,641	)
Adjustments to maintain reserves		424		16,408		22		(329	)	327		464		(474	)	(1,346	)
Net equity transactions		4,050,930		5,713,020		(1,041,848	)	(1,315,436	)	(8,646,038	)	(9,236,658	)	(16,961,912	)	(20,811,016	)
Net change in contract owners’ equity		4,748,605		6,177,753		(1,188,062	)	(800,001	)	(2,922,616	)	(2,530,647	)	(17,902,452	)	(17,590,899	)
Contract owners’ equity beginning of period		17,478,864		11,301,111		4,374,746		5,174,747		41,297,047		43,827,694		80,853,231		98,444,130
Contract owners’ equity end of period	$	22,227,469		17,478,864		3,186,684		4,374,746		38,374,431		41,297,047		62,950,779		80,853,231
CHANGES IN UNITS:
Beginning units		1,650,023		1,114,003		285,608		377,164		2,629,775		3,268,498		4,550,318		5,728,799
Units purchased		2,170,101		2,558,854		2		–		–		423		193,707		458,167
Units redeemed		(1,790,031	)	(2,022,834	)	(65,997	)	(91,556	)	(506,207	)	(639,146	)	(1,124,156	)	(1,636,648	)
Ending units		2,030,093		1,650,023		219,613		285,608		2,123,568		2,629,775		3,619,869		4,550,318

(Continued)

30

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		DryIPSmCap				DryStkIx				DryStklxS				DryVApp
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	(568,150	)	(549,194	)	1,702,520		1,606,830		(65,459	)	(74,127	)	118,620		136,093
Realized gain (loss) on investments		2,455,166		3,827,246		24,784,603		20,092,935		2,593,161		1,451,341		3,243,400		2,936,910
Change in unrealized gain (loss) on investments		(5,013,759	)	1,685,485		(5,280,793	)	50,562,262		1,445,442		11,911,645		(764,379	)	3,854,109
Reinvested capital gains		2,189,792		1,276,198		–		–		–		–		–		–
Net increase (decrease) in contract owners’ equity resulting from operations		(936,951	)	6,239,735		21,206,330		72,262,027		3,973,144		13,288,859		2,597,641		6,927,112
Equity transactions:
Purchase payments received from contract owners (note 3)		7,624,894		8,272,138		16,656,824		19,372,702		16,504,464		16,755,473		1,712,433		2,360,452
Transfers between funds		(4,262,537	)	(6,199,085	)	(25,968,939	)	(23,877,325	)	(4,769,132	)	2,287,580		(2,887,234	)	(2,804,650	)
Redemptions (note 3)		(6,166,157	)	(7,890,338	)	(94,651,744	)	(109,927,277	)	(8,194,832	)	(7,797,438	)	(7,576,992	)	(10,657,509	)
Annuity benefits		(6,099	)	(3,560	)	(185,413	)	(174,537	)	(9,717	)	(4,397	)	(5,312	)	(4,875	)
Annual contract maintenance charges (note 2)		(12,508	)	(14,363	)	(254,516	)	(300,249	)	(16,579	)	(16,191	)	(22,507	)	(26,913	)
Contingent deferred sales charges (note 2)		(53,959	)	(52,443	)	(194,471	)	(292,232	)	(142,539	)	(133,553	)	(22,983	)	(23,100	)
Adjustments to maintain reserves		(696	)	(2,113	)	(6,384	)	10,551		(874	)	(4,949	)	813		939
Net equity transactions		(2,877,062	)	(5,889,764	)	(104,604,643	)	(115,188,367	)	3,370,791		11,086,525		(8,801,782	)	(11,155,656	)
Net change in contract owners’ equity		(3,814,013	)	349,971		(83,398,313	)	(42,926,340	)	7,343,935		24,375,384		(6,204,141	)	(4,228,544	)
Contract owners’ equity beginning of period		53,149,444		52,799,473		548,696,155		591,622,495		117,585,766		93,210,382		49,181,175		53,409,719
Contract owners’ equity end of period	$	49,335,431		53,149,444		465,297,842		548,696,155		124,929,701		117,585,766		42,977,034		49,181,175
CHANGES IN UNITS:
Beginning units		3,003,653		3,454,461		17,471,027		21,479,216		7,034,417		6,341,787		3,227,567		4,029,605
Units purchased		686,685		1,539,527		993,906		1,287,052		1,528,406		2,041,599		235,278		618,394
Units redeemed		(900,586	)	(1,990,335	)	(4,204,067	)	(5,295,241	)	(1,330,151	)	(1,348,969	)	(794,983	)	(1,420,432	)
Ending units		2,789,752		3,003,653		14,260,866		17,471,027		7,232,672		7,034,417		2,667,862		3,227,567

(Continued)

31

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		DryVAppS				DryVDevLdS				DryVGroInc				FedAmLeadS
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	(33,687	)	(41,861	)	(35,119	)	(63,522	)	(190,325	)	(189,296	)	(7,777	)	(7,154	)
Realized gain (loss) on investments		1,230,059		869,026		(122,864	)	93,233		1,218,489		444,848		(10,298	)	61,742
Change in unrealized gain (loss) on investments		(25,241	)	2,442,930		(767,321	)	(374,221	)	(350,037	)	3,860,938		(463,936	)	(34,090	)
Reinvested capital gains		–		–		510,033		426,364		1,493,814		–		242,233		296,530
Net increase (decrease) in contract owners’ equity resulting from operations		1,171,131		3,270,095		(415,271	)	81,854		2,171,941		4,116,490		(239,778	)	317,028
Equity transactions:
Purchase payments received from contract owners (note 3)		1,670,025		1,768,997		51,666		95,792		1,253,719		1,474,060		55,265		53,333
Transfers between funds		(4,240,799	)	(2,814,042	)	(882,557	)	(620,905	)	(2,223,188	)	(383,763	)	(292,059	)	(328,521	)
Redemptions (note 3)		(1,336,835	)	(1,349,934	)	(505,113	)	(419,188	)	(6,123,237	)	(7,083,559	)	(135,357	)	(162,074	)
Annuity benefits		(12,231	)	(11,248	)	(147	)	(169	)	(253	)	(230	)	–		–
Annual contract maintenance charges (note 2)		(2,476	)	(2,538	)	(535	)	(658	)	(17,894	)	(21,477	)	(407	)	(444	)
Contingent deferred sales charges (note 2)		(30,536	)	(24,467	)	(9,329	)	(3,995	)	(11,539	)	(26,474	)	(2,799	)	(4,226	)
Adjustments to maintain reserves		(670	)	(1,472	)	(308	)	(249	)	(317	)	(789	)	1		(228	)
Net equity transactions		(3,953,522	)	(2,434,704	)	(1,346,323	)	(949,372	)	(7,122,709	)	(6,042,232	)	(375,356	)	(442,160	)
Net change in contract owners’ equity		(2,782,391	)	835,391		(1,761,594	)	(867,518	)	(4,950,768	)	(1,925,742	)	(615,134	)	(125,132	)
Contract owners’ equity beginning of period		24,972,202		24,136,811		4,376,634		5,244,152		34,273,085		36,198,827		2,411,405		2,536,537
Contract owners’ equity end of period	$	22,189,811		24,972,202		2,615,040		4,376,634		29,322,317		34,273,085		1,796,271		2,411,405
CHANGES IN UNITS:
Beginning units		1,641,093		1,814,647		278,075		339,465		2,372,008		2,832,165		147,270		177,529
Units purchased		221,676		512,105		15,250		30,981		138,241		279,404		7,368		20,776
Units redeemed		(474,202	)	(685,659	)	(103,669	)	(92,371	)	(614,042	)	(739,561	)	(30,870	)	(51,035	)
Ending units		1,388,567		1,641,093		189,656		278,075		1,896,207		2,372,008		123,768		147,270

(Continued)

32

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		FedCapApS				FedMrkOp				FedQualBd				FedQualBdS
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	(33,938	)	(31,596	)	(21,841	)	(21,749	)	504,947		551,702		1,487,892		1,106,005
Realized gain (loss) on investments		169,112		75,376		(62,910	)	5,911		(370,067	)	(501,082	)	(335,016	)	(707,019	)
Change in unrealized gain (loss) on investments		115,435		364,848		(80,754	)	74,048		469,113		400,959		675,015		825,348
Reinvested capital gains		–		–		–		–		–		–		–		–
Net increase (decrease) in contract owners’ equity resulting from operations		250,609		408,628		(165,505	)	58,210		603,993		451,579		1,827,891		1,224,334
Equity transactions:
Purchase payments received from contract owners (note 3)		33,041		22,614		1,320,499		1,005,955		822,035		1,022,586		6,956,938		9,431,142
Transfers between funds		(186,697	)	(137,729	)	(1,064,658	)	2,326,425		2,084,685		(1,988,008	)	(14,262	)	(3,233,391	)
Redemptions (note 3)		(155,237	)	(233,796	)	(499,766	)	(31,433	)	(3,229,978	)	(4,729,517	)	(3,762,736	)	(3,854,058	)
Annuity benefits		–		–		–		–		(648	)	(647	)	–		–
Annual contract maintenance charges (note 2)		(342	)	(357	)	(197	)	(54	)	(6,537	)	(7,661	)	(4,764	)	(4,852	)
Contingent deferred sales charges (note 2)		(2,705	)	(3,209	)	(3,714	)	(557	)	(7,792	)	(11,725	)	(66,058	)	(78,061	)
Adjustments to maintain reserves		(116	)	(321	)	(161	)	(103	)	(127	)	(106	)	(925	)	(3,119	)
Net equity transactions		(312,056	)	(352,798	)	(247,997	)	3,300,233		(338,362	)	(5,715,078	)	3,108,193		2,257,661
Net change in contract owners’ equity		(61,447	)	55,830		(413,502	)	3,358,443		265,631		(5,263,499	)	4,936,084		3,481,995
Contract owners’ equity beginning of period		3,225,966		3,170,136		3,358,443		–		15,770,714		21,034,213		51,727,060		48,245,065
Contract owners’ equity end of period	$	3,164,519		3,225,966		2,944,941		3,358,443		16,036,345		15,770,714		56,663,144		51,727,060
CHANGES IN UNITS:
Beginning units		212,094		236,710		326,855		–		1,361,037		1,866,157		4,875,943		4,648,453
Units purchased		18,628		6,787		387,050		366,224		646,485		362,765		1,423,771		1,865,087
Units redeemed		(37,778	)	(31,403	)	(418,243	)	(39,369	)	(677,154	)	(867,885	)	(1,131,492	)	(1,637,597	)
Ending units		192,944		212,094		295,662		326,855		1,330,368		1,361,037		5,168,222		4,875,943

(Continued)

33

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		FidVIPEI				FidVIPEIS2				FidVIPGr				FidVIPGrS2
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	2,995,154		18,404,206		92,924		2,072,966		(3,571,883	)	(7,153,635	)	(897,117	)	(727,127	)
Realized gain (loss) on investments		24,425,527		9,052,010		3,087,061		1,531,186		(42,957,388	)	(81,884,784	)	2,736,045		633,341
Change in unrealized gain (loss) on investments		(86,433,660	)	20,075,536		(19,046,126	)	2,639,359		209,381,825		129,552,902		11,949,939		2,502,135
Reinvested capital gains		66,552,673		110,981,405		14,939,748		18,091,877		613,327		–		57,287		–
Net increase (decrease) in contract owners’ equity resulting from operations		7,539,694		158,513,157		(926,393	)	24,335,388		163,465,881		40,514,483		13,846,154		2,408,349
Equity transactions:
Purchase payments received from contract owners (note 3)		19,300,641		21,879,732		27,141,443		25,521,020		19,860,403		24,963,949		7,302,047		7,260,623
Transfers between funds		(30,635,671	)	(17,305,162	)	(8,257,031	)	3,053,950		(32,437,815	)	(47,763,057	)	23,190,504		(4,567,042	)
Redemptions (note 3)		(147,869,726	)	(172,040,803	)	(11,613,840	)	(8,325,807	)	(127,274,990	)	(145,018,682	)	(6,086,121	)	(2,917,588	)
Annuity benefits		(260,951	)	(227,831	)	(264	)	–		(301,610	)	(259,966	)	(265	)	–
Annual contract maintenance charges (note 2)		(364,544	)	(416,758	)	(17,067	)	(15,866	)	(421,427	)	(498,433	)	(6,506	)	(6,323	)
Contingent deferred sales charges (note 2)		(219,204	)	(317,394	)	(189,295	)	(164,807	)	(251,043	)	(401,089	)	(135,571	)	(72,275	)
Adjustments to maintain reserves		11,568		7,779		(2,493	)	(7,073	)	(12,473	)	543		(981	)	(3,268	)
Net equity transactions		(160,037,887	)	(168,420,437	)	7,061,453		20,061,417		(140,838,955	)	(168,976,735	)	24,263,107		(305,873	)
Net change in contract owners’ equity		(152,498,193	)	(9,907,280	)	6,135,060		44,396,805		22,626,926		(128,462,252	)	38,109,261		2,102,476
Contract owners’ equity beginning of period		942,629,411		952,536,691		170,040,794		125,643,989		724,519,458		852,981,710		51,229,656		49,127,180
Contract owners’ equity end of period	$	790,131,218		942,629,411		176,175,854		170,040,794		747,146,384		724,519,458		89,338,917		51,229,656
CHANGES IN UNITS:
Beginning units		19,837,866		24,111,620		9,285,688		8,101,371		15,379,782		19,493,494		3,396,781		3,421,593
Units purchased		701,813		1,027,386		2,386,885		2,741,071		638,127		678,237		2,778,168		862,974
Units redeemed		(4,118,358	)	(5,301,140	)	(2,022,368	)	(1,556,754	)	(3,544,710	)	(4,791,949	)	(1,411,219	)	(887,786	)
Ending units		16,421,321		19,837,866		9,650,205		9,285,688		12,473,199		15,379,782		4,763,730		3,396,781

(Continued)

34

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		FidVIPHI				FidVIPHIR			FidVIPOv				FidVIPOvR
Investment activity:		2007		2006		2007		2006	2007		2006		2007		2006
Net investment income (loss)	$	6,731,888		9,465,727		919,612		–	3,036,963		(648,104	)	1,481,116		(309,501	)
Realized gain (loss) on investments		(1,014,187	)	(443,070	)	(163,737	)	–	15,212,922		13,072,030		6,851,811		4,640,447
Change in unrealized gain (loss) on investments		(3,213,240	)	5,569,841		(927,735	)	–	(5,920,382	)	10,741,269		(2,461,123	)	5,518,302
Reinvested capital gains		–		–		–		–	10,719,798		1,013,550		4,937,611		414,035
Net increase (decrease) in contract owners’ equity resulting from operations		2,504,461		14,592,498		(171,860	)	–	23,049,301		24,178,745		10,809,415		10,263,283
Equity transactions:
Purchase payments received from contract owners (note 3)		1,356,902		4,521,592		2,036,790		–	33,919		7		5,478,045		6,395,841
Transfers between funds		(32,864,736	)	(118,617	)	12,741,219		–	(4,929,862	)	(4,701,773	)	(562,141	)	5,879,972
Redemptions (note 3)		(24,416,043	)	(36,456,243	)	(2,409,590	)	–	(25,565,742	)	(25,746,301	)	(12,645,384	)	(12,042,160	)
Annuity benefits		(17,044	)	(19,315	)	–		–	(35,793	)	(28,147	)	(1,367	)	(738	)
Annual contract maintenance charges (note 2)		(53,063	)	(67,256	)	(1,820	)	–	(76,516	)	(85,695	)	(23,507	)	(23,373	)
Contingent deferred sales charges (note 2)		(43,593	)	(51,269	)	(2,128	)	–	(25,077	)	(33,662	)	(47,528	)	(45,140	)
Adjustments to maintain reserves		1,254		1,331		7,298		–	(8,103	)	664		22,881		(6	)
Net equity transactions		(56,036,323	)	(32,189,777	)	12,371,769		–	(30,607,174	)	(30,594,907	)	(7,779,001	)	164,396
Net change in contract owners’ equity		(53,531,862	)	(17,597,279	)	12,199,909		–	(7,557,873	)	(6,416,162	)	3,030,414		10,427,679
Contract owners’ equity beginning of period		153,635,612		171,232,891		–		–	158,185,294		164,601,456		72,548,404		62,120,725
Contract owners’ equity end of period	$	100,103,750		153,635,612		12,199,909		–	150,627,421		158,185,294		75,578,818		72,548,404
CHANGES IN UNITS:
Beginning units		7,076,863		8,818,397		–		–	5,556,872		6,764,235		4,321,249		4,309,892
Units purchased		499,761		2,339,615		2,989,379		–	–		44		863,243		1,433,704
Units redeemed		(3,155,839	)	(4,081,149	)	(1,744,781	)	–	(997,227	)	(1,207,407	)	(1,299,277	)	(1,422,347	)
Ending units		4,420,785		7,076,863		1,244,598		–	4,559,645		5,556,872		3,885,215		4,321,249

(Continued)

35

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		FidVIPOvS2				FidVIPOvS2R				FidVIPAM				FidVIPCon
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	129,897		(60,539	)	892,230		(369,574	)	13,211,165		4,624,341		(3,214,011	)	(481,401	)
Realized gain (loss) on investments		482,769		281,698		3,107,671		2,014,907		(2,449,644	)	(7,606,170	)	31,808,380		21,263,770
Change in unrealized gain (loss) on investments		34,575		989,822		425,517		4,519,821		17,639,565		20,092,233		(93,687,021	)	(7,707,936	)
Reinvested capital gains		605,213		52,977		3,454,152		237,802		8,056,729		–		171,059,909		58,269,912
Net increase (decrease) in contract owners’ equity resulting from operations		1,252,454		1,263,958		7,879,570		6,402,956		36,457,815		17,110,404		105,967,257		71,344,345
Equity transactions:
Purchase payments received from contract owners (note 3)		–		–		12,104,049		13,822,947		6,023,184		7,814,961		21,316,246		25,013,934
Transfers between funds		(873,526	)	(559,372	)	7,490,542		(3,355,356	)	(9,534,366	)	(11,377,686	)	(16,810,481	)	5,473,624
Redemptions (note 3)		(397,450	)	(449,762	)	(4,835,717	)	(2,421,383	)	(46,666,315	)	(55,833,580	)	(124,597,427	)	(131,623,210	)
Annuity benefits		–		–		(8,406	)	(7,100	)	(56,534	)	(51,995	)	(129,623	)	(115,077	)
Annual contract maintenance charges (note 2)		(854	)	(925	)	(4,849	)	(3,524	)	(146,796	)	(173,740	)	(277,997	)	(312,837	)
Contingent deferred sales charges (note 2)		(3,020	)	(4,078	)	(88,045	)	(34,031	)	(58,951	)	(113,316	)	(238,305	)	(309,135	)
Adjustments to maintain reserves		(14	)	(52	)	(1,143	)	(1,980	)	3,565		1,879		3,590		1,128
Net equity transactions		(1,274,864	)	(1,014,189	)	14,656,431		7,999,573		(50,436,213	)	(59,733,477	)	(120,733,997	)	(101,871,573	)
Net change in contract owners’ equity		(22,410	)	249,769		22,536,001		14,402,529		(13,978,398	)	(42,623,073	)	(14,766,740	)	(30,527,228	)
Contract owners’ equity beginning of period		8,723,911		8,474,142		48,995,399		34,592,870		287,059,446		329,682,519		722,138,821		752,666,049
Contract owners’ equity end of period	$	8,701,501		8,723,911		71,531,400		48,995,399		273,081,048		287,059,446		707,372,081		722,138,821
CHANGES IN UNITS:
Beginning units		395,811		445,790		3,262,947		2,671,311		10,118,900		12,409,816		21,578,263		24,802,463
Units purchased		–		1,165		2,001,464		1,660,433		241,950		324,058		1,567,253		2,589,922
Units redeemed		(54,022	)	(51,144	)	(1,105,908	)	(1,068,797	)	(1,985,687	)	(2,614,974	)	(4,933,493	)	(5,814,122	)
Ending units		341,789		395,811		4,158,503		3,262,947		8,375,163		10,118,900		18,212,023		21,578,263

(Continued)

36

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		FidVIPConS2				FidVIPIGBdS				FidVIPIGBdS2				FidVIPGrOp
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	(3,017,896	)	(1,649,625	)	493,230		416,307		3,080,879		724,032		(413,842	)	(183,121	)
Realized gain (loss) on investments		8,826,918		8,441,657		(200,098	)	(142,026	)	(1,658	)	(26,409	)	2,373,422		2,128,249
Change in unrealized gain (loss) on investments		(51,712,817	)	(5,489,005	)	236,054		190,063		5,288,689		2,980,561		3,988,330		(922,416	)
Reinvested capital gains		97,774,253		25,398,970		–		39,141		–		167,611		–		–
Net increase (decrease) in contract owners’ equity resulting from operations		51,870,458		26,701,997		529,186		503,485		8,367,910		3,845,795		5,947,910		1,022,712
Equity transactions:
Purchase payments received from contract owners (note 3)		67,268,011		77,350,482		1,568,970		1,476,592		129,090,048		66,292,013		938,683		1,266,452
Transfers between funds		(13,029,550	)	809,590		3,693,224		3,486,616		130,207,389		58,308,557		511,508		(3,198,145	)
Redemptions (note 3)		(21,253,658	)	(14,498,839	)	(3,441,214	)	(3,663,807	)	(13,914,283	)	(5,699,981	)	(5,670,702	)	(7,135,890	)
Annuity benefits		(8,710	)	(420	)	(4,478	)	(3,083	)	(7,306	)	(7,331	)	(547	)	(1,226	)
Annual contract maintenance charges (note 2)		(34,466	)	(26,848	)	(5,677	)	(4,912	)	(289,833	)	(7,055	)	(17,715	)	(20,566	)
Contingent deferred sales charges (note 2)		(394,201	)	(285,981	)	(8,999	)	(9,811	)	(182,075	)	(103,116	)	(12,140	)	(17,720	)
Adjustments to maintain reserves		(4,781	)	(14,569	)	114		18,969		(3,732	)	(8,322	)	(248	)	(339	)
Net equity transactions		32,542,645		63,333,415		1,801,940		1,300,564		244,900,208		118,774,765		(4,251,161	)	(9,107,434	)
Net change in contract owners’ equity		84,413,103		90,035,412		2,331,126		1,804,049		253,268,118		122,620,560		1,696,749		(8,084,722	)
Contract owners’ equity beginning of period		319,684,367		229,648,955		18,006,525		16,202,476		187,151,301		64,530,741		30,269,145		38,353,867
Contract owners’ equity end of period	$	404,097,470		319,684,367		20,337,651		18,006,525		440,419,419		187,151,301		31,965,894		30,269,145
CHANGES IN UNITS:
Beginning units		16,826,492		13,262,039		1,663,367		1,541,808		17,350,200		6,089,737		2,712,499		3,577,040
Units purchased		5,959,072		8,264,099		780,274		808,985		25,764,127		13,047,730		299,340		301,373
Units redeemed		(4,344,864	)	(4,699,646	)	(616,158	)	(687,426	)	(3,126,295	)	(1,787,267	)	(656,256	)	(1,165,914	)
Ending units		18,440,700		16,826,492		1,827,483		1,663,367		39,988,032		17,350,200		2,355,583		2,712,499

(Continued)

37

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		FidVIPMCapS				FidVIPMCapS2				FidVIPVaIS				FidVIPVaIS2
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	(110,208	)	(44,302	)	(2,392,348	)	(2,566,165	)	(84,586	)	(115,769	)	(280,001	)	(305,821	)
Realized gain (loss) on investments		220,132		(16,622	)	7,782,216		8,543,730		193,171		(263,458	)	191,427		(160,852	)
Change in unrealized gain (loss) on investments		736,988		545,070		1,323,816		(8,102,421	)	(1,040,611	)	(371,115	)	(1,569,302	)	(395,437	)
Reinvested capital gains		1,197,867		–		17,794,132		18,926,578		1,660,822		2,868,943		2,754,390		4,001,218
Net increase (decrease) in contract owners’ equity resulting from operations		2,044,779		484,146		24,507,816		16,801,722		728,796		2,118,601		1,096,514		3,139,108
Equity transactions:
Purchase payments received from contract owners (note 3)		1,404,189		320,202		39,733,200		42,288,802		1,020,007		1,137,916		350,805		1,825,056
Transfers between funds		9,801,087		9,687,445		(6,889,505	)	(10,815,359	)	(203,694	)	(3,202,406	)	(1,457,584	)	(1,220,359	)
Redemptions (note 3)		(2,352,959	)	(229,600	)	(13,052,427	)	(9,351,373	)	(2,788,618	)	(2,834,432	)	(2,088,186	)	(1,721,017	)
Annuity benefits		(1,345	)	–		(13,759	)	(2,722	)	(2,185	)	(1,914	)	–		–
Annual contract maintenance charges (note 2)		(5,295	)	(966	)	(18,182	)	(15,093	)	(6,146	)	(6,742	)	(3,124	)	(3,004	)
Contingent deferred sales charges (note 2)		(5,821	)	(439	)	(273,159	)	(218,044	)	(10,035	)	(11,836	)	(29,920	)	(36,465	)
Adjustments to maintain reserves		1,122		(15	)	(3,858	)	(11,275	)	(62	)	(5,168	)	(692	)	(1,617	)
Net equity transactions		8,840,978		9,776,627		19,482,310		21,874,936		(1,990,733	)	(4,924,582	)	(3,228,701	)	(1,157,406	)
Net change in contract owners’ equity		10,885,757		10,260,773		43,990,126		38,676,658		(1,261,937	)	(2,805,981	)	(2,132,187	)	1,981,702
Contract owners’ equity beginning of period		10,260,773		–		184,769,935		146,093,277		14,530,176		17,336,157		25,032,411		23,050,709
Contract owners’ equity end of period	$	21,146,530		10,260,773		228,760,061		184,769,935		13,268,239		14,530,176		22,900,224		25,032,411
CHANGES IN UNITS:
Beginning units		1,041,179		–		8,219,016		7,193,078		959,780		1,313,761		1,184,531		1,244,308
Units purchased		1,436,561		1,173,976		3,375,566		4,253,259		493,569		444,222		233,355		191,017
Units redeemed		(597,079	)	(132,797	)	(2,626,427	)	(3,227,321	)	(612,301	)	(798,203	)	(372,836	)	(250,794	)
Ending units		1,880,661		1,041,179		8,968,155		8,219,016		841,048		959,780		1,045,050		1,184,531

(Continued)

38

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		FidVIPEnergyS2				FidVIPFree10S				FidVIPFree10S2				FidVIPFree20S
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	(1,085,512	)	(273,490	)	70,444		18,921		208,068		53,965		64,766		16,142
Realized gain (loss) on investments		677,253		1,392,824		144,814		1,058		808,691		105,979		70,701		(16	)
Change in unrealized gain (loss) on investments		22,153,876		(5,147,619	)	(146,708	)	54,161		220,289		1,364,634		(29,909	)	33,597
Reinvested capital gains		4,665,935		5,748,744		102,779		7,228		1,113,763		132,708		152,908		12,913
Net increase (decrease) in contract owners’ equity resulting from operations		26,411,552		1,720,459		171,329		81,368		2,350,811		1,657,286		258,466		62,636
Equity transactions:
Purchase payments received from contract owners (note 3)		18,747,996		19,333,249		267,883		53,889		8,174,884		3,508,899		902,302		117,432
Transfers between funds		35,298,613		12,151,848		3,393,807		1,631,481		5,603,004		17,564,881		3,646,238		1,281,628
Redemptions (note 3)		(6,729,964	)	(2,795,907	)	(371,701	)	(55,061	)	(1,810,389	)	(411,608	)	(292,758	)	(2,756	)
Annuity benefits		–		–		(7,620	)	–		–		–		–		–
Annual contract maintenance charges (note 2)		(8,600	)	(3,389	)	(1,030	)	(152	)	(2,141	)	(879	)	(1,791	)	(127	)
Contingent deferred sales charges (note 2)		(86,561	)	(50,584	)	(1,046	)	–		(41,992	)	(4,455	)	(289	)	–
Adjustments to maintain reserves		7,080		75,073		3,901		(10	)	(937	)	(2,474	)	(52	)	(3	)
Net equity transactions		47,228,564		28,710,290		3,284,194		1,630,147		11,922,429		20,654,364		4,253,650		1,396,174
Net change in contract owners’ equity		73,640,116		30,430,749		3,455,523		1,711,515		14,273,240		22,311,650		4,512,116		1,458,810
Contract owners’ equity beginning of period		44,870,467		14,439,718		1,711,515		–		31,383,195		9,071,545		1,458,810		–
Contract owners’ equity end of period	$	118,510,583		44,870,467		5,167,038		1,711,515		45,656,435		31,383,195		5,970,926		1,458,810
CHANGES IN UNITS:
Beginning units		2,923,524		1,080,443		162,866		–		2,744,382		851,649		138,522		–
Units purchased		4,130,822		3,534,762		506,460		170,279		1,686,206		1,987,701		491,287		138,818
Units redeemed		(1,641,174	)	(1,691,681	)	(218,993	)	(7,413	)	(682,368	)	(94,968	)	(108,299	)	(296	)
Ending units		5,413,172		2,923,524		450,333		162,866		3,748,220		2,744,382		521,510		138,522

(Continued)

39

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		FidVIPFree20S2				FidVIPFree30S				FidVIPFree30S2				FICoreEq
Investment activity:		2007		2006		2007		2006		2007		2006		2007	2006
Net investment income (loss)	$	361,556		(12,280	)	42,417		7,138		53,768		(14,145	)	–	(1,406	)
Realized gain (loss) on investments		931,099		162,749		29,172		929		384,447		265,409		–	(49,274	)
Change in unrealized gain (loss) on investments		226,850		2,332,455		(11,503	)	21,790		131,830		718,333		–	8,918
Reinvested capital gains		1,988,265		343,017		114,826		6,719		707,001		138,477		–	44,085
Net increase (decrease) in contract owners’ equity resulting from operations		3,507,770		2,825,941		174,912		36,576		1,277,046		1,108,074		–	2,323
Equity transactions:
Purchase payments received from contract owners (note 3)		20,625,979		6,414,404		372,998		78,845		2,333,052		1,823,891		–	–
Transfers between funds		9,880,933		14,498,351		2,370,626		789,142		3,306,770		5,194,369		–	(605,749	)
Redemptions (note 3)		(1,658,227	)	(1,012,327	)	(254,255	)	(2,887	)	(1,557,617	)	(1,565,643	)	–	(642	)
Annuity benefits		–		–		–		–		–		–		–	–
Annual contract maintenance charges (note 2)		(5,086	)	(2,068	)	(1,204	)	(77	)	(2,325	)	(1,322	)	–	–
Contingent deferred sales charges (note 2)		(47,115	)	(31,028	)	(408	)	–		(12,709	)	(11,599	)	–	–
Adjustments to maintain reserves		(1,030	)	(2,674	)	(43	)	4		(472	)	(957	)	–	1
Net equity transactions		28,795,454		19,864,658		2,487,714		865,027		4,066,699		5,438,739		–	(606,390	)
Net change in contract owners’ equity		32,303,224		22,690,599		2,662,626		901,603		5,343,745		6,546,813		–	(604,067	)
Contract owners’ equity beginning of period		38,598,876		15,908,277		901,603		–		13,545,883		6,999,070		–	604,067
Contract owners’ equity end of period	$	70,902,100		38,598,876		3,564,229		901,603		18,889,628		13,545,883		–	–
CHANGES IN UNITS:
Beginning units		3,209,353		1,450,199		85,450		–		1,094,121		626,404		–	56,260
Units purchased		2,900,617		1,991,797		254,884		86,321		478,215		625,668		–	–
Units redeemed		(657,567	)	(232,643	)	(32,554	)	(871	)	(173,945	)	(157,951	)	–	(56,260	)
Ending units		5,452,403		3,209,353		307,780		85,450		1,398,391		1,094,121		–	–

(Continued)

40

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		FHCapAp			FrVIPDevMrk3				FrVIPForSec2				FrVIPForSec3
Investment activity:		2007	2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	–	(136	)	142,302		(72,050	)	50,631		(30,161	)	591,786		(342,522	)
Realized gain (loss) on investments		–	(2,807	)	1,856,941		745,549		583,592		504,445		1,988,833		385,551
Change in unrealized gain (loss)on investments		–	(1,311	)	4,448,163		3,369,698		267,413		1,435,417		13,541,621		14,668,916
Reinvested capital gains		–	8,971		2,542,511		–		497,111		–		8,774,230		–
Net increase (decrease) in contract owners’ equity resulting from operations		–	4,717		8,989,917		4,043,197		1,398,747		1,909,701		24,896,470		14,711,945
Equity transactions:
Purchase payments received from contract owners (note 3)		–	–		14,153,137		11,395,876		(45	)	–		92,115,792		46,897,487
Transfers between funds		–	(59,802	)	10,471,829		5,212,910		(794,699	)	(1,108,840	)	41,279,493		32,203,191
Redemptions (note 3)		–	(27	)	(2,862,236	)	(868,339	)	(691,964	)	(787,906	)	(9,135,075	)	(3,466,788	)
Annuity benefits		–	–		–		–		(492	)	(432	)	–		–
Annual contract maintenance charges (note 2)		–	–		(3,356	)	(994	)	(664	)	(755	)	(181,635	)	(3,915	)
Contingent deferred sales charges (note 2)		–	–		(29,483	)	(14,087	)	(10,506	)	(4,751	)	(119,663	)	(54,749	)
Adjustments to maintain reserves		–	2		(1,074	)	(2,367	)	(173	)	(505	)	(3,185	)	(5,012	)
Net equity transactions		–	(59,827	)	21,728,817		15,722,999		(1,498,543	)	(1,903,189	)	123,955,727		75,570,214
Net change in contract owners’ equity		–	(55,110	)	30,718,734		19,766,196		(99,796	)	6,512		148,852,197		90,282,159
Contract owners’ equity beginning of period		–	55,110		27,220,949		7,454,753		11,034,047		11,027,535		129,480,230		39,198,071
Contract owners’ equity end of period	$	–	–		57,939,683		27,220,949		10,934,251		11,034,047		278,332,427		129,480,230
CHANGES IN UNITS:
Beginning units		–	4,666		1,703,817		588,613		531,179		634,836		8,716,921		3,144,611
Units purchased		–	–		2,132,537		1,622,894		2		–		9,858,507		6,535,090
Units redeemed		–	(4,666	)	(958,941	)	(507,690	)	(68,372	)	(103,657	)	(2,064,064	)	(962,780	)
Ending units		–	–		2,877,413		1,703,817		462,809		531,179		16,511,364		8,716,921

(Continued)

41

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		FrVIPGlInc3				FrVIPIncSec2				FrVIPRisDiv2				FrVIPSCapV2
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	414,754		134,891		1,755,877		(107,046	)	908,977		(756,864	)	(640,922	)	(533,561	)
Realized gain (loss) on investments		247,886		312,185		925,152		88,179		5,371,438		2,296,040		2,722,686		3,296,903
Change in unrealized gain (loss) on investments		2,350,963		886,867		(2,969,736	)	2,808,718		(13,232,060	)	16,597,747		(10,194,969	)	3,272,356
Reinvested capital gains		–		–		602,382		16,379		1,911,675		688,343		5,066,896		1,831,202
Net increase (decrease) in contract owners’ equity resulting from operations		3,013,603		1,333,943		313,675		2,806,230		(5,039,970	)	18,825,266		(3,046,309	)	7,866,900
Equity transactions:
Purchase payments received from contract owners (note 3)		14,948,684		7,405,549		60,359,911		20,167,249		1,515,716		12,095,976		13,328,207		13,841,840
Transfers between funds		13,791,640		7,734,992		16,101,939		30,795,623		(13,460,323	)	(3,208,068	)	(4,905,520	)	4,449,362
Redemptions (note 3)		(2,937,332	)	(639,499	)	(9,092,430	)	(999,597	)	(9,724,106	)	(7,486,005	)	(4,733,429	)	(3,312,817	)
Annuity benefits		(1,027	)	–		(1,664	)	–		–		–		(7,707	)	–
Annual contract maintenance charges (note 2)		(2,501	)	(609	)	(7,056	)	(810	)	(11,823	)	(12,553	)	(7,032	)	(5,132	)
Contingent deferred sales charges (note 2)		(32,894	)	(10,598	)	(45,423	)	(16,717	)	(173,592	)	(151,824	)	(74,562	)	(46,894	)
Adjustments to maintain reserves		47		(787	)	(2,108	)	(682	)	(2,577	)	(7,745	)	(1,304	)	1,035
Net equity transactions		25,766,617		14,489,048		67,313,169		49,945,066		(21,856,705	)	1,229,781		3,598,653		14,927,394
Net change in contract owners’ equity		28,780,220		15,822,991		67,626,844		52,751,296		(26,896,675	)	20,055,047		552,344		22,794,294
Contract owners’ equity beginning of period		20,725,398		4,902,407		52,751,296		–		142,480,300		122,425,253		68,147,428		45,353,134
Contract owners’ equity end of period	$	49,505,618		20,725,398		120,378,140		52,751,296		115,583,625		142,480,300		68,699,772		68,147,428
CHANGES IN UNITS:
Beginning units		1,905,578		501,187		4,753,427		–		8,485,936		8,398,809		3,184,805		2,432,175
Units purchased		3,029,384		2,001,149		8,902,568		5,160,531		432,490		1,572,082		1,214,966		1,804,349
Units redeemed		(775,745	)	(596,758	)	(3,042,906	)	(407,104	)	(1,727,284	)	(1,484,955	)	(1,063,244	)	(1,051,719	)
Ending units		4,159,217		1,905,578		10,613,089		4,753,427		7,191,142		8,485,936		3,336,527		3,184,805

(Continued)

42

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		JAspBal				JAspForty				JAspGlTechS2				JAspGlTechS
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	112,280		59,167		(557,024	)	(432,479	)	(51,839	)	(66,294	)	(38,698	)	(59,567	)
Realized gain (loss) on investments		667,846		372,140		3,764,608		3,908,136		339,669		279,686		191,855		74,610
Change in unrealized gain (loss) on investments		338,043		653,537		10,754,973		(839,430	)	662,657		84,356		529,683		246,774
Reinvested capital gains		–		–		–		–		–		–		–		–
Net increase (decrease) in contract owners’ equity resulting from operations		1,118,169		1,084,844		13,962,557		2,636,227		950,487		297,748		682,840		261,817
Equity transactions:
Purchase payments received from contract owners (note 3)		944,500		1,166,854		9,223,467		2,738,972		425,897		704,322		14,664		98
Transfers between funds		59,092		892,114		18,248,615		(2,597,043	)	260,877		(371,140	)	(210,318	)	(635,708	)
Redemptions (note 3)		(1,621,227	)	(1,375,174	)	(6,682,388	)	(5,948,217	)	(877,884	)	(925,926	)	(779,204	)	(813,006	)
Annuity benefits		–		–		–		(939	)	–		–		(3,601	)	(409	)
Annual contract maintenance charges (note 2)		(1,103	)	(1,177	)	(16,647	)	(17,134	)	(2,838	)	(3,300	)	(2,894	)	(3,499	)
Contingent deferred sales charges (note 2)		(13,382	)	(11,060	)	(34,003	)	(29,737	)	(7,614	)	(8,423	)	(1,793	)	(2,857	)
Adjustments to maintain reserves		(329	)	(705	)	(748	)	(744	)	(105	)	(99	)	192		(75	)
Net equity transactions		(632,449	)	670,852		20,738,296		(5,854,842	)	(201,667	)	(604,566	)	(982,954	)	(1,455,456	)
Net change in contract owners’ equity		485,720		1,755,696		34,700,853		(3,218,615	)	748,820		(306,818	)	(300,114	)	(1,193,639	)
Contract owners’ equity beginning of period		13,298,761		11,543,065		36,031,995		39,250,610		4,935,597		5,242,415		3,901,121		5,094,760
Contract owners’ equity end of period	$	13,784,481		13,298,761		70,732,848		36,031,995		5,684,417		4,935,597		3,601,007		3,901,121
CHANGES IN UNITS:
Beginning units		946,961		889,457		3,715,916		4,486,139		411,359		465,574		957,855		1,331,430
Units purchased		162,416		249,466		2,704,592		766,280		126,431		138,033		11		8
Units redeemed		(200,481	)	(191,962	)	(1,657,019	)	(1,536,503	)	(143,493	)	(192,248	)	(224,092	)	(373,583	)
Ending units		908,896		946,961		4,763,489		3,715,916		394,297		411,359		733,774		957,855

(Continued)

43

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		JAspRMgCore				JAspIntGroS2				JAspIntGroS				JPM2MdCap
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	(34,949	)	(63,523	)	(1,624,324	)	636,136		(156,708	)	69,430		(73,909	)	(165,678	)
Realized gain (loss) on investments		1,291		(221,878	)	17,415,838		2,932,889		2,057,006		1,494,254		1,183,682		1,619,404
Change in unrealized gain (loss) on investments		158,956		74,125		20,757,709		21,141,732		1,953,928		3,977,242		(1,501,526	)	1,219,446
Reinvested capital gains		36,765		307,433		–		–		–		–		751,956		568,468
Net increase (decrease) in contract owners’ equity resulting from operations		162,063		96,157		36,549,223		24,710,757		3,854,226		5,540,926		360,203		3,241,640
Equity transactions:
Purchase payments received from contract owners (note 3)		1,107,810		95,827		47,534,341		19,674,122		680		13		506		554,312
Transfers between funds		804,100		1,207,980		12,721,092		69,068,624		(699,357	)	(1,320,715	)	(2,912,693	)	(9,239,451	)
Redemptions (note 3)		(436,812	)	(205,058	)	(15,310,850	)	(7,517,205	)	(2,609,197	)	(2,036,913	)	(2,876,707	)	(4,284,738	)
Annuity benefits		–		–		(2,576	)	(160	)	–		–		–		–
Annual contract maintenance charges (note 2)		(1,150	)	(295	)	(63,339	)	(13,185	)	(6,647	)	(7,038	)	(5,913	)	(9,021	)
Contingent deferred sales charges (note 2)		(2,672	)	(3,869	)	(111,548	)	(36,506	)	(8,581	)	(9,708	)	(7,222	)	(9,400	)
Adjustments to maintain reserves		(88	)	(491	)	(1,366	)	(1,395	)	(205	)	(44	)	1,852		6,412
Net equity transactions		1,471,188		1,094,094		44,765,754		81,174,295		(3,323,307	)	(3,374,405	)	(5,800,177	)	(12,981,886	)
Net change in contract owners’ equity		1,633,251		1,190,251		81,314,977		105,885,052		530,919		2,166,521		(5,439,974	)	(9,740,246	)
Contract owners’ equity beginning of period		3,888,158		2,697,907		131,708,961		25,823,909		16,201,270		14,034,749		18,795,204		28,535,450
Contract owners’ equity end of period	$	5,521,409		3,888,158		213,023,938		131,708,961		16,732,189		16,201,270		13,355,230		18,795,204
CHANGES IN UNITS:
Beginning units		237,661		177,552		6,010,855		1,666,749		1,090,672		1,379,274		1,328,877		2,326,240
Units purchased		156,119		389,538		5,553,636		5,684,594		–		7		194		318,837
Units redeemed		(72,039	)	(329,429	)	(3,844,630	)	(1,340,488	)	(210,943	)	(288,609	)	(395,002	)	(1,316,200	)
Ending units		321,741		237,661		7,719,861		6,010,855		879,729		1,090,672		934,069		1,328,877

(Continued)

44

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		LBTShrtDBd				MFSInvGrStS				MFSValueS				MTBLgCapGr
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	4,970,246		3,659,110		(371,681	)	(397,889	)	(686,069	)	(316,138	)	(11,477	)	(8,334	)
Realized gain (loss) on investments		(51,493	)	(274,376	)	873,208		823,474		3,943,426		1,153,328		10,523		2,042
Change in unrealized gain (loss) on investments		4,373,193		992,362		1,587,059		874,376		(741,302	)	5,180,019		2,807		80,899
Reinvested capital gains		–		–		–		–		1,109,528		1,062,420		78,019		10,927
Net increase (decrease) in contract owners’ equity resulting from operations		9,291,946		4,377,096		2,088,586		1,299,961		3,625,583		7,079,629		79,872		85,534
Equity transactions:
Purchase payments received from contract owners (note 3)		109,786,029		46,803,422		288,059		1,711,149		20,068,045		9,182,536		28,060		57,489
Transfers between funds		103,535,867		76,084,501		(1,704,916	)	(3,614,902	)	6,096,628		22,713,479		(5,919	)	9,274
Redemptions (note 3)		(22,142,382	)	(18,523,875	)	(1,866,683	)	(1,199,193	)	(4,958,785	)	(2,389,512	)	(28,878	)	(21,986	)
Annuity benefits		(107,624	)	(66,877	)	–		–		(1,291	)	–		–		–
Annual contract maintenance charges (note 2)		(276,139	)	(29,152	)	(1,738	)	(1,935	)	(6,065	)	(2,607	)	(187	)	(178	)
Contingent deferred sales charges (note 2)		(157,552	)	(115,073	)	(25,278	)	(19,424	)	(50,946	)	(35,987	)	(588	)	(1,034	)
Adjustments to maintain reserves		(3,531	)	(3,634	)	(837	)	(2,064	)	(841	)	(1,892	)	21		130
Net equity transactions		190,634,668		104,149,312		(3,311,393	)	(3,126,369	)	21,146,745		29,466,017		(7,491	)	43,695
Net change in contract owners’ equity		199,926,614		108,526,408		(1,222,807	)	(1,826,408	)	24,772,328		36,545,646		72,381		129,229
Contract owners’ equity beginning of period		225,362,727		116,836,319		23,833,223		25,659,631		63,110,866		26,565,220		1,057,960		928,731
Contract owners’ equity end of period	$	425,289,341		225,362,727		22,610,416		23,833,223		87,883,194		63,110,866		1,130,341		1,057,960
CHANGES IN UNITS:
Beginning units		19,400,879		8,471,408		1,642,788		1,866,912		3,466,377		1,732,243		91,381		87,319
Units purchased		22,942,764		13,657,777		60,622		208,199		2,935,129		2,577,829		4,516		7,864
Units redeemed		(4,123,601	)	(2,728,306	)	(275,652	)	(432,323	)	(1,845,029	)	(843,695	)	(5,294	)	(3,802	)
Ending units		38,220,042		19,400,879		1,427,758		1,642,788		4,556,477		3,466,377		90,603		91,381

(Continued)

45

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		MTBLgCapV				MTBAggGr				MTBConGr				MTBModGr
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	(6,292	)	(4,296	)	(534	)	4,136		1,243		1,414		47,018		93,712
Realized gain (loss) on investments		15,420		12,895		7,299		832		70		32		62,305		18,718
Change in unrealized gain (loss) on investments		(71,080	)	76,080		(5,275	)	17,228		264		1,046		63,901		161,103
Reinvested capital gains		57,469		96,192		18,885		8,607		1,824		1,188		259,167		412,969
Net increase (decrease) in contract owners’ equity resulting from operations		(4,483	)	180,871		20,375		30,803		3,401		3,680		432,391		686,502
Equity transactions:
Purchase payments received from contract owners (note 3)		103,164		209,977		57,179		162,987		1,113		52,704		340,254		1,050,979
Transfers between funds		91,259		78,850		34,450		20,515		–		8,742		(178,749	)	(7,108	)
Redemptions (note 3)		(26,857	)	(54,910	)	(12,074	)	(5,538	)	(526	)	(14,378	)	(764,758	)	(530,503	)
Annuity benefits		–		–		–		–		–		–		–		–
Annual contract maintenance charges (note 2)		(288	)	(258	)	–		–		(19	)	(24	)	(2,247	)	(2,264	)
Contingent deferred sales charges (note 2)		(423	)	(2,305	)	–		–		(3	)	(40	)	(23,509	)	(10,505	)
Adjustments to maintain reserves		(204	)	103		(17	)	(24	)	(4	)	–		496		438
Net equity transactions		166,651		231,457		79,538		177,940		561		47,004		(628,513	)	501,037
Net change in contract owners’ equity		162,168		412,328		99,913		208,743		3,962		50,684		(196,122	)	1,187,539
Contract owners’ equity beginning of period		1,450,895		1,038,567		329,302		120,559		88,038		37,354		8,580,243		7,392,704
Contract owners’ equity end of period	$	1,613,063		1,450,895		429,215		329,302		92,000		88,038		8,384,121		8,580,243
CHANGES IN UNITS:
Beginning units		100,046		82,930		27,147		11,254		8,142		3,652		703,592		659,109
Units purchased		16,943		24,416		7,132		16,368		102		5,901		38,890		111,469
Units redeemed		(5,748	)	(7,300	)	(950	)	(475	)	(50	)	(1,411	)	(90,526	)	(66,986	)
Ending units		111,241		100,046		33,329		27,147		8,194		8,142		651,956		703,592

(Continued)

46

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		NVITAstAll2				NVITBnd2				NVITGlobGr2				NVITGroInc2
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	3,667,513		1,691,343		5,187,817		(32,463	)	624,057		(82,935	)	548,501		–
Realized gain (loss) on investments		81,539		(1,694	)	57,966		591		492,123		(1,152	)	(628,019	)	–
Change in unrealized gain (loss) on investments		(962,937	)	3,688,181		(4,637,429	)	415,693		2,859,178		1,651,955		(2,943,263	)	–
Reinvested capital gains		144,817		–		–		–		–		–		–		–
Net increase (decrease) in contract owners’ equity resulting from operations		2,930,932		5,377,830		608,354		383,821		3,975,358		1,567,868		(3,022,781	)	–
Equity transactions:
Purchase payments received from contract owners (note 3)		266,728,417		105,066,314		46,979,002		9,199,848		24,279,156		8,473,009		33,402,993		–
Transfers between funds		66,508,920		26,329,790		68,646,459		8,917,875		15,983,159		13,429,068		49,870,276		–
Redemptions (note 3)		(10,237,381	)	(1,251,823	)	(3,533,620	)	(244,938	)	(2,538,830	)	(300,586	)	(377,505	)	–
Annuity benefits		(2,035	)	–		–		–		–		–		–		–
Annual contract maintenance charges (note 2)		(589,069	)	(585	)	(3,343	)	(359	)	(4,074	)	(448	)	(496	)	–
Contingent deferred sales charges (note 2)		(79,110	)	(2,381	)	(18,253	)	(1,674	)	(15,938	)	(1,057	)	(211	)	–
Adjustments to maintain reserves		(2,654	)	9,743		(441	)	4,074		(1,737	)	(238	)	(300	)	–
Net equity transactions		322,327,088		130,151,058		112,069,804		17,874,826		37,701,736		21,599,748		82,894,757		–
Net change in contract owners’ equity		325,258,020		135,528,888		112,678,158		18,258,647		41,677,094		23,167,616		79,871,976		–
Contract owners’ equity beginning of period		135,528,888		–		18,258,647		–		23,167,616		–		–		–
Contract owners’ equity end of period	$	460,786,908		135,528,888		130,936,805		18,258,647		64,844,710		23,167,616		79,871,976		–
CHANGES IN UNITS:
Beginning units		12,975,664		–		1,749,769		–		2,159,481		–		–		–
Units purchased		32,535,961		13,311,771		11,754,421		1,890,664		4,223,047		2,260,574		8,444,895		–
Units redeemed		(3,247,728	)	(336,107	)	(1,082,733	)	(140,895	)	(1,016,581	)	(101,093	)	(268,487	)	–
Ending units		42,263,897		12,975,664		12,421,457		1,749,769		5,365,947		2,159,481		8,176,408		–

(Continued)

47

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		NVITGrowth2				NVITFHiInc				NVITFHiInc3				NVITEmMrkts
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	(715,974	)	54,167		1,010,583		1,183,638		2,335,716		1,428,713		(8,576	)	(7,377	)
Realized gain (loss) on investments		4,030,744		(12,673	)	(163,556	)	(168,844	)	(55,399	)	(32,145	)	230,018		152,694
Change in unrealized gain (loss) on investments		3,605,787		2,181,090		(549,973	)	746,831		(1,864,058	)	696,626		109,023		178,349
Reinvested capital gains		25,869		–		–		–		–		–		136,510		12,193
Net increase (decrease) in contract owners’ equity resulting from operations		6,946,426		2,222,584		297,054		1,761,625		416,259		2,093,194		466,975		335,859
Equity transactions:
Purchase payments received from contract owners (note 3)		52,710,282		23,406,611		1,355		–		7,898,196		7,997,819		60,297		–
Transfers between funds		24,488,614		22,947,660		(2,339,827	)	(4,277,122	)	4,122,373		4,985,035		(71,273	)	(238,422	)
Redemptions (note 3)		(4,743,918	)	(607,446	)	(1,539,774	)	(1,854,597	)	(2,200,434	)	(1,599,639	)	(269,912	)	(102,932	)
Annuity benefits		–		–		(277	)	(281	)	–		–		(12,903	)	–
Annual contract maintenance charges (note 2)		(43,164	)	(715	)	(1,679	)	(2,185	)	(2,483	)	(1,502	)	(552	)	(614	)
Contingent deferred sales charges (note 2)		(47,470	)	(7,845	)	(20,390	)	(22,367	)	(32,824	)	(15,599	)	(620	)	(765	)
Adjustments to maintain reserves		(2,658	)	(360	)	(444	)	(1,005	)	(697	)	(1,099	)	1,361		(73	)
Net equity transactions		72,361,686		45,737,905		(3,901,036	)	(6,157,557	)	9,784,131		11,365,015		(293,602	)	(342,806	)
Net change in contract owners’ equity		79,308,112		47,960,489		(3,603,982	)	(4,395,932	)	10,200,390		13,458,209		173,373		(6,947	)
Contract owners’ equity beginning of period		47,960,489		–		19,469,666		23,865,598		30,684,739		17,226,530		1,232,735		1,239,682
Contract owners’ equity end of period	$	127,268,601		47,960,489		15,865,684		19,469,666		40,885,129		30,684,739		1,406,108		1,232,735
CHANGES IN UNITS:
Beginning units		4,677,116		–		1,370,433		1,835,081		2,697,783		1,650,804		52,896		71,734
Units purchased		7,934,364		4,829,017		5,462		180		2,482,164		1,916,708		201		–
Units redeemed		(1,341,711	)	(151,901	)	(276,090	)	(464,828	)	(1,645,292	)	(869,729	)	(12,424	)	(18,838	)
Ending units		11,269,769		4,677,116		1,099,805		1,370,433		3,534,655		2,697,783		40,673		52,896

(Continued)

48

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		NVITEmMrkts2				NVITEmMrkts3				NVITEmMrkts6				NVITGlUtl2
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	(66,937	)	(56,187	)	(473,171	)	(341,448	)	(740,940	)	(394,445	)	5,499		7,115
Realized gain (loss) on investments		659,796		442,246		6,291,024		4,707,649		6,208,311		3,104,979		98,285		37,973
Change in unrealized gain (loss) on investments		943,399		1,193,912		12,912,275		9,966,222		13,723,638		8,069,967		(113,730	)	186,942
Reinvested capital gains		668,182		65,952		7,732,403		682,812		7,529,370		478,848		178,906		59,551
Net increase (decrease) in contract owners’ equity resulting from operations		2,204,440		1,645,923		26,462,531		15,015,235		26,720,379		11,259,349		168,960		291,581
Equity transactions:
Purchase payments received from contract owners (note 3)		–		–		3,499,854		3,329,525		19,247,840		14,774,794		–		–
Transfers between funds		(765,070	)	(1,113,159	)	18,153,033		4,941,760		12,260,157		7,926,217		(201,340	)	(97,382	)
Redemptions (note 3)		(658,447	)	(506,360	)	(12,087,175	)	(8,303,770	)	(6,823,152	)	(2,967,609	)	(68,033	)	(43,118	)
Annuity benefits		–		–		(3,408	)	(1,496	)	(9,942	)	(6,611	)	–		–
Annual contract maintenance charges (note 2)		(828	)	(915	)	(26,260	)	(22,802	)	(6,233	)	(3,866	)	(78	)	(121	)
Contingent deferred sales charges (note 2)		(23,372	)	(11,482	)	(29,811	)	(24,895	)	(113,025	)	(59,567	)	(423	)	(163	)
Adjustments to maintain reserves		(313	)	(297	)	10,927		(82	)	(1,928	)	(2,407	)	(49	)	(127	)
Net equity transactions		(1,448,030	)	(1,632,213	)	9,517,160		(81,760	)	24,553,717		19,660,951		(269,923	)	(140,911	)
Net change in contract owners’ equity		756,410		13,710		35,979,691		14,933,475		51,274,096		30,920,300		(100,963	)	150,670
Contract owners’ equity beginning of period		5,894,605		5,880,895		60,195,957		45,262,482		58,389,597		27,469,297		1,053,325		902,655
Contract owners’ equity end of period	$	6,651,015		5,894,605		96,175,648		60,195,957		109,663,693		58,389,597		952,362		1,053,325
CHANGES IN UNITS:
Beginning units		171,105		229,328		2,337,802		2,370,880		2,839,512		1,795,459		46,958		54,377
Units purchased		115		–		1,434,676		1,494,399		2,488,841		2,503,331		3,949		–
Units redeemed		(36,445	)	(58,223	)	(1,173,217	)	(1,527,477	)	(1,578,532	)	(1,459,278	)	(14,984	)	(7,419	)
Ending units		134,775		171,105		2,599,261		2,337,802		3,749,821		2,839,512		35,923		46,958

(Continued)

49

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		NVITGlUtl3				NVITIntGro				NVITIntGro3				NVITWLead3
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	137,889		134,124		(1,122	)	(243	)	(311,541	)	(44,204	)	(74,842	)	(17,225	)
Realized gain (loss) on investments		1,238,324		52,901		20,647		22,139		1,966,640		1,856,794		1,356,451		209,829
Change in unrealized gain (loss) on investments		(1,592,250	)	1,883,876		(2,047	)	15,066		3,044,701		3,966,647		57,833		748,485
Reinvested capital gains		2,383,457		715,316		10,021		274		2,755,597		54,145		–		–
Net increase (decrease) in contract owners’ equity resulting from operations		2,167,420		2,786,217		27,499		37,236		7,455,397		5,833,382		1,339,442		941,089
Equity transactions:
Purchase payments received from contract owners (note 3)		466,216		357,288		–		–		1,512,013		1,476,108		421,962		306,128
Transfers between funds		(1,783,306	)	5,322,638		(12,151	)	(20,218	)	5,917,106		11,583,355		323,784		2,964,778
Redemptions (note 3)		(1,788,226	)	(1,172,715	)	(25,147	)	(29,716	)	(4,519,361	)	(4,081,080	)	(1,033,090	)	(700,983	)
Annuity benefits		(1,754	)	–		–		–		(8,290	)	(4,768	)	–		–
Annual contract maintenance charges (note 2)		(3,530	)	(2,449	)	(101	)	(106	)	(9,378	)	(7,094	)	(2,265	)	(1,195	)
Contingent deferred sales charges (note 2)		(3,392	)	(3,016	)	(157	)	(312	)	(10,056	)	(7,627	)	(1,533	)	(600	)
Adjustments to maintain reserves		1,807		67		18		19		(13,871	)	(82	)	(108	)	–
Net equity transactions		(3,112,185	)	4,501,813		(37,538	)	(50,333	)	2,868,163		8,958,812		(291,250	)	2,568,128
Net change in contract owners’ equity		(944,765	)	7,288,030		(10,039	)	(13,097	)	10,323,560		14,792,194		1,048,192		3,509,217
Contract owners’ equity beginning of period		13,573,005		6,284,975		133,086		146,183		27,543,582		12,751,388		6,502,021		2,992,804
Contract owners’ equity end of period	$	12,628,240		13,573,005		123,047		133,086		37,867,142		27,543,582		7,550,213		6,502,021
CHANGES IN UNITS:
Beginning units		703,436		442,364		10,735		15,486		1,396,070		847,716		384,266		219,580
Units purchased		273,487		502,358		–		–		687,368		1,226,515		295,806		294,687
Units redeemed		(427,113	)	(241,286	)	(2,800	)	(4,751	)	(554,820	)	(678,161	)	(303,171	)	(130,001	)
Ending units		549,810		703,436		7,935		10,735		1,528,618		1,396,070		376,901		384,266

(Continued)

50

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		NVITGlFin2				NVITGlFin3				NVITGlHlth2				NVITGlHlth3
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	20,907		2,876		61,257		31,213		(33,066	)	(35,788	)	(84,697	)	(107,695	)
Realized gain (loss) on investments		32,424		12,327		4,009		346,519		23,821		2,952		140,223		25,945
Change in unrealized gain (loss) on investments		(302,621	)	68,123		(596,623	)	(133,123	)	204,176		52,114		533,110		168,338
Reinvested capital gains		212,457		213,065		474,162		490,190		43,771		–		130,535		–
Net increase (decrease) in contract owners’ equity resulting from operations		(36,833	)	296,391		(57,195	)	734,799		238,702		19,278		719,171		86,588
Equity transactions:
Purchase payments received from contract owners (note 3)		44		–		107,372		95,604		13		–		390,423		620,627
Transfers between funds		(302,658	)	(55,075	)	(554,925	)	637,802		(234,858	)	(181,867	)	(246,944	)	(529,186	)
Redemptions (note 3)		(131,525	)	(61,287	)	(719,184	)	(873,043	)	(119,327	)	(105,254	)	(950,334	)	(1,880,684	)
Annuity benefits		–		–		–		–		–		–		–		–
Annual contract maintenance charges (note 2)		(149	)	(218	)	(1,092	)	(1,214	)	(256	)	(350	)	(2,577	)	(3,320	)
Contingent deferred sales charges (note 2)		(1,997	)	(1,015	)	(1,013	)	(1,292	)	(1,610	)	(2,278	)	(2,651	)	(5,412	)
Adjustments to maintain reserves		(143	)	(189	)	(29	)	(41	)	(127	)	(259	)	(125	)	(121	)
Net equity transactions		(436,428	)	(117,784	)	(1,168,871	)	(142,184	)	(356,165	)	(290,008	)	(812,208	)	(1,798,096	)
Net change in contract owners’ equity		(473,261	)	178,607		(1,226,066	)	592,615		(117,463	)	(270,730	)	(93,037	)	(1,711,508	)
Contract owners’ equity beginning of period		1,862,421		1,683,814		4,294,613		3,701,998		2,295,803		2,566,533		6,954,737		8,666,245
Contract owners’ equity end of period	$	1,389,160		1,862,421		3,068,547		4,294,613		2,178,340		2,295,803		6,861,700		6,954,737
CHANGES IN UNITS:
Beginning units		85,448		91,491		230,182		235,707		146,024		164,699		539,659		681,589
Units purchased		–		–		61,052		242,330		–		–		147,991		262,329
Units redeemed		(19,788	)	(6,043	)	(122,714	)	(247,855	)	(21,326	)	(18,675	)	(211,111	)	(404,259	)
Ending units		65,660		85,448		168,520		230,182		124,698		146,024		476,539		539,659

(Continued)

51

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		NVITGlHlth6				NVITGlTech				NVITGlTech2				NVITGlTech3
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	(208,479	)	(170,948	)	(5,002	)	(6,258	)	(22,191	)	(21,535	)	(77,920	)	(59,990	)
Realized gain (loss) on investments		176,991		70,205		37,888		29,463		18,515		(11,635	)	724,880		165,592
Change in unrealized gain (loss) on investments		1,234,473		160,341		30,123		22,766		250,553		151,730		277,144		365,081
Reinvested capital gains		276,420		–		–		–		–		–		–		–
Net increase (decrease) in contract owners’ equity resulting from operations		1,479,405		59,598		63,009		45,971		246,877		118,560		924,104		470,683
Equity transactions:
Purchase payments received from contract owners (note 3)		3,339,511		3,283,412		–		–		20		–		368,603		349,434
Transfers between funds		(937,951	)	(745,580	)	(20,302	)	(29,613	)	(97,752	)	(137,180	)	(503,429	)	1,570,813
Redemptions (note 3)		(863,715	)	(693,762	)	(132,970	)	(190,860	)	(52,936	)	(111,033	)	(696,479	)	(705,994	)
Annuity benefits		–		–		–		–		–		–		(1,647	)	(1,381	)
Annual contract maintenance charges (note 2)		(1,241	)	(952	)	(518	)	(578	)	(327	)	(398	)	(2,378	)	(2,261	)
Contingent deferred sales charges (note 2)		(13,890	)	(14,240	)	(14	)	(1,035	)	(1,685	)	(4,473	)	(3,310	)	(3,717	)
Adjustments to maintain reserves		(545	)	(804	)	(29	)	(60	)	(106	)	(172	)	18		94
Net equity transactions		1,522,169		1,828,074		(153,833	)	(222,146	)	(152,786	)	(253,256	)	(838,622	)	1,206,988
Net change in contract owners’ equity		3,001,574		1,887,672		(90,824	)	(176,175	)	94,091		(134,696	)	85,482		1,677,671
Contract owners’ equity beginning of period		12,177,962		10,290,290		437,058		613,233		1,441,736		1,576,432		6,108,274		4,430,603
Contract owners’ equity end of period	$	15,179,536		12,177,962		346,234		437,058		1,535,827		1,441,736		6,193,756		6,108,274
CHANGES IN UNITS:
Beginning units		1,150,570		981,490		134,349		206,846		86,480		103,102		503,432		399,751
Units purchased		563,371		665,901		–		–		–		–		222,107		335,297
Units redeemed		(424,005	)	(496,821	)	(44,541	)	(72,497	)	(8,564	)	(16,622	)	(295,413	)	(231,616	)
Ending units		1,289,936		1,150,570		89,808		134,349		77,916		86,480		430,126		503,432

(Continued)

52

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		NVITGlTech6				NVITGvtBd				NVITGrowth				NVITIntIdx8
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	(167,062	)	(71,534	)	14,090,873		8,699,126		(720,469	)	(830,698	)	(4,382	)	11,339
Realized gain (loss) on investments		428,250		359,700		(859,478	)	(673,942	)	3,213,954		941,290		244,480		(2,622	)
Change in unrealized gain (loss) on investments		1,111,471		194,784		13,514,655		(3,973,773	)	7,713,002		2,781,955		(115,393	)	281,992
Reinvested capital gains		–		–		–		2,306,840		–		–		14,888		–
Net increase (decrease) in contract owners’ equity resulting from operations		1,372,659		482,950		26,746,050		6,358,251		10,206,487		2,892,547		139,593		290,709
Equity transactions:
Purchase payments received from contract owners (note 3)		3,586,587		1,857,190		124,293,484		73,097,809		2,493,393		2,971,715		3,403,536		1,270,219
Transfers between funds		4,774,646		1,331,951		108,590,023		54,195,192		(1,510,182	)	(3,799,816	)	4,815,936		2,247,638
Redemptions (note 3)		(776,526	)	(202,330	)	(43,562,145	)	(47,080,601	)	(10,725,115	)	(12,585,566	)	(475,331	)	(44,157	)
Annuity benefits		–		–		(26,813	)	(21,307	)	(19,641	)	(17,445	)	–		–
Annual contract maintenance charges (note 2)		(785	)	(583	)	(343,875	)	(99,415	)	(51,685	)	(62,487	)	(536	)	(92	)
Contingent deferred sales charges (note 2)		(12,947	)	(4,692	)	(262,267	)	(209,810	)	(35,579	)	(43,615	)	(4,602	)	(122	)
Adjustments to maintain reserves		(344	)	(561	)	(7,719	)	(10,305	)	(2,032	)	(216	)	(187	)	(28,680	)
Net equity transactions		7,570,631		2,980,975		188,680,688		79,871,563		(9,850,841	)	(13,537,430	)	7,738,816		3,444,806
Net change in contract owners’ equity		8,943,290		3,463,925		215,426,738		86,229,814		355,646		(10,644,883	)	7,878,409		3,735,515
Contract owners’ equity beginning of period		7,020,073		3,556,148		364,319,230		278,089,416		61,510,411		72,155,294		3,735,515		–
Contract owners’ equity end of period	$	15,963,363		7,020,073		579,745,968		364,319,230		61,866,057		61,510,411		11,613,924		3,735,515
CHANGES IN UNITS:
Beginning units		606,445		335,200		24,042,781		14,001,716		3,637,231		4,490,233		344,723		–
Units purchased		997,186		601,389		25,971,953		14,999,105		262,271		285,539		935,713		369,007
Units redeemed		(434,402	)	(330,144	)	(7,214,722	)	(4,958,040	)	(804,981	)	(1,138,541	)	(286,018	)	(24,284	)
Ending units		1,169,229		606,445		42,800,012		24,042,781		3,094,521		3,637,231		994,418		344,723

(Continued)

53

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		NVITIntVal2				NVITIntVal3				NVITIntVal6				NVITIDAgg2
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	3,695		9,587		217,814		197,590		599,089		151,632		(300,250	)	381,833
Realized gain (loss) on investments		140,680		87,631		1,821,724		977,538		790,553		509,726		9,413,679		3,845,241
Change in unrealized gain (loss) on investments		(292,064	)	248,426		(3,464,042	)	2,219,669		(17,532,969	)	8,847,378		(5,955,926	)	58,943,272
Reinvested capital gains		189,645		183,065		2,051,680		1,743,452		14,181,881		4,643,844		19,109,348		7,436,693
Net increase (decrease) in contract owners’ equity resulting from operations		41,956		528,709		627,176		5,138,249		(1,961,446	)	14,152,580		22,266,851		70,607,039
Equity transactions:
Purchase payments received from contract owners (note 3)		(35	)	76		1,407,754		1,460,368		95,812,453		44,435,379		19,066,259		27,501,521
Transfers between funds		(303,123	)	(304,280	)	(2,274,443	)	5,395,963		59,608,515		37,378,079		18,863,373		49,366,825
Redemptions (note 3)		(218,730	)	(76,994	)	(4,850,327	)	(4,801,370	)	(9,480,830	)	(2,980,787	)	(38,397,320	)	(28,392,596	)
Annuity benefits		–		–		(363	)	(1,374	)	–		–		(31	)	–
Annual contract maintenance charges (note 2)		(226	)	(282	)	(9,064	)	(8,633	)	(204,996	)	(4,235	)	(74,778	)	(68,737	)
Contingent deferred sales charges (note 2)		(2,885	)	(1,701	)	(10,423	)	(17,121	)	(136,430	)	(42,262	)	(920,361	)	(630,525	)
Adjustments to maintain reserves		(182	)	(1,199	)	(8,106	)	(867	)	(3,660	)	(5,105	)	1,582		(49,664	)
Net equity transactions		(525,181	)	(384,380	)	(5,744,972	)	2,026,966		145,595,052		78,781,069		(1,461,276	)	47,726,824
Net change in contract owners’ equity		(483,225	)	144,329		(5,117,796	)	7,165,215		143,633,606		92,933,649		20,805,575		118,333,863
Contract owners’ equity beginning of period		2,966,966		2,822,637		31,008,627		23,843,412		130,577,252		37,643,603		574,617,190		456,283,327
Contract owners’ equity end of period	$	2,483,741		2,966,966		25,890,831		31,008,627		274,210,858		130,577,252		595,422,765		574,617,190
CHANGES IN UNITS:
Beginning units		138,583		159,058		1,414,407		1,317,124		8,623,100		2,983,147		31,476,825		28,651,809
Units purchased		3		4		247,721		597,060		11,586,232		7,038,258		3,510,307		5,539,116
Units redeemed		(24,038	)	(20,479	)	(498,721	)	(499,777	)	(2,250,746	)	(1,398,305	)	(3,610,707	)	(2,714,100	)
Ending units		114,548		138,583		1,163,407		1,414,407		17,958,586		8,623,100		31,376,425		31,476,825

(Continued)

54

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		NVITIDCon2				NVITIDMod2				NVITIDModAg2				NVITIDModCon2
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	2,768,464		1,860,620		17,763,656		10,925,796		8,312,081		6,303,225		6,287,640		3,602,031
Realized gain (loss) on investments		290,929		69,234		3,473,107		317,893		5,114,434		–		2,057,306		1,079,688
Change in unrealized gain (loss) on investments		(1,139,808	)	2,473,142		14,706,275		101,238,121		16,619,247		112,420,043		(4,024,461	)	11,181,551
Reinvested capital gains		3,373,408		1,213,194		31,622,176		11,652,856		31,508,133		13,219,199		11,304,928		4,003,100
Net increase (decrease) in contract owners’ equity resulting from operations		5,292,993		5,616,190		67,565,214		124,134,666		61,553,895		131,942,467		15,625,413		19,866,370
Equity transactions:
Purchase payments received from contract owners (note 3)		25,798,627		21,065,403		248,870,226		268,499,614		274,585,188		274,037,698		62,457,136		70,807,465
Transfers between funds		2,751,499		2,424,274		271,715,717		516,352,050		96,424,641		261,272,788		112,766,052		18,720,329
Redemptions (note 3)		(14,114,454	)	(12,039,404	)	(120,538,406	)	(70,491,786	)	(86,883,614	)	(57,602,549	)	(31,817,589	)	(24,422,263	)
Annuity benefits		(18,883	)	(1,129	)	(3,811	)	(3,604	)	(48,287	)	(11,398	)	(9,173	)	(3,921	)
Annual contract maintenance charges (note 2)		(89,786	)	(19,674	)	(1,083,086	)	(143,729	)	(1,381,069	)	(146,753	)	(226,982	)	(40,304	)
Contingent deferred sales charges (note 2)		(213,682	)	(140,969	)	(2,348,554	)	(1,310,904	)	(1,535,234	)	(1,182,162	)	(424,987	)	(370,854	)
Adjustments to maintain reserves		5,604		(15,611	)	(28,725	)	(80,337	)	(23,493	)	(78,392	)	(7,885	)	(15,894	)
Net equity transactions		14,118,925		11,272,890		396,583,361		712,821,304		281,138,132		476,289,232		142,736,572		64,674,558
Net change in contract owners’ equity		19,411,918		16,889,080		464,148,575		836,955,970		342,692,027		608,231,699		158,361,985		84,540,928
Contract owners’ equity beginning of period		135,939,649		119,050,569		1,748,970,935		912,014,965		1,411,649,342		803,417,643		346,845,697		262,304,769
Contract owners’ equity end of period	$	155,351,567		135,939,649		2,213,119,510		1,748,970,935		1,754,341,369		1,411,649,342		505,207,682		346,845,697
CHANGES IN UNITS:
Beginning units		11,627,252		10,630,963		119,084,540		68,034,438		84,334,918		54,186,761		26,410,052		21,337,805
Units purchased		4,727,545		3,383,088		40,127,613		61,702,900		25,558,563		36,571,329		16,795,696		9,117,637
Units redeemed		(3,529,913	)	(2,386,799	)	(14,193,238	)	(10,652,798	)	(9,657,532	)	(6,423,172	)	(6,112,291	)	(4,045,390	)
Ending units		12,824,884		11,627,252		145,018,915		119,084,540		100,235,949		84,334,918		37,093,457		26,410,052

(Continued)

55

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		NVITJPBal				NVITMdCpGr				NVITMdCpGr2				NVITMidCap
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	30,006		32,008		(205,390	)	(224,180	)	(3,820,149	)	(1,140,485	)	(120,080	)	(402,808	)
Realized gain (loss) on investments		159,006		55,011		1,607,797		1,843,288		2,702,736		1,058,166		10,586,973		8,533,333
Change in unrealized gain (loss) on investments		(178,937	)	232,402		(208,038	)	(520,547	)	10,592,206		4,818,675		(6,362,000	)	990,681
Reinvested capital gains		100,860		–		–		–		–		–		3,813,927		1,920,558
Net increase (decrease) in contract owners’ equity resulting from operations		110,935		319,421		1,194,369		1,098,561		9,474,793		4,736,356		7,918,820		11,041,764
Equity transactions:
Purchase payments received from contract owners (note 3)		493,852		535,576		961,319		1,064,638		102,689,359		49,468,275		11,119,708		13,564,664
Transfers between funds		(41,897	)	674,303		(1,870,588	)	1,563,658		59,352,089		46,467,990		(10,528,835	)	(13,242,891	)
Redemptions (note 3)		(694,426	)	(597,857	)	(2,396,109	)	(3,677,358	)	(8,282,778	)	(2,520,189	)	(19,055,066	)	(19,412,357	)
Annuity benefits		–		–		(3,801	)	(3,549	)	–		–		(8,283	)	(6,495	)
Annual contract maintenance charges (note 2)		(2,483	)	(2,281	)	(6,220	)	(7,556	)	(233,269	)	(3,673	)	(33,264	)	(38,888	)
Contingent deferred sales charges (note 2)		(2,903	)	(2,373	)	(9,485	)	(16,364	)	(132,054	)	(47,060	)	(106,253	)	(91,578	)
Adjustments to maintain reserves		(43	)	(54	)	(88	)	(11	)	(3,208	)	(5,986	)	(693	)	(4,034	)
Net equity transactions		(247,900	)	607,314		(3,324,972	)	(1,076,542	)	153,390,139		93,359,357		(18,612,686	)	(19,231,579	)
Net change in contract owners’ equity		(136,965	)	926,735		(2,130,603	)	22,019		162,864,932		98,095,713		(10,693,866	)	(8,189,815	)
Contract owners’ equity beginning of period		3,426,244		2,499,509		15,997,260		15,975,241		124,920,647		26,824,934		132,531,749		140,721,564
Contract owners’ equity end of period	$	3,289,279		3,426,244		13,866,657		15,997,260		287,785,579		124,920,647		121,837,883		132,531,749
CHANGES IN UNITS:
Beginning units		285,299		230,571		2,500,190		2,707,801		7,591,461		1,755,225		7,922,124		9,202,373
Units purchased		113,232		161,993		678,750		1,613,539		10,894,843		6,860,825		1,954,355		2,298,238
Units redeemed		(133,284	)	(107,265	)	(1,165,707	)	(1,821,150	)	(2,126,499	)	(1,024,589	)	(3,099,752	)	(3,578,487	)
Ending units		265,247		285,299		2,013,233		2,500,190		16,359,805		7,591,461		6,776,727		7,922,124

(Continued)

56

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		NVITMyMkt				NVITSmCapGr				NVITSmCapGr2				NVITSmCapVal
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	17,439,080		14,080,476		(149,026	)	(181,940	)	(275,339	)	(218,402	)	(249,459	)	(1,012,039	)
Realized gain (loss) on investments		–		–		714,173		1,187,025		515,457		1,003,962		6,211,516		11,380,576
Change in unrealized gain (loss) on investments		–		–		259,737		(854,143	)	383,434		(702,491	)	(23,099,324	)	(2,306,247	)
Reinvested capital gains		–		–		–		–		–		–		10,842,772		8,136,289
Net increase (decrease) in contract owners’ equity resulting from operations		17,439,080		14,080,476		824,884		150,942		623,552		83,069		(6,294,495	)	16,198,579
Equity transactions:
Purchase payments received from contract owners (note 3)		1,927,937,796		1,946,960,948		785,795		949,530		3,471,673		3,066,569		3,352,758		4,432,293
Transfers between funds		(1,483,193,903	)	(1,602,166,828	)	(513,823	)	(594,869	)	9,979,648		(1,324,397	)	(12,943,919	)	(11,004,070	)
Redemptions (note 3)		(274,130,109	)	(307,048,324	)	(2,118,746	)	(3,379,273	)	(1,390,650	)	(910,847	)	(17,568,430	)	(21,213,260	)
Annuity benefits		(101,802	)	(87,586	)	(2,732	)	(2,606	)	–		–		(17,008	)	(14,091	)
Annual contract maintenance charges (note 2)		(211,126	)	(175,928	)	(5,562	)	(6,722	)	(1,526	)	(1,636	)	(37,544	)	(47,718	)
Contingent deferred sales charges (note 2)		(984,114	)	(777,723	)	(9,435	)	(15,915	)	(32,856	)	(14,212	)	(37,712	)	(65,014	)
Adjustments to maintain reserves		5,591		(28,746	)	(189	)	(234	)	(489	)	(1,117	)	(1,118	)	(145	)
Net equity transactions		169,322,333		36,675,813		(1,864,692	)	(3,050,089	)	12,025,800		814,360		(27,252,973	)	(27,912,005	)
Net change in contract owners’ equity		186,761,413		50,756,289		(1,039,808	)	(2,899,147	)	12,649,352		897,429		(33,547,468	)	(11,713,426	)
Contract owners’ equity beginning of period		454,453,434		403,697,145		11,906,617		14,805,764		14,347,686		13,450,257		105,708,896		117,422,322
Contract owners’ equity end of period	$	641,214,847		454,453,434		10,866,809		11,906,617		26,997,038		14,347,686		72,161,428		105,708,896
CHANGES IN UNITS:
Beginning units		30,582,760		25,994,392		1,582,686		2,005,492		874,697		833,849		4,662,412		5,997,704
Units purchased		259,380,061		252,444,112		385,823		841,889		936,985		417,854		308,114		905,209
Units redeemed		(243,870,949	)	(247,855,744	)	(635,353	)	(1,264,695	)	(277,586	)	(377,006	)	(1,507,889	)	(2,240,501	)
Ending units		46,091,872		30,582,760		1,333,156		1,582,686		1,534,096		874,697		3,462,637		4,662,412

(Continued)

57

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		NVITSmCapVal2				NVITSmComp				NVITSmComp2				NVITNWFund
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	(228,137	)	(452,154	)	(2,257,206	)	(2,483,509	)	(1,510,106	)	(1,180,343	)	(963,231	)	(900,270	)
Realized gain (loss) on investments		398,855		51,737		11,357,868		9,212,234		1,222,201		1,076,863		9,542,893		3,777,202
Change in unrealized gain (loss) on investments		(7,289,825	)	2,138,486		(29,995,311	)	9,058,885		(13,256,004	)	6,709,173		(2,088,130	)	35,463,167
Reinvested capital gains		4,369,559		3,221,609		23,765,705		3,872,440		12,722,927		1,403,336		15,101,664		–
Net increase (decrease) in contract owners’ equity resulting from operations		(2,749,548	)	4,959,678		2,871,056		19,660,050		(820,982	)	8,009,029		21,593,196		38,340,099
Equity transactions:
Purchase payments received from contract owners (note 3)		3,891,494		5,893,578		5,226,577		6,730,047		26,826,849		28,665,604		6,712,260		8,184,451
Transfers between funds		(12,492,212	)	1,761,986		(9,313,114	)	(6,084,503	)	(16,165,263	)	(368,655	)	(9,746,211	)	(10,983,201	)
Redemptions (note 3)		(2,589,311	)	(2,600,441	)	(31,720,529	)	(37,978,294	)	(4,726,654	)	(3,371,781	)	(55,635,722	)	(64,185,616	)
Annuity benefits		(285	)	(312	)	(29,247	)	(31,136	)	–		–		(144,650	)	(137,383	)
Annual contract maintenance charges (note 2)		(4,462	)	(4,977	)	(74,394	)	(88,203	)	(33,136	)	(6,191	)	(189,588	)	(224,424	)
Contingent deferred sales charges (note 2)		(35,332	)	(36,213	)	(64,920	)	(92,058	)	(63,487	)	(71,738	)	(97,129	)	(129,698	)
Adjustments to maintain reserves		(994	)	(1,914	)	(2,510	)	(998	)	(2,063	)	(5,252	)	17,140		50,388
Net equity transactions		(11,231,102	)	5,011,707		(35,978,137	)	(37,545,145	)	5,836,246		24,841,987		(59,083,900	)	(67,425,483	)
Net change in contract owners’ equity		(13,980,650	)	9,971,385		(33,107,081	)	(17,885,095	)	5,015,264		32,851,016		(37,490,704	)	(29,085,384	)
Contract owners’ equity beginning of period		43,105,540		33,134,155		189,347,611		207,232,706		94,540,917		61,689,901		330,934,795		360,020,179
Contract owners’ equity end of period	$	29,124,890		43,105,540		156,240,530		189,347,611		99,556,181		94,540,917		293,444,091		330,934,795
CHANGES IN UNITS:
Beginning units		1,931,451		1,711,970		5,162,695		6,249,268		4,583,575		3,282,029		5,881,078		7,471,589
Units purchased		322,328		873,513		305,540		648,552		2,241,927		3,618,874		125,165		151,642
Units redeemed		(824,629	)	(654,032	)	(1,241,618	)	(1,735,125	)	(2,019,446	)	(2,317,328	)	(1,252,251	)	(1,742,153	)
Ending units		1,429,150		1,931,451		4,226,617		5,162,695		4,806,056		4,583,575		4,753,992		5,881,078

(Continued)

58

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		NVITNWFund2				NVITNWLead3				NVITUSGro2				NVITUSGro3
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	(2,629,959	)	(561,638	)	(19,609	)	(24,431	)	(349,562	)	(308,857	)	(82,972	)	(95,389	)
Realized gain (loss) on investments		1,615,094		360,782		27,507		10,938		419,715		(231,788	)	235,796		(188,722	)
Change in unrealized gain (loss) on investments		(885,898	)	12,774,959		(374,270	)	253,006		3,756,289		(445,004	)	1,033,629		(61,412	)
Reinvested capital gains		13,993,209		–		1,026,221		464,598		–		373,442		–		145,945
Net increase (decrease) in contract owners’ equity resulting from operations		12,092,446		12,574,103		659,849		704,111		3,826,442		(612,207	)	1,186,453		(199,578	)
Equity transactions:
Purchase payments received from contract owners (note 3)		145,240,668		76,697,905		565,138		271,660		2,044,389		4,476,889		278,221		373,455
Transfers between funds		73,622,766		76,994,621		350,014		1,394,714		(898,114	)	(1,728,763	)	(442,438	)	(1,249,850	)
Redemptions (note 3)		(10,877,472	)	(3,100,402	)	(1,215,152	)	(493,389	)	(1,482,144	)	(1,376,050	)	(1,852,875	)	(1,994,452	)
Annuity benefits		–		–		(5,649	)	–		–		–		(711	)	(665	)
Annual contract maintenance charges (note 2)		(352,952	)	(4,295	)	(2,035	)	(1,629	)	(2,046	)	(1,790	)	(2,250	)	(2,958	)
Contingent deferred sales charges (note 2)		(168,812	)	(65,155	)	(2,608	)	(1,917	)	(32,689	)	(36,174	)	(4,411	)	(6,618	)
Adjustments to maintain reserves		(4,519	)	(6,936	)	823		(51	)	(760	)	(1,960	)	(46	)	(102	)
Net equity transactions		207,459,679		150,515,738		(309,469	)	1,169,388		(371,364	)	1,332,152		(2,024,510	)	(2,881,190	)
Net change in contract owners’ equity		219,552,125		163,089,841		350,380		1,873,499		3,455,078		719,945		(838,057	)	(3,080,768	)
Contract owners’ equity beginning of period		185,406,908		22,317,067		6,311,879		4,438,380		19,776,812		19,056,867		6,740,799		9,821,567
Contract owners’ equity end of period	$	404,959,033		185,406,908		6,662,259		6,311,879		23,231,890		19,776,812		5,902,742		6,740,799
CHANGES IN UNITS:
Beginning units		11,257,455		1,503,114		416,108		335,241		1,117,672		1,053,974		454,175		651,383
Units purchased		13,921,285		10,450,470		218,435		186,007		300,117		489,605		110,256		144,668
Units redeemed		(2,009,141	)	(696,129	)	(237,020	)	(105,140	)	(322,859	)	(425,907	)	(235,357	)	(341,876	)
Ending units		23,169,599		11,257,455		397,523		416,108		1,094,930		1,117,672		329,074		454,175

(Continued)

59

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		NVITVKVal2				NVITMltSec				NBTAFasc				NBTAGro
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	(732,968	)	(92,332	)	1,552,915		1,487,067		(99,651	)	(92,270	)	(1,952,495	)	(1,967,492	)
Realized gain (loss) on investments		5,742,329		2,336,285		92,539		228,190		305,755		67,033		11,205,135		10,129,317
Change in unrealized gain (loss) on investments		(35,248,122	)	8,530,868		121,056		26,694		(345,149	)	83,801		18,662,353		9,405,193
Reinvested capital gains		14,670,431		6,927,464		2,979		128,444		47,921		155,936		–		–
Net increase (decrease) in contract owners’ equity resulting from operations		(15,568,330	)	17,702,285		1,769,489		1,870,395		(91,124	)	214,500		27,914,993		17,567,018
Equity transactions:
Purchase payments received from contract owners (note 3)		114,555,929		76,090,384		9,131,401		7,742,440		407,850		817,650		3,250,011		3,789,418
Transfers between funds		26,777,495		55,080,591		7,009,865		147,429		152,085		(26,948	)	(4,559,259	)	(8,108,009	)
Redemptions (note 3)		(12,815,993	)	(5,880,826	)	(8,639,355	)	(7,455,515	)	(646,740	)	(215,351	)	(24,624,339	)	(26,982,360	)
Annuity benefits		(308	)	(311	)	(5,157	)	(5,159	)	–		–		(33,640	)	(31,010	)
Annual contract maintenance charges (note 2)		(250,731	)	(7,560	)	(8,767	)	(9,424	)	(629	)	(525	)	(80,342	)	(91,783	)
Contingent deferred sales charges (note 2)		(198,301	)	(72,327	)	(55,237	)	(37,390	)	(7,195	)	(1,562	)	(36,280	)	(53,128	)
Adjustments to maintain reserves		(4,511	)	(8,942	)	(825	)	(1,809	)	(320	)	(575	)	2,405		(1,406	)
Net equity transactions		128,063,580		125,201,009		7,431,925		380,572		(94,949	)	572,689		(26,081,444	)	(31,478,278	)
Net change in contract owners’ equity		112,495,250		142,903,294		9,201,414		2,250,967		(186,073	)	787,189		1,833,549		(13,911,260	)
Contract owners’ equity beginning of period		203,271,035		60,367,741		56,441,273		54,190,306		6,218,632		5,431,443		141,507,535		155,418,795
Contract owners’ equity end of period	$	315,766,285		203,271,035		65,642,687		56,441,273		6,032,559		6,218,632		143,341,084		141,507,535
CHANGES IN UNITS:
Beginning units		11,215,121		3,772,570		4,491,128		4,431,813		399,331		361,496		3,507,840		4,407,773
Units purchased		10,726,354		9,773,517		2,007,823		1,682,882		148,639		87,673		196,503		397,865
Units redeemed		(3,752,911	)	(2,330,966	)	(1,371,353	)	(1,623,567	)	(155,032	)	(49,838	)	(807,686	)	(1,297,798	)
Ending units		18,188,564		11,215,121		5,127,598		4,491,128		392,938		399,331		2,896,657		3,507,840

(Continued)

60

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		NBTAGuard				NBTAInt				NBTAMCGrS				NBTAPart
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	(188,430	)	(131,356	)	893,348		(862,488	)	(155,544	)	(133,144	)	(1,450,072	)	(1,383,664	)
Realized gain (loss) on investments		2,228,550		2,310,850		3,646,804		7,466		991,090		609,512		12,995,201		12,769,951
Change in unrealized gain (loss) on investments		(992,676	)	(85,731	)	(25,301,310	)	14,735,128		884,746		489,777		(15,107,994	)	(13,120,113	)
Reinvested capital gains		–		–		16,952,840		1,031,768		–		–		18,552,371		22,688,477
Net increase (decrease) in contract owners’ equity resulting from operations		1,047,444		2,093,763		(3,808,318	)	14,911,874		1,720,292		966,145		14,989,506		20,954,651
Equity transactions:
Purchase payments received from contract owners (note 3)		633,097		885,414		109,134,858		65,627,061		127,225		98,692		4,751,390		6,310,032
Transfers between funds		(1,183,810	)	(1,468,153	)	43,256,992		65,966,637		1,014,492		357,248		(9,222,420	)	(8,858,499	)
Redemptions (note 3)		(3,484,514	)	(3,977,874	)	(8,308,402	)	(2,043,015	)	(907,455	)	(359,652	)	(33,553,930	)	(38,223,914	)
Annuity benefits		(29	)	(453	)	(432	)	–		–		–		(40,423	)	(34,171	)
Annual contract maintenance charges (note 2)		(8,410	)	(9,911	)	(270,924	)	(1,629	)	(1,101	)	(1,134	)	(77,144	)	(90,305	)
Contingent deferred sales charges (note 2)		(8,902	)	(10,393	)	(128,412	)	(38,652	)	(14,107	)	(7,596	)	(57,688	)	(79,166	)
Adjustments to maintain reserves		(127	)	(73	)	(157,119	)	49,416		(628	)	(383	)	868		(1,282	)
Net equity transactions		(4,052,695	)	(4,581,443	)	143,526,561		129,559,818		218,426		87,175		(38,199,347	)	(40,977,305	)
Net change in contract owners’ equity		(3,005,251	)	(2,487,680	)	139,718,243		144,471,692		1,938,718		1,053,320		(23,209,841	)	(20,022,654	)
Contract owners’ equity beginning of period		18,425,972		20,913,652		153,950,501		9,478,809		9,020,221		7,966,901		205,295,564		225,318,218
Contract owners’ equity end of period	$	15,420,721		18,425,972		293,668,744		153,950,501		10,958,939		9,020,221		182,085,723		205,295,564
CHANGES IN UNITS:
Beginning units		1,399,614		1,777,747		10,936,799		816,611		502,810		497,419		5,867,088		7,134,701
Units purchased		146,835		204,625		13,048,694		10,735,147		143,330		116,401		292,792		782,410
Units redeemed		(441,188	)	(582,758	)	(3,422,117	)	(614,959	)	(138,956	)	(111,010	)	(1,338,629	)	(2,050,023	)
Ending units		1,105,261		1,399,614		20,563,376		10,936,799		507,184		502,810		4,821,251		5,867,088

(Continued)

61

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		NBTARegS				NBTSocRes				OppBal				OppCapApS
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	(196,089	)	(100,761	)	(6,234,194	)	(1,846,764	)	1,681,503		1,250,830		(1,063,666	)	(869,374	)
Realized gain (loss) on investments		409,822		100,437		3,869,047		71,171		310,478		598,802		1,745,319		891,357
Change in unrealized gain (loss) on investments		(654,737	)	38,281		14,801,627		17,863,233		(9,279,705	)	3,992,333		6,879,777		3,574,841
Reinvested capital gains		427,951		506,998		1,439,364		884,270		10,773,436		6,974,232		–		–
Net increase (decrease) in contract owners’ equity resulting from operations		(13,053	)	544,955		13,875,844		16,971,910		3,485,712		12,816,197		7,561,430		3,596,824
Equity transactions:
Purchase payments received from contract owners (note 3)		4,597,919		4,181,193		172,758,426		92,995,135		3,061,296		4,019,104		6,664,178		8,052,827
Transfers between funds		(4,982,275	)	9,716,525		96,742,273		92,986,867		(3,005,472	)	(6,688,744	)	(4,884,743	)	(4,793,449	)
Redemptions (note 3)		(986,306	)	(295,940	)	(14,290,978	)	(3,912,510	)	(22,129,672	)	(27,377,382	)	(3,967,446	)	(3,747,086	)
Annuity benefits		–		–		(4,900	)	–		(24,724	)	(18,390	)	–		–
Annual contract maintenance charges (note 2)		(1,114	)	(444	)	(417,935	)	(6,097	)	(54,842	)	(64,436	)	(7,312	)	(7,430	)
Contingent deferred sales charges (note 2)		(11,451	)	(1,731	)	(205,511	)	(73,800	)	(41,123	)	(51,060	)	(79,364	)	(74,432	)
Adjustments to maintain reserves		(689	)	(814	)	(3,988	)	(7,806	)	(114	)	115		(1,617	)	(3,984	)
Net equity transactions		(1,383,916	)	13,598,789		254,577,387		181,981,789		(22,194,651	)	(30,180,793	)	(2,276,304	)	(573,554	)
Net change in contract owners’ equity		(1,396,969	)	14,143,744		268,453,231		198,953,699		(18,708,939	)	(17,364,596	)	5,285,126		3,023,270
Contract owners’ equity beginning of period		18,134,505		3,990,761		232,049,667		33,095,968		137,855,292		155,219,888		64,078,686		61,055,416
Contract owners’ equity end of period	$	16,737,536		18,134,505		500,502,898		232,049,667		119,146,353		137,855,292		69,363,812		64,078,686
CHANGES IN UNITS:
Beginning units		1,440,361		345,932		14,567,602		2,318,131		4,523,880		5,647,775		4,129,863		4,173,108
Units purchased		770,522		1,419,257		18,326,427		13,198,217		154,382		247,586		677,935		866,201
Units redeemed		(901,870	)	(324,828	)	(3,210,898	)	(948,746	)	(884,936	)	(1,371,481	)	(825,916	)	(909,446	)
Ending units		1,309,013		1,440,361		29,683,131		14,567,602		3,793,326		4,523,880		3,981,882		4,129,863

(Continued)

62

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		OppCapAp				OppBdFd				OppGlSec3				OppGlSec4
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	(1,051,833	)	(1,022,239	)	4,270,510		5,131,960		14,013		(376,095	)	(409,508	)	(518,084	)
Realized gain (loss) on investments		7,994,724		10,711,325		1,158,307		(371,689	)	8,615,762		2,801,485		2,279,459		4,003,610
Change in unrealized gain (loss) on investments		4,577,013		(3,008,832	)	(2,274,931	)	(297,292	)	(8,487,804	)	8,444,284		(2,392,817	)	4,355,053
Reinvested capital gains		–		–		–		–		5,921,773		5,690,652		4,840,272		4,426,282
Net increase (decrease) in contract owners’ equity resulting from operations		11,519,904		6,680,254		3,153,886		4,462,979		6,063,744		16,560,326		4,317,406		12,266,861
Equity transactions:
Purchase payments received from contract owners (note 3)		4,025,527		5,320,567		2,979,705		3,570,240		10,978,070		13,087,967		18,266,347		24,720,041
Transfers between funds		(7,198,506	)	(10,663,821	)	(437,324	)	(2,568,922	)	(4,254,366	)	8,819,694		(5,839,186	)	(12,088,852	)
Redemptions (note 3)		(18,459,504	)	(23,301,131	)	(19,412,680	)	(24,748,251	)	(21,091,727	)	(17,366,251	)	(6,786,433	)	(3,810,335	)
Annuity benefits		(27,553	)	(27,271	)	(15,406	)	(12,493	)	(17,312	)	(14,436	)	–		–
Annual contract maintenance charges (note 2)		(53,097	)	(64,375	)	(42,756	)	(53,118	)	(41,927	)	(41,627	)	(9,984	)	(8,403	)
Contingent deferred sales charges (note 2)		(65,062	)	(79,686	)	(35,011	)	(46,595	)	(74,532	)	(71,652	)	(85,826	)	(75,695	)
Adjustments to maintain reserves		(468	)	(266	)	3,421		3,309		(2,232	)	(1,134	)	(1,945	)	(3,614	)
Net equity transactions		(21,778,663	)	(28,815,983	)	(16,960,051	)	(23,855,830	)	(14,504,026	)	4,412,561		5,542,973		8,733,142
Net change in contract owners’ equity		(10,258,759	)	(22,135,729	)	(13,806,165	)	(19,392,851	)	(8,440,282	)	20,972,887		9,860,379		21,000,003
Contract owners’ equity beginning of period		99,637,691		121,773,420		116,022,354		135,415,205		121,266,066		100,293,179		94,470,011		73,470,008
Contract owners’ equity end of period	$	89,378,932		99,637,691		102,216,189		116,022,354		112,825,784		121,266,066		104,330,390		94,470,011
CHANGES IN UNITS:
Beginning units		6,037,158		7,865,933		5,265,751		6,433,177		5,524,646		5,308,749		6,304,392		5,674,152
Units purchased		374,836		619,129		336,055		412,354		901,762		1,580,530		1,602,889		2,760,014
Units redeemed		(1,606,514	)	(2,447,904	)	(1,134,998	)	(1,579,780	)	(1,527,909	)	(1,364,633	)	(1,245,429	)	(2,129,774	)
Ending units		4,805,480		6,037,158		4,466,808		5,265,751		4,898,499		5,524,646		6,661,852		6,304,392

(Continued)

63

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		OppGlSec				OppGlSecS				OppHighInc3			OppHighInc4
Investment activity:		2007		2006		2007		2006		2007		2006	2007		2006
Net investment income (loss)	$	107,501		(820,559	)	(64,097	)	(124,141	)	(3,811	)	–	(73,737	)	–
Realized gain (loss) on investments		33,187,135		32,888,573		843,896		743,597		(15,415	)	–	(193,283	)	–
Change in unrealized gain (loss) on investments		(32,914,580	)	(4,020,288	)	(858,575	)	1,316,446		(5,799	)	–	(138,069	)	–
Reinvested capital gains		13,947,556		16,748,798		1,087,160		1,203,577		–		–	–		–
Net increase (decrease) in contract owners’ equity resulting from operations		14,327,612		44,796,524		1,008,384		3,139,479		(25,025	)	–	(405,089	)	–
Equity transactions:
Purchase payments received from contract owners (note 3)		64,085		–		(15	)	–		59,395		–	2,695,813		–
Transfers between funds		(12,276,553	)	(13,070,042	)	(1,192,815	)	(2,025,595	)	468,880		–	7,924,707		–
Redemptions (note 3)		(47,883,816	)	(53,302,671	)	(1,333,789	)	(1,060,555	)	(34,749	)	–	(728,500	)	–
Annuity benefits		(53,984	)	(43,850	)	–		–		–		–	–		–
Annual contract maintenance charges (note 2)		(101,227	)	(117,849	)	(1,787	)	(2,218	)	(68	)	–	(240	)	–
Contingent deferred sales charges (note 2)		(60,514	)	(85,997	)	(18,680	)	(20,626	)	(7	)	–	(14,043	)	–
Adjustments to maintain reserves		601		4,272		(466	)	(807	)	(23	)	–	(128	)	–
Net equity transactions		(60,311,408	)	(66,616,137	)	(2,547,552	)	(3,109,801	)	493,428		–	9,877,609		–
Net change in contract owners’ equity		(45,983,796	)	(21,819,613	)	(1,539,168	)	29,678		468,403		–	9,472,520		–
Contract owners’ equity beginning of period		294,363,114		316,182,727		22,124,575		22,094,897		–		–	–		–
Contract owners’ equity end of period	$	248,379,318		294,363,114		20,585,407		22,124,575		468,403		–	9,472,520		–
CHANGES IN UNITS:
Beginning units		7,165,665		8,956,758		967,988		1,118,144		–		–	–		–
Units purchased		78		–		479		239		123,135		–	1,766,260		–
Units redeemed		(1,409,620	)	(1,791,093	)	(105,874	)	(150,395	)	(74,212	)	–	(774,509	)	–
Ending units		5,756,123		7,165,665		862,593		967,988		48,923		–	991,751		–

(Continued)

64

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		OppHighInc				OppHighIncS				OppMStSCap				OppMStSCapS
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	46,386		(3,991	)	2,270,099		2,391,091		(39,661	)	(8,504	)	(1,669,977	)	(705,070	)
Realized gain (loss) on investments		15,202		2,432		(113,025	)	(97,084	)	115,913		(1,712	)	2,322,762		836,351
Change in unrealized gain (loss) on investments		(53,334	)	39,501		(2,341,567	)	724,880		(399,329	)	137,198		(9,482,308	)	3,887,706
Reinvested capital gains		–		–		–		–		100,187		–		2,837,156		861,082
Net increase (decrease) in contract owners’ equity resulting from operations		8,254		37,942		(184,493	)	3,018,887		(222,890	)	126,982		(5,992,367	)	4,880,069
Equity transactions:
Purchase payments received from contract owners (note 3)		25,804		15,468		2,507,174		6,678,184		356,322		75,812		43,133,931		27,013,830
Transfers between funds		(313,066	)	901,175		(17,858,509	)	(337,721	)	2,286,190		2,122,494		22,344,161		19,741,710
Redemptions (note 3)		(134,949	)	(29,532	)	(3,185,760	)	(4,320,931	)	(603,915	)	(47,095	)	(4,527,923	)	(1,837,853	)
Annuity benefits		–		–		(2,979	)	(2,988	)	(276	)	–		–		–
Annual contract maintenance charges (note 2)		(230	)	(94	)	(2,910	)	(3,253	)	(1,113	)	(155	)	(83,951	)	(3,373	)
Contingent deferred sales charges (note 2)		(208	)	(1	)	(31,362	)	(71,581	)	(282	)	(57	)	(75,353	)	(43,621	)
Adjustments to maintain reserves		(28	)	(4	)	(812	)	(2,090	)	39		(16	)	(2,197	)	(2,851	)
Net equity transactions		(422,677	)	887,012		(18,575,158	)	1,939,620		2,036,965		2,150,983		60,788,668		44,867,842
Net change in contract owners’ equity		(414,423	)	924,954		(18,759,651	)	4,958,507		1,814,075		2,277,965		54,796,301		49,747,911
Contract owners’ equity beginning of period		924,954		–		44,460,870		39,502,363		2,277,965		–		70,852,158		21,104,247
Contract owners’ equity end of period	$	510,531		924,954		25,701,219		44,460,870		4,092,040		2,277,965		125,648,459		70,852,158
CHANGES IN UNITS:
Beginning units		87,967		–		3,180,409		3,038,153		227,665		–		3,305,000		1,105,896
Units purchased		91,604		94,439		666,017		2,027,069		348,899		257,275		3,945,305		2,703,482
Units redeemed		(130,325	)	(6,472	)	(1,968,851	)	(1,884,813	)	(157,812	)	(29,610	)	(1,200,213	)	(504,378	)
Ending units		49,246		87,967		1,877,575		3,180,409		418,752		227,665		6,050,092		3,305,000

(Continued)

65

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		OppMSt				OppMStS				OppMidCap				PioSmCapV2
Investment activity:		2007		2006		2007		2006		2007		2006		2007	2006
Net investment income (loss)	$	(94,475	)	(47,270	)	(3,558,101	)	(1,528,476	)	(240,177	)	(305,748	)	–	4,025
Realized gain (loss) on investments		2,190,869		1,773,554		8,289,626		–		1,172,555		3,164,559		–	(155,622	)
Change in unrealized gain (loss) on investments		(1,174,857	)	1,860,960		(3,241,859	)	19,680,869		7,421		(2,431,174	)	–	(151,881	)
Reinvested capital gains		–		–		–		–		–		–		–	333,283
Net increase (decrease) in contract owners’ equity resulting from operations		921,537		3,587,244		1,489,666		18,152,393		939,799		427,637		–	29,805
Equity transactions:
Purchase payments received from contract owners (note 3)		1,963,139		2,073,565		136,524,143		86,721,062		1,388,265		1,990,210		–	175,187
Transfers between funds		96,324		64,235		41,566,777		81,234,646		(1,907,552	)	(6,645,482	)	–	(1,439,840	)
Redemptions (note 3)		(5,751,994	)	(5,722,488	)	(12,264,290	)	(5,705,191	)	(3,132,552	)	(5,246,648	)	–	(2,723	)
Annuity benefits		(13,036	)	(5,239	)	–		–		–		–		–	–
Annual contract maintenance charges (note 2)		(14,617	)	(15,876	)	(311,701	)	(7,209	)	(13,679	)	(16,944	)	–	(56	)
Contingent deferred sales charges (note 2)		(22,732	)	(27,417	)	(198,454	)	(112,644	)	(19,771	)	(28,047	)	–	–
Adjustments to maintain reserves		997		(152	)	(5,081	)	(9,185	)	(142	)	(217	)	–	(17	)
Net equity transactions		(3,741,919	)	(3,633,372	)	165,311,394		162,121,479		(3,685,431	)	(9,947,128	)	–	(1,267,449	)
Net change in contract owners’ equity		(2,820,382	)	(46,128	)	166,801,060		180,273,872		(2,745,632	)	(9,519,491	)	–	(1,237,644	)
Contract owners’ equity beginning of period		29,086,470		29,132,598		236,003,634		55,729,762		19,465,941		28,985,432		–	1,237,644
Contract owners’ equity end of period	$	26,266,088		29,086,470		402,804,694		236,003,634		16,720,309		19,465,941		–	–
CHANGES IN UNITS:
Beginning units		2,841,846		3,231,392		14,409,505		3,831,295		3,147,364		4,765,383		–	80,124
Units purchased		553,940		594,621		13,464,733		11,493,472		325,096		1,008,584		–	30,999
Units redeemed		(908,677	)	(984,167	)	(3,859,869	)	(915,262	)	(896,410	)	(2,626,603	)	–	(111,123	)
Ending units		2,487,109		2,841,846		24,014,369		14,409,505		2,576,050		3,147,364		–	–

(Continued)

66

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		PioVSmCapV				PVTGroInc				PVTIntlEq				PVTVoygr
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	(4,220	)	(6,281	)	(23,689	)	(4,912	)	23,236		(14,526	)	(42,282	)	(43,005	)
Realized gain (loss) on investments		(11,971	)	(4,050	)	196,292		259,374		125,163		31,067		172,829		95,509
Change in unrealized gain (loss) on investments		(385,889	)	68,855		(1,946,049	)	675,415		(244,489	)	351,798		(42,275	)	35,601
Reinvested capital gains		299,112		42,374		1,219,908		209,015		210,562		–		–		–
Net increase (decrease) in contract owners’ equity resulting from operations		(102,968	)	100,898		(553,538	)	1,138,892		114,472		368,339		88,272		88,105
Equity transactions:
Purchase payments received from contract owners (note 3)		25,508		11,604		78,232		121,759		–		–		15,004		37,816
Transfers between funds		(33,794	)	1,383,266		(620,149	)	(706,154	)	(161,735	)	(29,481	)	(229,217	)	(519,877	)
Redemptions (note 3)		(56,766	)	(153,979	)	(760,481	)	(728,783	)	(184,528	)	(62,235	)	(356,133	)	(289,662	)
Annuity benefits		–		–		–		–		–		–		–		–
Annual contract maintenance charges (note 2)		(96	)	(62	)	(1,016	)	(1,246	)	(157	)	(150	)	(376	)	(498	)
Contingent deferred sales charges (note 2)		–		–		(15,079	)	(12,362	)	(4,199	)	(1,073	)	(12,418	)	(5,915	)
Adjustments to maintain reserves		(1	)	(19	)	(322	)	(715	)	16		(234	)	(266	)	(366	)
Net equity transactions		(65,149	)	1,240,810		(1,318,815	)	(1,327,501	)	(350,603	)	(93,173	)	(583,406	)	(778,502	)
Net change in contract owners’ equity		(168,117	)	1,341,708		(1,872,353	)	(188,609	)	(236,131	)	275,166		(495,134	)	(690,397	)
Contract owners’ equity beginning of period		1,341,708		–		8,748,454		8,937,063		1,761,143		1,485,977		2,766,251		3,456,648
Contract owners’ equity end of period	$	1,173,591		1,341,708		6,876,101		8,748,454		1,525,012		1,761,143		2,271,117		2,766,251
CHANGES IN UNITS:
Beginning units		124,148		–		551,603		644,011		87,538		92,906		213,216		276,236
Units purchased		6,820		142,795		16,334		46,906		3,847		–		27,232		47,677
Units redeemed		(13,071	)	(18,647	)	(99,056	)	(139,314	)	(20,348	)	(5,368	)	(72,005	)	(110,697	)
Ending units		117,897		124,148		468,881		551,603		71,037		87,538		168,443		213,216

(Continued)

67

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		TRoeBlChip2				TRowEqInc2				TRowLtdTBd2				DrySRGro
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	(1,569,018	)	(174,205	)	(23,766	)	(8,384	)	378,387		130,158		(618,117	)	(1,058,429	)
Realized gain (loss) on investments		1,053,580		130,049		1,048,729		44,978		855		(6,691	)	(4,934,921	)	(8,679,844	)
Change in unrealized gain (loss) on investments		9,175,145		1,536,062		(5,255,297	)	3,857,050		241,676		47,408		10,518,224		15,984,293
Reinvested capital gains		–		–		4,427,360		1,294,029		–		–		–		–
Net increase (decrease) in contract owners’ equity resulting from operations		8,659,707		1,491,906		197,026		5,187,673		620,918		170,875		4,965,186		6,246,020
Equity transactions:
Purchase payments received from contract owners (note 3)		44,889,392		8,736,935		26,252,958		21,170,874		9,270,073		5,001,933		2,967,102		3,942,461
Transfers between funds		61,775,612		6,123,422		1,470,811		15,340,205		13,839,582		1,364,625		(4,928,781	)	(5,868,536	)
Redemptions (note 3)		(4,007,375	)	(613,356	)	(5,737,988	)	(1,014,358	)	(1,346,062	)	(305,605	)	(13,039,667	)	(16,766,355	)
Annuity benefits		–		–		(4,222	)	(670	)	–		–		(2,996	)	(6,022	)
Annual contract maintenance charges (note 2)		(86,315	)	(718	)	(5,633	)	(1,554	)	(1,500	)	(207	)	(60,604	)	(73,590	)
Contingent deferred sales charges (note 2)		(49,070	)	(5,020	)	(47,203	)	(9,775	)	(6,230	)	(935	)	(41,484	)	(67,954	)
Adjustments to maintain reserves		(1,604	)	(1,057	)	(1,162	)	(1,739	)	1,658		(1,064	)	(2,861	)	(830	)
Net equity transactions		102,520,640		14,240,206		21,927,561		35,482,983		21,757,521		6,058,747		(15,109,291	)	(18,840,826	)
Net change in contract owners’ equity		111,180,347		15,732,112		22,124,587		40,670,656		22,378,439		6,229,622		(10,144,105	)	(12,594,806	)
Contract owners’ equity beginning of period		22,408,234		6,676,122		54,239,140		13,568,484		9,206,800		2,977,178		82,473,877		95,068,683
Contract owners’ equity end of period	$	133,588,581		22,408,234		76,363,727		54,239,140		31,585,239		9,206,800		72,329,772		82,473,877
CHANGES IN UNITS:
Beginning units		1,860,568		596,546		4,412,317		1,288,795		897,335		297,273		3,504,269		4,359,987
Units purchased		9,459,193		1,577,178		3,579,944		3,549,455		2,462,859		800,442		140,091		220,179
Units redeemed		(1,264,442	)	(313,156	)	(1,863,738	)	(425,933	)	(375,589	)	(200,380	)	(757,207	)	(1,075,897	)
Ending units		10,055,319		1,860,568		6,128,523		4,412,317		2,984,605		897,335		2,887,153		3,504,269

(Continued)

68

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		VEWrldBdR1				VEWrldBd				VEWrldEMktR1				VEWrldEMkt
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	353,900		475,515		1,058,302		1,829,223		(295,139	)	(159,197	)	(386,311	)	(280,134	)
Realized gain (loss) on investments		(195,683	)	(233,304	)	(457,001	)	(577,963	)	3,358,355		1,523,556		6,302,960		5,020,480
Change in unrealized gain (loss) on investments		502,780		138,245		957,901		(88,888	)	1,029,821		3,126,469		(536,696	)	4,165,084
Reinvested capital gains		–		–		–		–		4,720,791		1,655,963		7,864,824		4,059,314
Net increase (decrease) in contract owners’ equity resulting from operations		660,997		380,456		1,559,202		1,162,372		8,813,828		6,146,791		13,244,777		12,964,744
Equity transactions:
Purchase payments received from contract owners (note 3)		585,309		598,469		33		1,016		1,557,545		1,385,845		61,761		10,392
Transfers between funds		1,325,285		762,085		(789,366	)	(1,510,207	)	4,471,559		5,733,378		(3,266,318	)	(3,827,441	)
Redemptions (note 3)		(1,419,562	)	(971,018	)	(3,619,530	)	(4,655,526	)	(4,428,298	)	(2,646,848	)	(8,036,349	)	(6,129,821	)
Annuity benefits		–		–		(2,401	)	(2,378	)	(4,205	)	(1,583	)	(25,209	)	(8,187	)
Annual contract maintenance charges (note 2)		(1,885	)	(1,882	)	(9,360	)	(11,864	)	(8,265	)	(6,277	)	(17,603	)	(18,601	)
Contingent deferred sales charges (note 2)		(2,748	)	(3,254	)	(2,787	)	(7,972	)	(9,717	)	(8,113	)	(10,463	)	(18,699	)
Adjustments to maintain reserves		(67	)	(49	)	477		648		1,011		76		4,999		1,461
Net equity transactions		486,332		384,351		(4,422,934	)	(6,186,283	)	1,579,630		4,456,478		(11,289,182	)	(9,990,896	)
Net change in contract owners’ equity		1,147,329		764,807		(2,863,732	)	(5,023,911	)	10,393,458		10,603,269		1,955,595		2,973,848
Contract owners’ equity beginning of period		7,763,189		6,998,382		21,985,964		27,009,875		25,026,007		14,422,738		42,401,288		39,427,440
Contract owners’ equity end of period	$	8,910,518		7,763,189		19,122,232		21,985,964		35,419,465		25,026,007		44,356,883		42,401,288
CHANGES IN UNITS:
Beginning units		690,934		653,908		1,107,173		1,440,459		1,106,434		877,819		2,079,717		2,663,102
Units purchased		316,826		335,216		–		54		822,360		807,066		–		28
Units redeemed		(275,857	)	(298,190	)	(217,326	)	(333,340	)	(776,536	)	(578,451	)	(479,782	)	(583,413	)
Ending units		731,903		690,934		889,847		1,107,173		1,152,258		1,106,434		1,599,935		2,079,717

(Continued)

69

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		VEWrldHAsR1				VEWrldHAs				VKUCorPlus				VKUCorPlus2
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	(480,374	)	(445,366	)	(638,683	)	(637,107	)	65,016		3,055		3,602,936		1,193,567
Realized gain (loss) on investments		3,935,670		5,498,525		6,186,747		7,290,360		17,379		(5,881	)	(42,096	)	(400	)
Change in unrealized gain (loss) on investments		5,938,356		(1,083,256	)	7,046,890		817,332		24,449		20,028		3,634,710		328,513
Reinvested capital gains		4,275,584		1,932,012		6,400,431		2,999,882		–		1,099		–		306,481
Net increase (decrease) in contract owners’ equity resulting from operations		13,669,236		5,901,915		18,995,385		10,470,467		106,844		18,301		7,195,550		1,828,161
Equity transactions:
Purchase payments received from contract owners (note 3)		1,673,206		2,065,709		(147	)	17,406		245,605		45,355		90,733,170		46,844,551
Transfers between funds		2,203,387		2,321,399		(2,798,775	)	(4,549,961	)	2,222,183		1,369,635		83,043,132		46,098,453
Redemptions (note 3)		(5,183,512	)	(5,508,611	)	(6,481,955	)	(7,213,857	)	(432,077	)	(16,757	)	(7,534,522	)	(2,264,744	)
Annuity benefits		(2,020	)	(1,644	)	(9,427	)	(8,175	)	–		–		–		–
Annual contract maintenance charges (note 2)		(10,338	)	(10,616	)	(19,103	)	(21,176	)	(740	)	(86	)	(200,588	)	(1,882	)
Contingent deferred sales charges (note 2)		(9,290	)	(9,717	)	(4,895	)	(14,404	)	(196	)	–		(106,087	)	(35,165	)
Adjustments to maintain reserves		(411	)	(226	)	3,363		2,845		(156	)	(24	)	(2,904	)	(5,007	)
Net equity transactions		(1,328,978	)	(1,143,706	)	(9,310,939	)	(11,787,322	)	2,034,619		1,398,123		165,932,201		90,636,206
Net change in contract owners’ equity		12,340,258		4,758,209		9,684,446		(1,316,855	)	2,141,463		1,416,424		173,127,751		92,464,367
Contract owners’ equity beginning of period		33,730,087		28,971,878		48,721,337		50,038,192		1,416,424		–		113,144,737		20,680,370
Contract owners’ equity end of period	$	46,070,345		33,730,087		58,405,783		48,721,337		3,557,887		1,416,424		286,272,488		113,144,737
CHANGES IN UNITS:
Beginning units		1,470,219		1,551,985		1,340,984		1,699,058		136,094		–		10,572,601		1,959,026
Units purchased		733,623		1,192,380		–		1,196		299,366		171,065		17,222,645		9,356,263
Units redeemed		(803,494	)	(1,274,146	)	(222,737	)	(359,270	)	(106,950	)	(34,971	)	(1,908,189	)	(742,688	)
Ending units		1,400,348		1,470,219		1,118,247		1,340,984		328,510		136,094		25,887,057		10,572,601

(Continued)

70

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		VKUEmMkt				VKUEmMkt2				VKUUSRE				VKUUSRE2
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	490,613		771,102		128,297		171,857		(478,010	)	(492,343	)	(659,517	)	(515,975	)
Realized gain (loss) on investments		(110,214	)	168,220		(39,384	)	(15,020	)	38,936,051		19,553,508		12,497,447		5,011,279
Change in unrealized gain (loss) on investments		(238,725	)	(267,286	)	(55,822	)	4,511		(83,713,845	)	29,064,115		(41,769,776	)	17,752,662
Reinvested capital gains		256,821		198,048		69,222		45,299		15,636,180		12,898,400		9,597,092		5,982,846
Net increase (decrease) in contract owners’ equity resulting from operations		398,495		870,084		102,313		206,647		(29,619,624	)	61,023,680		(20,334,754	)	28,230,812
Equity transactions:
Purchase payments received from contract owners (note 3)		(13	)	89		(65	)	–		5,875,599		7,009,648		20,486,120		24,243,217
Transfers between funds		(1,085,960	)	(1,271,160	)	(231,100	)	(212,492	)	(42,565,173	)	(12,693	)	(27,023,886	)	931,702
Redemptions (note 3)		(1,739,155	)	(2,709,903	)	(295,201	)	(172,118	)	(30,308,534	)	(33,197,542	)	(7,783,265	)	(5,359,922	)
Annuity benefits		–		–		–		–		(14,143	)	(9,881	)	(10,721	)	(5,605	)
Annual contract maintenance charges (note 2)		(4,305	)	(5,696	)	(261	)	(342	)	(68,065	)	(75,427	)	(11,149	)	(10,423	)
Contingent deferred sales charges (note 2)		(1,774	)	(4,951	)	(6,665	)	(2,809	)	(53,891	)	(84,899	)	(120,741	)	(102,988	)
Adjustments to maintain reserves		(24	)	16		(176	)	(366	)	1,090		6,282		(1,037	)	(2,189	)
Net equity transactions		(2,831,231	)	(3,991,605	)	(533,468	)	(388,127	)	(67,133,117	)	(26,364,512	)	(14,464,679	)	19,693,792
Net change in contract owners’ equity		(2,432,736	)	(3,121,521	)	(431,155	)	(181,480	)	(96,752,741	)	34,659,168		(34,799,433	)	47,924,604
Contract owners’ equity beginning of period		9,413,461		12,534,982		2,396,495		2,577,975		218,341,461		183,682,293		116,727,176		68,802,572
Contract owners’ equity end of period	$	6,980,725		9,413,461		1,965,340		2,396,495		121,588,720		218,341,461		81,927,743		116,727,176
CHANGES IN UNITS:
Beginning units		498,158		725,492		145,536		171,015		3,810,701		4,368,496		4,145,461		3,310,194
Units purchased		–		5		4		878		397,450		829,233		1,492,789		2,036,989
Units redeemed		(146,707	)	(227,339	)	(31,681	)	(26,357	)	(1,616,108	)	(1,387,028	)	(2,069,345	)	(1,201,722	)
Ending units		351,451		498,158		113,859		145,536		2,592,043		3,810,701		3,568,905		4,145,461

(Continued)

71

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		VicDivrStk				WFVDisc				WFVLgCoGro				WFVMMrkt
Investment activity:		2007		2006		2007		2006		2007		2006		2007		2006
Net investment income (loss)	$	(7,868	)	(9,916	)	(955,911	)	(933,893	)	(2,929	)	(2,756	)	535		2,359
Realized gain (loss) on investments		6,827		25,142		5,574,290		3,595,515		1,146		194		–		–
Change in unrealized gain (loss) on investments		189		70,173		8,715,338		5,897,547		8,869		2,873		–		–
Reinvested capital gains		82,411		24,629		–		–		–		–		–		–
Net increase (decrease) in contract owners’ equity resulting from operations		81,559		110,028		13,333,717		8,559,169		7,086		311		535		2,359
Equity transactions:
Purchase payments received from contract owners (note 3)		21,666		123,893		966,397		1,176,127		–		1,400		611,166		15,051,627
Transfers between funds		(1,786	)	(40,527	)	(2,103,615	)	(940,787	)	–		–		(535,087	)	(13,968,889	)
Redemptions (note 3)		(7,632	)	(81,832	)	(11,056,240	)	(10,351,662	)	(7,517	)	(2,248	)	(76,167	)	(1,079,077	)
Annuity benefits		–		–		(18,780	)	(14,023	)	–		–		–		–
Annual contract maintenance charges (note 2)		(189	)	(199	)	(31,618	)	(35,066	)	(43	)	(42	)	(30	)	–
Contingent deferred sales charges (note 2)		(266	)	(1,263	)	(10,297	)	(17,066	)	(348	)	(45	)	–		–
Adjustments to maintain reserves		(11	)	(98	)	(1,381	)	(392,909	)	(21	)	(26	)	113		337
Net equity transactions		11,782		(26	)	(12,255,534	)	(10,575,386	)	(7,929	)	(961	)	(5	)	3,998
Net change in contract owners’ equity		93,341		110,002		1,078,183		(2,016,217	)	(843	)	(650	)	530		6,357
Contract owners’ equity beginning of period		969,737		859,735		68,737,836		70,754,053		137,213		137,863		17,055		10,698
Contract owners’ equity end of period	$	1,063,078		969,737		69,816,019		68,737,836		136,370		137,213		17,585		17,055
CHANGES IN UNITS:
Beginning units		65,321		64,852		2,138,630		2,486,339		13,143		13,234		1,635		1,058
Units purchased		1,779		9,226		80,276		148,193		–		135		58,314		1,683,830
Units redeemed		(1,022	)	(8,757	)	(424,942	)	(495,902	)	(741	)	(226	)	(58,317	)	(1,683,253	)
Ending units		66,078		65,321		1,793,964		2,138,630		12,402		13,143		1,632		1,635

(Continued)

72

NATIONWIDE VARIABLE ACCOUNT–II

STATEMENTS OF CHANGES IN CONTRACT OWNERS’ EQUITY, Continued

Years Ended December 31, 2007 and 2006

		WFVOpp				WFVSmMdCV			WFTotRetBd
Investment activity:		2007		2006		2007		2006	2007		2006
Net investment income (loss)	$	(2,392,205	)	(4,650,382	)	(1	)	–	768		691
Realized gain (loss) on investments		7,758,603		3,746,830		1		–	(1	)	(2	)
Change in unrealized gain (loss) on investments		(32,879,682	)	(1,783,769	)	9		–	325		(124	)
Reinvested capital gains		45,422,273		37,907,571		–		–	–		–
Net increase (decrease) in contract owners’ equity resulting from operations		17,908,989		35,220,250		9		–	1,092		565
Equity transactions:
Purchase payments received from contract owners (note 3)		6,610,961		7,927,891		372		–	–		–
Transfers between funds		(16,577,163	)	(20,188,624	)	(10	)	–	–		–
Redemptions (note 3)		(51,566,086	)	(61,448,279	)	–		–	–		–
Annuity benefits		(60,812	)	(56,229	)	–		–	–		–
Annual contract maintenance charges
(note 2)		(138,185	)	(164,013	)	–		–	–		–
Contingent deferred sales charges
(note 2)		(74,200	)	(132,291	)	–		–	–		–
Adjustments to maintain reserves		66,243		377,238		(3	)	–	(1	)	(3	)
Net equity transactions		(61,739,242	)	(73,684,307	)	359		–	(1	)	(3	)
Net change in contract owners’ equity		(43,830,253	)	(38,464,057	)	368		–	1,091		562
Contract owners’ equity beginning of period		335,256,272		373,720,329		–		–	21,981		21,419
Contract owners’ equity end of period	$	291,426,019		335,256,272		368		–	23,072		21,981
CHANGES IN UNITS:
Beginning units		7,005,669		8,710,393		–		–	2,116		2,116
Units purchased		173,167		239,865		40		–	–		–
Units redeemed		(1,421,171	)	(1,944,589	)	(1	)	–	–		–
Ending units		5,757,665		7,005,669		39		–	2,116		2,116

See accompanying notes to financial statements.

73

NATIONWIDE VARIABLE ACCOUNT-II

NOTES TO FINANCIAL STATEMENTS

December 31, 2007 and 2006

(1) Background and Summary of Significant Accounting Policies

(a) Organization and Nature of Operations

The Nationwide Variable Account-II (the Account) was established pursuant to a resolution of the Board of Directors of Nationwide Life Insurance Company (the Company) on October 7, 1981. The Account is registered as a unit investment trust under the Investment Company Act of 1940.

The Company offers tax qualified and non-tax qualified Individual Deferred Variable Annuity Contracts, and Individual Modified Single Premium Deferred Variable Annuity Contracts through the Account. The primary distribution for the contracts is through the brokerage community; however, other distributors are 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 expenses.

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

Portfolios of the AIM Variable Insurance Funds (AIM VIF);

AIM VIF – Basic Value Fund – Series II (AIMBValue2)

AIM VIF – Capital Appreciation Fund – Series II (AIMCapAp2)

AIM VIF – Capital Development Fund – Series II (AIMCapDev2)

Alger American Balanced Portfolio – Class S Shares (AlgerBal)

Alger American Mid Cap Growth Portfolio – Class S Shares (AlgMidCapGr)

Portfolios of the AllianceBernstein Variable Products Series Fund, Inc. (AllianceBernstein VPS);

AllianceBernstein VPS – Growth and Income Portfolio – Class B (AlVGrIncB)

AllianceBernstein VPS – Small Mid Cap Value Portfolio – Class B (AlVSmMdCpB)

Portfolios of the American Century Variable Portfolios, Inc. (American Century VP);

American Century VP – Balanced Fund – Class I (ACVPBal)

American Century VP – Capital Appreciation Fund – Class I (ACVPCapAp)

American Century VP – Income & Growth Fund – Class I (ACVPIncGr)

American Century VP – Income & Growth Fund – Class II (ACVPIncGr2)

American Century VP – Inflation Protection Fund – Class II (ACVPInflPro2)

American Century VP – International Fund – Class I (ACVPInt)

American Century VP – International Fund – Class II (ACVPInt2)

American Century VP – International Fund – Class III (ACVPInt3)

American Century VP – International Fund – Class IV (ACVPInt4)

American Century VP – Mid Cap Value Fund – Class I (ACVPMdCpV)

American Century VP – Mid Cap Value Fund – Class II (ACVPMdCpV2)

American Century VP – Ultra^® Fund – Class I (ACVPUltra)

American Century VP – Ultra^® Fund – Class II (ACVPUltra2)

American Century VP – Value Fund – Class I (ACVPVal)

American Century VP – Value Fund – Class II (ACVPVal2)

American Century VP – Vista^SM Fund – Class I (ACVPVista1)

American Century VP – Vista^SM Fund – Class II (ACVPVista2)

Portfolios of the American Funds Insurance Series^® (American Funds IS);

American Funds IS – Growth Fund – Class 1 (AFGrowth)

American Funds IS – High-Income Bond Fund – Class 1 (AFHiInc)

American Funds IS – U.S. Government/AAA-Rated Securities Fund – Class 1 (AFUSGvt)

(Continued)

74

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

Portfolios of the BB&T Variable Insurance Funds;

BB&T Variable Insurance Funds – Capital Manager Equity Fund (BBTCapMgr)*

BB&T Variable Insurance Funds – Large Cap Fund (BBTLgCap)*

BB&T Variable Insurance Funds – Mid Cap Growth Fund (BBTMdCapGr)*

Charles Schwab Money Market Portfolio (ChScMM)

Portfolios of the Credit Suisse Trust;

Credit Suisse Trust – Global Small Cap Portfolio (CSTGlobSmCp)

Credit Suisse Trust – International Focus Portfolio (CSTIntFoc)

Credit Suisse Trust – Small Cap Core I Portfolio (CSTSmCapGr)

Portfolio of the Dreyfus Investment Portfolios (Dreyfus IP);

Dreyfus IP – Small Cap Stock Index Portfolio – Service Shares (DryIPSmCap)

Dreyfus Stock Index Fund, Inc. – Initial Shares (DryStkIx)

Dreyfus Stock Index Fund, Inc. – Service Shares (DryStklxS)

Portfolios of the Dreyfus Variable Investment Fund (Dreyfus VIF);

Dreyfus VIF – Appreciation Portfolio – Initial Shares (DryVApp)

Dreyfus VIF – Appreciation Portfolio – Service Shares (DryVAppS)

Dreyfus VIF – Developing Leaders Portfolio – Service Shares (DryVDevLdS)

Dreyfus VIF – Growth and Income Portfolio – Initial Shares (DryVGroInc)

Portfolios of the Federated Insurance Series (Federated IS);

Federated IS – American Leaders Fund II – Service Shares (FedAmLeadS)

Federated IS – Capital Appreciation Fund II – Service Shares (FedCapApS)

Federated IS – Market Opportunity Fund II – Service Shares (FedMrkOp)

Federated IS – Quality Bond Fund II – Primary Shares (FedQualBd)

Federated IS – Quality Bond Fund II – Service Shares (FedQualBdS)

Portfolios of the Fidelity^® Variable Insurance Products Fund (Fidelity^® VIP);

Fidelity^® VIP – Equity-Income Portfolio – Initial Class (FidVIPEI)

Fidelity^® VIP – Equity-Income Portfolio – Service Class 2 (FidVIPEIS2)

Fidelity^® VIP – Growth Portfolio – Initial Class (FidVIPGr)

Fidelity^® VIP – Growth Portfolio – Service Class 2 (FidVIPGrS2)

Fidelity^® VIP – High Income Portfolio – Initial Class (FidVIPHI)

Fidelity^® VIP – High Income Portfolio – Initial Class R (FidVIPHIR)

Fidelity^® VIP – Overseas Portfolio – Initial Class (FidVIPOv)

Fidelity^® VIP – Overseas Portfolio – Initial Class R (FidVIPOvR)

Fidelity^® VIP – Overseas Portfolio – Service Class 2 (FidVIPOvS2)

Fidelity^® VIP – Overseas Portfolio – Service Class 2 R (FidVIPOvS2R)

Portfolios of the Fidelity^® Variable Insurance Products Fund II (Fidelity^® VIP II);

Fidelity^® VIP II – Asset Manager Portfolio – Initial Class (FidVIPAM)

Fidelity^® VIP II – Contrafund^® Portfolio – Initial Class (FidVIPCon)

Fidelity^® VIP II – Contrafund^® Portfolio – Service Class 2 (FidVIPConS2)

Fidelity^® VIP II – Investment Grade Bond Portfolio – Service Class (FidVIPIGBdS)

Fidelity^® VIP II – Investment Grade Bond Portfolio – Service Class 2 (FidVIPIGBdS2)

Portfolios of the Fidelity^® Variable Insurance Products Fund III (Fidelity^® VIP III);

Fidelity^® VIP III – Growth Opportunities Portfolio – Initial Class (FidVIPGrOp)

Fidelity^® VIP III – Mid Cap Portfolio – Service Class (FidVIPMCapS)

Fidelity^® VIP III – Mid Cap Portfolio – Service Class 2 (FidVIPMCapS2)

Fidelity^® VIP III – Value Strategies Portfolio – Service Class (FidVIPVaIS)

Fidelity^® VIP III – Value Strategies Portfolio – Service Class 2 (FidVIPVaIS2)

(Continued)

75

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

Portfolios of the Fidelity^® Variable Insurance Products Fund IV (Fidelity^® VIP IV);

Fidelity^® VIP IV – Energy Portfolio – Service Class 2 (FidVIPEnergyS2)

Fidelity^® VIP IV – Freedom Fund 2010 Portfolio – Service Class (FidVIPFree10S)

Fidelity^® VIP IV – Freedom Fund 2010 Portfolio – Service Class 2 (FidVIPFree10S2)

Fidelity^® VIP IV – Freedom Fund 2020 Portfolio – Service Class (FidVIPFree20S)

Fidelity^® VIP IV – Freedom Fund 2020 Portfolio – Service Class 2 (FidVIPFree20S2)

Fidelity^® VIP IV – Freedom Fund 2030 Portfolio – Service Class (FidVIPFree30S)

Fidelity^® VIP IV – Freedom Fund 2030 Portfolio – Service Class 2 (FidVIPFree30S2)

Portfolios of the Financial Investors Variable Insurance Trust (Financial Investors VIT);

Financial Investors VIT – First Horizon Core Equity Portfolio (FICoreEq)*

First Horizon Capital Appreciation Portfolio (FHCapAp)*

Portfolios of the Franklin Templeton Variable Insurance Products Trust (Franklin Templeton VIP);

Franklin Templeton VIP – Developing Markets Securities Fund – Class 3 (FrVIPDevMrk3)

Franklin Templeton VIP – Foreign Securities Fund – Class 2 (FrVIPForSec2)

Franklin Templeton VIP – Foreign Securities Fund – Class 3 (FrVIPForSec3)

Franklin Templeton VIP – Global Income Securities Fund – Class 3 (FrVIPGlInc3)

Franklin Templeton VIP – Income Securities Fund – Class 2 (FrVIPIncSec2)

Franklin Templeton VIP – Rising Dividends Securities Fund – Class 2 (FrVIPRisDiv2)

Franklin Templeton VIP – Small Cap Value Securities Fund – Class 2 (FrVIPSCapV2)

Portfolios of the Janus Aspen Series;

Janus Aspen Series – Balanced Portfolio – Service Shares (JAspBal)

Janus Aspen Series – Forty Portfolio – Service Shares (JAspForty)

Janus Aspen Series – Global Technology Portfolio – Service II Shares (JAspGlTechS2)

Janus Aspen Series – Global Technology Portfolio – Service Shares (JAspGlTechS)

Janus Aspen Series – INTECH Risk-Managed Core Portfolio – Service Shares (JAspRMgCore)

Janus Aspen Series – International Growth Portfolio – Service II Shares (JAspIntGroS2)

Janus Aspen Series – International Growth Portfolio – Service Shares (JAspIntGroS)

Portfolios of the JPMorgan Insurance Trust;

JPMorgan Insurance Trust – Balanced Portfolio 1 (JPMBal)*

JPMorgan Insurance Trust – Core Bond Portfolio 1 (JPMCBond)*

JPMorgan Insurance Trust – Diversified Equity Portfolio 1 (JPMDivEq)*

JPMorgan Insurance Trust – Diversified Mid Cap Growth Portfolio 1 (JPMMidCapGr)*

JPMorgan Insurance Trust – Diversified Mid Cap Value Portfolio 1 (JPMMidCapV)*

JPMorgan Insurance Trust – Equity Index Portfolio 1 (JPMEqIndx)*

JPMorgan Insurance Trust – Government Bond Portfolio 1 (JPMGvtBd)*

JPMorgan Insurance Trust – Intrepid Mid Cap Portfolio 1 (JPMMidCap)*

JPMorgan Insurance Trust – Large Cap Growth Portfolio 1 (JPMLgCapGr)*

JPMorgan Series Trust II – Mid Cap Value Portfolio (JPM2MdCap)

Portfolio of the Lehman Brothers Advisers Management Trust (Lehman Brothers AMT);

Lehman Brothers AMT – Short Duration Bond Portfolio – I Class (formerly Neuberger Berman AMT –Limited Maturity Bond Portfolio – Class I) (LBTShrtDBd)

Portfolios of the MFS Variable Insurance Trust (MFS VIT);

MFS VIT – Investors Growth Stock Series – Service Class (MFSInvGrStS)

MFS VIT – Value Series – Service Class (MFSValueS)

MTB Large Cap Growth Fund II (MTBLgCapGr)

MTB Large Cap Value Fund II (MTBLgCapV)

MTB Managed Allocation Fund – Aggressive Growth II (MTBAggGr)

MTB Managed Allocation Fund – Conservative Growth II (MTBConGr)

MTB Managed Allocation Fund – Moderate Growth II (MTBModGr)

(Continued)

76

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

Portfolios of the Nationwide Variable Insurance Trust (Nationwide VIT)(formerly Gartmore GVIT);

Nationwide VIT – American Funds Asset Allocation Fund – Class II (NVITAstAll2)

Nationwide VIT – American Funds Bond Fund – Class II (NVITBnd2)

Nationwide VIT – American Funds Global Growth Fund – Class II (NVITGlobGr2)

Nationwide VIT – American Funds Growth – Income Fund – Class II (NVITGroInc2)

Nationwide VIT – American Funds Growth Fund – Class II (NVITGrowth2)

Nationwide VIT – Federated High Income Bond Fund – Class I (NVITFHiInc)

Nationwide VIT – Federated High Income Bond Fund – Class III (NVITFHiInc3)

Nationwide VIT – Gartmore Emerging Markets Fund – Class I (NVITEmMrkts)

Nationwide VIT – Gartmore Emerging Markets Fund – Class II (NVITEmMrkts2)

Nationwide VIT – Gartmore Emerging Markets Fund – Class III (NVITEmMrkts3)

Nationwide VIT – Gartmore Emerging Markets Fund – Class VI (NVITEmMrkts6)

Nationwide VIT – Gartmore Global Utilities Fund – Class II (NVITGlUtl2)

Nationwide VIT – Gartmore Global Utilities Fund – Class III (NVITGlUtl3)

Nationwide VIT – Gartmore International Growth Fund – Class I (NVITIntGro)

Nationwide VIT – Gartmore International Growth Fund – Class III (NVITIntGro3)

Nationwide VIT – Gartmore Worldwide Leaders Fund – Class III (NVITWLead3)

Nationwide VIT – Global Financial Services Fund – Class II (NVITGlFin2)

Nationwide VIT – Global Financial Services Fund – Class III (NVITGlFin3)

Nationwide VIT – Global Health Sciences Fund – Class II (NVITGlHlth2)

Nationwide VIT – Global Health Sciences Fund – Class III (NVITGlHlth3)

Nationwide VIT – Global Health Sciences Fund – Class VI (NVITGlHlth6)

Nationwide VIT – Global Technology and Communications Fund – Class I (NVITGlTech)

Nationwide VIT – Global Technology and Communications Fund – Class II (NVITGlTech2)

Nationwide VIT – Global Technology and Communications Fund – Class III (NVITGlTech3)

Nationwide VIT – Global Technology and Communications Fund – Class VI (NVITGlTech6)

Nationwide VIT – Government Bond Fund – Class I (NVITGvtBd)

Nationwide VIT – Growth Fund – Class I (NVITGrowth)

Nationwide VIT – International Index Fund – Class VIII (NVITIntIdx8)

Nationwide VIT – International Value Fund – Class II (NVITIntVal2)

Nationwide VIT – International Value Fund – Class III (NVITIntVal3)

Nationwide VIT – International Value Fund – Class VI (NVITIntVal6)

Nationwide VIT – Investor Destinations Aggressive Fund – Class II (NVITIDAgg2)

Nationwide VIT – Investor Destinations Conservative Fund – Class II (NVITIDCon2)

Nationwide VIT – Investor Destinations Moderate Fund – Class II (NVITIDMod2)

Nationwide VIT – Investor Destinations Moderately Aggressive Fund – Class II (NVITIDModAg2) Nationwide VIT – Investor Destinations Moderately Conservative Fund – Class II (NVITIDModCon2) Nationwide VIT – J.P. Morgan Balanced Fund – Class I (NVITJPBal)

Nationwide VIT – Mid Cap Growth Fund – Class I (NVITMdCpGr)

Nationwide VIT – Mid Cap Growth Fund – Class II (NVITMdCpGr2)

Nationwide VIT – Mid Cap Index Fund – Class I (NVITMidCap)

Nationwide VIT – Money Market Fund – Class I (NVITMyMkt)

Nationwide VIT – Multi-Manager Small Cap Growth Fund – Class I

(formerly Gartmore GVIT – Small Cap Growth Fund – Class I) (NVITSmCapGr)

Nationwide VIT – Multi-Manager Small Cap Growth Fund – Class II

(formerly Gartmore GVIT – Small Cap Growth Fund – Class II) (NVITSmCapGr2)

Nationwide VIT – Multi-Manager Small Cap Value Fund – Class I

(formerly Gartmore GVIT – Small Cap Value Fund – Class I) (NVITSmCapVal)

Nationwide VIT – Multi-Manager Small Cap Value Fund – Class II

(formerly Gartmore GVIT – Small Cap Value Fund – Class II) (NVITSmCapVal2)

Nationwide VIT – Multi-Manager Small Company Fund – Class I

(formerly Gartmore GVIT – Small Company Fund – Class I) (NVITSmComp)

Nationwide VIT – Multi-Manager Small Company Fund – Class II

(formerly Gartmore GVIT – Small Company Fund – Class II) (NVITSmComp2)

(Continued)

77

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

Nationwide VIT – Nationwide Fund – Class I (NVITNWFund)

Nationwide VIT – Nationwide Fund – Class II (NVITNWFund2)

Nationwide VIT – Nationwide Leaders Fund – Class III (NVITNWLead3)

Nationwide VIT – U.S. Growth Leaders Fund – Class II (NVITUSGro2)

Nationwide VIT – U.S. Growth Leaders Fund – Class III (NVITUSGro3)

Nationwide VIT – Van Kampen Comstock Value Fund – Class II (NVITVKVal2)

Nationwide VIT – Van Kampen Multi Sector Bond Fund – Class I (NVITMltSec)

Portfolios of the Neuberger Berman Advisers Management Trust (Neuberger Berman AMT);

Neuberger Berman AMT – Fasciano Portfolio – S Class Shares (NBTAFasc)

Neuberger Berman AMT – Growth Portfolio – Class I (NBTAGro)

Neuberger Berman AMT – Guardian Portfolio – I Class Shares (NBTAGuard)

Neuberger Berman AMT – International Portfolio – Class S (NBTAInt)

Neuberger Berman AMT – Mid Cap Growth Portfolio – Class S (NBTAMCGrS)

Neuberger Berman AMT – Partners Portfolio – Class I (NBTAPart)

Neuberger Berman AMT – Regency Portfolio – Class S (NBTARegS)

Neuberger Berman AMT – Socially Responsive Portfolio Class I (NBTSocRes)

Portfolios of the Oppenheimer Variable Account Funds (Oppenheimer VAF);

Oppenheimer VAF – Balanced Fund – Non-Service Shares (OppBal)

Oppenheimer VAF – Capital Appreciation Fund – Service Class (OppCapApS)

Oppenheimer VAF – Capital Appreciation Fund – Non-Service Shares (OppCapAp)

Oppenheimer VAF – Core Bond Fund – Non-Service Shares (OppBdFd)

Oppenheimer VAF – Global Securities Fund – Class 3 (OppGlSec3)

Oppenheimer VAF – Global Securities Fund – Class 4 (OppGlSec4)

Oppenheimer VAF – Global Securities Fund – Non-Service Shares (OppGlSec)

Oppenheimer VAF – Global Securities Fund – Service Class (OppGlSecS)

Oppenheimer VAF – High Income Fund – Class 3 (OppHighInc3)

Oppenheimer VAF – High Income Fund – Class 4 (OppHighInc4)

Oppenheimer VAF – High Income Fund – Non-Service Shares (OppHighInc)

Oppenheimer VAF – High Income Fund – Service Class (OppHighIncS)

Oppenheimer VAF – Main Street Small Cap Fund^® – Non-Service Shares (OppMStSCap)

Oppenheimer VAF – Main Street Small Cap Fund^® – Service Class (OppMStSCapS)

Oppenheimer VAF – Main Street^® – Non-Service Shares (OppMSt)

Oppenheimer VAF – Main Street ^® – Service Class (OppMStS)

Oppenheimer VAF – Mid Cap Fund – Non-Service Shares (OppMidCap)

Pioneer Small Cap Value II VCT Portfolio – Class I (PioSmCapV2)*

Portfolios of the Pioneer Variable Contracts Trust (Pioneer VCT);

Pioneer VCT – Pioneer Small Cap Value Portfolio – Class I Shares (PioVSmCapV)

Portfolios of the Putnam Variable Trust (Putnam VT);

Putnam VT – Growth and Income Fund – IB Shares (PVTGroInc)

Putnam VT – International Equity Fund – IB Shares (PVTIntlEq)

Putnam VT – Voyager Fund – IB Shares (PVTVoygr)

Strong Variable Insurance Funds, Inc. – Strong International Stock Fund II (StVIFIntStk2)*

Portfolios of T. Rowe Price;

T. Rowe Price Blue Chip Growth Portfolio – II (TRoeBlChip2)

T. Rowe Price Equity Income Portfolio – II (TRowEqInc2)

T. Rowe Price Limited Term Bond Portfolio – Class II (TRowLtdTBd2)

The Dreyfus Socially Responsible Growth Fund, Inc. – Initial Shares (DrySRGro)

Turner GVIT Growth Focus Fund – Class I (TurnGrowth)*

Turner GVIT Growth Focus Fund – Class III (TurnGrowth3)*

(Continued)

78

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

Portfolios of the Van Eck Worldwide Insurance Trust;

Van Eck Worldwide Insurance Trust – Bond Fund – Class R1 (VEWrldBdR1)

Van Eck Worldwide Insurance Trust – Bond Fund – Initial Class (VEWrldBd)

Van Eck Worldwide Insurance Trust – Emerging Markets Fund – Class R1 (VEWrldEMktR1)

Van Eck Worldwide Insurance Trust – Emerging Markets Fund – Initial Class (VEWrldEMkt)

Van Eck Worldwide Insurance Trust – Hard Assets Fund – Class R1 (VEWrldHAsR1)

Van Eck Worldwide Insurance Trust – Hard Assets Fund – Initial Class (VEWrldHAs)

Portfolios of the Van Kampen – The Universal Institutional Funds, Inc. (Van Kampen UIF);

Van Kampen UIF – Core Plus Fixed Income Portfolio – Class I (VKUCorPlus)

Van Kampen UIF – Core Plus Fixed Income Portfolio – Class II (VKUCorPlus2)

Van Kampen UIF – Emerging Markets Debt Portfolio – Class I (VKUEmMkt)

Van Kampen UIF – Emerging Markets Debt Portfolio – Class II (VKUEmMkt2)

Van Kampen UIF – Global Real Estate Portfolio – Class II (VKUGlobRE)*

Van Kampen UIF – U.S. Real Estate Portfolio – Class I (VKUUSRE)

Van Kampen UIF – U.S. Real Estate Portfolio – Class II (VKUUSRE2)

Portfolio of the Victory Variable Insurance Funds (Victory VIF);

Victory VIF – Diversified Stock Fund Class A Shares (VicDivrStk)

Portfolios of the Wells Fargo Advantage Variable Trust Funds^SM (Wells Fargo AVT);

Wells Fargo AVT – Asset Allocation Fund (WFVAsAlloc)*

Wells Fargo AVT – Discovery Fund^SM (WFVDisc)

Wells Fargo AVT – Large Company Growth Fund (WFVLgCoGro)

Wells Fargo AVT – Money Market Fund (WFVMMrkt)

Wells Fargo AVT – Opportunity Fund^SM (WFVOpp)

Wells Fargo AVT – Small Cap Growth Fund (WFVSmCpGr)*

Wells Fargo AVT – Small Mid Cap Value Fund (WFVSmMdCV)

Wells Fargo AVT – Total Return Bond Fund (WFTotRetBd)

*At December 31, 2007, contract owners were not invested in the 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.

A contract owner may choose from among a number of different underlying mutual fund options. The underlying mutual fund options are not available to the general public directly. The underlying mutual funds are available as investment options in variable life insurance policies or variable annuity contracts issued by life insurance companies or, in some cases, through participation in certain qualified pension or retirement plans.

A purchase payment could be presented as a negative equity transaction in the Statements of Changes in Contract Owners’ Equity if a prior period purchase payment is refunded to a contract owner due to a contract cancellation during the free look period, and/or if a gain is realized by the contract owner during the free look period.

Some of the underlying mutual funds have been established by investment advisers which manage publicly traded mutual funds having similar names and investment objectives. While some of the underlying mutual funds may be similar to, and may in fact be modeled after, publicly traded mutual funds, the underlying mutual funds are not otherwise directly related to any publicly traded mutual fund. Consequently, the investment performance of publicly traded mutual funds and any corresponding underlying mutual funds may differ substantially.

(Continued)

79

NATIONWIDE VARIABLE ACCOUNT-II (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, 2007 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 FASB issued SFAS 157, Fair Value Measurements (SFAS 157). SFAS 157 provides enhanced guidance for using fair value to measure assets and liabilities and requires new disclosures about fair value measurements. SFAS 157 also provides guidance regarding the extent to which companies measure assets and liabilities at fair value, the information used to measure fair value, and the effect of fair value measurements on earnings. For assets and liabilities that are measured at fair value on a recurring basis in periods subsequent to initial recognition, the reporting entity shall disclose information that enables financial statement users to assess the inputs used to develop those measurements. SFAS 157 applies whenever other standards require (or permit) assets or liabilities to be measured at fair value but does not expand the use of fair value in any new circumstances. SFAS 157 is effective for fiscal years beginning after November 15, 2007, and interim periods within those fiscal years, with early adoption permitted. The Company will adopt SFAS 157 effective January 1, 2008. SFAS 157 is not expected to have a material impact on the Company’s financial position or results of operations upon adoption.

(Continued)

80

NATIONWIDE VARIABLE ACCOUNT-II (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 BOA IV contracts issued prior to December 15, 1988, the contingent deferred sales charge will be equal to 5% of the lesser of purchase payments or the amount surrendered. For America’s Vision, America’s Future II, All American Gold, Future Venue, Choice Venue II and for BOA IV contracts issued on or after December 15, 1988, the contingent deferred sales charge will not exceed 7% of purchase payments surrendered, such charge declining a specified percentage each year. After the purchase payment has been held in the contract for 7 years this charge is 0%. For Achiever contracts, this charge will not exceed 8% of purchase payments surrendered, such charge declining a specified percentage each year. After the purchase payment has been held in the contract for 8 years this charge is 0%. For Elite Venue contracts, the contingent deferred sales charge will not exceed 7% of purchase payments surrendered, such charge declining a specified percentage each year. After the purchase payment has been held in the contract for 4 years this charge is 0%. No contingent deferred sales charge is deducted on NEBA, Exclusive Venue or Schwab contracts. No sales charges are deducted on redemptions used to purchase units in the fixed investment options of the company.

The Company may deduct an annual contract maintenance charge of up to $30, dependent upon contract type and issue date, which is satisfied by surrendering units.

The Company deducts a mortality and expense risk charge assessed through the daily unit value calculation. The Option table on the following page 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)

81

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

Nationwide Variable Account-II Options	BOA IV	America’s Vision	NEBA	America’s Future II	All American   Gold	Achiever	Future   Venue	Exclusive   Venue	Elite Venue	Choice Venue II	Schwab
Variable Account Charges – Recurring	1.30%	1.40%	0.80%	1.15%	1.15%	1.55%	1.10%	1.60%	1.75%	1.50%	0.95%
CDSC Options:
Four Year CDSC	–	–	–	0.30%	0.50%	0.20%	–	–	–	–	–
No CDSC	–	–	–	0.35%	0.55%	0.25%	–	–	–	–	–
Death Benefit Options:
Allows enhanced provisions in place of the standard death benefit.
One-Year Enhanced II	–	–	–	0.20%(2)	0.20%(2)	–	0.15%(3)	–	–	–	–
One-Year Enhanced	–	–	–	0.10%(4)	0.10%(4)	–	0.10%(4)	–	–	–	0.10%
One-Month Enhanced II	–	–	–	–	–	–	0.35%(3)	0.20%(2)	0.20%(2)	0.20%(2)	–
One-Month Enhanced	–	–	–	–	0.35%(2)	0.20%(2)	0.30%(6)	0.20%(6)	0.20%(6)	0.20%(6)	–
Combination Enhanced II	–	–	–	–	–	0.45%(12)	0.45%(3)	0.35%(2)	0.35%(2)	0.35%(2)	–
Combination Enhanced	–	–	–	–	0.40%(5)	0.30%(5)	0.40%(7)	0.30%(7)	0.30%(7)	0.30%(7)	0.40%
Spousal Protection Annuity Option:
Allows a surviving spouse to continue the contract while receiving the economic benefit of the death benefit upon the death of the other spouse.
Spousal Protection Annuity Option II	–	–	–	–	–	–	0.20%(3)	–	–	–	–
Spousal Protection Annuity Option	–	–	–	–	–	–	0.10%(8)	0.20%	0.20%	0.20%	–
Beneficiary Protector II Option	–	–	–	–	0.35%	0.35%	0.35%	0.35%	0.35%	0.35%	0.35%
Upon death of the annuitant, in addition to any death benefit payable, the contract will be credited an additional amount.
Capital Preservation and Income Options:
Capital Preservation Plus Lifetime Income Option	–	–	–	1.00%	1.00%	1.00%	1.00%	–	1.00%	1.00%	–
Capital Preservation Plus Option	–	–	–	0.50%	0.50%	0.50%	0.50%	0.50%	0.50%	0.50%	0.50%
Lifetime Income Option(13)	–	–	–	1.00%	1.00%	1.00%	1.00%	–	1.00%	1.00%	–
Spousal Continuation Benefit Option	–	–	–	0.15%	0.15%	0.15%	0.15%	–	0.15%	0.15%	–
Extra Value Option (EV):
Fee assessed to assets of the variable account and to allocations made to the fixed account or guaranteed term options in exchange for application of Extra Value Credit of purchase payments made during the first 12 months contract is in force.
3% Extra Value Credit Option	–	–	–	0.30%	0.45%(9)	0.10%	0.45%	–	–	–	–
4% Extra Value Credit Option	–	–	–	0.40%	–	0.25%	–	–	–	–	–
5% Extra Value Credit Option	–	–	–	–	0.70%(2)	0.45%(10)	–	–	–	–	–
5% Extra Value Credit Option	–	–	–	–	–	0.55%(11)	–	–	–	–	–
Maximum Variable Account Charges(1):	1.30%	1.40%	0.80%	3.05%	4.10%	4.10%	3.55%	3.00%	3.65%	3.40%	2.20%

⁽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.  

⁽²⁾   Available beginning May 1, 2004 or a later date if state law requires.  

⁽³⁾   Available beginning September 1, 2004 or a later date if state law requires.  

⁽⁴⁾   Available until state approval is received for the One-Year Enhanced Death Benefit II Option.  

⁽⁵⁾   Available until state approval is received for the One-Month Enhanced Death Benefit Option.  

⁽⁶⁾   Available until state approval is received for the One-Month Enhanced Death Benefit II Option.  

⁽⁷⁾   Available until state approval is received for the Combination Enhanced Death Benefit II Option.  

⁽⁸⁾   Available until state approval is received for the Spousal Protection Annuity II Option.  

⁽⁹⁾   Available until state approval is received for the 5% Extra Value Option.  

⁽¹⁰⁾    Non-NY residents.  

⁽¹¹⁾    NY residents.  

⁽¹²⁾    Available beginning May 1, 2007 or a later date if state law requires.  

⁽¹³⁾    Currently, the charge associated with the Lifetime Income Option is equal to a maximum of 0.70% of the current  income base, dependent on contract type and specific option selected, and is assessed through a reduction of units.  

(Continued)

82

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

The following table provides mortality and expense risk charges by asset fee rates for the period ended December 31, 2007:

	Total		AIMBValue2	AIMCapAp2	AIMCapDev2	AlgerBal	AlgMidCapGr	AlVGrIncB	AlVSmMdCpB
0.80%	$	291,423	2	82	153	–	–	–	–
0.95%		423,578	1,525	1,695	1,774	465	1,597	2,768	2,075
1.05%		393,758	1,190	2,972	736	2,018	4,602	3,290	4,626
1.10%		758,573	4,334	782	1,607	–	–	656	346
1.15%		19,402,730	91,043	28,503	45,571	–	–	31,577	11,586
1.20%		181,965	1,913	44	261	–	–	1,159	167
1.25%		3,518,307	33,185	5,864	13,744	–	–	26,059	6,340
1.30%		77,514,916	4,970	3,032	17,869	–	–	2,191	1,318
1.35%		5,132,831	20,978	2,154	10,166	–	275	106	–
1.40%		37,480,633	12,026	8,019	9,204	–	33	10,098	1,257
1.45%		5,352,300	23,696	10,055	17,850	131	1,035	25,165	5,073
1.50%		4,196,626	44,198	10,143	11,264	–	–	24,025	5,335
1.55%		18,843,625	127,500	34,312	55,029	–	–	52,498	25,743
1.60%		1,738,571	14,022	1,989	5,414	–	–	7,370	4,135
1.65%		10,641,124	55,055	8,068	25,528	–	–	20,336	4,561
1.70%		2,379,957	31,567	10,076	7,604	–	–	14,452	12,000
1.75%		32,865,734	81,227	27,400	34,844	–	–	18,142	3,036
1.80%		8,786,014	77,122	22,180	24,550	–	91	36,597	28,671
1.85%		3,760,100	32,171	13,310	12,531	–	–	9,805	5,778
1.90%		2,464,103	9,293	7,047	2,747	–	–	9,305	1,654
1.95%		6,537,305	13,318	10,133	12,834	–	–	5,496	7,346
2.00%		15,667,867	31,282	9,606	15,853	–	–	4,125	1,650
2.05%		4,740,605	59,557	10,119	15,555	–	–	12,208	8,687
2.10%		4,148,721	16,382	4,328	12,481	–	–	5,238	959
2.15%		10,625,321	22,241	8,812	26,768	–	–	3,045	862
2.20%		3,568,624	5,084	1,081	4,494	–	–	1,740	104
2.25%		5,183,368	20,935	8,617	3,399	–	–	2,544	241
2.30%		1,755,818	10,300	3,383	7,090	–	–	5,106	–
2.35%		22,039,382	10,423	5,489	7,558	–	–	74	–
2.40%		2,207,398	4,100	2,352	2,608	–	–	1,166	319
2.45%		1,590,653	2,256	1,038	5,541	–	–	–	–
2.50%		641,274	3,395	3,454	2,410	–	–	209	–
2.55%		2,677,176	1,912	602	4,083	–	–	1,173	–
2.60%		1,343,046	2,561	1,780	342	–	–	895	–
2.65%		238,178	714	–	67	–	–	–	–
2.70%		850,092	535	175	3,123	–	–	–	–
2.75%		244,140	45	92	6,099	–	–	–	–
2.80%		195,534	603	1,018	179	–	–	227	–
2.85%		25,353	–	104	–	–	–	–	–
2.90%		250,918	–	–	–	–	–	444	–
2.95%		45,727	360	366	474	–	–	–	–
3.00%		64,076	–	–	140	–	–	–	–
3.05%		29,732	–	–	–	–	–	–	–
3.10%		50,544	–	–	–	–	–	–	–
3.15%		11,366	–	–	–	–	–	–	–
3.20%		625	–	–	–	–	–	–	–
3.25%		14,803	–	–	–	–	–	–	–
Totals	$	320,874,514	873,020	270,276	429,544	2,614	7,633	339,289	143,869
	ACVPBal		ACVPCapAp	ACVPIncGr	ACVPIncGr2	ACVPInflPro2	ACVPInt	ACVPInt2	ACVPInt3
0.80%	$	1,924	2,376	813	–	247	2,313	–	1,792
0.95%		–	–	–	8,331	9,488	–	143	–
1.05%		–	–	–	7,374	4,975	–	–	–
1.10%		–	–	–	76	2,348	–	225	–
1.15%		–	–	–	27,349	116,800	–	9,639	–
1.20%		–	–	–	248	620	–	332	–
1.25%		–	–	–	10,456	45,007	–	5,561	–
1.30%		665,181	1,539,325	358,449	–	112,620	486,772	62	347,488
1.35%		–	–	–	478	24,312	–	–	–
1.40%		351,097	367,396	142,309	4,220	80,546	365,258	684	102,918
1.45%		–	–	–	10,633	63,753	–	5,532	–
1.50%		–	–	–	6,294	31,993	–	6,166	–
1.55%		–	–	–	41,823	174,550	–	4,550	–
1.60%		–	–	–	1,959	13,187	–	3,064	–
1.65%		–	–	–	12,715	57,809	–	1,988	–
1.70%		–	–	–	3,414	12,654	–	2,005	–

(Continued)

83

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

Continued	ACVPBal		ACVPCapAp	ACVPIncGr	ACVPIncGr2	ACVPInflPro2	ACVPInt	ACVPInt2	ACVPInt3
1.75%		–	–	–	7,129	95,978	–	505	–
1.80%		–	–	–	22,872	71,667	–	3,699	–
1.85%		–	–	–	8,689	26,222	–	1,864	–
1.90%		–	–	–	3,375	3,156	–	406	–
1.95%		–	–	–	7,774	21,835	–	348	–
2.00%		–	–	–	4,770	35,000	–	–	–
2.05%		–	–	–	2,502	23,498	–	3,088	–
2.10%		–	–	–	12,078	39,104	–	871	–
2.15%		–	–	–	1,032	19,513	–	633	–
2.20%		–	–	–	2,281	11,823	–	–	–
2.25%		–	–	–	542	11,361	–	–	–
2.30%		–	–	–	445	12,995	–	–	–
2.35%		–	–	–	491	8,721	–	–	–
2.40%		–	–	–	236	1,522	–	–	–
2.45%		–	–	–	–	2,140	–	–	–
2.50%		–	–	–	252	1,312	–	–	–
2.55%		–	–	–	295	3,125	–	–	–
2.60%		–	–	–	917	778	–	–	–
2.65%		–	–	–	341	151	–	–	–
2.70%		–	–	–	–	1,433	–	–	–
2.75%		–	–	–	–	–	–	–	–
2.80%		–	–	–	40	–	–	–	–
2.85%		–	–	–	107	42	–	–	–
2.90%		–	–	–	–	362	–	–	–
2.95%		–	–	–	–	14	–	–	–
3.00%		–	–	–	–	94	–	–	–
3.05%		–	–	–	–	15	–	–	–
3.10%		–	–	–	–	–	–	–	–
3.15%		–	–	–	–	–	–	–	–
3.20%		–	–	–	–	–	–	–	–
3.25%		–	–	–	–	–	–	–	–
Totals	$	1,018,202	1,909,097	501,571	211,538	1,142,770	854,343	51,365	452,198
	ACVPInt4		ACVPMdCpV	ACVPMdCpV2	ACVPUltra	ACVPUltra2	ACVPVal	ACVPVal2	ACVPVista1
0.80%	$	–	1,229	–	133	–	5,925	–	370
0.95%		1,760	–	–	–	877	–	7,549	–
1.05%		2,630	–	–	–	3,094	–	15,720	–
1.10%		1,835	–	887	–	503	–	6,042	–
1.15%		33,136	–	56,033	–	20,822	–	250,015	–
1.20%		158	–	38	–	915	–	654	–
1.25%		8,846	–	7,572	–	8,017	–	68,789	–
1.30%		68	59,127	48	39,353	24	1,294,647	2,021	48,411
1.35%		7,416	–	17,964	–	5,320	–	84,209	–
1.40%		3,354	28,730	13,110	16,091	2,711	594,771	52,232	26,824
1.45%		18,048	–	28,303	–	8,100	–	99,921	–
1.50%		4,099	–	14,682	–	10,463	–	50,879	–
1.55%		38,913	–	69,424	–	28,301	–	215,114	–
1.60%		4,987	–	4,496	–	6,414	–	23,516	–
1.65%		8,490	–	22,520	–	17,355	–	131,519	–
1.70%		3,020	–	2,993	–	17,462	–	26,605	–
1.75%		12,782	–	54,642	–	21,101	–	141,923	–
1.80%		21,572	–	29,414	–	17,164	–	133,644	–
1.85%		9,857	–	9,412	–	7,239	–	42,475	–
1.90%		3,365	–	1,691	–	5,096	–	18,994	–
1.95%		5,058	–	12,798	–	8,570	–	29,135	–
2.00%		6,770	–	19,504	–	8,318	–	42,629	–
2.05%		5,215	–	4,799	–	11,819	–	46,975	–
2.10%		1,038	–	28,881	–	7,029	–	21,433	–
2.15%		905	–	17,600	–	17,682	–	50,091	–
2.20%		869	–	25,191	–	2,418	–	11,257	–
2.25%		878	–	3,787	–	10,653	–	25,660	–
2.30%		230	–	5,460	–	2,677	–	12,361	–
2.35%		885	–	7,801	–	5,714	–	31,773	–
2.40%		327	–	7,038	–	806	–	20,808	–
2.45%		1,679	–	592	–	880	–	29,879	–
2.50%		–	–	665	–	5,161	–	7,229	–
2.55%		225	–	340	–	1,417	–	3,247	–
2.60%		13	–	2,220	–	428	–	2,536	–
2.65%		1,022	–	116	–	292	–	847	–
2.70%		169	–	1,673	–	556	–	3,800	–

(Continued)

84

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

Continued	ACVPInt4		ACVPMdCpV	ACVPMdCpV2	ACVPUltra	ACVPUltra2	ACVPVal	ACVPVal2	ACVPVista1
2.75%		837	–	–	–	168	–	226	–
2.80%		207	–	40	–	602	–	3,037	–
2.85%		–	–	–	–	199	–	35	–
2.90%		–	–	99	–	86	–	836	–
2.95%		–	–	–	–	–	–	95	–
3.00%		–	–	–	–	–	–	–	–
3.05%		–	–	–	–	–	–	–	–
3.10%		–	–	–	–	–	–	–	–
3.15%		–	–	–	–	–	–	–	–
3.20%		–	–	–	–	–	–	–	–
3.25%		–	–	–	–	–	–	–	–
Totals	$	210,663	89,086	471,833	55,577	266,453	1,895,343	1,715,710	75,605
	ACVPVista2		AFGrowth	AFHiInc	AFUSGvt	ChScMM	CSTGlobSmCp	CSTIntFoc	CSTSmCapGr
0.80%	$	–	–	–	–	–	131	532	2,593
0.95%		1,174	–	–	–	99,529	–	–	–
1.05%		400	–	–	–	90,317	–	–	–
1.10%		756	–	–	–	–	–	–	–
1.15%		21,568	–	–	–	–	–	–	–
1.20%		3	–	–	–	–	–	–	–
1.25%		1,247	–	–	–	–	–	–	–
1.30%		42	245,552	18,781	21,089	–	34,034	275,785	643,858
1.35%		5,845	–	–	–	2,514	–	–	–
1.40%		6,063	–	–	–	599	18,819	275,217	344,940
1.45%		10,369	–	–	–	2,349	–	–	–
1.50%		5,948	–	–	–	–	–	–	–
1.55%		27,107	–	–	–	1,194	–	–	–
1.60%		2,746	–	–	–	–	–	–	–
1.65%		14,489	–	–	–	–	–	–	–
1.70%		3,627	–	–	–	–	–	–	–
1.75%		20,094	–	–	–	–	–	–	–
1.80%		20,415	–	–	–	–	–	–	–
1.85%		8,094	–	–	–	491	–	–	–
1.90%		2,271	–	–	–	–	–	–	–
1.95%		11,694	–	–	–	–	–	–	–
2.00%		9,781	–	–	–	–	–	–	–
2.05%		6,135	–	–	–	–	–	–	–
2.10%		14,088	–	–	–	–	–	–	–
2.15%		25,106	–	–	–	–	–	–	–
2.20%		22,591	–	–	–	–	–	–	–
2.25%		3,055	–	–	–	–	–	–	–
2.30%		6,355	–	–	–	–	–	–	–
2.35%		3,558	–	–	–	–	–	–	–
2.40%		2,501	–	–	–	–	–	–	–
2.45%		10,149	–	–	–	–	–	–	–
2.50%		1,006	–	–	–	–	–	–	–
2.55%		3,226	–	–	–	–	–	–	–
2.60%		444	–	–	–	–	–	–	–
2.65%		121	–	–	–	–	–	–	–
2.70%		599	–	–	–	–	–	–	–
2.75%		104	–	–	–	–	–	–	–
2.80%		1,845	–	–	–	–	–	–	–
2.85%		–	–	–	–	–	–	–	–
2.90%		684	–	–	–	–	–	–	–
2.95%		–	–	–	–	–	–	–	–
3.00%		–	–	–	–	–	–	–	–
3.05%		–	–	–	–	–	–	–	–
3.10%		–	–	–	–	–	–	–	–
3.15%		–	–	–	–	–	–	–	–
3.20%		–	–	–	–	–	–	–	–
3.25%		–	–	–	–	–	–	–	–
Totals	$	275,300	245,552	18,781	21,089	196,993	52,984	551,534	991,391

(Continued)

85

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

	DryIPSmCap		DryStkIx	DryStklxS	DryVApp	DryVAppS	DryVDevLdS	DryVGroInc	FedAmLeadS
0.80%	$	486	13,166	–	1,732	–	–	1,491	–
0.95%		4,414	–	28,474	–	4,515	1,274	–	83
1.05%		4,731	–	19,362	–	2,807	252	–	8
1.10%		744	–	4,771	–	1,239	14	–	–
1.15%		89,102	–	344,978	–	49,008	12,140	–	2,651
1.20%		888	–	3,438	–	–	–	–	–
1.25%		23,794	–	78,680	–	15,832	1,665	–	2,403
1.30%		198,599	4,397,407	2,412	422,078	857	–	276,247	–
1.35%		21,528	–	65,215	–	6,329	105	–	–
1.40%		84,019	2,553,871	31,422	197,161	5,028	2,169	150,432	951
1.45%		36,221	–	124,444	–	16,854	2,886	–	1,865
1.50%		15,178	–	81,233	–	16,548	2,371	–	1,910
1.55%		94,236	–	271,505	–	59,217	8,557	–	8,452
1.60%		8,506	–	39,859	–	2,721	867	–	2,138
1.65%		27,000	–	137,622	–	31,156	1,900	–	2,561
1.70%		6,817	–	19,952	–	6,810	2,068	–	1,782
1.75%		33,669	–	149,329	–	30,439	2,934	–	258
1.80%		53,509	–	99,088	–	20,554	3,844	–	1,983
1.85%		12,104	–	53,323	–	13,495	1,143	–	490
1.90%		2,876	–	16,925	–	5,567	223	–	704
1.95%		8,875	–	34,769	–	10,912	2,241	–	2,088
2.00%		13,523	–	76,358	–	12,178	121	–	202
2.05%		6,071	–	66,333	–	8,398	2,419	–	796
2.10%		8,353	–	26,429	–	7,320	239	–	173
2.15%		3,403	–	32,843	–	10,234	–	–	1,812
2.20%		5,818	–	14,992	–	2,769	–	–	70
2.25%		733	–	27,835	–	6,946	3,847	–	1,080
2.30%		3,004	–	7,193	–	5,216	–	–	41
2.35%		1,874	–	19,480	–	2,716	–	–	43
2.40%		1,711	–	15,177	–	2,392	300	–	93
2.45%		60	–	2,262	–	922	–	–	–
2.50%		167	–	9,405	–	2,124	–	–	–
2.55%		–	–	1,930	–	590	–	–	221
2.60%		17	–	5,342	–	467	–	–	–
2.65%		–	–	1,145	–	102	–	–	–
2.70%		16	–	2,073	–	2,917	–	–	–
2.75%		–	–	144	–	–	–	–	26
2.80%		–	–	131	–	1,090	–	–	–
2.85%		–	–	24	–	99	–	–	–
2.90%		–	–	432	–	–	–	–	–
2.95%		–	–	–	–	–	–	–	–
3.00%		–	–	–	–	113	–	–	–
3.05%		–	–	–	–	–	–	–	–
3.10%		–	–	–	–	–	–	–	–
3.15%		–	–	–	–	–	–	–	–
3.20%		–	–	–	–	–	–	–	–
3.25%		–	–	–	–	–	–	–	–
Totals	$	772,046	6,964,444	1,916,329	620,971	366,481	53,579	428,170	34,884
	FedCapApS		FedMrkOp	FedQualBd	FedQualBdS	FidVIPEI	FidVIPEIS2	FidVIPGr	FidVIPGrS2
0.80%	$	–	1	612	–	12,678	–	10,929	–
0.95%		488	–	–	2,144	–	95	–	298
1.05%		114	–	–	1,268	–	54	–	495
1.10%		230	82	–	1,180	–	9,599	–	4,398
1.15%		8,844	1,824	–	101,627	–	419,487	–	123,359
1.20%		531	–	–	1,286	–	5,194	–	281
1.25%		3,250	118	–	44,454	–	118,220	–	34,532
1.30%		–	3,005	140,841	–	8,050,440	4,539	7,486,977	607
1.35%		–	636	–	35,827	–	109,391	–	15,217
1.40%		748	1,161	74,567	9,830	4,037,881	47,132	2,231,044	13,093
1.45%		1,940	4,846	–	46,660	–	163,167	–	54,269
1.50%		2,804	74	–	36,477	–	94,081	–	30,004
1.55%		5,912	6,264	–	111,402	–	386,128	–	142,651
1.60%		1,428	557	–	15,392	–	50,162	–	10,422
1.65%		4,801	357	–	54,090	–	221,859	–	87,163
1.70%		1,940	49	–	23,619	–	38,414	–	20,524
1.75%		1,027	3,290	–	84,039	–	242,097	–	87,027
1.80%		2,726	27,154	–	94,844	–	217,257	–	99,838
1.85%		1,949	1,039	–	21,482	–	104,891	–	43,126
1.90%		1,453	–	–	10,044	–	26,432	–	16,479

(Continued)

86

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

Continued	FedCapApS		FedMrkOp	FedQualBd	FedQualBdS	FidVIPEI	FidVIPEIS2	FidVIPGr	FidVIPGrS2
1.95%		1,236	2,311	–	20,035	–	57,417	–	19,027
2.00%		756	9,332	–	27,495	–	110,032	–	56,712
2.05%		3,508	–	–	21,541	–	95,714	–	93,356
2.10%		608	691	–	14,356	–	56,618	–	32,620
2.15%		196	–	–	24,997	–	73,027	–	37,268
2.20%		1,808	208	–	9,296	–	45,300	–	23,276
2.25%		2,052	144	–	10,083	–	39,709	–	14,273
2.30%		80	421	–	7,764	–	20,996	–	10,860
2.35%		236	1,386	–	7,644	–	46,589	–	11,745
2.40%		–	–	–	2,555	–	13,289	–	14,072
2.45%		–	–	–	1,782	–	32,822	–	11,288
2.50%		–	–	–	2,679	–	7,239	–	3,032
2.55%		493	–	–	70	–	4,705	–	1,822
2.60%		47	–	–	1,309	–	2,239	–	1,232
2.65%		–	–	–	19	–	198	–	123
2.70%		–	–	–	1,741	–	1,123	–	332
2.75%		–	–	–	46	–	121	–	192
2.80%		63	–	–	626	–	2,841	–	3,234
2.85%		–	–	–	127	–	178	–	219
2.90%		–	–	–	–	–	779	–	557
2.95%		–	–	–	52	–	507	–	–
3.00%		–	–	–	–	–	–	–	259
3.05%		–	–	–	–	–	–	–	–
3.10%		–	–	–	–	–	–	–	–
3.15%		388	–	–	–	–	–	–	–
3.20%		–	–	–	–	–	–	–	–
3.25%		–	–	–	–	–	–	–	–
Totals	$	51,656	64,950	216,020	849,882	12,100,999	2,869,642	9,728,950	1,119,282
	FidVIPHI		FidVIPHIR	FidVIPOv	FidVIPOvR	FidVIPOvS2	FidVIPOvS2R	FidVIPAM	FidVIPCon
0.80%	$	3,342	95	693	1,828	–	–	1,591	14,779
0.95%		–	–	–	–	–	118	–	–
1.05%		–	–	–	–	–	955	–	–
1.10%		–	–	–	–	1,550	3,494	–	–
1.15%		–	–	–	–	32,065	143,286	–	–
1.20%		–	–	–	–	–	260	–	–
1.25%		–	–	–	–	13,632	24,183	–	–
1.30%		1,015,884	64,422	1,625,758	783,581	–	1,870	2,918,998	6,310,877
1.35%		–	–	–	–	–	30,879	–	–
1.40%		676,981	38,424	466,149	214,537	1,942	19,245	809,637	3,285,644
1.45%		–	–	–	–	5,773	64,820	–	–
1.50%		–	–	–	–	8,806	45,672	–	–
1.55%		–	–	–	–	11,632	141,727	–	–
1.60%		–	–	–	–	5,794	17,148	–	–
1.65%		–	–	–	–	10,928	63,734	–	–
1.70%		–	–	–	–	6,842	38,314	–	–
1.75%		–	–	–	–	3,484	72,703	–	–
1.80%		–	–	–	–	12,174	104,599	–	–
1.85%		–	–	–	–	5,009	27,491	–	–
1.90%		–	–	–	–	1,701	13,503	–	–
1.95%		–	–	–	–	1,396	16,688	–	–
2.00%		–	–	–	–	787	42,146	–	–
2.05%		–	–	–	–	1,200	5,915	–	–
2.10%		–	–	–	–	753	11,222	–	–
2.15%		–	–	–	–	779	12,470	–	–
2.20%		–	–	–	–	–	6,092	–	–
2.25%		–	–	–	–	47	1,789	–	–
2.30%		–	–	–	–	246	9,848	–	–
2.35%		–	–	–	–	–	3,044	–	–
2.40%		–	–	–	–	–	577	–	–
2.45%		–	–	–	–	–	929	–	–
2.50%		–	–	–	–	–	186	–	–
2.55%		–	–	–	–	–	425	–	–
2.60%		–	–	–	–	–	241	–	–
2.65%		–	–	–	–	–	954	–	–
2.70%		–	–	–	–	–	68	–	–
2.75%		–	–	–	–	–	412	–	–
2.80%		–	–	–	–	–	1,258	–	–
2.85%		–	–	–	–	–	–	–	–
2.90%		–	–	–	–	–	–	–	–

(Continued)

87

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

Continued	FidVIPHI		FidVIPHIR	FidVIPOv	FidVIPOvR	FidVIPOvS2	FidVIPOvS2R	FidVIPAM	FidVIPCon
2.95%		–	–	–	–	–	–	–	–
3.00%		–	–	–	–	–	–	–	–
3.05%		–	–	–	–	–	–	–	–
3.10%		–	–	–	–	–	–	–	–
3.15%		–	–	–	–	–	–	–	–
3.20%		–	–	–	–	–	–	–	–
3.25%		–	–	–	–	–	–	–	–
Totals	$	1,696,207	102,941	2,092,600	999,946	126,540	928,265	3,730,226	9,611,300
	FidVIPConS2		FidVIPIGBdS	FidVIPIGBdS2	FidVIPGrOp	FidVIPMCapS	FidVIPMCapS2	FidVIPVaIS	FidVIPVaIS2
0.80%	$	–	430	–	1,060	1,221	–	1,745	–
0.95%		651	–	239	–	–	77	–	–
1.05%		1,123	–	821	–	–	358	–	–
1.10%		18,842	–	28,272	–	–	10,782	–	400
1.15%		772,838	–	520,628	–	–	409,161	–	55,552
1.20%		5,885	–	3,279	–	–	3,085	–	–
1.25%		221,422	–	74,059	–	–	104,252	–	15,677
1.30%		9,016	180,071	4,356	261,501	167,259	5,521	157,711	222
1.35%		333,024	–	135,319	–	–	146,498	–	15,615
1.40%		105,478	78,805	86,764	151,281	63,084	55,340	54,060	4,120
1.45%		315,003	–	120,268	–	–	128,599	–	12,078
1.50%		209,107	–	90,703	–	–	143,289	–	16,397
1.55%		759,511	–	466,129	–	–	422,151	–	71,523
1.60%		87,246	–	33,663	–	–	51,855	–	6,943
1.65%		376,396	–	154,517	–	–	200,305	–	48,107
1.70%		95,713	–	45,967	–	–	68,521	–	5,296
1.75%		590,266	–	1,007,293	–	–	360,679	–	23,109
1.80%		401,003	–	175,673	–	–	267,899	–	25,133
1.85%		178,888	–	52,761	–	–	85,567	–	18,632
1.90%		55,164	–	16,220	–	–	44,264	–	6,003
1.95%		146,002	–	141,284	–	–	81,981	–	12,171
2.00%		184,825	–	490,235	–	–	141,528	–	9,117
2.05%		190,777	–	48,545	–	–	198,307	–	18,509
2.10%		170,636	–	84,444	–	–	90,869	–	7,825
2.15%		161,405	–	286,149	–	–	108,938	–	16,440
2.20%		104,169	–	92,391	–	–	47,569	–	3,724
2.25%		82,447	–	72,021	–	–	63,177	–	10,547
2.30%		66,831	–	23,628	–	–	27,113	–	1,169
2.35%		106,946	–	922,021	–	–	64,543	–	11,329
2.40%		38,440	–	77,770	–	–	26,015	–	2,311
2.45%		18,354	–	30,487	–	–	20,908	–	1,946
2.50%		22,692	–	6,535	–	–	12,840	–	1,511
2.55%		18,740	–	70,345	–	–	16,775	–	1,989
2.60%		6,965	–	50,563	–	–	2,569	–	5,657
2.65%		2,591	–	2,494	–	–	1,566	–	789
2.70%		11,814	–	19,737	–	–	3,817	–	113
2.75%		4,697	–	11,025	–	–	9,182	–	–
2.80%		3,242	–	1,592	–	–	4,692	–	377
2.85%		147	–	490	–	–	–	–	–
2.90%		884	–	7,407	–	–	776	–	–
2.95%		399	–	352	–	–	130	–	–
3.00%		294	–	–	–	–	–	–	–
3.05%		–	–	210	–	–	–	–	–
3.10%		3	–	671	–	–	3	–	1
3.15%		–	–	–	–	–	–	–	–
3.20%		–	–	38	–	–	–	–	–
3.25%		–	–	145	–	–	–	–	–
Totals	$	5,879,876	259,306	5,457,510	413,842	231,564	3,431,501	213,516	430,332
	FidVIPEnergyS2		FidVIPFree10S	FidVIPFree10S2	FidVIPFree20S	FidVIPFree20S2	FidVIPFree30S	FidVIPFree30S2	FrVIPDevMrk3
0.80%	$	1,057	6	–	7	–	146	–	1,833
0.95%		787	–	–	–	–	–	–	580
1.05%		1,117	–	–	–	–	–	–	610
1.10%		3,762	–	826	–	2,068	–	1,204	3,054
1.15%		122,286	–	24,905	–	46,966	–	16,265	68,822
1.20%		13	–	–	–	–	–	–	288
1.25%		13,850	–	511	–	5,997	–	70	6,368
1.30%		165,937	34,372	–	46,045	–	24,247	–	49,364
1.35%		40,591	–	4,630	–	7,885	–	5,088	26,644
1.40%		77,851	13,626	7,056	9,237	10,199	5,452	829	28,955

(Continued)

88

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

Continued	FidVIPEnergyS2		FidVIPFree10S	FidVIPFree10S2	FidVIPFree20S	FidVIPFree20S2	FidVIPFree30S	FidVIPFree30S2	FrVIPDevMrk3
1.45%		47,409	–	13,820	–	29,314	–	4,151	19,908
1.50%		16,996	–	9,669	–	1,240	–	432	20,115
1.55%		168,109	–	48,828	–	71,337	–	19,177	96,644
1.60%		7,717	–	7,800	–	14,629	–	703	6,050
1.65%		52,632	–	8,082	–	21,573	–	3,226	24,983
1.70%		8,466	–	2,316	–	5,864	–	3,039	8,437
1.75%		81,603	–	93,692	–	302,300	–	72,811	58,859
1.80%		78,675	–	10,526	–	5,992	–	2,931	39,494
1.85%		19,880	–	4,161	–	8,158	–	685	11,057
1.90%		12,045	–	513	–	6,111	–	–	2,653
1.95%		24,027	–	11,514	–	65,375	–	13,369	28,064
2.00%		39,220	–	69,165	–	60,683	–	3,308	19,099
2.05%		6,915	–	2,318	–	10,747	–	11,288	6,886
2.10%		98,630	–	11,325	–	9,171	–	7,884	42,610
2.15%		14,518	–	169,936	–	134,056	–	51,933	16,390
2.20%		46,757	–	22,786	–	5,862	–	240	8,033
2.25%		495	–	8,347	–	1,940	–	13,765	2,513
2.30%		11,527	–	3,805	–	11,526	–	16,827	8,703
2.35%		2,153	–	238,699	–	102,834	–	34,146	267
2.40%		2,681	–	643	–	18,131	–	1,404	588
2.45%		4,861	–	12,815	–	3,988	–	3,851	11,957
2.50%		788	–	69	–	688	–	872	1,068
2.55%		3,096	–	6,604	–	6,264	–	7,887	1,464
2.60%		–	–	2,793	–	2,323	–	56	–
2.65%		3,274	–	–	–	226	–	–	736
2.70%		1,320	–	2,119	–	–	–	834	308
2.75%		6,219	–	–	–	–	–	–	1,368
2.80%		997	–	–	–	205	–	–	2,121
2.85%		–	–	–	–	24	–	–	–
2.90%		–	–	–	–	3,170	–	266	–
2.95%		–	–	–	–	–	–	–	–
3.00%		–	–	–	–	–	–	–	–
3.05%		–	–	–	–	–	–	–	–
3.10%		–	–	–	–	–	–	–	–
3.15%		–	–	–	–	–	–	–	–
3.20%		–	–	–	–	–	–	–	–
3.25%		–	–	–	–	–	–	–	–
Totals	$	1,188,261	48,004	800,273	55,289	976,846	29,845	298,541	626,893
	FrVIPForSec2		FrVIPForSec3	FrVIPGlInc3	FrVIPIncSec2	FrVIPRisDiv2	FrVIPSCapV2	JAspBal	JAspForty
0.80%	$	–	1,061	10	455	–	1,045	–	1,398
0.95%		422	3,440	66	72	3,580	5,990	8,197	8,326
1.05%		45	3,005	34	702	2,716	5,937	9,939	11,488
1.10%		613	19,621	2,905	8,867	7,548	6,976	106	180
1.15%		24,618	329,181	75,453	130,729	239,809	155,732	22,467	35,663
1.20%		760	3,050	83	1,179	5,085	1,460	376	685
1.25%		14,226	38,897	10,195	23,300	81,578	39,248	10,582	12,402
1.30%		247	36,689	57,997	169,355	5,234	64,593	–	273,964
1.35%		–	90,275	33,051	73,409	73,975	53,010	363	5,390
1.40%		5,172	61,931	35,123	128,323	23,630	61,970	2,969	104,586
1.45%		9,269	93,919	51,001	56,679	74,507	57,143	7,625	17,208
1.50%		9,165	100,931	16,466	41,151	99,205	47,322	10,426	5,151
1.55%		27,604	374,726	51,617	158,885	275,606	160,218	47,871	45,807
1.60%		15,262	36,357	6,164	28,213	31,678	20,036	3,592	4,870
1.65%		9,458	111,734	21,021	46,196	154,178	65,537	16,419	11,897
1.70%		6,388	41,333	4,924	14,502	35,040	21,923	5,163	10,443
1.75%		5,838	685,239	45,207	165,284	191,519	105,587	14,741	22,874
1.80%		15,210	141,382	37,809	247,807	133,042	77,705	12,487	12,870
1.85%		4,153	43,984	9,825	21,737	71,988	26,972	2,570	6,721
1.90%		4,254	14,129	707	2,018	31,247	9,170	325	5,562
1.95%		3,422	117,666	7,147	24,981	51,950	22,433	3,811	4,268
2.00%		1,809	242,795	22,950	60,413	83,051	41,363	3,113	10,018
2.05%		3,845	37,033	4,300	6,889	143,695	16,972	9,866	8,483
2.10%		3,389	65,206	8,092	27,827	71,375	20,916	756	3,619
2.15%		1,315	189,796	2,412	11,558	59,811	10,479	1,516	9,211
2.20%		209	46,425	1,820	16,144	52,154	16,053	57	4,609
2.25%		623	30,189	560	3,422	45,315	1,616	1,964	1,473
2.30%		–	25,897	1,350	3,580	31,931	8,417	1,590	4,714
2.35%		–	344,184	275	8,815	52,848	1,705	518	3,518
2.40%		–	45,640	237	3,237	11,175	274	–	1,001

(Continued)

89

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

Continued	FrVIPForSec2		FrVIPForSec3	FrVIPGlInc3	FrVIPIncSec2	FrVIPRisDiv2	FrVIPSCapV2	JAspBal	JAspForty
2.45%		–	11,907	1,421	670	11,378	2,780	3,483	883
2.50%		–	2,093	77	89	17,905	476	21	164
2.55%		–	27,472	160	3,845	7,336	810	182	3,181
2.60%		–	16,854	38	1,142	12,261	157	–	262
2.65%		–	1,227	921	–	2,633	1,205	–	–
2.70%		–	8,508	123	294	3,255	106	–	157
2.75%		–	5,127	690	–	4,622	274	–	–
2.80%		–	547	60	122	1,438	52	–	397
2.85%		–	125	–	–	1,190	–	–	27
2.90%		–	3,140	–	–	198	–	–	–
2.95%		–	341	–	390	1,041	5	–	–
3.00%		–	–	–	–	115	–	–	–
3.05%		–	266	–	–	–	5	–	–
3.10%		–	855	–	–	–	–	–	–
3.15%		–	–	–	–	–	–	–	–
3.20%		–	44	–	–	–	–	–	–
3.25%		–	50	–	–	–	–	–	–
Totals	$	167,316	3,454,271	512,291	1,492,281	2,207,842	1,133,672	203,095	653,470
	JAspGlTechS2		JAspGlTechS	JAspRMgCore	JAspIntGroS2	JAspIntGroS	JPM2MdCap	LBTShrtDBd	MFSInvGrStS
0.80%	$	507	55	–	7,714	618	482	276	–
0.95%		–	–	7,601	36,133	804	–	11,417	179
1.05%		–	–	6,101	31,019	480	–	5,994	–
1.10%		–	–	28	7,384	97	–	27,091	1,444
1.15%		–	–	4,288	197,418	11,333	–	407,802	30,779
1.20%		–	–	6	333	–	–	3,144	1,347
1.25%		–	–	1,569	27,320	6,020	–	38,002	16,349
1.30%		60,320	30,848	313	717,261	110,159	155,949	492,229	323
1.35%		–	–	706	57,883	–	–	75,551	4,715
1.40%		8,579	19,274	140	226,252	56,715	66,539	344,237	3,868
1.45%		–	–	700	75,175	1,349	–	123,248	9,391
1.50%		–	–	9,772	20,323	2,384	–	79,746	39,180
1.55%		–	–	5,666	217,631	8,714	–	361,473	50,905
1.60%		–	–	589	15,621	7,511	–	18,963	8,324
1.65%		–	–	3,214	62,800	1,795	–	125,367	26,287
1.70%		–	–	1,861	16,485	4,513	–	48,575	10,282
1.75%		–	–	5,621	206,892	1,651	–	846,902	31,828
1.80%		–	–	1,988	79,020	6,307	–	129,598	29,049
1.85%		–	–	629	30,368	2,464	–	62,935	24,165
1.90%		–	–	64	17,679	–	–	20,356	4,803
1.95%		–	–	594	32,147	1,329	–	117,478	8,392
2.00%		–	–	542	62,515	179	–	473,634	15,147
2.05%		–	–	585	25,029	2,601	–	43,751	22,676
2.10%		–	–	510	44,919	1,080	–	57,391	14,004
2.15%		–	–	1,938	51,597	371	–	235,446	7,871
2.20%		–	–	640	32,526	–	–	91,721	5,199
2.25%		–	–	1,672	4,050	–	–	74,260	7,438
2.30%		–	–	210	8,915	–	–	15,331	6,363
2.35%		–	–	469	37,331	–	–	935,867	3,911
2.40%		–	–	277	11,239	–	–	71,214	2,047
2.45%		–	–	70	4,532	–	–	27,364	2,450
2.50%		–	–	25	603	–	–	2,495	1,213
2.55%		–	–	–	20,688	–	–	71,099	556
2.60%		–	–	293	1,309	–	–	51,958	128
2.65%		–	–	–	1,358	–	–	2,936	138
2.70%		–	–	–	1,706	–	–	19,262	278
2.75%		–	–	–	2,226	–	–	12,859	181
2.80%		–	–	–	267	–	–	1,092	81
2.85%		–	–	–	41	–	–	129	–
2.90%		–	–	–	598	–	–	5,428	–
2.95%		–	–	–	89	–	–	271	189
3.00%		–	–	–	–	–	–	–	–
3.05%		–	–	–	74	–	–	132	–
3.10%		–	–	–	247	–	–	365	–
3.15%		–	–	–	–	–	–	–	185
3.20%		–	–	–	12	–	–	19	–
3.25%		–	–	–	–	–	–	147	–
Totals	$	69,406	50,177	58,681	2,394,729	228,474	222,970	5,534,555	391,665

(Continued)

90

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

	MFSValueS		MTBLgCapGr	MTBLgCapV	MTBAggGr	MTBConGr	MTBModGr	NVITAstAll2	NVITBnd2
0.80%	$	200	–	–	–	–	–	134	46
0.95%		116	–	–	–	–	–	67	2,373
1.05%		183	–	–	–	–	–	2,141	3,727
1.10%		10,797	–	–	–	–	–	73,116	5,166
1.15%		113,793	3,588	4,097	544	669	20,919	582,854	77,587
1.20%		657	–	–	–	–	–	69	509
1.25%		36,335	3,565	4,892	–	–	24,069	20,905	14,721
1.30%		70,317	–	–	–	–	–	90,951	55,490
1.35%		30,409	90	1,608	3,697	358	9,657	132,921	22,888
1.40%		77,698	137	108	–	–	1,504	171,985	58,221
1.45%		64,291	768	761	–	–	143	51,771	46,331
1.50%		47,903	1,165	685	–	–	1,329	132,242	15,134
1.55%		151,240	6	3	–	–	3,761	598,977	87,887
1.60%		12,835	2,596	2,826	–	–	21,676	42,482	9,415
1.65%		58,670	1,342	992	–	–	5,586	107,390	44,750
1.70%		15,380	657	1,636	–	–	11,912	38,857	11,665
1.75%		129,217	369	3,690	1,002	125	15,165	1,004,339	128,804
1.80%		91,234	–	–	–	–	–	184,913	42,132
1.85%		44,496	–	249	529	–	810	38,224	6,814
1.90%		15,580	933	159	–	–	706	8,925	750
1.95%		26,960	152	742	–	–	7,626	200,230	17,164
2.00%		49,119	–	–	–	–	253	361,053	35,816
2.05%		31,584	–	–	–	–	–	17,147	10,709
2.10%		34,605	–	–	–	–	–	105,715	8,901
2.15%		32,255	–	–	–	–	–	119,326	19,074
2.20%		16,925	–	107	–	–	741	48,202	3,526
2.25%		12,304	–	13	–	–	–	31,138	31,174
2.30%		12,633	–	–	–	–	–	16,604	668
2.35%		24,023	268	296	–	–	290	158,543	69,103
2.40%		6,867	–	–	–	–	–	44,631	2,534
2.45%		3,423	–	–	–	–	–	9,198	5,269
2.50%		1,669	–	–	–	–	–	3,394	90
2.55%		4,484	–	–	–	–	–	20,264	5,292
2.60%		5,487	–	–	–	–	402	5,766	1,233
2.65%		43	–	–	–	–	–	5,057	4,927
2.70%		4,147	–	–	–	–	–	2,626	560
2.75%		225	–	–	–	–	–	392	–
2.80%		707	–	–	–	–	–	1,490	531
2.85%		37	–	–	–	–	–	–	–
2.90%		–	–	–	–	–	–	169	105
2.95%		131	–	–	–	–	–	78	97
3.00%		–	–	–	–	–	–	–	–
3.05%		21	–	–	–	–	–	–	–
3.10%		–	–	–	–	–	–	–	–
3.15%		218	–	–	–	–	–	–	–
3.20%		–	–	–	–	–	–	–	–
3.25%		–	–	–	–	–	–	–	–
Totals	$	1,239,218	15,636	22,864	5,772	1,152	126,549	4,434,286	851,183
	NVITGlobGr2		NVITGroInc2	NVITGrowth2	NVITFHiInc	NVITFHiInc3	NVITEmMrkts	NVITEmMrkts2	NVITEmMrkts3
0.80%	$	137	16	1,044	–	54	67	–	7,839
0.95%		919	49	1,443	1,407	10,363	–	–	–
1.05%		2,413	55	2,702	480	8,907	–	–	–
1.10%		3,423	3,883	8,657	525	944	–	324	–
1.15%		65,057	20,061	123,340	36,183	100,113	–	20,885	–
1.20%		1,247	110	547	1,579	59	–	–	–
1.25%		15,678	1,691	23,594	21,062	15,958	–	4,103	–
1.30%		80,486	6,255	115,573	37	16,370	10,770	–	773,226
1.35%		25,489	7,120	56,756	11,556	35,422	–	–	–
1.40%		42,936	4,011	69,522	3,373	24,729	6,549	4,134	225,402
1.45%		15,316	8,375	27,476	9,205	34,976	–	3,530	–
1.50%		19,324	6,051	35,929	13,151	15,745	–	2,081	–
1.55%		62,903	28,870	170,997	55,988	80,064	–	20,259	–
1.60%		6,636	4,963	16,888	5,556	7,765	–	2,837	–
1.65%		24,714	6,496	55,783	29,658	45,379	–	3,893	–
1.70%		21,610	8,339	10,072	7,991	5,287	–	1,622	–
1.75%		90,144	58,261	265,385	15,006	35,691	–	1,963	–
1.80%		39,446	20,446	62,813	24,496	28,052	–	9,985	–
1.85%		7,875	3,468	13,081	13,667	20,314	–	5,143	–
1.90%		1,657	872	3,396	4,364	3,917	–	2,084	–

(Continued)

91

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

Continued	NVITGlobGr2		NVITGroInc2	NVITGrowth2		NVITFHiInc	NVITFHiInc3	NVITEmMrkts	NVITEmMrkts2	NVITEmMrkts3
1.95%		15,525	10,003	38,411		2,241	9,899	–	1,518	–
2.00%		25,240	17,218	73,935		3,612	16,010	–	363	–
2.05%		7,563	5,674	4,943		1,919	12,084	–	1,934	–
2.10%		6,125	5,330	29,250		4,757	8,844	–	2,241	–
2.15%		6,691	18,043	44,239		2,108	3,939	–	1,754	–
2.20%		2,671	3,733	11,903		1,407	2,802	–	221	–
2.25%		1,506	27,547	8,433		11	5,755	–	1,952	–
2.30%		2,451	831	7,109		57	2,835	–	–	–
2.35%		3,876	63,800	31,344		1,065	842	–	–	–
2.40%		204	2,387	9,420		–	556	–	–	–
2.45%		3,068	4,348	3,678		–	2,569	–	641	–
2.50%		570	210	558		–	–	–	–	–
2.55%		1,036	5,108	2,052		–	189	–	–	–
2.60%		78	1,538	1,548		–	–	–	–	–
2.65%		251	4,824	444		–	308	–	–	–
2.70%		24	728	865		–	128	–	–	–
2.75%		–	203	820		–	736	–	–	–
2.80%		37	385	319		–	461	–	–	–
2.85%		–	–	–		–	–	–	–	–
2.90%		222	208	1,012		–	–	–	–	–
2.95%		8	103	64		–	–	–	–	–
3.00%		–	–	–		–	–	–	–	–
3.05%		5	13	71		–	–	–	–	–
3.10%		–	45	199		–	–	–	–	–
3.15%		–	–	–		–	–	–	–	–
3.20%		–	4	8		–	–	–	–	–
3.25%		–	2	(2	)	–	–	–	–	–
Totals	$	604,561	361,677	1,335,621		272,461	558,066	17,386	93,467	1,006,467
	NVITEmMrkts6		NVITGlUtl2	NVITGlUtl3		NVITIntGro	NVITIntGro3	NVITWLead3	NVITGlFin2	NVITGlFin3
0.80%	$	–	–	637		135	2,510	524	–	416
0.95%		941	71	–		–	–	–	372	–
1.05%		1,007	–	–		–	–	–	40	–
1.10%		2,123	–	–		–	–	–	–	–
1.15%		202,364	2,054	–		–	–	–	4,325	–
1.20%		243	–	–		–	–	–	841	–
1.25%		22,569	2,583	–		–	–	–	3,415	–
1.30%		1	–	117,081		472	308,880	71,524	–	34,592
1.35%		52,209	–	–		–	–	–	52	–
1.40%		20,256	293	60,662		1,007	142,583	37,386	417	17,403
1.45%		51,225	306	–		–	–	–	1,056	–
1.50%		31,029	79	–		–	–	–	352	–
1.55%		225,054	2,670	–		–	–	–	3,018	–
1.60%		18,063	–	–		–	–	–	648	–
1.65%		75,509	317	–		–	–	–	1,101	–
1.70%		10,815	999	–		–	–	–	370	–
1.75%		89,721	66	–		–	–	–	381	–
1.80%		103,668	1,901	–		–	–	–	7,969	–
1.85%		25,105	1,444	–		–	–	–	170	–
1.90%		11,731	1,970	–		–	–	–	–	–
1.95%		36,996	–	–		–	–	–	169	–
2.00%		49,527	–	–		–	–	–	41	–
2.05%		14,943	–	–		–	–	–	–	–
2.10%		35,490	796	–		–	–	–	153	–
2.15%		20,653	–	–		–	–	–	13	–
2.20%		25,239	–	–		–	–	–	–	–
2.25%		13,311	–	–		–	–	–	–	–
2.30%		9,399	–	–		–	–	–	385	–
2.35%		1,063	–	–		–	–	–	–	–
2.40%		2,137	–	–		–	–	–	–	–
2.45%		44,284	–	–		–	–	–	–	–
2.50%		1,182	–	–		–	–	–	–	–
2.55%		28,468	–	–		–	–	–	–	–
2.60%		–	–	–		–	–	–	–	–
2.65%		2,190	–	–		–	–	–	–	–
2.70%		997	–	–		–	–	–	–	–
2.75%		5,052	–	–		–	–	–	–	–
2.80%		4,731	–	–		–	–	–	–	–
2.85%		–	–	–		–	–	–	–	–
2.90%		–	–	–		–	–	–	–	–

(Continued)

92

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

Continued	NVITEmMrkts6		NVITGlUtl2	NVITGlUtl3	NVITIntGro	NVITIntGro3	NVITWLead3	NVITGlFin2	NVITGlFin3
2.95%		–	–	–	–	–	–	–	–
3.00%		–	–	–	–	–	–	–	–
3.05%		–	–	–	–	–	–	–	–
3.10%		–	–	–	–	–	–	–	–
3.15%		–	–	–	–	–	–	–	–
3.20%		–	–	–	–	–	–	–	–
3.25%		–	–	–	–	–	–	–	–
Totals	$	1,239,295	15,549	178,380	1,614	453,973	109,434	25,288	52,411
	NVITGlHlth2		NVITGlHlth3	NVITGlHlth6	NVITGlTech	NVITGlTech2	NVITGlTech3	NVITGlTech6	NVITGvtBd
0.80%	$	–	301	–	19	–	326	–	2,925
0.95%		373	–	1,204	–	88	–	610	9,610
1.05%		–	–	1,833	–	–	–	333	8,238
1.10%		78	–	736	–	–	–	402	25,313
1.15%		3,638	–	41,387	–	4,339	–	23,286	546,171
1.20%		–	–	48	–	–	–	50	3,206
1.25%		7,052	–	6,393	–	4,260	–	3,338	66,400
1.30%		–	63,480	10	4,419	–	59,352	–	1,432,093
1.35%		–	–	8,943	–	–	–	2,995	117,874
1.40%		276	25,601	2,364	564	411	18,242	1,120	826,173
1.45%		1,077	–	13,613	–	832	–	5,787	153,351
1.50%		1,756	–	6,960	–	948	–	2,822	102,433
1.55%		4,763	–	37,465	–	2,177	–	26,163	457,271
1.60%		260	–	4,779	–	261	–	1,412	23,853
1.65%		1,637	–	9,527	–	1,140	–	10,271	164,680
1.70%		2,058	–	2,105	–	489	–	3,797	44,659
1.75%		868	–	17,677	–	538	–	10,615	919,648
1.80%		5,772	–	16,140	–	1,363	–	17,128	193,694
1.85%		2,228	–	4,161	–	1,306	–	2,290	66,308
1.90%		274	–	1,524	–	1,439	–	2,087	15,662
1.95%		108	–	7,974	–	1,032	–	13,008	135,247
2.00%		–	–	9,055	–	120	–	11,250	472,447
2.05%		568	–	2,415	–	90	–	1,535	52,730
2.10%		257	–	8,829	–	123	–	5,072	71,488
2.15%		10	–	1,733	–	706	–	6,451	263,422
2.20%		208	–	6,202	–	–	–	9,637	92,204
2.25%		–	–	196	–	–	–	57	67,423
2.30%		–	–	1,489	–	–	–	757	18,870
2.35%		–	–	234	–	–	–	762	904,290
2.40%		51	–	1,090	–	–	–	1,091	76,931
2.45%		–	–	–	–	529	–	1,229	28,382
2.50%		–	–	45	–	–	–	574	3,069
2.55%		–	–	–	–	–	–	353	68,310
2.60%		–	–	40	–	–	–	–	50,593
2.65%		–	–	–	–	–	–	198	2,518
2.70%		–	–	–	–	–	–	83	19,476
2.75%		–	–	–	–	–	–	444	10,905
2.80%		–	–	–	–	–	–	55	1,393
2.85%		–	–	–	–	–	–	–	151
2.90%		–	–	–	–	–	–	–	5,717
2.95%		–	–	–	–	–	–	–	378
3.00%		–	–	–	–	–	–	–	–
3.05%		–	–	–	–	–	–	–	190
3.10%		–	–	–	–	–	–	–	611
3.15%		–	–	–	–	–	–	–	–
3.20%		–	–	–	–	–	–	–	32
3.25%		–	–	–	–	–	–	–	138
Totals	$	33,312	89,382	216,171	5,002	22,191	77,920	167,062	7,526,477
	NVITGrowth		NVITIntIdx8	NVITIntVal2	NVITIntVal3	NVITIntVal6	NVITIDAgg2	NVITIDCon2	NVITIDMod2
0.80%	$	7,799	116	–	1,439	–	4,714	177	5,278
0.95%		–	668	1,300	–	9,455	1,379	303	14,589
1.05%		–	1,389	105	–	5,737	2,410	989	7,666
1.10%		–	44	–	–	19,317	4,356	4,789	68,401
1.15%		–	8,674	7,173	–	360,599	293,850	222,945	2,425,901
1.20%		–	–	–	–	2,281	4,714	2,965	24,295
1.25%		–	787	1,731	–	31,317	62,980	39,190	404,311
1.30%		599,262	13,239	–	268,741	3,375	209,203	92,308	602,046
1.35%		–	4,227	–	–	79,499	91,509	33,526	648,181
1.40%		219,597	3,814	901	133,761	64,332	124,870	133,422	825,474

(Continued)

93

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

Continued	NVITGrowth		NVITIntIdx8	NVITIntVal2	NVITIntVal3	NVITIntVal6	NVITIDAgg2	NVITIDCon2	NVITIDMod2
1.45%		–	7,548	1,240	–	111,241	63,854	89,596	400,549
1.50%		–	2,588	1,881	–	71,549	98,828	34,858	418,268
1.55%		–	9,113	12,021	–	359,012	262,939	312,933	2,040,858
1.60%		–	2,024	375	–	23,156	51,723	17,625	233,938
1.65%		–	1,941	1,896	–	101,368	905,234	186,660	1,978,029
1.70%		–	849	726	–	38,104	89,881	20,745	320,678
1.75%		–	4,229	467	–	728,145	1,247,776	221,028	5,494,122
1.80%		–	4,822	4,192	–	118,459	125,983	235,298	842,061
1.85%		–	793	2,147	–	53,099	257,556	47,597	503,277
1.90%		–	–	1,325	–	15,315	466,013	60,388	434,618
1.95%		–	14,187	368	–	118,497	457,058	35,275	1,044,714
2.00%		–	5,681	–	–	288,662	786,943	213,330	4,666,433
2.05%		–	1,646	2,809	–	38,496	627,758	47,589	813,583
2.10%		–	9,611	1,136	–	60,836	319,273	60,012	492,230
2.15%		–	6,004	176	–	211,453	645,270	50,414	2,129,290
2.20%		–	616	64	–	52,076	134,660	43,389	904,009
2.25%		–	683	–	–	30,628	1,449,540	32,371	943,206
2.30%		–	1,033	49	–	16,285	318,117	24,674	218,532
2.35%		–	593	–	–	486,402	1,385,297	103,844	6,458,414
2.40%		–	325	–	–	51,514	104,760	7,661	391,912
2.45%		–	215	–	–	19,445	372,215	23,692	247,446
2.50%		–	1,029	–	–	2,465	58,700	6,589	191,920
2.55%		–	–	–	–	96,125	345,663	11,046	794,303
2.60%		–	25	–	–	25,117	224,447	6,780	320,744
2.65%		–	–	–	–	2,269	69,007	260	32,148
2.70%		–	–	–	–	11,440	118,479	3,818	261,810
2.75%		–	–	–	–	6,446	10,690	–	24,776
2.80%		–	71	–	–	1,475	61,118	–	18,528
2.85%		–	–	–	–	123	4,254	–	11,904
2.90%		–	–	–	–	4,222	33,227	4,304	63,312
2.95%		–	–	–	–	322	9,753	–	11,884
3.00%		–	–	–	–	–	21,747	–	–
3.05%		–	–	–	–	254	6,815	–	2,945
3.10%		–	–	–	–	843	10,170	–	14,490
3.15%		–	–	–	–	–	7,200	–	1,465
3.20%		–	–	–	–	43	–	–	–
3.25%		–	–	–	–	81	–	–	11,979
Totals	$	826,658	108,584	42,082	403,941	3,720,879	11,951,933	2,432,390	37,764,517
	NVITIDModAg2		NVITIDModCon2	NVITJPBal	NVITMdCpGr	NVITMdCpGr2	NVITMidCap	NVITMyMkt	NVITSmCapGr
0.80%	$	6,166	1,663	65	322	–	4,268	22,736	231
0.95%		9,044	3,562	–	–	4,205	1,421	619	–
1.05%		21,391	2,111	–	–	2,611	2,285	1,079	–
1.10%		59,701	8,023	–	–	21,058	2,211	14,321	–
1.15%		2,218,762	738,574	–	–	340,002	134,944	439,388	–
1.20%		57,100	2,207	–	–	2,558	1,917	714	–
1.25%		271,099	150,875	–	–	30,341	47,957	91,164	–
1.30%		559,168	160,671	35,035	146,359	2,716	745,999	2,587,599	114,580
1.35%		540,679	187,218	–	–	80,717	36,020	103,416	–
1.40%		596,951	213,508	12,036	58,709	52,377	304,002	1,583,288	34,215
1.45%		274,612	222,606	–	–	60,799	51,657	227,386	–
1.50%		283,923	142,332	–	–	57,223	21,538	123,321	–
1.55%		1,777,832	602,128	–	–	324,020	138,869	536,169	–
1.60%		126,128	49,570	–	–	14,934	20,254	48,816	–
1.65%		1,991,195	329,743	–	–	113,379	73,092	198,229	–
1.70%		243,443	54,421	–	–	35,383	16,412	44,249	–
1.75%		6,183,238	914,782	–	–	813,384	51,843	437,484	–
1.80%		632,584	478,269	–	–	108,505	63,755	405,669	–
1.85%		555,952	170,426	–	–	42,263	20,459	68,313	–
1.90%		549,123	151,797	–	–	14,891	5,550	33,586	–
1.95%		1,381,461	178,411	–	–	127,882	26,638	132,370	–
2.00%		1,543,871	588,123	–	–	314,284	43,150	268,870	–
2.05%		915,019	145,008	–	–	38,698	46,760	79,693	–
2.10%		723,726	111,283	–	–	62,270	13,015	71,966	–
2.15%		2,166,163	287,711	–	–	263,614	19,174	101,450	–
2.20%		447,425	97,456	–	–	58,256	10,542	72,890	–
2.25%		1,126,948	237,147	–	–	53,876	9,242	43,192	–
2.30%		387,884	34,760	–	–	15,685	7,229	47,981	–
2.35%		2,121,154	854,116	–	–	565,001	8,985	282,595	–
2.40%		358,711	72,057	–	–	64,995	4,081	29,107	–

(Continued)

94

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

Continued	NVITIDModAg2		NVITIDModCon2	NVITJPBal	NVITMdCpGr	NVITMdCpGr2	NVITMidCap	NVITMyMkt	NVITSmCapGr
2.45%		240,125	28,627	–	–	24,542	2,878	21,270	–
2.50%		160,373	18,356	–	–	6,223	1,188	10,796	–
2.55%		345,286	84,735	–	–	43,651	3,369	67,474	–
2.60%		159,921	24,912	–	–	30,082	41	14,375	–
2.65%		60,270	–	–	–	1,622	444	1,562	–
2.70%		118,394	61,077	–	–	13,077	3,143	7,953	–
2.75%		29,889	2,074	–	–	7,452	56	5,501	–
2.80%		46,606	7,505	–	–	1,076	291	2,236	–
2.85%		1,312	253	–	–	165	–	1,387	–
2.90%		56,415	7,118	–	–	4,535	676	1,635	–
2.95%		8,153	5,022	–	–	397	246	58	–
3.00%		39,857	1,204	–	–	–	–	–	–
3.05%		16,141	–	–	–	296	13	10	–
3.10%		13,716	–	–	–	974	–	–	–
3.15%		1,910	–	–	–	–	–	–	–
3.20%		–	–	–	–	50	–	–	–
3.25%		1,279	–	–	–	80	–	30	–
Totals	$	29,430,100	7,431,441	47,136	205,390	3,820,149	1,945,614	8,231,947	149,026
	NVITSmCapGr2		NVITSmCapVal	NVITSmCapVal2	NVITSmComp	NVITSmComp2	NVITNWFund	NVITNWFund2	NVITNWLead3
0.80%	$	–	6,624	–	13,776	–	36,896	–	569
0.95%		102	–	2,240	–	6,940	–	25	–
1.05%		–	–	1,008	–	3,762	–	67	–
1.10%		1,099	–	1,052	–	6,004	–	28,677	–
1.15%		53,940	–	93,331	–	214,628	–	471,361	–
1.20%		–	–	267	–	1,248	–	2,549	–
1.25%		10,566	–	37,616	–	64,223	–	30,966	–
1.30%		–	883,399	–	1,570,933	3,138	2,957,171	4,141	72,164
1.35%		6,118	–	26,427	–	77,251	–	100,640	–
1.40%		3,071	356,952	7,419	822,772	20,318	1,257,929	75,015	21,949
1.45%		14,337	–	32,112	–	68,865	–	78,854	–
1.50%		7,315	–	13,226	–	47,425	–	83,980	–
1.55%		50,224	–	110,189	–	165,912	–	424,412	–
1.60%		2,699	–	9,052	–	14,947	–	25,030	–
1.65%		13,655	–	27,086	–	74,913	–	130,139	–
1.70%		8,848	–	6,408	–	38,738	–	45,986	–
1.75%		23,849	–	43,010	–	178,451	–	1,159,138	–
1.80%		25,259	–	41,582	–	73,221	–	131,037	–
1.85%		5,838	–	15,206	–	23,376	–	52,502	–
1.90%		4,998	–	9,093	–	18,980	–	18,497	–
1.95%		10,120	–	11,811	–	31,808	–	175,152	–
2.00%		12,078	–	28,313	–	92,159	–	481,452	–
2.05%		5,414	–	9,962	–	20,111	–	39,985	–
2.10%		3,147	–	7,748	–	22,833	–	80,108	–
2.15%		2,809	–	3,565	–	38,224	–	361,694	–
2.20%		3,186	–	1,891	–	26,609	–	84,445	–
2.25%		2,611	–	4,527	–	2,757	–	56,145	–
2.30%		1,277	–	3,652	–	7,633	–	18,570	–
2.35%		1,258	–	434	–	127,226	–	935,811	–
2.40%		88	–	150	–	9,271	–	90,885	–
2.45%		61	–	5,152	–	3,559	–	27,236	–
2.50%		16	–	4	–	799	–	4,210	–
2.55%		120	–	197	–	11,914	–	75,216	–
2.60%		13	–	37	–	6,436	–	49,112	–
2.65%		85	–	–	–	1,171	–	2,440	–
2.70%		–	–	98	–	2,382	–	21,339	–
2.75%		–	–	–	–	994	–	11,160	–
2.80%		1,138	–	–	–	1,005	–	1,017	–
2.85%		–	–	–	–	40	–	208	–
2.90%		–	–	–	–	795	–	7,055	–
2.95%		–	–	–	–	–	–	759	–
3.00%		–	–	–	–	–	–	–	–
3.05%		–	–	–	–	5	–	407	–
3.10%		–	–	–	–	3	–	1,342	–
3.15%		–	–	–	–	–	–	–	–
3.20%		–	–	–	–	–	–	69	–
3.25%		–	–	–	–	32	–	157	–
Totals	$	275,339	1,246,975	553,865	2,407,481	1,510,106	4,251,996	5,388,990	94,682

(Continued)

95

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

	NVITUSGro2		NVITUSGro3	NVITVKVal2	NVITMltSec	NBTAFasc	NBTAGro	NBTAGuard	NBTAInt
0.80%	$	–	400	442	925	75	3,495	549	60
0.95%		76	–	436	6,580	772	–	–	70
1.05%		–	–	906	6,720	173	–	–	–
1.10%		303	–	23,213	1,929	1,075	–	–	21,935
1.15%		37,773	–	397,149	83,696	8,727	–	–	334,993
1.20%		–	–	1,937	6	60	–	–	1,733
1.25%		7,262	–	41,617	30,859	4,625	–	–	20,501
1.30%		–	51,969	111,746	180,090	2,835	1,608,033	152,883	37,073
1.35%		14,313	–	83,042	31,117	3,916	–	–	72,767
1.40%		3,248	30,603	95,454	116,719	4,006	340,967	79,507	75,973
1.45%		12,308	–	75,755	47,908	5,000	–	–	68,181
1.50%		16,107	–	141,923	15,163	3,351	–	–	54,981
1.55%		62,191	–	385,480	77,045	14,950	–	–	323,701
1.60%		4,919	–	28,983	10,615	2,762	–	–	17,172
1.65%		20,592	–	126,776	41,061	8,623	–	–	86,809
1.70%		3,651	–	77,509	14,557	2,329	–	–	33,511
1.75%		40,396	–	944,987	63,482	10,779	–	–	861,239
1.80%		29,869	–	136,370	40,510	2,930	–	–	95,461
1.85%		8,571	–	57,863	12,813	2,557	–	–	38,999
1.90%		6,174	–	29,857	6,089	2,208	–	–	9,480
1.95%		3,207	–	153,908	15,958	3,422	–	–	135,920
2.00%		8,864	–	387,942	20,500	4,463	–	–	342,463
2.05%		9,894	–	49,159	7,835	3,459	–	–	29,374
2.10%		6,828	–	84,203	6,965	1,816	–	–	62,717
2.15%		9,049	–	278,492	5,381	1,403	–	–	266,601
2.20%		10,171	–	83,444	1,685	2,066	–	–	58,365
2.25%		4,109	–	46,109	8,626	84	–	–	37,026
2.30%		2,359	–	30,034	2,400	435	–	–	17,667
2.35%		3,852	–	677,045	6,974	77	–	–	602,769
2.40%		2,020	–	69,165	97	464	–	–	65,250
2.45%		6,299	–	24,077	977	1	–	–	18,334
2.50%		7,175	–	8,475	32	175	–	–	3,061
2.55%		6,828	–	58,935	147	26	–	–	47,560
2.60%		506	–	34,659	520	–	–	–	30,956
2.65%		–	–	5,118	–	–	–	–	1,744
2.70%		373	–	14,759	681	–	–	–	14,121
2.75%		23	–	13,068	17	–	–	–	8,339
2.80%		21	–	2,199	150	7	–	–	633
2.85%		–	–	146	–	–	–	–	123
2.90%		–	–	5,927	–	–	–	–	4,996
2.95%		231	–	589	17	–	–	–	464
3.00%		–	–	253	–	–	–	–	–
3.05%		–	–	292	–	–	–	–	342
3.10%		–	–	966	–	–	–	–	1,149
3.15%		–	–	–	–	–	–	–	–
3.20%		–	–	45	–	–	–	–	61
3.25%		–	–	114	–	–	–	–	94
Totals	$	349,562	82,972	4,790,568	866,846	99,651	1,952,495	232,939	3,904,768
	NBTAMCGrS		NBTAPart	NBTARegS	NBTSocRes	OppBal	OppCapApS	OppCapAp	OppBdFd
0.80%	$	–	5,256	123	730	2,725	–	3,520	1,837
0.95%		1,992	–	–	11,914	–	1,203	–	–
1.05%		3,547	–	–	6,980	–	1,450	–	–
1.10%		216	–	5,244	39,372	–	2,688	–	–
1.15%		23,402	–	31,298	558,192	–	150,977	–	–
1.20%		–	–	35	2,816	–	2,184	–	–
1.25%		11,937	–	5,165	33,848	–	55,210	–	–
1.30%		102	1,579,790	13,765	96,445	1,142,300	1,097	932,734	866,840
1.35%		–	–	15,074	122,345	–	32,633	–	–
1.40%		2,017	1,050,593	9,248	120,959	618,319	14,870	339,400	599,435
1.45%		10,936	–	11,793	104,165	–	66,371	–	–
1.50%		3,785	–	4,186	97,706	–	35,139	–	–
1.55%		27,576	–	43,745	508,770	–	156,135	–	–
1.60%		4,182	–	1,942	27,155	–	13,227	–	–
1.65%		12,541	–	11,617	172,172	–	76,687	–	–
1.70%		5,582	–	2,121	54,026	–	16,218	–	–
1.75%		6,294	–	29,853	1,408,173	–	97,614	–	–
1.80%		14,054	–	17,781	161,719	–	77,270	–	–
1.85%		5,828	–	5,171	60,095	–	32,614	–	–
1.90%		2,921	–	2,304	23,829	–	11,456	–	–

(Continued)

96

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

Continued	NBTAMCGrS		NBTAPart	NBTARegS	NBTSocRes	OppBal	OppCapApS	OppCapAp	OppBdFd
1.95%		3,307	–	9,155	207,749	–	24,089	–	–
2.00%		1,719	–	12,626	570,672	–	34,912	–	–
2.05%		4,643	–	2,748	58,115	–	46,318	–	–
2.10%		1,124	–	1,656	95,329	–	16,772	–	–
2.15%		1,790	–	12,281	428,935	–	28,450	–	–
2.20%		2,875	–	1,479	111,005	–	17,472	–	–
2.25%		1,037	–	1,700	69,241	–	17,407	–	–
2.30%		1,202	–	1,150	28,669	–	4,488	–	–
2.35%		133	–	2,517	1,080,559	–	18,028	–	–
2.40%		140	–	1,828	116,090	–	4,523	–	–
2.45%		325	–	2,016	32,310	–	3,778	–	–
2.50%		256	–	150	7,925	–	4,186	–	–
2.55%		–	–	2,215	87,442	–	1,610	–	–
2.60%		–	–	–	57,289	–	2,360	–	–
2.65%		–	–	–	3,190	–	53	–	–
2.70%		–	–	52	24,645	–	140	–	–
2.75%		–	–	–	13,481	–	13	–	–
2.80%		81	–	16	1,375	–	53	–	–
2.85%		–	–	–	228	–	–	–	–
2.90%		–	–	–	8,182	–	280	–	–
2.95%		–	–	10	710	–	56	–	–
3.00%		–	–	–	–	–	–	–	–
3.05%		–	–	–	479	–	–	–	–
3.10%		–	–	–	1,585	–	–	–	–
3.15%		–	–	–	–	–	–	–	–
3.20%		–	–	–	82	–	–	–	–
3.25%		–	–	–	174	–	–	–	–
Totals	$	155,544	2,635,639	262,064	6,616,872	1,763,344	1,070,031	1,275,654	1,468,112
	OppGlSec3		OppGlSec4	OppGlSec	OppGlSecS	OppHighInc3	OppHighInc4	OppHighInc	OppHighIncS
0.80%	$	2,032	–	2,495	–	23	–	59	–
0.95%		–	12,955	–	10	–	96	–	3,831
1.05%		–	11,278	–	278	–	72	–	3,303
1.10%		–	7,402	–	640	–	13	–	952
1.15%		–	298,542	–	49,299	–	10,850	–	64,555
1.20%		–	1,867	–	1,145	–	–	–	1,157
1.25%		–	71,365	–	52,599	–	2,699	–	24,369
1.30%		1,271,680	2,292	2,348,262	3,579	2,211	–	8,926	–
1.35%		–	125,954	–	–	–	3,575	–	19,989
1.40%		338,798	33,983	1,378,703	11,445	1,577	634	1,949	27,127
1.45%		–	106,938	–	21,392	–	11,514	–	56,094
1.50%		–	50,547	–	12,413	–	1,539	–	11,665
1.55%		–	216,117	–	53,051	–	13,815	–	106,033
1.60%		–	18,566	–	3,155	–	961	–	7,287
1.65%		–	121,548	–	26,450	–	6,545	–	33,546
1.70%		–	16,750	–	6,117	–	141	–	10,103
1.75%		–	144,283	–	13,466	–	8,457	–	37,659
1.80%		–	83,264	–	33,563	–	3,982	–	62,021
1.85%		–	33,787	–	11,808	–	1,003	–	13,430
1.90%		–	7,240	–	5,865	–	569	–	4,869
1.95%		–	28,855	–	2,287	–	475	–	3,602
2.00%		–	41,691	–	1,314	–	4,338	–	25,788
2.05%		–	11,017	–	4,972	–	354	–	6,459
2.10%		–	24,347	–	6,775	–	344	–	13,860
2.15%		–	13,037	–	1,920	–	294	–	2,515
2.20%		–	23,099	–	–	–	451	–	11,990
2.25%		–	2,771	–	190	–	112	–	1,656
2.30%		–	5,523	–	325	–	46	–	504
2.35%		–	3,115	–	–	–	16	–	799
2.40%		–	2,849	–	–	–	–	–	–
2.45%		–	222	–	–	–	827	–	3,554
2.50%		–	768	–	–	–	–	–	–
2.55%		–	–	–	–	–	–	–	–
2.60%		–	13	–	–	–	–	–	–
2.65%		–	–	–	–	–	–	–	–
2.70%		–	171	–	–	–	–	–	163
2.75%		–	–	–	–	–	15	–	14
2.80%		–	–	–	–	–	–	–	–
2.85%		–	–	–	–	–	–	–	–
2.90%		–	–	–	–	–	–	–	–

(Continued)

97

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

Continued	OppGlSec3		OppGlSec4	OppGlSec	OppGlSecS	OppHighInc3	OppHighInc4	OppHighInc	OppHighIncS
2.95%		–	–	–	–	–	–	–	–
3.00%		–	–	–	–	–	–	–	–
3.05%		–	–	–	–	–	–	–	–
3.10%		–	–	–	–	–	–	–	–
3.15%		–	–	–	–	–	–	–	–
3.20%		–	–	–	–	–	–	–	–
3.25%		–	–	–	–	–	–	–	–
Totals	$	1,612,510	1,522,156	3,729,460	324,058	3,811	73,737	10,934	558,894
	OppMStSCap		OppMStSCapS	OppMSt	OppMStS	OppMidCap	PioVSmCapV	PVTGroInc	PVTIntlEq
0.80%	$	60	–	369	–	1,011	–	–	–
0.95%		–	2,111	–	2,336	–	7,186	–	–
1.05%		–	3,250	–	1,136	–	6,170	264	–
1.10%		–	9,977	–	28,609	–	–	654	–
1.15%		–	177,870	–	479,985	–	–	18,186	3,313
1.20%		–	695	–	3,679	–	–	–	–
1.25%		–	25,692	–	60,213	–	–	4,794	1,571
1.30%		35,557	934	284,481	4,014	192,970	–	–	–
1.35%		–	57,008	–	112,027	–	–	2,592	–
1.40%		13,439	27,068	95,478	78,167	46,196	–	459	1,585
1.45%		–	50,796	–	106,807	–	–	3,845	1,287
1.50%		–	41,335	–	110,665	–	–	3,972	2,730
1.55%		–	201,535	–	487,639	–	–	19,577	4,916
1.60%		–	16,457	–	32,251	–	–	2,050	81
1.65%		–	57,276	–	167,004	–	–	20,076	2,120
1.70%		–	20,403	–	69,378	–	–	2,060	1,425
1.75%		–	311,239	–	1,097,362	–	–	8,731	1,186
1.80%		–	94,938	–	188,800	–	–	7,983	2,631
1.85%		–	24,814	–	62,698	–	–	2,845	793
1.90%		–	7,901	–	23,547	–	–	1,179	95
1.95%		–	53,265	–	166,447	–	–	1,580	–
2.00%		–	125,499	–	471,634	–	–	4,461	215
2.05%		–	13,175	–	62,755	–	–	5,618	812
2.10%		–	55,308	–	85,612	–	–	3,650	113
2.15%		–	89,649	–	348,923	–	–	5,611	–
2.20%		–	42,079	–	87,991	–	–	562	–
2.25%		–	14,291	–	64,039	–	–	4,536	–
2.30%		–	12,083	–	22,719	–	–	662	–
2.35%		–	198,423	–	864,113	–	–	1,514	–
2.40%		–	21,186	–	86,191	–	–	561	531
2.45%		–	6,686	–	29,264	–	–	347	–
2.50%		–	1,001	–	5,739	–	–	796	–
2.55%		–	16,309	–	70,115	–	–	–	–
2.60%		–	10,338	–	47,926	–	–	536	–
2.65%		–	885	–	2,943	–	–	–	–
2.70%		–	4,654	–	21,997	–	–	–	–
2.75%		–	2,489	–	11,481	–	–	18	–
2.80%		–	237	–	1,569	–	–	133	–
2.85%		–	40	–	1,352	–	–	–	–
2.90%		–	1,621	–	6,229	–	–	–	–
2.95%		–	129	–	515	–	–	–	–
3.00%		–	–	–	–	–	–	–	–
3.05%		–	107	–	334	–	–	–	–
3.10%		–	360	–	1,097	–	–	–	–
3.15%		–	–	–	–	–	–	–	–
3.20%		–	18	–	56	–	–	–	–
3.25%		–	29	–	140	–	–	–	–
Totals	$	49,056	1,801,160	380,328	5,577,498	240,177	13,356	129,852	25,404
	PVTVoygr		TRoeBlChip2	TRowEqInc2	TRowLtdTBd2	DrySRGro	VEWrldBdR1	VEWrldBd	VEWrldEMktR1
0.80%	$	–	399	1,121	13	3,154	83	69	2,904
0.95%		59	12	254	62	–	–	–	–
1.05%		–	74	576	69	–	–	–	–
1.10%		–	8,664	4,172	801	–	–	–	–
1.15%		4,210	153,486	101,584	28,528	–	–	–	–
1.20%		–	649	378	169	–	–	–	–
1.25%		4,135	8,255	12,958	2,650	–	–	–	–
1.30%		–	40,033	99,115	16,051	783,311	66,064	190,160	310,552

(Continued)

98

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

Continued	PVTVoygr		TRoeBlChip2	TRowEqInc2	TRowLtdTBd2	DrySRGro	VEWrldBdR1	VEWrldBd	VEWrldEMktR1
1.35%		712	34,704	56,589	4,766	–	–	–	–
1.40%		105	50,947	57,536	7,309	257,635	44,559	80,915	101,197
1.45%		1,409	42,991	66,590	12,295	–	–	–	–
1.50%		1,300	31,669	26,800	5,873	–	–	–	–
1.55%		5,756	169,440	132,456	23,567	–	–	–	–
1.60%		268	8,445	11,620	2,067	–	–	–	–
1.65%		4,195	36,331	47,232	21,126	–	–	–	–
1.70%		689	19,482	10,273	3,007	–	–	–	–
1.75%		1,493	317,426	145,843	44,848	–	–	–	–
1.80%		1,748	45,882	120,761	10,325	–	–	–	–
1.85%		1,590	26,994	30,074	2,313	–	–	–	–
1.90%		432	4,807	1,101	595	–	–	–	–
1.95%		323	50,269	25,227	5,580	–	–	–	–
2.00%		2,110	130,893	28,410	16,452	–	–	–	–
2.05%		3,373	14,979	7,282	7,525	–	–	–	–
2.10%		245	28,633	22,597	8,524	–	–	–	–
2.15%		603	110,102	26,542	9,686	–	–	–	–
2.20%		715	32,077	25,341	3,717	–	–	–	–
2.25%		1,621	16,475	9,065	4,099	–	–	–	–
2.30%		949	8,219	5,113	197	–	–	–	–
2.35%		1,042	212,277	20,205	8,639	–	–	–	–
2.40%		1,377	27,016	6,120	1,796	–	–	–	–
2.45%		352	8,970	1,993	1,620	–	–	–	–
2.50%		535	1,302	578	77	–	–	–	–
2.55%		53	16,709	363	690	–	–	–	–
2.60%		496	11,033	133	124	–	–	–	–
2.65%		–	867	789	83	–	–	–	–
2.70%		245	5,879	962	200	–	–	–	–
2.75%		11	2,469	–	–	–	–	–	–
2.80%		131	375	370	145	–	–	–	–
2.85%		–	86	–	–	–	–	–	–
2.90%		–	1,751	–	614	–	–	–	–
2.95%		–	145	73	–	–	–	–	–
3.00%		–	–	–	–	–	–	–	–
3.05%		–	110	–	–	–	–	–	–
3.10%		–	362	–	–	–	–	–	–
3.15%		–	–	–	–	–	–	–	–
3.20%		–	19	–	–	–	–	–	–
3.25%		–	28	–	–	–	–	–	–
Totals	$	42,282	1,681,735	1,108,196	256,202	1,044,100	110,706	271,144	414,653
	VEWrldEMkt		VEWrldHAsR1	VEWrldHAs	VKUCorPlus	VKUCorPlus2	VKUEmMkt	VKUEmMkt2	VKUUSRE
0.80%	$	1,733	1,597	3,615	2	–	132	–	9,641
0.95%		–	–	–	–	4,459	–	–	–
1.05%		–	–	–	–	2,717	–	–	–
1.10%		–	–	–	–	19,437	–	350	–
1.15%		–	–	–	–	268,721	–	5,109	–
1.20%		–	–	–	–	2,186	–	–	–
1.25%		–	–	–	–	24,352	–	4,324	–
1.30%		390,912	375,644	509,530	25,173	3,599	76,620	–	1,642,258
1.35%		–	–	–	–	61,459	–	–	–
1.40%		192,775	146,960	191,146	9,476	50,144	33,704	261	828,387
1.45%		–	–	–	–	64,296	–	2,855	–
1.50%		–	–	–	–	72,861	–	4,944	–
1.55%		–	–	–	–	255,713	–	5,033	–
1.60%		–	–	–	–	15,546	–	264	–
1.65%		–	–	–	–	85,979	–	917	–
1.70%		–	–	–	–	41,173	–	706	–
1.75%		–	–	–	–	707,916	–	752	–
1.80%		–	–	–	–	91,172	–	1,906	–
1.85%		–	–	–	–	37,183	–	1,369	–
1.90%		–	–	–	–	13,179	–	589	–
1.95%		–	–	–	–	101,734	–	230	–
2.00%		–	–	–	–	345,600	–	1	–
2.05%		–	–	–	–	29,841	–	586	–
2.10%		–	–	–	–	44,926	–	1,770	–
2.15%		–	–	–	–	210,070	–	715	–
2.20%		–	–	–	–	66,945	–	–	–
2.25%		–	–	–	–	53,162	–	–	–
2.30%		–	–	–	–	17,196	–	–	–

(Continued)

99

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

Continued	VEWrldEMkt		VEWrldHAsR1	VEWrldHAs	VKUCorPlus	VKUCorPlus2	VKUEmMkt	VKUEmMkt2	VKUUSRE
2.35%		–	–	–	–	695,753	–	–	–
2.40%		–	–	–	–	56,917	–	–	–
2.45%		–	–	–	–	23,022	–	–	–
2.50%		–	–	–	–	2,362	–	–	–
2.55%		–	–	–	–	52,919	–	–	–
2.60%		–	–	–	–	38,294	–	–	–
2.65%		–	–	–	–	1,886	–	–	–
2.70%		–	–	–	–	14,156	–	–	–
2.75%		–	–	–	–	7,905	–	–	–
2.80%		–	–	–	–	735	–	–	–
2.85%		–	–	–	–	237	–	–	–
2.90%		–	–	–	–	4,445	–	–	–
2.95%		–	–	–	–	260	–	–	–
3.00%		–	–	–	–	–	–	–	–
3.05%		–	–	–	–	180	–	–	–
3.10%		–	–	–	–	487	–	–	–
3.15%		–	–	–	–	–	–	–	–
3.20%		–	–	–	–	25	–	–	–
3.25%		–	–	–	–	106	–	–	–
Totals	$	585,420	524,201	704,291	34,651	3,591,255	110,456	32,681	2,480,286
	VKUUSRE2		VicDivrStk	WFVDisc	WFVLgCoGro	WFVMMrkt	WFVOpp	WFVSmMdCV	WFTotRetBd
0.80%	$	–	–	780	–	–	4,661	–	–
0.95%		10,092	–	–	–	–	–	–	–
1.05%		4,647	–	–	–	–	–	–	–
1.10%		6,619	–	–	–	–	–	–	–
1.15%		314,340	1,556	–	–	96	–	–	259
1.20%		841	–	–	–	–	–	–	–
1.25%		60,625	5,631	–	–	–	–	1	–
1.30%		1,346	–	686,872	–	–	3,213,823	–	–
1.35%		90,452	1,839	–	–	–	–	–	–
1.40%		24,413	–	268,259	14	158	1,112,019	–	–
1.45%		83,806	–	–	–	–	–	–	–
1.50%		49,400	1,382	–	–	–	–	–	–
1.55%		349,284	60	–	–	–	–	–	–
1.60%		19,879	616	–	–	–	–	–	–
1.65%		108,800	379	–	–	–	–	–	–
1.70%		23,712	182	–	–	–	–	–	–
1.75%		123,577	55	–	102	7	–	–	–
1.80%		139,538	860	–	–	–	–	–	–
1.85%		46,251	371	–	–	–	–	–	–
1.90%		17,643	–	–	376	–	–	–	–
1.95%		26,646	574	–	–	–	–	–	–
2.00%		53,000	–	–	253	–	–	–	–
2.05%		26,518	–	–	–	–	–	–	–
2.10%		39,856	1,035	–	776	–	–	–	–
2.15%		11,439	–	–	–	–	–	–	–
2.20%		22,795	–	–	1,408	–	–	–	–
2.25%		4,275	–	–	–	–	–	–	–
2.30%		4,931	–	–	–	–	–	–	–
2.35%		980	–	–	–	–	–	–	–
2.40%		1,588	–	–	–	–	–	–	–
2.45%		22,274	–	–	–	–	–	–	–
2.50%		503	–	–	–	–	–	–	–
2.55%		2,206	–	–	–	–	–	–	–
2.60%		–	–	–	–	–	–	–	–
2.65%		276	–	–	–	–	–	–	–
2.70%		166	–	–	–	–	–	–	–
2.75%		–	–	–	–	–	–	–	–
2.80%		806	–	–	–	–	–	–	–
2.85%		–	–	–	–	–	–	–	–
2.90%		–	–	–	–	–	–	–	–
2.95%		–	–	–	–	–	–	–	–
3.00%		–	–	–	–	–	–	–	–
3.05%		–	–	–	–	–	–	–	–
3.10%		–	–	–	–	–	–	–	–
3.15%		–	–	–	–	–	–	–	–
3.20%		–	–	–	–	–	–	–	–
3.25%		–	–	–	–	–	–	–	–
Totals	$	1,693,524	14,540	955,911	2,929	261	4,330,503	1	259

(Continued)

100

NATIONWIDE VARIABLE ACCOUNT-II (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, 2007 and 2006, total transfers to the Account from the fixed account were $276,423,047 and $258,453,443, respectively, and total transfers from the Account to the fixed account were $100,675,280 and $98,329,606, 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 contracts with the Extra Value option, the Company contributed $27,519,597 and $19,726,148 to the Account in the form of bonus credits to the contract owner accounts for the years ended December 31, 2007 and 2006, respectively. These amounts are included in purchase payments received from contract owners and are credited at the time the related purchase payment from the contract owner is received.

For guaranteed minimum death benefits, the Company contributed $1,508,866 and $1,024,406 to the Account in the form of additional premium to contract owner accounts for the years ended December 31, 2007 and 2006, respectively. These amounts are included in purchase payments received from contract owners and are credited at time of annuitant death.

For Purchase Payment Credits made to All American Gold, Achiever, Future Venue, Elite Venue and Choice Venue II contracts, the Company contributed $5,763,519 and $4,208,817 to the Account in the form of additional credit to the contract owner accounts for the years ended December 31, 2007 and 2006, respectively. These amounts are included in purchase payments received from contract owners and, as applicable, are applied to a contract when cumulative purchase payments reach certain aggregate levels.

(Continued)

101

NATIONWIDE VARIABLE ACCOUNT-II (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, 2007. 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.

	Contract Expense Rate*	Units	Unit Fair Value			Contract Owners’ Equity		Investment Income Ratio**	Total Return***
AIM VIF – Basic Value Fund – Series II
2007	0.80% to 2.95%	2,902,901	$	10.74	to 15.16	$	50,651,888	0.35%	0.55% to	-1.64%
2006	0.95% to 2.95%	3,021,464		14.14	to 15.42		52,769,013	0.12%	11.87% to	9.62%
2005	0.95% to 2.95%	3,126,816		12.64	to 14.06		49,174,442	0.00%	4.43% to	2.33%
2004	0.95% to 2.80%	2,372,812		12.11	to 13.78		35,865,728	0.00%	9.79% to	7.74%
2003	0.95% to 2.80%	725,730		11.03	to 12.79		9,990,108	0.00%	10.28% to	27.90%	(a) (b)
AIM VIF – Capital Appreciation Fund – Series II
2007	0.80% to 2.95%	1,044,738		10.99	to 14.72		17,629,535	0.00%	10.83% to	8.42%
2006	0.80% to 2.95%	936,992		9.91	to 13.58		14,402,186	0.00%	-0.88% to	2.94%	(a)
2005	0.95% to 2.95%	783,186		12.18	to 13.19		11,580,313	0.00%	7.55% to	5.38%
2004	0.95% to 2.85%	995,122		11.33	to 12.54		13,783,771	0.00%	5.32% to	3.30%
2003	0.95% to 2.80%	208,483		10.76	to 12.14		2,749,979	0.00%	7.56% to	21.42%	(a) (b)
AIM VIF – Capital Development Fund – Series II
2007	0.80% to 3.00%	1,288,902		11.09	to 18.24		27,002,291	0.00%	9.66% to	7.21%
2006	0.80% to 3.00%	1,088,041		10.12	to 17.01		20,992,339	0.00%	1.15% to	12.78%	(a)
2005	0.95% to 3.00%	938,234		13.62	to 15.09		15,894,114	0.00%	8.23% to	6.00%
2004	0.95% to 2.70%	681,736		12.59	to 15.48		10,765,387	0.00%	14.17% to	12.16%
2003	1.15% to 2.65%	156,782		14.00	to 13.81		2,180,408	0.00%	39.96% to	38.10%	(a) (b)
Alger American Balanced Portfolio – Class S Shares
2007	0.95% to 1.45%	23,143		13.77	to 13.47		317,270	0.00%	13.39% to	12.82%
2006	0.95% to 1.45%	19,445		12.14	to 11.94		235,534	0.81%	3.47% to	2.95%
2005	0.95% to 1.45%	37,454		11.73	to 11.60		439,160	1.78%	7.13% to	6.59%
2004	0.95% to 1.45%	11,877		10.95	to 10.88		129,991	1.97%	3.28% to	2.76%
Alger American Mid Cap Growth Portfolio – Class S Shares
2007	0.95% to 1.80%	52,160		18.48	to 17.80		958,371	0.00%	30.02% to	28.90%
2006	0.95% to 1.80%	42,969		14.21	to 13.81		608,077	0.00%	8.84% to	7.91%
2005	0.95% to 1.80%	31,739		13.06	to 12.80		413,029	0.00%	8.50% to	7.57%
2004	0.95% to 1.45%	17,910		12.03	to 11.95		215,064	0.00%	11.69% to	11.13%
2003	0.95%	2,204		10.77			23,746	0.00%	7.74%		(a) (b)
AllianceBernstein VPS – Growth and Income Portfolio – Class B
2007	0.95% to 2.90%	1,095,470		15.18	to 15.45		19,731,218	1.22%	3.86% to	1.80%
2006	0.95% to 2.90%	1,318,088		14.62	to 15.18		23,041,761	1.14%	15.88% to	13.60%
2005	0.95% to 2.90%	1,458,592		12.61	to 13.36		22,196,589	1.24%	3.60% to	1.57%
2004	0.95% to 2.90%	1,632,039		12.17	to 13.15		24,059,143	0.88%	10.17% to	8.00%
2003	0.95% to 2.90%	1,055,483		11.05	to 12.18		14,215,858	0.14%	10.51% to	21.78%	(a) (b)
AllianceBernstein VPS – Small/Mid Cap Value Portfolio – Class B
2007	0.95% to 2.40%	394,975		16.31	to 19.59		7,812,720	0.80%	0.56% to	-0.92%
2006	0.95% to 2.40%	436,802		16.22	to 19.77		8,743,128	0.23%	13.12% to	11.47%
2005	0.95% to 2.40%	472,597		14.34	to 17.73		8,416,951	0.55%	5.62% to	4.08%
2004	0.95% to 2.70%	497,373		13.58	to 16.94		8,511,826	0.09%	17.94% to	15.86%
2003	1.10% to 2.70%	282,978		14.83	to 14.62		4,130,159	0.05%	48.33% to	46.22%	(a) (b)
American Century VP – Balanced Fund – Class I
2007	0.80% to 1.40%	2,885,081		20.65	to 22.39		68,694,053	2.18%	4.09% to	3.46%
2006	0.80% to 1.40%	3,544,356		19.84	to 21.64		81,354,666	1.99%	8.74% to	8.09%
2005	0.80% to 1.40%	4,467,709		18.24	to 20.02		94,404,446	1.89%	4.10% to	3.47%
2004	0.80% to 1.40%	5,476,571		17.53	to 19.35		111,421,119	1.68%	8.90% to	8.24%
2003	0.80% to 1.40%	6,309,606		16.09	to 17.88		118,238,558	2.53%	18.50% to	17.79%

(Continued)

102

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*	Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**	Total     Return***
American Century VP – Capital Appreciation Fund – Class I
2007	0.80% to 1.40%	3,530,839	$	22.34  to 26.89	$	159,958,937	0.00%	44.63%  to  43.75%
2006	0.80% to 1.40%	3,982,752		15.45  to 18.71		124,686,439	0.00%	16.28%  to  15.58%
2005	0.80% to 1.40%	4,837,975		13.28  to 16.19		129,211,185	0.00%	21.09%  to  20.36%
2004	0.80% to 1.40%	5,652,516		10.97  to 13.45		124,449,595	0.00%	6.72%  to    6.08%
2003	0.80% to 1.40%	6,916,987		10.28  to 12.68		141,677,225	0.00%	19.51%  to  18.79%
American Century VP – Income & Growth Fund – Class I
2007	0.80% to 1.40%	2,391,422		14.09  to 13.29		32,022,315	1.98%	-0.87%  to   -1.47%
2006	0.80% to 1.40%	2,937,946		14.22  to 13.49		39,889,470	1.85%	16.15%  to  15.45%
2005	0.80% to 1.40%	3,657,933		12.24  to 11.69		42,972,046	2.07%	3.80%  to    3.17%
2004	0.80% to 1.40%	4,654,910		11.79  to 11.33		52,942,168	1.40%	12.09%  to  11.41%
2003	0.80% to 1.40%	5,714,030		10.52  to 10.17		58,274,174	1.11%	28.32%  to  27.54%
American Century VP – Income & Growth Fund – Class II
2007	0.95% to 2.85%	727,674		14.80  to 12.45		12,216,196	1.71%	-1.38%  to   -3.23%
2006	0.95% to 2.85%	861,606		15.01  to 12.86		14,784,058	1.57%	15.71%  to  13.54%
2005	0.95% to 2.85%	974,803		12.97  to 11.33		14,596,589	1.77%	3.53%  to    1.59%
2004	0.95% to 2.85%	964,870		12.53  to 11.15		14,094,019	1.13%	11.50%  to    9.46%
2003	0.95% to 2.80%	513,470		11.24  to 12.24		6,815,250	0.00%	12.35%  to  22.37%	(a) (b)
American Century VP – Inflation Protection Fund – Class II
2007	0.80% to 3.05%	6,820,642		11.89  to 10.81		79,613,998	4.31%	8.61%  to    6.14%
2006	0.80% to 3.00%	6,878,406		10.94  to 10.21		74,548,587	3.41%	0.78%  to   -1.45%
2005	0.80% to 3.00%	7,317,685		10.86  to 10.36		79,291,554	4.66%	0.75%  to   -1.48%
2004	0.80% to 3.00%	5,306,858		10.78  to 10.51		57,508,773	3.39%	4.96%  to    2.64%
2003	0.80% to 2.55%	1,303,256		10.27  to 10.29		13,554,997	1.08%	2.69%  to    2.92%	(a)
American Century VP – International Fund – Class I
2007	0.80% to 1.40%	2,292,787		27.90  to 26.02		60,157,680	0.72%	17.11%  to  16.40%
2006	0.80% to 1.40%	2,905,577		23.82  to 22.36		65,448,602	1.67%	24.03%  to  23.28%
2005	0.80% to 1.40%	3,664,642		19.21  to 18.13		66,905,080	1.18%	12.35%  to  11.67%
2004	0.80% to 1.40%	4,655,031		17.10  to 16.24		76,046,364	0.57%	14.00%  to  13.32%
2003	0.80% to 1.40%	6,008,220		15.00  to 14.33		86,550,127	0.75%	23.51%  to  22.77%
American Century VP – International Fund – Class II
2007	0.95% to 2.15%	152,551		20.85  to 22.58		3,551,239	0.56%	16.79%  to  15.37%
2006	0.95% to 2.15%	167,745		17.86  to 19.57		3,361,447	1.45%	23.56%  to  22.07%
2005	0.95% to 2.15%	187,627		14.45  to 16.03		3,059,229	1.01%	12.03%  to  10.68%
2004	0.95% to 2.15%	218,350		12.90  to 14.48		3,195,978	0.49%	13.68%  to  12.31%
2003	0.95% to 2.70%	238,887		11.35  to 12.83		3,091,431	0.00%	13.46%  to  28.33%	(a) (b)
American Century VP – International Fund – Class III
2007	0.80% to 1.40%	1,893,113		18.55  to 17.92		34,085,680	0.70%	17.11%  to  16.40%
2006	0.80% to 1.40%	2,121,586		15.84  to 15.40		32,787,298	1.62%	24.03%  to  23.28%
2005	0.80% to 1.40%	2,307,236		12.77  to 12.49		28,896,626	1.13%	12.20%  to  11.52%
2004	0.80% to 1.40%	2,469,324		11.38  to 11.20		27,706,844	0.54%	14.16%  to  13.47%
2003	0.80% to 1.40%	2,431,962		9.97  to   9.87		24,027,699	0.68%	23.51%  to  22.77%
American Century VP – International Fund – Class IV
2007	0.95% to 2.80%	1,081,252		18.24  to 17.03		19,305,697	0.42%	16.77%  to  14.58%
2006	0.95% to 2.65%	741,894		15.62  to 14.92		11,421,722	1.45%	23.68%  to  21.57%
2005	0.95% to 2.65%	771,337		12.63  to 12.27		9,654,221	0.89%	11.90%  to    9.99%
2004	0.95% to 2.30%	493,520		11.29  to 11.19		5,550,929	0.00%	12.89%  to  11.87%	(a) (b)
American Century VP – Mid Cap Value Fund – Class I
2007	0.80% to 1.40%	544,568		10.75  to 10.64		5,803,553	0.95%	-3.09%  to   -3.68%
2006	0.80% to 1.40%	299,448		11.09  to 11.05		3,310,661	1.20%	10.94%  to  10.50%	(a) (b)
American Century VP – Mid Cap Value Fund – Class II
2007	1.10% to 2.90%	2,191,006		12.88  to 12.26		27,830,212	0.66%	-3.50%  to   -5.27%
2006	1.10% to 2.90%	1,253,439		13.35  to 12.95		16,593,330	0.67%	18.91%  to  16.75%
2005	1.15% to 2.90%	483,218		11.22  to 11.09		5,404,126	1.28%	12.21%  to  10.89%	(a) (b)
American Century VP – Ultra® Fund – Class I
2007	0.80% to 1.40%	371,822		12.70  to 12.27		4,581,136	0.00%	20.04%  to  19.31%
2006	0.80% to 1.40%	423,522		10.58  to 10.28		4,369,846	0.00%	-4.05%  to   -4.63%
2005	0.80% to 1.40%	704,273		11.02  to 10.78		7,610,398	0.00%	1.35%  to    0.74%
2004	0.80% to 1.40%	671,844		10.88  to 10.70		7,201,616	0.00%	9.79%  to    9.13%
2003	0.80% to 1.40%	596,069		9.91  to   9.81		5,850,738	0.00%	23.90%  to  23.15%

(Continued)

103

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*	Units	Unit Fair Value				Contract Owners’ Equity		Investment Income Ratio**	Total     Return***
American Century VP – Ultra ® Fund – Class II
2007	0.95% to 2.90%	1,079,627	$	13.53	to	13.65	$	17,056,680	0.00%	19.69% to	17.32%
2006	0.95% to 2.90%	1,132,582		11.31	to	11.64		15,069,024	0.00%	-4.30% to	-6.18%
2005	0.95% to 2.90%	1,111,532		11.82	to	12.40		15,585,166	0.00%	1.01% to	-0.97%
2004	0.95% to 2.85%	833,172		11.70	to	12.54		11,612,690	0.00%	9.54% to	7.44%
2003	1.15% to 2.75%	251,964		13.07	to	11.68		3,176,173	0.00%	30.66% to	16.77%	(a) (b)
American Century VP – Value Fund – Class I
2007	0.80% to 1.40%	4,831,480		24.70	to	23.10		112,542,386	1.78%	-5.90% to	-6.47%
2006	0.80% to 1.40%	6,165,160		26.25	to	24.70		153,403,265	1.35%	17.71% to	17.00%
2005	0.80% to 1.40%	7,260,905		22.30	to	21.11		154,247,554	0.93%	4.20% to	3.57%
2004	0.80% to 1.40%	8,834,706		21.40	to	20.39		181,034,811	1.06%	13.42% to	12.73%
2003	0.80% to 1.40%	9,070,068		18.87	to	18.08		164,712,767	1.01%	27.93% to	27.15%
American Century VP – Value Fund – Class II
2007	0.95% to 2.95%	5,881,576		14.49	to	14.65		99,951,941	1.51%	-6.21% to	-8.12%
2006	0.95% to 2.95%	5,699,037		15.45	to	15.95		104,054,486	1.05%	17.34% to	14.98%
2005	0.95% to 2.95%	4,664,738		13.16	to	13.87		73,014,202	0.59%	3.86% to	1.77%
2004	0.95% to 2.80%	2,735,693		12.67	to	13.66		41,571,673	0.53%	13.09% to	10.98%
2003	1.10% to 2.80%	875,072		13.63	to	12.31		11,835,842	0.00%	36.27% to	23.13%	(a) (b)
American Century VP – Vista SM Fund – Class I
2007	0.80% to 1.40%	951,361		13.28	to	13.14		12,519,496	0.00%	38.65% to	37.81%
2006	1.30% to 1.40%	15,762		9.54	to	9.54		150,403	0.00%	-4.56% to	-4.63%	(a) (b)
American Century VP – Vista SM Fund – Class II
2007	0.95% to 2.80%	2,291,468		12.42	to	16.13		37,937,432	0.00%	24.25% to	35.61%	(a)
2006	1.10% to 2.90%	242,388		12.25	to	11.88		2,936,912	0.00%	7.68% to	5.73%
2005	1.10% to 2.90%	106,490		11.37	to	11.23		1,205,764	0.00%	13.72% to	12.35%	(a) (b)
American Funds IS – Growth Fund – Class 1
2007	1.30%	204,499		85.98				17,582,665	0.98%	11.17%
2006	1.30%	243,531		77.34				18,835,011	0.92%	9.05%
2005	1.30%	304,890		70.93				21,624,645	0.86%	14.99%
2004	1.30%	328,214		61.68				20,244,087	0.35%	11.28%
2003	1.30%	365,065		55.43				20,233,757	0.37%	35.36%
American Funds IS – High-Income Bond Fund – Class 1
2007	1.30%	35,586		40.66				1,446,977	10.75%	0.29%
2006	1.30%	35,506		40.54				1,439,550	4.68%	9.45%
2005	1.30%	51,290		37.04				1,899,949	5.71%	1.13%
2004	1.30%	56,446		36.63				2,067,573	5.70%	8.40%
2003	1.30%	79,839		33.79				2,697,763	10.29%	28.10%
American Funds IS – U.S. Government/AAA-Rated Securities Fund – Class 1
2007	1.30%	49,215		29.52				1,452,853	7.14%	5.43%
2006	1.30%	62,699		28.00				1,755,517	3.68%	2.60%
2005	1.30%	88,729		27.29				2,421,277	3.90%	1.37%
2004	1.30%	91,982		26.92				2,476,082	4.87%	2.24%
2003	1.30%	110,931		26.33				2,920,820	3.56%	1.18%
Charles Schwab Money Market Portfolio
2007	0.95% to 1.85%	2,030,093		10.92	to	10.50		22,118,985	4.51%	3.74% to	2.79%
2006	0.95% to 1.85%	1,650,023		10.53	to	10.21		17,343,382	4.15%	3.61% to	2.67%
2005	0.95% to 1.90%	1,114,003		10.16	to	9.94		11,301,111	3.00%	1.77% to	0.80%
2004	0.95% to 1.85%	438,727		9.98	to	9.86		4,373,727	0.96%	-0.06% to	-0.96%
2003	0.95% to 1.45%	245,954		9.99	to	9.97		2,456,759	0.09%	-0.11% to	-0.27%	(a) (b)
Credit Suisse Trust – Global Small Cap Portfolio
2007	0.80% to 1.40%	219,613		15.39	to	14.39		3,186,083	0.00%	-4.73% to	-5.31%
2006	0.80% to 1.40%	285,608		16.15	to	15.20		4,372,655	0.00%	12.30% to	11.62%
2005	0.80% to 1.40%	377,164		14.38	to	13.62		5,168,448	0.00%	15.22% to	14.52%
2004	0.80% to 1.40%	509,005		12.48	to	11.89		6,084,949	0.00%	17.05% to	16.34%
2003	0.80% to 1.40%	665,511		10.67	to	10.22		6,834,165	0.00%	46.48% to	45.59%

(Continued)

104

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*	Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**	Total Return***
Credit Suisse Trust – International Focus Portfolio
2007	0.80% to 1.40%	2,123,568	$	18.72 to 17.89	$	38,252,943	1.05%	15.66% to 14.96%
2006	0.80% to 1.40%	2,629,775		16.18 to 15.57		41,181,190	0.99%	17.71% to 17.00%
2005	0.80% to 1.40%	3,268,498		13.75 to 13.30		43,719,660	0.84%	16.50% to 15.80%
2004	0.80% to 1.40%	4,168,927		11.80 to 11.49		48,123,003	0.93%	13.82% to 13.14%
2003	0.80% to 1.40%	5,366,505		10.37 to 10.15		54,715,107	0.43%	32.03% to 31.23%
Credit Suisse Trust – Small Cap Core I Portfolio
2007	0.80% to 1.40%	3,619,869		16.65 to 17.24		62,919,860	0.00%	-1.63% to -2.23%
2006	0.80% to 1.40%	4,550,318		16.92 to 17.63		80,816,137	0.00%	3.93% to   3.30%
2005	0.80% to 1.40%	5,728,799		16.28 to 17.07		98,399,267	0.00%	-3.46% to  -4.04%
2004	0.80% to 1.40%	7,254,068		16.86 to 17.78		129,733,218	0.00%	9.98% to   9.32%
2003	0.80% to 1.40%	8,999,069		15.33 to 16.27		147,102,444	0.00%	47.36% to 46.47%
Dreyfus IP – Small Cap Stock Index Portfolio – Service Shares
2007	0.80% to 2.70%	2,789,752		15.01 to 19.17		49,316,620	0.40%	-1.45% to -3.35%
2006	0.80% to 2.50%	3,003,653		15.23 to 20.00		53,124,303	0.42%	13.50% to 11.56%
2005	0.80% to 2.50%	3,454,461		13.42 to 17.92		52,798,571	0.00%	6.38% to   4.56%
2004	0.80% to 2.70%	3,662,793		12.62 to 17.08		50,846,240	0.46%	20.91% to 18.60%
2003	0.80% to 2.35%	2,490,303		10.43 to 10.15		27,176,568	0.28%	36.68% to 44.44%	(b)
Dreyfus Stock Index Fund, Inc. – Initial Shares
2007	0.80% to 1.40%	14,260,866		27.05 to 32.22		464,467,374	1.71%	4.41% to   3.77%
2006	0.80% to 1.40%	17,471,027		25.91 to 31.05		547,761,774	1.59%	14.58% to 13.89%
2005	0.80% to 1.40%	21,479,216		22.61 to 27.26		590,648,682	1.54%	3.86% to   3.23%
2004	0.80% to 1.40%	27,047,637		21.77 to 26.41		719,718,796	1.71%	9.76% to   9.09%
2003	0.80% to 1.40%	32,699,415		19.84 to 24.21		796,781,905	1.40%	27.34% to 26.57%
Dreyfus Stock Index Fund, Inc. – Service Shares
2007	0.95% to 2.90%	7,232,672		14.82 to 14.87		124,891,794	1.53%	3.99% to   1.93%
2006	0.95% to 2.90%	7,034,417		14.25 to 14.59		117,546,992	1.41%	14.11% to 11.87%
2005	0.95% to 3.00%	6,341,787		12.49 to 13.00		93,210,382	1.41%	3.44% to   1.31%
2004	0.95% to 3.00%	5,049,202		12.07 to 12.84		72,127,749	1.74%	9.30% to   7.04%
2003	0.95% to 2.90%	1,563,084		11.04 to 12.00		20,724,193	0.73%	10.44% to 20.00%	(a) (b)
Dreyfus VIF – Appreciation Portfolio – Initial Shares
2007	0.80% to 1.40%	2,667,862		17.02 to 15.98		42,947,989	1.61%	6.27% to   5.62%
2006	0.80% to 1.40%	3,227,567		16.02 to 15.12		49,149,665	1.58%	15.55% to 14.85%
2005	0.80% to 1.40%	4,029,605		13.86 to 13.17		53,378,443	0.02%	3.55% to   2.92%
2004	0.80% to 1.40%	4,990,800		13.39 to 12.79		64,177,831	1.53%	4.21% to   3.58%
2003	0.80% to 1.40%	6,013,001		12.85 to 12.35		74,581,255	1.29%	20.20% to19.47%
Dreyfus VIF – Appreciation Portfolio – Service Shares
2007	0.95% to 3.00%	1,388,567		14.34 to 13.87		22,154,594	1.41%	5.83% to   3.63%
2006	0.95% to 3.00%	1,641,093		13.55 to 13.38		24,926,948	1.35%	15.11% to 12.73%
2005	0.95% to 3.00%	1,814,647		11.77 to 11.87		24,136,811	0.00%	3.13% to   1.00%
2004	0.95% to 2.85%	1,357,385		11.42 to 11.78		17,648,287	2.09%	3.80% to   1.81%
2003	1.15% to 2.65%	396,749		12.70 to 12.54		4,997,749	1.99%	27.04% to 25.35%	(a) (b)
Dreyfus VIF – Developing Leaders Portfolio – Service Shares
2007	0.95% to 2.40%	189,656		11.12 to 13.35		2,613,330	0.53%	-12.13% to-13.42%
2006	0.95% to 2.40%	278,075		12.65 to 15.42		4,374,516	0.17%	2.54% to   1.04%
2005	0.95% to 2.40%	339,465		12.34 to 15.26		5,241,910	0.00%	4.56% to   3.03%
2004	0.95% to 2.40%	327,297		11.80 to 14.81		4,907,676	0.00%	9.99% to   8.38%
2003	1.10% to 2.40%	131,238		13.83 to 13.67		1,800,570	0.00%	38.26% to 36.67%	(a) (b)
Dreyfus VIF – Growth and Income Portfolio – Initial Shares
2007	0.80% to 1.40%	1,896,207		16.40 to 15.34		29,317,204	0.75%	7.57% to   6.92%
2006	0.80% to 1.40%	2,372,008		15.25 to 14.35		34,268,064	0.76%	13.60% to 12.91%
2005	0.80% to 1.40%	2,832,165		13.42 to 12.71		36,194,164	1.29%	2.53% to   1.91%
2004	0.80% to 1.40%	3,540,729		13.09 to 12.47		44,355,941	1.18%	6.61% to   5.96%
2003	0.80% to 1.40%	4,245,970		12.28 to 11.77		50,156,353	0.77%	25.56% to 24.80%
Federated IS – American Leaders Fund II – Service Shares
2007	0.95% to 2.75%	123,768		13.06 to 13.30		1,796,271	1.29%	-10.72% to-12.36%
2006	0.95% to 2.75%	147,270		14.63 to 15.17		2,411,405	1.22%	15.38% to 13.29%
2005	0.95% to 2.75%	177,529		12.68 to 13.39		2,536,537	1.27%	3.78% to   1.90%
2004	1.15% to 2.75%	191,712		14.45 to 13.14		2,665,097	1.22%	8.24% to   6.49%
2003	1.15% to 2.55%	77,357		13.35 to 13.18		1,001,093	0.00%	33.50% to 31.84%	(a) (b)

(Continued)

105

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*	Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**	Total Return***
Federated IS – Capital Appreciation Fund II – Service Shares
2007	0.95% to 3.15%	192,944	$	14.57 to 14.35	$	3,164,519	0.55%	8.59% to   6.17%
2006	0.95% to 3.15%	212,094		13.42 to 13.52		3,225,966	0.53%	14.69% to 12.15%
2005	1.05% to 3.15%	236,710		11.67 to 12.06		3,170,136	0.84%	0.63% to  -1.50%
2004	1.05% to 3.15%	262,174		11.60 to 12.24		3,512,976	0.53%	5.99% to   3.74%
2003	1.10% to 2.80%	177,660		13.00 to 11.83		2,254,950	0.00%	30.02% to 18.27%	(a) (b)
Federated IS – Market Opportunity Fund II – Service Shares
2007	0.80% to 2.35%	295,662		10.10 to 9.84		2,944,941	1.37%	-2.28% to  -3.81%
2006	1.15% to 2.30%	326,855		10.32 to 10.24		3,358,443	0.00%	3.16% to   2.37%	(a) (b)
Federated IS – Quality Bond Fund II – Primary Shares
2007	0.80% to 1.40%	1,330,368		12.42 to 12.00		16,034,879	4.53%	4.54% to   3.90%
2006	0.80% to 1.40%	1,361,037		11.88 to 11.55		15,768,662	4.34%	3.32% to   2.70%
2005	0.80% to 1.40%	1,866,157		11.50 to 11.25		21,031,569	3.80%	0.49% to  -0.12%
2004	0.80% to 1.40%	2,208,926		11.44 to 11.26		24,906,332	4.23%	2.79% to   2.17%
2003	0.80% to 1.40%	3,097,044		11.13 to 11.02		34,160,926	4.10%	3.81% to   3.18%
Federated IS – Quality Bond Fund II – Service Shares
2007	0.95% to 2.95%	5,168,222		11.26 to 10.07		56,663,144	4.31%	4.14% to   2.02%
2006	0.95% to 2.95%	4,875,943		10.81 to 9.88		51,727,060	3.80%	2.94% to   0.86%
2005	0.95% to 2.95%	4,648,453		10.51 to 9.79		48,245,065	3.29%	0.03% to  -1.98%
2004	0.95% to 2.85%	3,548,586		10.50 to 10.78		37,072,244	3.23%	2.34% to   0.39%
2003	0.95% to 2.60%	1,665,638		10.26 to 10.78		17,093,448	0.01%	2.63% to   1.48%	(a) (b)
Fidelity® VIP – Equity-Income Portfolio – Initial Class
2007	0.80% to 1.40%	16,421,321		27.21 to 33.80		788,830,764	1.74%	0.71% to   0.10%
2006	0.80% to 1.40%	19,837,866		27.02 to 33.76		941,295,561	3.26%	19.23% to 18.52%
2005	0.80% to 1.40%	24,111,620		22.66 to 28.49		951,276,572	1.68%	5.02% to   4.39%
2004	0.80% to 1.40%	29,628,395		21.58 to 27.29		1,103,365,925	1.58%	10.64% to   9.97%
2003	0.80% to 1.40%	35,119,867		19.50 to 24.82		1,172,481,617	1.79%	29.29% to 28.51%
Fidelity® VIP – Equity-Income Portfolio – Service Class 2
2007	0.95% to 2.95%	9,650,205		9.48 to 15.76		176,168,699	1.71%	-5.21% to  -1.73%	(a)
2006	1.10% to 2.95%	9,285,688		18.74 to 16.04		170,040,794	2.92%	18.61% to 16.40%
2005	1.10% to 2.95%	8,101,371		15.80 to 13.78		125,643,989	1.28%	4.41% to   2.47%
2004	1.10% to 2.95%	6,134,314		15.13 to 13.45		91,285,573	0.82%	10.01% to   7.95%
2003	1.10% to 2.80%	1,963,742		13.76 to 12.47		26,626,620	0.00%	37.56% to 24.68%	(a) (b)
Fidelity® VIP – Growth Portfolio – Initial Class
2007	0.80% to 1.40%	12,473,199		24.02 to 31.16		745,751,636	0.84%	25.94% to 25.18%
2006	0.80% to 1.40%	15,379,782		19.07 to 24.89		723,221,795	0.41%	6.00%  to   5.36%
2005	0.80% to 1.40%	19,493,494		17.99 to 23.63		851,535,193	0.51%	4.95% to   4.32%
2004	0.80% to 1.40%	24,907,685		17.14 to 22.65		1,021,303,176	0.28%	2.55% to   1.93%
2003	0.80% to 1.40%	30,857,133		16.71 to 22.22		1,206,381,873	0.27%	31.79% to 30.99%
Fidelity® VIP – Growth Portfolio – Service Class 2
2007	0.95% to 3.00%	4,763,730		11.90 to 16.02		89,331,698	0.32%	19.02% to 22.84%	(a)
2006	1.10% to 3.00%	3,396,781		15.59 to 13.04		51,229,656	0.16%	5.40% to   3.38%
2005	1.10% to 3.00%	3,421,593		14.79 to 12.61		49,127,180	0.25%	4.35% to   2.35%
2004	1.10% to 2.85%	3,015,154		14.17 to 12.36		41,622,162	0.09%	1.99% to   0.18%
2003	1.10% to 2.80%	1,072,088		13.90 to 12.34		14,579,923	0.00%	38.99% to 23.39%	(a) (b)
Fidelity® VIP – High Income Portfolio – Initial Class
2007	0.80% to 1.40%	4,420,785		14.84 to 15.91		100,020,943	6.64%	1.96% to   1.34%
2006	0.80% to 1.40%	7,076,863		14.56 to 15.70		153,544,649	7.13%	10.35% to   9.68%
2005	0.80% to 1.40%	8,818,397		13.19 to 14.31		171,137,153	14.50%	1.88% to   1.27%
2004	0.80% to 1.40%	12,101,014		12.95 to 14.13		228,193,033	8.17%	8.72% to   8.06%
2003	0.80% to 1.40%	16,497,401		11.91 to 13.08		283,236,571	6.82%	26.25% to 25.48%
Fidelity® VIP – High Income Portfolio – Initial Class R
2007	0.80% to 1.40%	1,244,598		9.84 to 9.80		12,199,909	16.76%	-1.62% to  -2.02%	(a) (b)
Fidelity® VIP – Overseas Portfolio – Initial Class
2007	0.80% to 1.40%	4,559,645		26.41 to 26.69		150,451,052	3.32%	16.37% to 15.66%
2006	0.80% to 1.40%	5,556,872		22.70 to 23.07		158,028,879	0.90%	17.14% to 16.43%
2005	0.80% to 1.40%	6,764,235		19.38 to 19.82		164,441,055	0.66%	18.10% to 17.38%
2004	0.80% to 1.40%	8,332,810		16.41 to 16.88		172,049,779	1.18%	12.73% to 12.05%
2003	0.80% to 1.40%	10,235,114		14.55 to 15.07		187,955,327	0.83%	42.22% to 41.36%

(Continued)

106

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*	Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**	Total Return***
Fidelity® VIP – Overseas Portfolio – Initial Class R
2007	0.80% to 1.40%	3,885,215	$	20.03 to 19.35	$	75,531,894	3.35%	16.41% to 15.70%
2006	0.80% to 1.40%	4,321,249		17.20 to 16.72		72,538,615	0.89%	17.08% to 16.37%
2005	0.80% to 1.40%	4,309,892		14.69 to 14.37		62,111,628	0.64%	18.16% to 17.45%
2004	0.80% to 1.40%	4,483,379		12.44 to 12.24		54,961,518	1.04%	12.68% to 12.00%
2003	0.80% to 1.40%	3,556,585		11.04 to 10.92		38,898,685	0.58%	42.18% to 41.32%
Fidelity® VIP – Overseas Portfolio – Service Class 2
2007	1.10% to 2.30%	341,789		26.35 to 24.83		8,701,501	2.94%	15.76% to 14.35%
2006	1.10% to 2.30%	395,811		22.77 to 21.72		8,723,911	0.71%	16.48% to 15.07%
2005	1.10% to 2.30%	445,790		19.55 to 18.87		8,474,142	0.53%	17.48% to 16.06%
2004	1.10% to 2.35%	579,313		16.64 to 16.25		9,439,417	1.00%	12.07% to 10.65%
2003	1.10% to 2.70%	759,076		14.85 to 14.64		11,143,294	0.00%	48.46% to 46.36%	(a) (b)
Fidelity® VIP – Overseas Portfolio – Service Class 2 R
2007	0.95% to 2.80%	4,158,503		10.63 to 16.43		71,506,434	3.02%	6.30% to 13.77%	(a)
2006	1.10% to 2.65%	3,262,947		15.12 to 14.50		48,966,115	0.68%	16.52% to 14.70%
2005	1.10% to 2.75%	2,671,311		12.98 to 12.62		34,592,870	0.39%	17.44% to 15.49%
2004	1.10% to 2.75%	1,455,683		11.05 to 10.93		16,113,454	0.00%	10.51% to   9.29%	(a) (b)
Fidelity® VIP II – Asset Manager Portfolio – Initial Class
2007	0.80% to 1.40%	8,375,163		22.81 to 22.23		272,815,879	6.05%	14.58% to 13.88%
2006	0.80% to 1.40%	10,118,900		19.91 to 19.52		286,791,929	2.82%	6.46% to   5.82%
2005	0.80% to 1.40%	12,409,816		18.70 to 18.45		329,413,384	2.78%	3.21% to   2.59%
2004	0.80% to 1.40%	15,144,673		18.12 to 17.98		387,934,534	2.80%	4.63% to   3.99%
2003	0.80% to 1.40%	18,528,814		17.32 to 17.29		450,130,622	3.64%	17.03% to 16.32%
Fidelity® VIP II – Contrafund® Portfolio – Initial Class
2007	0.80% to 1.40%	18,212,023		38.16 to 38.47		706,656,295	0.90%	16.65% to 15.94%
2006	0.80% to 1.40%	21,578,263		32.72 to 33.18		721,451,899	1.27%	10.83% to 10.16%
2005	0.80% to 1.40%	24,802,463		29.52 to 30.12		752,002,828	0.29%	16.00% to 15.31%
2004	0.80% to 1.40%	27,634,632		25.45 to 26.12		725,941,419	0.34%	14.55% to 13.86%
2003	0.80% to 1.40%	31,289,245		22.22 to 22.94		721,253,344	0.46%	27.44% to 26.67%
Fidelity® VIP II – Contrafund® Portfolio – Service Class 2
2007	0.95% to 3.10%	18,440,700		11.09 to 18.97		404,049,775	0.79%	10.88% to 13.65%	(a)
2006	1.10% to 3.10%	16,826,492		19.42 to 16.70		319,679,085	1.04%	10.21% to   7.99%
2005	1.10% to 3.10%	13,262,039		17.62 to 15.46		229,643,763	0.09%	15.37% to 13.04%
2004	1.10% to 3.10%	7,550,491		15.28 to 13.68		113,908,694	0.10%	13.89% to 11.59%
2003	1.10% to 2.80%	1,746,863		13.41 to 12.28		23,242,672	0.00%	34.14% to 22.81%	(a) (b)
Fidelity® VIP II – Investment Grade Bond Portfolio – Service Class
2007	0.80% to 1.40%	1,827,483		11.39 to 11.07		20,308,029	3.93%	3.37% to   2.74%
2006	0.80% to 1.40%	1,663,367		11.02 to 10.78		17,973,250	3.75%	3.47% to   2.84%
2005	0.80% to 1.40%	1,541,808		10.65 to 10.48		16,185,460	3.17%	1.27% to   0.65%
2004	0.80% to 1.40%	1,079,916		10.52 to 10.41		11,254,188	2.96%	3.48% to   2.86%
2003	0.80% to 1.40%	441,619		10.16 to 10.12		4,471,457	0.00%	1.63% to   1.22%	(a) (b)
Fidelity® VIP II – Investment Grade Bond Portfolio – Service Class 2
2007	0.95% to 3.25%	39,988,032		10.15 to 10.06		440,398,413	2.72%	1.47% to   0.68%	(a)
2006	1.10% to 3.25%	17,350,200		11.06 to 10.00		187,123,591	2.12%	2.99% to   0.76%
2005	1.10% to 2.90%	6,089,737		10.74 to 10.02		64,530,741	2.84%	0.78% to  -1.05%
2004	1.10% to 2.85%	3,702,374		10.65 to 10.52		39,157,892	2.31%	3.04% to   1.24%
2003	1.10% to 2.60%	1,078,745		10.34 to 10.42		11,114,242	0.00%	3.40% to   2.05%	(a) (b)
Fidelity® VIP III – Growth Opportunities Portfolio – Initial Class
2007	0.80% to 1.40%	2,355,583		14.35 to 13.47		31,965,894	0.00%	22.19% to 21.45%
2006	0.80% to 1.40%	2,712,499		11.75 to 11.09		30,268,618	0.72%	4.61% to   3.98%
2005	0.80% to 1.40%	3,577,040		11.23 to 10.67		38,352,113	0.93%	8.02% to   7.37%
2004	0.80% to 1.40%	4,326,389		10.39 to   9.93		43,162,018	0.56%	6.33% to   5.69%
2003	0.80% to 1.40%	5,119,061		9.77 to   9.40		48,280,130	0.78%	28.83% to 28.06%
Fidelity® VIP III – Mid Cap Portfolio – Service Class
2007	0.80% to 1.40%	1,880,661		11.33 to 11.22		21,120,448	0.77%	14.56% to 13.86%
2006	0.80% to 1.40%	1,041,179		9.89 to   9.85		10,260,773	0.00%	-1.10% to  -1.50%	(a) (b)

(Continued)

107

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*	Units	Unit Fair Value	Contract Owners’ Equity		Investment Income Ratio**	Total Return***
Fidelity® VIP III – Mid Cap Portfolio – Service Class 2
2007	0.95% to 3.10%	8,968,155	$  10.66 to 23.16	$	228,696,376	0.50%	6.62% to 11.74%	(a)
2006	1.10% to 3.10%	8,219,016	23.02 to 20.73		184,744,089	0.17%	11.17% to   8.93%
2005	1.10% to 3.10%	7,193,078	20.70 to 19.03		146,085,937	0.00%	16.72% to 14.37%
2004	1.10% to 3.10%	3,994,345	17.74 to 16.64		69,828,007	0.00%	23.29% to 20.79%
2003	1.10% to 2.65%	952,250	14.39 to 14.19		13,510,593	0.00%	43.87% to 41.90%	(a) (b)
Fidelity® VIP III – Value Strategies Portfolio – Service Class
2007	0.80% to 1.40%	841,048	16.24 to 15.69		13,262,544	0.93%	4.75% to   4.11%
2006	0.80% to 1.40%	959,780	15.50 to 15.07		14,522,707	0.54%	15.27% to 14.58%
2005	0.80% to 1.40%	1,313,761	13.45 to 13.15		17,327,837	0.00%	1.74% to   1.12%
2004	0.80% to 1.40%	1,973,235	13.22 to 13.01		25,716,534	0.00%	13.08% to 12.39%
2003	0.80% to 1.40%	2,066,461	11.69 to 11.57		23,941,728	0.00%	56.53% to 55.58%
Fidelity® VIP III – Value Strategies Portfolio – Service Class 2
2007	1.10% to 3.10%	1,045,050	22.79 to 18.38		22,900,224	0.63%	4.28% to   2.15%
2006	1.10% to 3.10%	1,184,531	21.85 to 18.00		25,032,411	0.35%	14.74% to 12.42%
2005	1.10% to 3.10%	1,244,308	19.04 to 16.01		23,050,709	0.00%	1.30% to  -0.74%
2004	1.10% to 3.10%	1,160,567	18.80 to 16.13		21,344,299	0.00%	12.59% to 10.31%
2003	1.10% to 2.65%	612,598	16.70 to 16.47		10,142,879	0.00%	66.98% to 64.69%	(a) (b)
Fidelity® VIP IV – Energy Portfolio – Service Class 2
2007	0.80% to 2.80%	5,413,172	13.59 to 21.28		118,510,583	0.13%	44.47% to 41.54%
2006	0.80% to 2.80%	2,923,524	9.41 to 15.03		44,870,467	0.90%	-5.92% to 13.36%	(a)
2005	1.10% to 2.75%	1,080,443	13.42 to 13.27		14,439,718	0.70%	34.16% to 32.67%	(a) (b)
Fidelity® VIP IV – Freedom Fund 2010 Portfolio – Service Class
2007	0.80% to 1.40%	450,333	11.37 to 11.25		5,074,439	3.44%	7.77% to   7.12%
2006	1.30% to 1.40%	162,866	10.51 to 10.51		1,711,515	3.28%	5.13% to   5.05%	(a) (b)
Fidelity® VIP IV – Freedom Fund 2010 Portfolio – Service Class 2
2007	1.10% to 2.70%	3,748,220	12.45 to 11.92		45,656,435	2.62%	7.22% to   5.48%
2006	1.10% to 2.70%	2,744,382	11.62 to 11.30		31,383,195	2.38%	8.38% to   6.63%
2005	1.15% to 2.70%	851,649	10.71 to 10.60		9,071,545	0.85%	7.14% to   6.02%	(a) (b)
Fidelity® VIP IV – Freedom Fund 2020 Portfolio – Service Class
2007	0.80% to 1.40%	521,510	11.55 to 11.43		5,970,926	3.23%	9.28% to   8.62%
2006	1.30% to 1.40%	138,522	10.53 to 10.53		1,458,810	2.86%	5.33% to   5.25%	(a) (b)
Fidelity® VIP IV – Freedom Fund 2020 Portfolio – Service Class 2
2007	1.10% to 2.90%	5,452,403	13.25 to 12.61		70,902,100	2.44%	8.75% to   6.76%
2006	1.10% to 2.90%	3,209,353	12.18 to 11.81		38,598,876	1.89%	10.48% to   8.47%
2005	1.15% to 2.90%	1,450,199	11.02 to 10.89		15,908,277	1.01%	10.21% to   8.91%	(a) (b)
Fidelity® VIP IV – Freedom Fund 2030 Portfolio – Service Class
2007	0.80% to 1.40%	307,780	11.68 to 11.56		3,564,229	3.24%	10.31% to   9.64%
2006	0.80% to 1.40%	85,450	10.59 to 10.55		901,603	2.10%	5.88% to   5.46%	(a) (b)
Fidelity® VIP IV – Freedom Fund 2030 Portfolio – Service Class 2
2007	1.10% to 2.70%	1,398,391	13.78 to 13.20		18,889,628	2.17%	9.85% to   8.07%
2006	1.10% to 2.90%	1,094,121	12.55 to 12.17		13,545,883	1.72%	11.69% to   9.66%
2005	1.15% to 2.90%	626,404	11.23 to 11.10		6,999,070	0.99%	12.29% to 10.97%	(a) (b)
Financial Investors VIT – First Horizon Core Equity Portfolio
2005	1.55% to 2.35%	56,260	10.89 to 10.68		604,067	1.26%	-4.24% to  -5.02%
2004	1.55% to 2.35%	63,802	11.37 to 11.25		720,213	1.40%	3.84%  to   3.00%
2003	1.55%	56	10.95		613	0.00%	9.47%	(a) (b)
First Horizon Capital Appreciation Portfolio
2005	1.55% to 2.30%	4,666	11.89 to 11.69		55,110	0.00%	1.46% to   0.69%
2004	1.55% to 2.30%	4,651	11.72 to 11.60		54,300	0.00%	9.52% to   8.69%
Franklin Templeton VIP – Developing Markets Securities Fund – Class 3
2007	0.80% to 2.80%	2,877,413	13.67 to 19.58		57,939,683	1.81%	27.66% to 25.08%
2006	0.80% to 2.80%	1,703,817	10.71 to 15.66		27,220,949	1.21%	7.06% to 24.59%	(a)
2005	1.10% to 2.75%	588,613	12.71 to 12.57		7,454,753	0.17%	27.11% to 25.70%	(a) (b)

(Continued)

108

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*	Units	Unit Fair Value	Contract Owners’ Equity		Investment Income Ratio**	Total Return***
Franklin Templeton VIP – Foreign Securities Fund – Class 2
2007	0.95% to 2.25%	462,809	$  20.06 to 22.86	$	10,928,425	1.98%	14.35% to 12.85%
2006	0.95% to 2.25%	531,179	17.54 to 20.25		11,028,499	1.19%	20.29% to 18.72%
2005	0.95% to 2.25%	634,836	14.58 to 17.06		11,022,531	1.12%	9.13% to   7.70%
2004	0.95% to 2.25%	759,444	13.36 to 15.84		12,142,293	1.42%	17.40% to 15.86%
2003	0.95% to 2.70%	604,314	11.38 to 13.62		8,285,031	0.17%	13.81% to 36.17%	(a) (b)
Franklin Templeton VIP – Foreign Securities Fund – Class 3
2007	0.80% to 3.25%	16,511,364	12.48 to 15.91		278,332,427	1.98%	14.52% to 11.67%
2006	0.80% to 3.25%	8,716,921	10.89 to 14.24		129,480,230	1.07%	8.94% to 17.53%	(a)
2005	0.95% to 2.90%	3,144,611	12.60 to 12.19		39,198,071	1.15%	9.09% to   6.95%
2004	0.95% to 2.70%	1,223,594	11.55 to 11.42		14,077,001	0.45%	15.52% to 14.17%	(a) (b)
Franklin Templeton VIP – Global Income Securities Fund – Class 3
2007	0.80% to 2.80%	4,159,217	11.55 to 11.48		49,473,961	2.64%	10.14% to   7.91%
2006	1.10% to 2.65%	1,905,578	10.95 to 10.66		20,725,398	2.53%	11.61% to   9.86%
2005	1.15% to 2.65%	501,187	9.81 to 9.71		4,902,407	0.88%	-1.94% to -2.93%	(a) (b)
Franklin Templeton VIP – Income Securities Fund – Class 2
2007	0.80% to 2.95%	10,613,089	11.48 to 11.07		120,358,043	3.75%	2.92% to   0.68%
2006	0.80% to 2.80%	4,753,427	11.16 to 11.01		52,751,296	0.46%	11.57% to 10.07%	(a) (b)
Franklin Templeton VIP – Rising Dividends Securities Fund – Class 2
2007	0.95% to 3.00%	7,191,142	13.82 to 13.94		115,583,625	2.42%	-3.62% to  -5.62%
2006	0.95% to 3.00%	8,485,936	14.33 to 14.78		142,480,300	1.10%	16.01% to 13.62%
2005	0.95% to 3.00%	8,398,809	12.36 to 13.00		122,425,253	0.91%	2.45% to   0.33%
2004	0.95% to 2.95%	5,740,207	12.06 to 12.97		82,208,252	0.58%	9.94% to   7.72%
2003	1.10% to 2.70%	1,384,163	13.22 to 13.04		18,147,130	0.13%	32.24% to 30.37%	(a) (b)
Franklin Templeton VIP – Small Cap Value Securities Fund – Class 2
2007	0.80% to 3.05%	3,336,527	9.87 to 17.74		68,664,008	0.72%	-3.16% to  -5.37%
2006	0.80% to 2.80%	3,184,805	10.19 to 18.93		68,147,428	0.58%	1.91% to 13.71%	(a)
2005	0.95% to 2.65%	2,432,175	15.07 to 18.19		45,353,134	0.81%	7.74% to   5.89%
2004	0.95% to 2.75%	1,537,632	13.98 to 15.75		26,753,540	0.14%	22.57% to 20.35%
2003	1.10% to 2.70%	401,638	14.45 to 14.25		5,756,365	0.04%	44.54% to 42.49%	(a) (b)
Janus Aspen Series – Balanced Portfolio – Service Shares
2007	0.95% to 2.55%	908,896	14.53 to 14.63		13,784,481	2.33%	9.23% to   7.46%
2006	0.95% to 2.55%	946,961	13.30 to 13.61		13,298,761	2.03%	9.37% to   7.61%
2005	0.95% to 2.55%	889,457	12.16 to 12.65		11,543,065	1.93%	6.64% to   4.92%
2004	0.95% to 2.55%	965,605	11.40 to 12.06		11,838,785	2.75%	7.26% to   5.53%
2003	1.10% to 2.55%	546,262	11.57 to 11.42		6,279,309	1.86%	15.72% to 14.23%	(a) (b)
Janus Aspen Series – Forty Portfolio – Service Shares
2007	0.80% to 2.85%	4,763,489	11.67 to 20.36		70,732,848	0.18%	35.54% to 32.72%
2006	0.80% to 2.80%	3,715,916	8.61 to 15.37		36,031,995	0.13%	8.25% to   6.07%
2005	0.80% to 2.80%	4,486,139	7.95 to 14.49		39,249,662	0.01%	11.66% to   9.41%
2004	0.80% to 2.80%	5,056,803	7.12 to 13.24		38,894,723	0.02%	17.02% to 14.67%
2003	0.80% to 2.80%	5,884,690	6.09 to 11.55		37,329,405	0.23%	19.27% to 15.50%	(b)
Janus Aspen Series – Global Technology Portfolio – Service II Shares
2007	0.80% to 1.40%	394,297	14.84 to 14.34		5,684,417	0.33%	20.78% to 20.04%
2006	0.80% to 1.40%	411,359	12.29 to 11.94		4,935,597	0.00%	7.08% to   6.43%
2005	0.80% to 1.40%	465,574	11.48 to 11.22		5,242,415	0.00%	10.44% to   9.77%
2004	0.80% to 1.40%	608,518	10.39 to 10.22		6,234,982	0.00%	0.03% to   -0.58%
2003	0.80% to 1.40%	646,612	10.39 to 10.28		6,657,474	0.00%	45.96% to 45.08%
Janus Aspen Series – Global Technology Portfolio – Service Shares
2007	0.80% to 1.40%	733,774	5.09to4.86		3,581,793	0.31%	20.72% to 19.99%
2006	0.80% to 1.40%	957,855	4.22to4.05		3,893,993	0.00%	6.97% to   6.32%
2005	0.80% to 1.40%	1,331,430	3.94to3.81		5,087,677	0.00%	10.66% to   9.99%
2004	0.80% to 1.40%	1,940,791	3.56to3.46		6,737,842	0.00%	-0.24% to  -0.84%
2003	0.80% to 1.40%	2,607,410	3.57to3.49		9,122,989	0.00%	45.30% to 44.43%
Janus Aspen Series – INTECH Risk-Managed Core Portfolio – Service Shares
2007	0.80% to 2.60%	321,741	10.00to16.66		5,521,409	0.50%	-0.03% to   3.36%	(a)
2006	0.95% to 2.50%	237,661	15.64to16.18		3,888,158	0.15%	9.72% to   8.01%
2005	0.95% to 2.50%	177,552	14.26to14.98		2,697,907	1.32%	9.86% to   8.15%
2004	0.95% to 2.70%	141,265	12.98to13.81		1,972,978	2.26%	16.35% to 14.29%
2003	1.15% to 2.70%	40,586	12.21to12.08		493,558	0.14%	22.08% to 20.80%	(a) (b)

(Continued)

109

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value				Contract Owners’ Equity		Investment Income Ratio**	Total Return***
Janus Aspen Series – International Growth Portfolio – Service II Shares
2007	0.80% to	3.25%	7,719,861	$	29.56	to	25.27	$	212,963,970	0.45%	27.04% to	23.89%
2006	0.80% to	3.25%	6,010,855		23.27	to	20.40		131,707,793	1.95%	45.53% to	41.94%
2005	0.80% to	2.20%	1,666,749		15.99	to	14.63		25,822,972	1.10%	30.96% to	29.12%
2004	0.80% to	2.20%	995,810		12.21	to	11.33		11,887,853	0.91%	17.76% to	13.29%	(b)
2003	0.80% to	1.40%	739,921		10.37	to	10.26		7,601,917	1.03%	33.47% to	32.66%
Janus Aspen Series – International Growth Portfolio – Service Shares
2007	0.80% to	2.15%	879,729		16.81	to	38.58		16,732,189	0.44%	26.99% to	25.25%
2006	0.80% to	2.15%	1,090,672		13.24	to	30.80		16,201,270	1.82%	45.46% to	43.49%
2005	0.80% to	2.45%	1,379,274		9.10	to	21.28		14,034,749	0.98%	30.89% to	28.72%
2004	0.80% to	2.45%	1,822,897		6.95	to	16.53		14,029,437	0.77%	17.74% to	15.78%
2003	0.80% to	2.15%	2,390,414		5.90	to	14.32		15,852,117	0.84%	33.46% to	43.16%	(b)
JPMorgan Series Trust II – Mid Cap Value Portfolio
2007	0.80% to	1.40%	934,069		14.58	to	14.26		13,355,230	0.93%	1.63% to	1.01%
2006	0.80% to	1.40%	1,328,877		14.35	to	14.12		18,795,204	0.59%	15.91% to	15.21%
2005	0.80% to	1.40%	2,326,240		12.38	to	12.25		28,535,450	0.22%	8.34% to	7.69%
2004	0.80% to	1.40%	837,806		11.42	to	11.38		9,536,123	0.00%	14.23% to	13.78%	(a) (b)
Lehman Brothers AMT – Short Duration Bond Portfolio – I Class
2007	0.80% to	3.25%	38,220,042		15.25	to	9.66		424,912,124	3.23%	3.93% to	1.35%
2006	0.80% to	3.25%	19,400,879		14.68	to	9.53		224,892,310	3.51%	3.37% to	0.82%
2005	0.80% to	2.75%	8,471,408		14.20	to	9.59		116,762,312	2.78%	0.63% to	-1.34%
2004	0.80% to	2.75%	8,511,968		14.11	to	9.72		125,688,679	3.65%	-0.03% to	-1.99%
2003	0.80% to	2.60%	7,936,054		14.11	to	10.21		129,353,531	4.54%	1.60% to	-0.34%	(b)
MFS VIT – Investors Growth Stock Series – Service Class
2007	0.95% to	3.15%	1,427,758		13.57	to	13.50		22,610,416	0.09%	9.96% to	7.51%
2006	0.95% to	3.15%	1,642,788		12.34	to	12.55		23,833,223	0.00%	6.29% to	3.93%
2005	0.95% to	3.15%	1,866,912		11.61	to	12.08		25,659,631	0.14%	3.24% to	0.95%
2004	1.10% to	3.15%	1,330,865		13.65	to	11.97		17,804,034	0.00%	7.79% to	5.55%
2003	1.15% to	2.80%	430,072		12.66	to	11.36		5,365,390	0.00%	26.62% to	13.64%	(a) (b)
MFS VIT – Value Series – Service Class
2007	0.80% to	3.15%	4,556,477		11.85	to	16.86		87,844,770	0.73%	6.73% to	4.19%
2006	0.80% to	3.15%	3,466,377		11.10	to	16.18		63,110,866	0.70%	11.02% to	16.72%	(a)
2005	1.10% to	3.15%	1,732,243		15.74	to	13.86		26,565,220	0.77%	5.30% to	3.12%
2004	1.10% to	3.15%	871,754		14.94	to	13.44		12,731,984	0.38%	13.56% to	11.21%
2003	1.10% to	2.75%	318,844		13.16	to	12.12		4,095,704	0.01%	31.60% to	21.20%	(a) (b)
MTB Large-Cap Growth Fund II
2007	1.15% to	2.35%	90,603		12.39	to	11.85		1,130,341	0.38%	7.89% to	6.58%
2006	1.15% to	2.35%	91,381		11.48	to	11.12		1,057,960	0.54%	9.08% to	7.76%
2005	1.15% to	2.35%	87,319		10.53	to	10.32		928,731	0.45%	0.85% to	-0.37%
2004	1.15% to	2.35%	58,138		10.44	to	10.36		611,643	0.75%	4.37% to	3.58%	(a) (b)
MTB Large-Cap Value Fund II
2007	1.15% to	2.35%	111,241		14.39	to	13.77		1,613,063	1.08%	0.39% to	-0.83%
2006	1.15% to	2.35%	100,046		14.34	to	13.89		1,450,895	1.01%	16.26% to	14.85%
2005	1.15% to	2.35%	82,930		12.33	to	12.09		1,038,567	0.97%	9.02% to	7.70%
2004	1.15% to	2.35%	50,546		11.31	to	11.23		579,510	1.08%	13.12% to	12.26%	(a) (b)
MTB Managed Allocation Fund – Aggressive Growth II
2007	1.15% to	1.85%	33,329		12.97	to	12.73		429,215	1.38%	6.46% to	5.70%
2006	1.15% to	1.85%	27,147		12.19	to	12.04		329,302	3.32%	13.51% to	12.71%
2005	1.35% to	1.75%	11,254		10.72	to	10.69		120,559	1.08%	7.21% to	6.92%	(a) (b)
MTB Managed Allocation Fund – Conservative Growth II
2007	1.15% to	1.75%	8,194		11.26	to	11.08		92,000	2.66%	3.94% to	3.30%
2006	1.15% to	1.75%	8,142		10.83	to	10.72		88,038	3.85%	5.73% to	5.09%
2005	1.25% to	1.75%	3,652		10.24	to	10.20		37,354	3.18%	2.39% to	2.04%	(a) (b)
MTB Managed Allocation Fund – Moderate Growth II
2007	1.15% to	2.60%	651,956		12.76	to	12.10		8,384,121	2.05%	5.65% to	4.10%
2006	1.15% to	2.60%	703,592		12.08	to	11.62		8,580,243	2.61%	9.15% to	7.56%
2005	1.15% to	2.60%	659,109		11.07	to	10.81		7,392,704	1.78%	2.80% to	1.30%
2004	1.15% to	2.35%	396,790		10.77	to	10.68		4,342,283	1.60%	7.65% to	6.84%	(a) (b)

(Continued)

110

NATIONWIDE VARIABLE ACCOUNT-II (NOTES to FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**	Total Return***
Nationwide VIT – American Funds Asset Allocation Fund – Class II
2007	0.80% to	2.95%	42,263,897	$11.06 to	10.66	$	460,727,179	2.72%	5.29% to	2.99%
2006	0.80% to	2.70%	12,975,664	10.50 to	10.37		135,528,888	3.29%	5.01% to	3.67%	(a) (b)
Nationwide VIT – American Funds Bond Fund – Class II
2007	0.80% to	2.95%	12,421,457	10.71 to	10.32		130,936,805	8.10%	2.15% to	-0.07%
2006	1.05% to	2.70%	1,749,769	10.47 to	10.35		18,258,647	0.44%	4.65% to	3.49%	(a) (b)
Nationwide VIT – American Funds Global Growth Fund – Class II
2007	0.80% to	3.05%	5,365,947	12.23 to	11.78		64,844,710	2.79%	13.44% to	10.86%
2006	0.80% to	2.50%	2,159,481	10.78 to	10.66		23,167,616	0.10%	7.85% to	6.62%	(a) (b)
Nationwide VIT – American Funds Growth – Income Fund – Class II
2007	0.80% to	2.95%	8,176,408	9.84 to	9.70		79,871,976	2.28%	-1.61% to	-3.04%	(a) (b)
Nationwide VIT – American Funds Growth Fund – Class II
2007	0.80% to	3.25%	11,269,769	11.44 to	10.98		127,268,601	0.71%	11.00% to	8.24%
2006	0.80% to	3.10%	4,677,116	10.31 to	10.15		47,960,489	1.16%	3.09% to	1.50%	(a) (b)
Nationwide VIT – Federated High Income Bond Fund – Class I
2007	0.95% to	2.35%	1,099,805	13.25 to	13.84		15,862,330	7.26%	2.15% to	0.70%
2006	0.95% to	2.35%	1,370,433	12.98 to	13.75		19,466,090	6.92%	9.56% to	8.01%
2005	0.95% to	2.35%	1,835,081	11.84 to	12.73		23,862,058	7.21%	1.41% to	-0.02%
2004	0.95% to	2.75%	2,793,276	11.68 to	11.69		36,076,240	7.36%	9.05% to	7.07%
2003	1.10% to	2.70%	1,610,041	11.97 to	11.80		19,212,252	6.18%	19.74% to	18.04%	(a) (b)
Nationwide VIT – Federated High Income Bond Fund – Class III
2007	0.80% to	2.80%	3,534,655	10.90 to	11.15		40,885,129	8.09%	2.34% to	0.26%
2006	0.80% to	2.45%	2,697,783	10.65 to	11.19		30,684,739	7.38%	6.54% to	7.90%	(a)
2005	0.95% to	2.35%	1,650,804	10.47 to	10.38		17,226,530	8.47%	4.74% to	3.76%	(a) (b)
Nationwide VIT – Gartmore Emerging Markets Fund – Class I
2007	0.80% to	1.40%	40,673	34.80 to	33.31		1,361,399	0.67%	44.41% to	43.53%
2006	0.80% to	1.40%	52,896	24.10 to	23.21		1,232,735	0.66%	35.63% to	34.81%
2005	0.80% to	1.40%	71,734	17.77 to	17.21		1,239,682	0.59%	31.58% to	30.79%
2004	0.80% to	1.40%	91,659	13.51 to	13.16		1,210,001	0.79%	19.78% to	19.05%
2003	0.80% to	1.40%	157,661	11.28 to	11.05		1,746,289	0.50%	63.94% to	62.95%
Nationwide VIT – Gartmore Emerging Markets Fund – Class II
2007	1.10% to	2.45%	134,775	50.56 to	47.29		6,651,015	0.42%	43.59% to	41.62%
2006	1.10% to	2.45%	171,105	35.22 to	33.39		5,894,605	0.52%	34.82% to	32.99%
2005	1.10% to	2.45%	229,328	26.12 to	25.11		5,880,895	0.39%	30.88% to	29.10%
2004	1.10% to	2.45%	308,910	19.96 to	19.45		6,083,130	0.89%	19.11% to	17.49%
2003	1.10% to	2.70%	289,997	16.76 to	16.52		4,798,777	0.13%	67.55% to	65.18%	(a) (b)
Nationwide VIT – Gartmore Emerging Markets Fund – Class III
2007	0.80% to	1.40%	2,599,261	38.08 to	36.80		96,119,470	0.68%	44.38% to	43.50%
2006	0.80% to	1.40%	2,337,802	26.38 to	25.64		60,183,472	0.78%	35.55% to	34.74%
2005	0.80% to	1.40%	2,370,880	19.46 to	19.03		45,251,879	0.50%	31.60% to	30.80%
2004	0.80% to	1.40%	1,392,714	14.79 to	14.55		20,303,030	1.15%	19.79% to	19.07%
2003	0.80% to	1.40%	991,282	12.34 to	12.22		12,125,928	0.38%	63.90% to	62.91%
Nationwide VIT – Gartmore Emerging Markets Fund – Class VI
2007	0.95% to	2.80%	3,749,821	13.46 to	28.12		109,631,081	0.59%	34.62% to	41.36%	(a)
2006	1.10% to	2.80%	2,839,512	20.83 to	19.89		58,358,811	0.62%	35.06% to	32.74%
2005	1.10% to	2.75%	1,795,459	15.42 to	15.00		27,469,297	0.51%	31.03% to	28.86%
2004	1.10% to	2.75%	690,336	11.77 to	11.64		8,096,434	1.65%	17.71% to	16.41%	(a) (b)
Nationwide VIT – Gartmore Global Utilities Fund – Class II
2007	0.95% to	2.10%	35,923	25.25 to	25.78		952,362	2.10%	18.91% to	17.53%
2006	0.95% to	2.10%	46,958	21.23 to	21.94		1,053,325	2.21%	36.03% to	34.45%
2005	0.95% to	2.10%	54,377	15.61 to	16.32		902,655	1.71%	5.18% to	3.96%
2004	0.95% to	2.10%	67,201	14.84 to	15.70		1,066,556	1.00%	28.33% to	26.84%
2003	1.15% to	2.70%	87,903	12.48 to	12.31		1,092,226	0.43%	24.79% to	23.08%	(a) (b)
Nationwide VIT – Gartmore Global Utilities Fund – Class III
2007	0.80% to	1.40%	549,810	23.63 to	22.83		12,602,303	2.41%	19.42% to	18.70%
2006	0.80% to	1.40%	703,436	19.78 to	19.23		13,573,005	2.45%	36.49% to	35.67%
2005	0.80% to	1.40%	442,364	14.49 to	14.18		6,284,975	2.27%	5.63% to	4.99%
2004	0.80% to	1.40%	578,802	13.72 to	13.50		7,825,622	1.25%	28.91% to	28.13%
2003	0.80% to	1.40%	116,517	10.64 to	10.54		1,228,994	0.62%	23.18% to	22.43%

(Continued)

111

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value			Contract Owners’ Equity		Investment Income Ratio**	Total Return***
Nationwide VIT – Gartmore International Growth Fund – Class I
2007	0.80% to	1.40%	7,935	$  16.11	to	15.42	$	123,047	0.38%	26.12% to	25.36%
2006	0.80% to	1.40%	10,735	12.77	to	12.30		133,086	1.00%	31.90% to	31.11%
2005	0.80% to	1.40%	15,486	9.68	to	9.38		146,183	0.96%	29.17% to	28.39%
2004	0.80% to	1.40%	15,800	7.50	to	7.31		116,027	0.73%	13.28% to	12.60%
2003	0.80% to	1.40%	20,616	6.62	to	6.49		134,284	0.00%	34.54% to	33.73%
Nationwide VIT – Gartmore International Growth Fund – Class III
2007	0.80% to	1.40%	1,528,618	25.50	to	24.63		37,816,487	0.44%	26.13% to	25.36%
2006	0.80% to	1.40%	1,396,070	20.21	to	19.65		27,532,803	1.27%	31.89% to	31.10%
2005	0.80% to	1.40%	847,716	15.33	to	14.99		12,738,956	0.74%	29.14% to	28.36%
2004	0.80% to	1.40%	348,335	11.87	to	11.68		4,073,360	1.00%	13.44% to	12.75%
2003	0.80% to	1.40%	222,505	10.46	to	10.36		2,306,595	0.00%	34.25% to	33.44%
Nationwide VIT – Gartmore Worldwide Leaders Fund – Class III
2007	0.80% to	1.40%	376,901	20.42	to	19.97		7,550,213	0.49%	18.98% to	18.25%
2006	0.80% to	1.40%	384,266	17.17	to	16.89		6,502,021	0.82%	24.81% to	24.06%
2005	0.80% to	1.40%	219,580	13.75	to	13.62		2,992,804	0.44%	18.39% to	17.67%
2004	1.30% to	1.40%	19,645	11.58	to	11.57		227,435	0.00%	15.79% to	15.71%	(a) (b)
Nationwide VIT – Global Financial Services Fund – Class II
2007	0.95% to	2.15%	65,660	17.86	to	20.57		1,389,160	2.84%	-2.35% to	-3.54%
2006	0.95% to	2.30%	85,448	18.29	to	21.20		1,862,421	1.63%	18.95% to	17.33%
2005	0.95% to	2.30%	91,491	15.38	to	18.07		1,683,814	1.68%	9.74% to	8.25%
2004	0.95% to	2.30%	111,302	14.02	to	16.69		1,878,091	1.63%	19.62% to	17.99%
2003	0.95% to	2.70%	67,705	11.72	to	14.01		958,244	0.62%	17.17% to	40.97%	(a) (b)
Nationwide VIT – Global Financial Services Fund – Class III
2007	0.80% to	1.40%	168,520	18.76	to	18.13		3,068,547	3.09%	-1.92% to	-2.51%
2006	0.80% to	1.40%	230,182	19.13	to	18.59		4,294,613	2.27%	19.38% to	18.66%
2005	0.80% to	1.40%	235,707	16.02	to	15.67		3,701,998	1.28%	10.28% to	9.62%
2004	0.80% to	1.40%	401,465	14.53	to	14.29		5,747,991	2.12%	20.16% to	19.43%
2003	0.80% to	1.40%	184,883	12.09	to	11.97		2,215,524	0.56%	40.33% to	39.48%
Nationwide VIT – Global Health Sciences Fund – Class II
2007	0.95% to	2.40%	124,698	13.98	to	16.78		2,178,340	0.01%	11.85% to	10.20%
2006	0.95% to	2.40%	146,024	12.50	to	15.23		2,295,803	0.00%	1.46% to	-0.02%
2005	0.95% to	2.40%	164,699	12.32	to	15.23		2,566,533	0.00%	7.16% to	5.60%
2004	0.95% to	2.40%	219,080	11.50	to	14.42		3,205,101	0.00%	6.54% to	4.98%
2003	0.95% to	2.70%	161,686	10.79	to	13.70		2,231,226	0.00%	7.93% to	37.02%	(a) (b)
Nationwide VIT – Global Health Sciences Fund – Class III
2007	0.80% to	1.40%	476,539	14.84	to	14.34		6,861,700	0.07%	12.32% to	11.63%
2006	0.80% to	1.40%	539,659	13.21	to	12.84		6,954,737	0.00%	1.88% to	1.27%
2005	0.80% to	1.40%	681,589	12.97	to	12.68		8,666,245	0.00%	7.56% to	6.91%
2004	0.80% to	1.40%	753,248	12.06	to	11.86		8,950,781	0.00%	6.98% to	6.33%
2003	0.80% to	1.40%	628,781	11.27	to	11.16		7,021,780	0.00%	35.68% to	34.86%
Nationwide VIT – Global Health Sciences Fund – Class VI
2007	0.95% to	2.60%	1,289,936	12.03	to	11.31		15,179,536	0.06%	11.90% to	10.02%
2006	0.95% to	2.50%	1,150,570	10.75	to	10.31		12,177,962	0.00%	1.45% to	-0.14%
2005	0.95% to	2.75%	981,490	10.59	to	10.28		10,290,290	0.00%	7.21% to	5.27%
2004	0.95% to	2.65%	506,914	9.88	to	9.77		4,990,392	0.00%	-1.18% to	-2.31%	(a) (b)
Nationwide VIT – Global Technology and Communications Fund – Class I
2007	0.80% to	1.40%	89,808	4.00	to	3.83		346,234	0.00%	19.13% to	18.40%
2006	0.80% to	1.40%	134,349	3.36	to	3.23		437,058	0.00%	10.28% to	9.62%
2005	0.80% to	1.40%	206,846	3.05	to	2.95		613,233	0.00%	-1.31% to	-1.91%
2004	0.80% to	1.40%	275,982	3.09	to	3.01		833,304	0.00%	3.48% to	2.85%
2003	0.80% to	1.40%	403,612	2.98	to	2.92		1,183,737	0.00%	53.99% to	53.06%
Nationwide VIT – Global Technology and Communications Fund – Class II
2007	0.95% to	2.45%	77,916	13.74	to	18.83		1,535,827	0.00%	18.85% to	17.04%
2006	0.95% to	2.45%	86,480	11.56	to	16.09		1,441,736	0.00%	9.63% to	7.97%
2005	0.95% to	2.45%	103,102	10.55	to	14.90		1,576,432	0.00%	-1.72% to	-3.20%
2004	0.95% to	2.45%	153,937	10.73	to	15.39		2,408,354	0.00%	3.04% to	1.48%
2003	1.15% to	2.65%	231,676	15.34	to	15.14		3,537,844	0.00%	53.44% to	51.40%	(a) (b)

(Continued)

112

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*	Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**	Total Return***
Nationwide VIT – Global Technology and Communications Fund – Class III
2007	0.80% to 1.40%	430,126	$	14.77 to 14.27	$	6,165,718	0.00%	19.22% to 18.49%
2006	0.80% to 1.40%	503,432		12.38 to 12.04		6,083,287	0.00%	10.20% to   9.53%
2005	0.80% to 1.40%	399,751		11.24 to 10.99		4,406,502	0.00%	-1.31% to  -1.90%
2004	0.80% to 1.40%	575,407		11.39 to 11.20		6,459,815	0.00%	3.44% to   2.82%
2003	0.80% to 1.40%	865,791		11.01 to 10.90		9,446,336	0.00%	53.95% to 53.02%
Nationwide VIT – Global Technology and Communications Fund – Class VI
2007	0.95% to 2.80%	1,169,229		14.01 to 13.07		15,963,363	0.00%	18.76% to 16.53%
2006	0.95% to 2.45%	606,445		11.79 to 11.33		7,020,073	0.00%	10.14% to   8.48%
2005	0.95% to 2.50%	335,200		10.71 to 10.43		3,556,148	0.00%	-1.72% to  -3.25%
2004	0.95% to 2.40%	250,218		10.89 to 10.79		2,713,673	0.00%	8.94% to   7.89%	(a) (b)
Nationwide VIT – Government Bond Fund – Class I
2007	0.80% to 3.25%	42,800,012		18.15 to 10.18		579,531,623	4.58%	6.30% to   3.66%
2006	0.80% to 3.25%	21,636,655		17.07 to   9.82		251,897,848	4.10%	2.52% to  -0.01%
2005	0.80% to 2.95%	11,094,727		16.65 to   9.90		145,003,624	3.61%	2.44% to   0.23%
2004	0.80% to 2.80%	9,699,069		16.26 to   9.90		136,685,517	5.37%	2.44% to    0.37%
2003	0.80% to 2.60%	10,401,281		15.87 to 10.61		160,274,272	3.27%	1.18% to  -0.30%	(b)
Tax qualified
2006	1.30%	1,626,743		46.68		75,942,558	4.10%	2.00%
2005	1.30%	1,939,292		45.77		88,757,078	3.61%	1.92%
2004	1.30%	2,272,676		44.90		102,051,082	5.37%	1.92%
2003	1.30%	2,859,598		44.06		125,987,256	3.27%	0.67%
Non-tax qualified
2006	1.30%	779,383		46.56		36,288,472	4.10%	2.00%
2005	1.30%	967,697		45.65		44,172,372	3.61%	1.92%
2004	1.30%	1,096,169		44.78		49,091,808	5.37%	1.92%
2003	1.30%	1,460,899		43.94		64,193,822	3.27%	0.67%
Nationwide VIT – Growth Fund – Class I
2007	0.80% to 1.40%	3,094,521		16.41 to 18.16		61,757,970	0.17%	18.58% to 17.86%
2006	0.80% to 1.40%	3,637,231		13.84 to 15.41		61,410,149	0.05%	5.32% to   4.69%
2005	0.80% to 1.40%	4,490,233		13.14 to 14.72		72,042,518	0.08%	5.65% to   5.01%
2004	0.80% to 1.40%	5,607,355		12.44 to 14.02		85,306,314	0.30%	7.29% to   6.64%
2003	0.80% to 1.40%	6,721,760		11.59 to 13.14		95,565,258	0.02%	31.68% to 30.88%
Nationwide VIT – International Index Fund – Class VIII
2007	0.80% to 2.60%	994,418		11.83 to 11.48		11,613,924	1.36%	8.51% to   6.53%
2006	0.80% to 2.50%	344,723		10.90 to 10.78		3,735,515	1.44%	9.05% to   7.80%	(a) (b)
Nationwide VIT – International Value Fund – Class II
2007	0.95% to 2.30%	114,548		19.03 to 21.03		2,483,741	1.68%	1.73% to   0.33%
2006	0.95% to 2.30%	138,583		18.71 to 20.96		2,966,966	1.79%	21.24% to 19.60%
2005	0.95% to 2.30%	159,058		15.43 to 17.53		2,822,637	1.12%	10.73% to   9.22%
2004	0.95% to 2.70%	207,842		13.93 to 15.94		3,356,473	3.40%	18.86% to 16.76%
2003	0.95% to 2.70%	77,090		11.75 to 13.56		1,047,743	0.00%	17.48% to 35.57%	(a) (b)
Nationwide VIT – International Value Fund – Class III
2007	0.80% to 1.40%	1,163,407		22.81 to 22.18		25,890,831	2.19%	2.10% to    1.48%
2006	0.80% to 1.40%	1,414,407		22.34 to 21.85		30,988,347	2.04%	21.77% to 21.03%
2005	0.80% to 1.40%	1,317,124		18.35 to 18.06		23,825,534	1.54%	11.16% to 10.49%
2004	0.80% to 1.40%	1,098,371		16.51 to 16.34		17,968,143	2.34%	19.30% to 18.58%
2003	0.80% to 1.40%	237,590		13.74 to 13.69		3,253,297	0.00%	37.43% to 36.88%	(a) (b)
Nationwide VIT – International Value Fund – Class VI
2007	0.95% to 3.25%	17,958,586		15.73 to 14.43		274,210,858	2.13%	1.72% to -0.66%
2006	0.95% to 3.25%	8,623,100		15.46 to 14.53		130,577,252	1.68%	21.25% to 18.44%
2005	0.95% to 2.90%	2,983,147		12.75 to 12.34		37,643,603	1.41%	10.74% to   8.57%
2004	0.95% to 2.65%	975,961		11.51 to 11.38		11,193,338	0.88%	15.15% to13.84%	(a) (b)
Nationwide VIT – Investor Destinations Aggressive Fund – Class II
2007	0.80% to 3.10%	31,376,425		15.96 to 16.85		595,372,007	1.99%	5.11% to   2.66%
2006	0.80% to 3.15%	31,476,825		15.19 to 16.39		574,617,190	2.05%	15.94% to 13.20%
2005	0.80% to 3.15%	28,651,809		13.10 to 14.48		456,283,327	2.09%	7.07% to   4.54%
2004	0.80% to 3.15%	15,370,206		12.24 to 13.85		229,534,791	2.08%	13.11% to 10.44%
2003	0.80% to 3.15%	2,319,152		10.82 to 12.54		29,121,998	0.96%	30.81% to 25.39%	(b)

(Continued)

113

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*	Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**	Total Return***
Nationwide VIT – Investor Destinations Conservative Fund – Class II
2007	0.80% to 2.90%	12,824,884	$	12.51 to 11.19	$	155,324,013	3.57%	4.53% to    2.31%
2006	0.80% to 2.90%	11,627,252		11.96 to 10.94		135,903,498	3.06%	5.32% to    3.09%
2005	0.80% to 2.90%	10,630,963		11.36 to 10.61		119,046,011	2.93%	2.48% to    0.32%
2004	0.80% to 2.85%	8,879,736		11.09 to 10.58		97,796,092	2.75%	3.82% to    1.67%
2003	0.80% to 2.65%	3,354,319		10.68 to 10.64		35,767,690	2.15%	7.04% to    6.37%	(b)
Nationwide VIT – Investor Destinations Moderate Fund – Class II
2007	0.75% to 3.25%	145,018,915		10.15 to 13.62		2,213,097,547	2.80%	1.55% to    2.21%	(a)
2006	0.80% to 3.25%	119,084,540		13.55 to 13.32		1,748,946,215	2.59%	10.46% to    7.74%
2005	0.80% to 3.25%	68,034,438		12.27 to 12.36		912,007,522	2.38%	4.50% to    1.93%
2004	0.80% to 3.10%	39,171,967		11.74 to 12.16		503,658,002	2.41%	8.66% to    6.14%
2003	0.80% to 3.00%	10,453,015		10.80 to 11.47		121,349,850	1.41%	19.09% to 14.66%	(b)
Nationwide VIT – Investor Destinations Moderately Aggressive Fund – Class II
2007	0.80% to 3.25%	100,235,949		15.31 to 15.43		1,754,174,386	2.38%	5.30% to    2.68%
2006	0.80% to 3.25%	84,334,918		14.54 to 15.03		1,411,443,294	2.32%	13.63% to 10.83%
2005	0.80% to 3.25%	54,186,761		12.79 to 13.56		803,417,643	2.25%	6.22% to    3.60%
2004	0.80% to 3.25%	28,932,284		12.05 to 13.09		404,519,632	2.13%	11.20% to    8.45%
2003	0.80% to 2.85%	6,494,549		10.83 to 10.53		78,820,084	1.04%	25.63% to 29.11%	(b)
Nationwide VIT – Investor Destinations Moderately Conservative Fund – Class II
2007	0.80% to 3.00%	37,093,457		13.43 to 12.41		505,146,597	3.22%	5.01% to    2.67%
2006	0.80% to 3.00%	26,410,052		12.79 to 12.09		346,803,038	2.80%	7.56% to    5.18%
2005	0.80% to 3.00%	21,337,805		11.89 to 11.49		262,262,110	2.75%	3.65% to    1.36%
2004	0.80% to 3.00%	14,377,462		11.47 to 11.34		171,579,370	2.61%	6.30% to    3.94%
2003	0.80% to 2.85%	4,202,278		10.79 to 10.41		46,736,320	1.81%	12.79% to 13.27%	(b)
Nationwide VIT – J.P. Morgan Balanced Fund – Class I
2007	0.80% to 1.40%	265,247		12.64 to 12.36		3,289,279	2.30%	3.78% to    3.15%
2006	0.80% to 1.40%	285,299		12.18 to 11.99		3,426,244	2.46%	11.35% to 10.68%
2005	0.80% to 1.40%	230,571		10.94 to 10.83		2,499,509	2.31%	1.72% to    1.11%
2004	1.30% to 1.40%	82,004		10.72 to 10.71		878,643	1.67%	7.17% to 7.10%	(a) (b)
Nationwide VIT – Mid Cap Growth Fund – Class I
2007	0.80% to 1.40%	2,013,233		7.15 to 6.82		13,821,540	0.00%	8.14% to    7.48%
2006	0.80% to 1.40%	2,500,190		6.61 to 6.35		15,951,881	0.00%	9.03% to    8.37%
2005	0.80% to 1.40%	2,707,801		6.06 to 5.86		15,930,090	0.00%	8.87% to    8.21%
2004	0.80% to 1.40%	2,756,609		5.57 to 5.41		14,976,290	0.00%	14.42% to 13.72%
2003	0.80% to 1.40%	3,739,814		4.87 to 4.76		17,845,308	0.00%	39.02% to 38.18%
Nationwide VIT – Mid Cap Growth Fund – Class II
2007	0.95% to 3.25%	16,359,805		15.52 to 16.39		287,785,579	0.00%	7.69% to    5.18%
2006	0.95% to 3.25%	7,591,461		14.41 to 15.58		124,920,647	0.00%	8.61% to    6.09%
2005	0.95% to 2.90%	1,755,225		13.27 to 14.83		26,824,934	0.00%	8.56% to    6.43%
2004	0.95% to 2.80%	1,007,022		12.22 to 13.96		14,330,559	0.00%	14.12% to 11.99%
2003	1.15% to 2.80%	299,970		12.61to 12.46		3,768,515	0.00%	26.05% to 24.65%	(a) (b)
Nationwide VIT – Mid Cap Index Fund – Class I
2007	0.80% to 3.05%	6,776,727		17.07 to 17.51		121,741,631	1.44%	6.69% to    4.26%
2006	0.80% to 2.95%	7,922,124		16.00 to 16.86		132,450,412	1.14%	9.01% to    6.66%
2005	0.80% to 3.00%	9,202,373		14.67 to 15.79		140,639,610	1.01%	11.20% to    8.75%
2004	0.80% to 3.00%	9,133,807		13.20 to 14.52		124,396,672	0.54%	14.81% to 12.26%
2003	0.80% to 2.80%	8,099,016		11.49 to 12.95		93,067,272	0.43%	33.57% to 29.50%	(b)
Nationwide VIT – Money Market Fund – Class I
2007	0.80% to 3.25%	46,091,872		14.17 to 9.69		640,751,455	4.69%	3.95% to    1.37%
2006	0.80% to 3.25%	30,582,760		13.64 to 9.56		454,065,260	4.85%	3.70% to    1.14%
2005	0.80% to 2.90%	25,994,392		13.15 to 9.55		403,550,772	2.81%	1.85% to  -0.30%
2004	0.80% to 2.85%	24,692,825		12.91to 9.59		402,897,044	0.83%	0.00% to  -2.06%
2003	0.80% to 2.45%	31,545,544		12.91 to 9.83		530,145,947	0.67%	-0.18% to  -1.71%	(b)
Nationwide VIT – Multi-Manager Small Cap Growth Fund – Class I
2007	0.80% to 1.40%	1,333,156		8.47 to 8.08		10,842,638	0.00%	8.87% to    8.21%
2006	0.80% to 1.40%	1,582,686		7.78 to 7.47		11,881,738	0.00%	2.38% to    1.77%
2005	0.80% to 1.40%	2,005,492		7.60 to 7.34		14,778,743	0.00%	7.23% to    6.58%
2004	0.80% to 1.40%	2,492,775		7.08 to 6.89		17,218,219	0.00%	12.51% to 11.83%
2003	0.80% to 1.40%	2,968,907		6.30 to 6.16		18,323,132	0.00%	33.19% to 32.39%

(Continued)

114

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*	Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**	Total Return***
Nationwide VIT – Multi-Manager Small Cap Growth Fund – Class II
2007	0.95% to 2.80%	1,534,096	$	10.55 to 15.18	$	26,997,038	0.00%	5.55% to    6.42%	(a)
2006	1.10% to 2.50%	874,697		16.77 to 15.87		14,347,686	0.00%	1.86% to    0.42%
2005	1.10% to 2.50%	833,849		16.47 to 15.81		13,450,257	0.00%	6.55% to    5.05%
2004	1.10% to 2.50%	638,942		15.45 to 15.05		9,662,816	0.00%	11.92% to 10.34%
2003	1.10% to 2.45%	253,671		13.81 to 13.64		3,438,415	0.00%	38.07% to 36.42%	(a) (b)
Nationwide VIT – Multi-Manager Small Cap Value Fund – Class I
2007	0.80% to 1.40%	3,462,637		21.90 to 20.65		72,051,759	1.12%	-7.64% to  -8.21%
2006	0.80% to 1.40%	4,662,412		23.71 to 22.50		105,594,388	0.43%	16.36% to 15.66%
2005	0.80% to 1.40%	5,997,704		20.38 to 19.45		117,326,190	0.06%	2.25% to    1.63%
2004	0.80% to 1.40%	7,841,197		19.93 to 19.14		150,777,246	0.00%	16.36% to 15.66%
2003	0.80% to 1.40%	9,693,103		17.13 to 16.55		160,991,883	0.00%	55.60% to 54.66%
Nationwide VIT – Multi-Manager Small Cap Value Fund – Class II
2007	0.95% to 2.70%	1,429,150		14.60 to 19.38		29,121,568	0.90%	-8.12% to  -9.75%
2006	0.95% to 2.70%	1,931,451		15.89 to 21.48		43,101,602	0.22%	15.99% to 13.94%
2005	0.95% to 2.50%	1,711,970		13.70 to 18.96		33,130,471	0.00%	1.81% to    0.22%
2004	0.95% to 2.70%	1,569,325		13.45 to 18.85		30,077,570	0.00%	15.89% to 13.84%
2003	0.95% to 2.70%	573,102		11.61to16.55		9,519,702	0.00%	16.09% to 65.55%	(a) (b)
Nationwide VIT – Multi-Manager Small Company Fund – Class I
2007	0.80% to 1.40%	4,226,617		39.37 to 36.59		156,048,695	0.09%	1.31% to    0.69%
2006	0.80% to 1.40%	5,162,695		38.86 to 36.34		189,121,006	0.10%	11.14% to 10.47%
2005	0.80% to 1.40%	6,249,268		34.96 to 32.89		206,998,058	0.00%	11.42% to 10.75%
2004	0.80% to 1.40%	7,419,392		31.38 to 29.70		221,665,394	0.00%	18.07% to 17.36%
2003	0.80% to 1.40%	8,866,029		26.57 to 25.31		225,469,321	0.00%	39.89% to 39.04%
Nationwide VIT – Multi-Manager Small Company Fund – Class II
2007	0.95% to 3.25%	4,806,056		16.16 to 17.57		99,556,181	0.00%	0.92% to  -1.44%
2006	0.95% to 3.25%	4,583,575		16.02 to 17.83		94,540,917	0.06%	10.69% to    8.13%
2005	0.95% to 2.90%	3,282,029		14.47 to 16.65		61,689,901	0.00%	10.95% to    8.77%
2004	0.95% to 2.65%	2,079,601		13.04 to 16.79		35,465,182	0.00%	17.66% to 15.64%
2003	0.95% to 2.70%	652,337		11.08 to 14.51		9,493,737	0.00%	10.84% to 45.11%	(a) (b)
Nationwide VIT – Nationwide Fund – Class I
2007	0.80% to 1.40%	4,753,992		25.03 to 28.38		292,472,857	1.05%	7.31% to    6.66%
2006	0.80% to 1.40%	3,758,145		23.33 to 26.61		99,304,252	1.04%	12.72% to 12.04%
2005	0.80% to 1.40%	4,977,888		20.70 to 23.75		117,501,938	0.87%	6.58% to    5.94%
2004	0.80% to 1.40%	6,455,251		19.42 to 22.41		143,936,000	1.22%	8.87% to    8.22%
2003	0.80% to 1.40%	8,257,174		17.84 to 20.71		170,241,418	0.54%	26.49% to 25.73%
Tax qualified
2006	1.30%	1,402,652		109.59		153,719,563	1.04%	12.15%
2005	1.30%	1,654,420		97.71		161,661,582	0.87%	6.05%
2004	1.30%	1,922,412		92.14		177,133,737	1.22%	8.32%
2003	1.30%	2,184,289		85.06		185,796,420	0.54%	25.86%
Non-tax qualified
2006	1.30%	720,281		106.77		76,904,383	1.04%	12.15%
2005	1.30%	839,281		95.20		79,898,458	0.87%	6.05%
2004	1.30%	986,311		89.77		88,539,823	1.22%	8.32%
2003	1.30%	1,167,236		82.87		96,728,819	0.54%	25.86%
Nationwide VIT – Nationwide Fund – Class II
2007	0.95% to 3.25%	23,169,599		10.10 to 14.95		404,959,033	0.93%	1.03% to 4.37%	(a)
2006	1.10% to 3.25%	11,257,455		16.96 to 14.32		185,406,908	0.96%	12.16% to    9.73%
2005	1.10% to 2.95%	1,503,114		15.12 to 13.16		22,317,067	0.68%	5.87% to    3.89%
2004	1.10% to 2.95%	618,825		14.29 to 12.67		8,749,904	1.25%	8.33% to    6.30%
2003	1.15% to 2.60%	241,206		13.18 to 13.01		3,168,470	0.12%	31.81% to 30.12%	(a) (b)
Nationwide VIT – Nationwide Leaders Fund – Class III
2007	0.80% to 1.40%	397,523		17.20 to 16.62		6,641,009	1.16%	10.66% to    9.99%
2006	0.80% to 1.40%	416,108		15.55 to 15.11		6,311,879	0.74%	15.20% to 14.50%
2005	0.80% to 1.40%	335,241		13.49 to 13.20		4,438,380	1.75%	9.42% to    8.76%
2004	0.80% to 1.40%	109,158		12.33 to 12.13		1,327,655	0.41%	17.82% to 17.11%
2003	0.80% to 1.40%	112,472		10.47 to 10.36		1,167,054	0.19%	24.59% to 23.84%

(Continued)

115

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value				Contract Owners’ Equity		Investment Income Ratio**	Total Return***
Nationwide VIT – U.S. Growth Leaders Fund – Class II
2007	0.95% to	2.95%	1,094,930	$	11.22	to	17.70	$	23,231,890	0.00%	12.24% to	18.50%	(a)
2006	1.10% to	2.95%	1,117,672		18.07	to	14.94		19,776,812	0.17%	-1.60% to	-3.43%
2005	1.10% to	2.95%	1,053,974		18.36	to	15.47		19,056,867	0.00%	10.47% to	8.41%
2004	1.10% to	2.95%	643,867		16.62	to	14.27		10,597,692	0.00%	10.87% to	8.79%
2003	1.10% to	2.50%	275,354		14.99	to	14.81		4,108,083	0.00%	49.94% to	48.08%	(a) (b)
Nationwide VIT – U.S. Growth Leaders Fund – Class III
2007	0.80% to	1.40%	329,074		18.46	to	17.84		5,894,162	0.00%	21.45% to	20.71%
2006	0.80% to	1.40%	454,175		15.20	to	14.78		6,733,083	0.25%	-1.08% to	-1.68%
2005	0.80% to	1.40%	651,383		15.37	to	15.03		9,813,069	0.00%	11.10% to	10.43%
2004	0.80% to	1.40%	652,165		13.83	to	13.61		8,890,581	0.00%	11.55% to	10.87%
2003	0.80% to	1.40%	994,663		12.40	to	12.28		12,223,231	0.00%	51.18% to	50.26%
Nationwide VIT – Van Kampen Comstock Value Fund – Class II
2007	0.80% to	3.25%	18,188,564		12.93	to	14.86		315,762,751	1.56%	-3.39% to	-5.79%
2006	0.80% to	3.25%	11,215,121		13.38	to	15.77		203,267,045	1.51%	14.64% to	11.81%
2005	0.80% to	3.00%	3,772,570		11.67	to	14.20		60,363,959	1.31%	3.12% to	0.84%
2004	0.80% to	3.00%	2,181,509		11.32	to	14.09		34,193,585	1.18%	13.17% to	13.57%	(a)
2003	1.10% to	2.50%	447,441		13.68	to	13.51		6,093,942	0.77%	36.80% to	35.10%	(a) (b)
Nationwide VIT – Van Kampen Multi Sector Bond Fund – Class I
2007	0.80% to	2.95%	5,127,598		14.75	to	11.04		65,624,015	3.96%	3.78% to	1.52%
2006	0.80% to	2.70%	4,491,128		14.21	to	11.36		56,418,087	4.15%	4.00% to	2.02%
2005	0.80% to	2.35%	4,431,813		13.67	to	11.25		54,176,221	4.11%	1.36% to	-0.21%
2004	0.80% to	2.35%	3,294,635		13.48	to	11.28		40,671,999	5.14%	5.68% to	4.03%
2003	0.80% to	2.25%	2,474,699		12.76	to	10.85		29,929,422	5.67%	11.22% to	8.50%	(b)
Neuberger Berman AMT – Fasciano Portfolio – S Class Shares
2007	0.80% to	2.80%	392,938		9.74	to	13.45		6,032,559	0.00%	-0.29% to	-2.32%
2006	0.80% to	2.50%	399,331		9.77	to	15.09		6,218,632	0.00%	-2.34% to	2.63%	(a)
2005	0.95% to	2.50%	361,496		12.43	to	14.71		5,431,443	0.00%	1.92% to	0.33%
2004	1.05% to	2.50%	257,470		12.18	to	14.66		3,819,533	0.00%	10.70% to	9.08%
2003	1.15% to	2.70%	102,949		13.60	to	13.41		1,391,900	0.00%	36.01% to	34.14%	(a) (b)
Neuberger Berman AMT – Growth Portfolio – Class I
2007	0.80% to	1.40%	2,896,657		22.83	to	26.15		143,154,846	0.00%	21.71% to	20.97%
2006	0.80% to	1.40%	3,507,840		18.76	to	21.62		141,328,488	0.00%	13.16% to	12.48%
2005	0.80% to	1.40%	4,407,773		16.58	to	19.22		155,259,354	0.00%	12.59% to	11.91%
2004	0.80% to	1.40%	5,418,656		14.72	to	17.18		167,323,055	0.00%	15.67% to	14.97%
2003	0.80% to	1.40%	6,552,886		12.73	to	14.94		172,620,548	0.00%	30.35% to	29.56%
Neuberger Berman AMT – Guardian Portfolio – I Class Shares
2007	0.80% to	1.40%	1,105,261		14.69	to	13.86		15,420,332	0.26%	6.52% to	5.88%
2006	0.80% to	1.40%	1,399,614		13.79	to	13.09		18,425,578	0.61%	12.47% to	11.79%
2005	0.80% to	1.40%	1,777,747		12.26	to	11.71		20,912,861	0.14%	7.53% to	6.88%
2004	0.80% to	1.40%	2,342,770		11.40	to	10.95		25,763,450	0.11%	14.89% to	14.19%
2003	0.80% to	1.40%	2,668,163		9.93	to	9.59		25,677,371	0.81%	30.71% to	29.92%
Neuberger Berman AMT – International Portfolio – Class S
2007	0.80% to	3.25%	20,563,376		10.64	to	13.71		293,656,493	2.14%	2.38% to	-0.16%
2006	0.80% to	3.25%	10,936,799		10.39	to	13.73		153,950,501	0.34%	3.93% to	19.45%	(a)
2005	1.10% to	2.90%	816,611		11.66	to	11.52		9,478,809	0.19%	16.64% to	15.23%	(a) (b)
Neuberger Berman AMT – Mid-Cap Growth Portfolio – Class S
2007	0.95% to	2.80%	507,184		18.83	to	20.39		10,958,939	0.00%	21.03% to	18.76%
2006	0.95% to	2.80%	502,810		15.56	to	17.17		9,020,221	0.00%	13.39% to	11.27%
2005	0.95% to	2.80%	497,419		13.72	to	15.43		7,966,901	0.00%	12.35% to	10.26%
2004	0.95% to	2.80%	543,076		12.22	to	13.99		7,797,293	0.00%	14.93% to	12.79%
2003	1.15% to	2.80%	425,358		12.62	to	12.41		5,345,674	0.00%	26.19% to	24.08%
Neuberger Berman AMT – Partners Portfolio – Class I
2007	0.80% to	1.40%	4,821,251		31.57	to	37.41		181,803,724	0.61%	8.46% to	7.80%
2006	0.80% to	1.40%	5,867,088		29.10	to	34.71		205,069,108	0.68%	11.35% to	10.67%
2005	0.80% to	1.40%	7,134,701		26.14	to	31.36		225,087,003	0.95%	17.10% to	16.40%
2004	0.80% to	1.40%	7,656,207		22.32	to	26.94		207,292,280	0.01%	18.02% to	17.31%
2003	0.80% to	1.40%	9,238,599		18.91	to	22.97		213,058,281	0.00%	34.01% to	33.20%

(Continued)

116

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*	Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**	Total     Return***
Neuberger Berman AMT – Regency Portfolio – Class S
2007	0.80% to 2.95%	1,309,013	$	10.44 to 12.31	$	16,737,536	0.38%	2.22% to   0.00%
2006	0.80% to 2.55%	1,440,361		10.21 to 12.39		18,134,505	0.33%	2.14% to   8.11%	(a)
2005	1.10% to 2.70%	345,932		11.58 to 11.45		3,990,761	0.00%	15.77% to 14.53%	(a) (b)
Neuberger Berman AMT – Socially Responsive Portfolio Class I
2007	0.80% to 3.25%	29,683,131		14.45 to 15.71		500,470,234	0.10%	6.75% to   4.10%
2006	0.80% to 3.25%	14,567,602		13.54 to 15.09		232,049,667	0.09%	12.80% to 10.02%
2005	0.80% to 3.00%	2,318,131		12.00 to 13.81		33,095,968	0.00%	6.00% to   3.66%
2004	0.95% to 3.00%	851,027		12.45 to 13.32		11,561,669	0.00%	12.20% to   9.88%
2003	1.10% to 2.15%	87,804		12.28 to 12.20		1,075,366	0.00%	22.84% to 21.97%	(a) (b)
Oppenheimer VAF – Balanced Fund – Non-Service Shares
2007	0.80% to 1.40%	3,793,326		24.27 to 25.77		119,039,885	2.68%	2.95% to   2.33%
2006	0.80% to 1.40%	4,523,880		23.58 to 25.18		137,769,586	2.17%	10.26% to   9.59%
2005	0.80% to 1.40%	5,647,775		21.38 to 22.98		155,150,510	1.80%	3.06% to   2.44%
2004	0.80% to 1.40%	6,601,220		20.75 to 22.43		175,416,139	1.04%	9.22% to   8.56%
2003	0.80% to 1.40%	7,605,940		19.00 to 20.66		184,623,097	2.85%	23.96% to 23.21%
Oppenheimer VAF – Capital Appreciation Fund – Service Class
2007	0.95% to 2.95%	3,981,882		14.42 to 14.82		69,363,812	0.01%	12.77% to 10.48%
2006	0.95% to 2.95%	4,129,863		12.79 to 13.41		64,078,686	0.19%	6.66% to   4.51%
2005	0.95% to 2.90%	4,173,108		11.99 to 12.85		61,055,416	0.66%	3.87% to   1.83%
2004	0.95% to 2.75%	3,161,586		11.54 to 12.65		44,803,436	0.18%	5.60% to   3.68%
2003	1.10% to 2.70%	1,061,170		13.70 to 13.51		14,365,108	0.00%	37.02% to 35.08%	(a) (b)
Oppenheimer VAF – Capital Appreciation Fund – Non-Service Shares
2007	0.80% to 1.40%	4,805,480		19.60 to 18.39		89,129,237	0.24%	13.23% to 12.54%
2006	0.80% to 1.40%	6,037,158		17.31 to 16.34		99,391,010	0.39%	7.09% to   6.44%
2005	0.80% to 1.40%	7,865,933		16.16 to 15.36		121,515,526	0.95%	4.26% to   3.63%
2004	0.80% to 1.40%	10,200,109		15.50 to 14.82		151,901,981	0.31%	6.08% to   5.44%
2003	0.80% to 1.40%	11,344,613		14.62 to 14.05		160,093,105	0.40%	29.90% to 29.11%
Oppenheimer VAF – Core Bond Fund – Non-Service Shares
2007	0.80% to 1.40%	4,466,808		17.82 to 18.09		102,125,225	5.26%	3.55% to   2.92%
2006	0.80% to 1.40%	5,265,751		17.21 to 17.57		115,936,276	5.40%	4.44% to   3.81%
2005	0.80% to 1.40%	6,433,177		16.48 to 16.93		135,323,164	5.43%	1.77% to   1.15%
2004	0.80% to 1.40%	8,037,160		16.19 to 16.74		165,175,386	4.84%	4.65% to   4.02%
2003	0.80% to 1.40%	10,449,202		15.47 to 16.09		203,238,653	6.01%	5.93% to   5.28%
Oppenheimer VAF – Global Securities Fund – Class 3
2007	0.80% to 1.40%	4,898,499		23.58 to 22.92		112,720,550	1.39%	5.48% to   4.84%
2006	0.80% to 1.40%	5,524,646		22.35 to 21.86		121,147,673	0.98%	16.75% to 16.05%
2005	0.80% to 1.40%	5,308,749		19.15 to 18.84		100,226,186	0.96%	13.43% to 12.74%
2004	0.80% to 1.40%	4,802,654		16.88 to 16.71		80,353,321	1.07%	18.24% to 17.53%
2003	0.80% to 1.40%	3,077,238		14.28 to 14.22		43,773,740	0.00%	42.77% to 42.19%	(a) (b)
Oppenheimer VAF – Global Securities Fund – Class 4
2007	0.95% to 2.70%	6,661,852		15.96 to 14.96		104,330,390	1.12%	5.05% to   3.18%
2006	0.95% to 2.70%	6,304,392		15.20 to 14.50		94,470,011	0.85%	16.29% to 14.24%
2005	0.95% to 2.50%	5,674,152		13.07 to 12.73		73,470,008	0.64%	12.97% to 11.20%
2004	0.95% to 2.70%	2,505,064		11.57 to 11.43		28,879,946	0.00%	15.69% to 14.33%	(a) (b)
Oppenheimer VAF – Global Securities Fund – Non-Service Shares
2007	0.80% to 1.40%	5,756,123		41.92 to 40.49		248,042,653	1.41%	5.46% to   4.82%
2006	0.80% to 1.40%	7,165,665		39.75 to 38.62		294,029,956	1.05%	16.75% to 16.05%
2005	0.80% to 1.40%	8,956,758		34.04 to 33.28		315,862,240	1.04%	13.40% to 12.71%
2004	0.80% to 1.40%	11,400,256		30.02 to 29.53		355,783,572	1.28%	18.21% to 17.50%
2003	0.80% to 1.40%	14,615,943		25.40 to 25.13		387,057,516	0.78%	41.88% to 41.02%
Oppenheimer VAF – Global Securities Fund – Service Class
2007	0.95% to 2.30%	862,593		19.20 to 23.12		20,585,407	1.22%	5.07% to   3.63%
2006	0.95% to 2.30%	967,988		18.27 to 22.31		22,124,575	0.88%	16.25% to 14.67%
2005	0.95% to 2.30%	1,118,144		15.72 to 19.46		22,094,897	0.85%	12.98% to 11.44%
2004	0.95% to 2.30%	1,316,404		13.91 to 17.46		23,100,094	1.49%	17.75% to 16.15%
2003	1.10% to 2.30%	1,143,121		15.19 to 15.03		17,208,692	0.00%	51.92% to 50.31%	(a) (b)
Oppenheimer VAF – High Income Fund – Class 3
2007	0.80% to 1.40%	48,923		9.61 to   9.57		468,403	0.00%	-3.91% to   4.30%	(a) (b)

(Continued)

117

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*	Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**	Total     Return***
Oppenheimer VAF – High Income Fund – Class 4
2007	0.95% to 2.75%	991,751	$	9.59 to   9.47	$	9,472,520	0.00%	-4.12% to  -5.29%	(a) (b)
Oppenheimer VAF – High Income Fund – Non-Service Shares
2007	0.80% to 1.40%	49,246		10.46 to 10.35		510,531	7.99%	-0.91% to  -1.51%
2006	1.30% to 1.40%	87,967		10.52 to 10.51		924,954	0.00%	5.16% to   5.09%	(a) (b)
Oppenheimer VAF – High Income Fund – Service Class
2007	0.95% to 2.70%	1,877,575		12.44 to 12.94		25,692,805	8.06%	-1.42% to  -3.17%
2006	0.95% to 2.75%	3,180,409		12.62 to 12.22		44,449,263	7.17%	8.19% to   6.23%
2005	0.95% to 2.45%	3,038,153		11.66 to 12.67		39,502,363	5.82%	1.04% to  -0.49%
2004	0.95% to 2.35%	2,601,130		11.54 to 13.18		33,693,872	4.57%	7.70% to   6.24%
2003	0.95% to 2.70%	1,175,216		10.72 to 11.97		14,186,550	0.00%	7.17% to 19.74%	(a) (b)
Oppenheimer VAF – Main Street Small Cap Fund® – Non-Service Shares
2007	0.80% to 1.40%	418,752		9.84 to   9.74		4,084,325	0.29%	-2.00% to  -2.60%
2006	0.80% to 1.40%	227,665		10.04 to 10.00		2,277,965	0.00%	0.41% to   0.01%	(a) (b)
Oppenheimer VAF – Main Street Small Cap Fund® – Service Class
2007	0.95% to 3.25%	6,050,092		16.03 to 17.54		125,648,459	0.13%	-2.33% to  -4.61%
2006	0.95% to 3.25%	3,305,000		16.41 to 18.39		70,852,158	0.01%	13.57% to 10.94%
2005	0.95% to 2.90%	1,105,896		14.45 to 16.74		21,104,247	0.00%	8.68% to   6.54%
2004	0.95% to 2.70%	731,026		13.29 to 17.34		12,914,027	0.00%	18.05% to 15.96%
2003	0.95% to 2.65%	272,097		11.26 to 14.96		4,089,001	0.00%	12.62% to 49.59%	(a) (b)
Oppenheimer VAF – Main Street® – Non-Service Shares
2007	0.80% to 1.40%	2,487,109		10.97 to 10.47		26,194,088	1.03%	3.58% to   2.95%
2006	0.80% to 1.40%	2,841,846		10.59 to 10.17		29,040,677	1.13%	14.11% to 13.42%
2005	0.80% to 1.40%	3,231,392		9.28 to   8.96		29,087,134	1.38%	5.13% to   4.50%
2004	0.80% to 1.40%	3,830,214		8.83 to   8.58		32,960,291	0.87%	8.58% to   7.93%
2003	0.80% to 1.40%	4,118,904		8.13 to   7.95		32,811,064	0.85%	25.71% to 24.95%
Oppenheimer VAF – Main Street® – Service Class
2007	0.95% to 3.25%	24,014,369		14.72 to 14.44		402,804,694	0.63%	3.16% to   0.75%
2006	0.95% to 3.25%	14,409,505		14.27 to 14.33		236,003,634	0.48%	13.67% to 11.04%
2005	0.95% to 2.95%	3,831,295		12.56 to 13.01		55,729,762	0.95%	4.74% to   2.63%
2004	0.95% to 2.85%	2,371,195		11.99 to 12.70		33,173,754	0.49%	8.11% to   6.04%
2003	1.10% to 2.80%	783,827		13.16 to 11.98		10,229,287	0.00%	31.60% to 19.83%	(a) (b)
Oppenheimer VAF – Mid Cap Fund – Non-Service Shares
2007	0.80% to 1.40%	2,576,050		6.75 to   6.45		16,720,309	0.00%	5.48% to   4.84%
2006	0.80% to 1.40%	3,147,364		6.40 to   6.15		19,465,941	0.00%	2.13% to   1.52%
2005	0.80% to 1.40%	4,765,383		6.27 to   6.06		28,985,432	0.00%	11.43% to 10.76%
2004	0.80% to 1.40%	5,103,889		5.63 to   5.47		28,008,620	0.00%	18.82% to 18.10%
2003	0.80% to1.40%	4,845,750		4.74 to   4.63		22,499,732	0.00%	24.59% to 23.83%
Pioneer Small Cap Value II VCT Portfolio – Class I
2005	0.95% to 1.05%	80,124		15.46 to 15.43		1,237,644	0.48%	13.86% to 13.74%
2004	0.95% to 1.05%	38,238		13.58 to 13.56		519,026	0.00%	21.15% to 21.02%
2003	0.95%	2,627		11.21		29,448	0.60%	12.10%	(a) (b)
Pioneer VCT – Pioneer Small Cap Value Portfolio – Class I Shares
2007	0.95% to 1.05%	117,897		9.96 to   9.95		1,173,591	0.73%	-7.85% to  -7.94%
2006	0.95% to 1.05%	124,148		10.81 to 10.80		1,341,708	0.26%	8.10% to   8.04%	(a) (b)
Putnam VT – Growth and Income Fund – IB Shares
2007	1.05% to 2.80%	468,881		13.69 to 13.86		6,876,101	1.36%	-7.03% to  -8.68%
2006	1.05% to 2.80%	551,603		14.73 to 15.18		8,748,454	1.52%	14.70% to 12.67%
2005	0.95% to 2.80%	644,011		12.87 to 13.47		8,937,063	1.64%	4.23% to   2.29%
2004	1.05% to 2.80%	491,760		12.33 to 13.17		6,602,053	0.90%	9.94% to   8.00%
2003	1.15% to 2.50%	131,535		12.33 to 12.22		1,615,235	0.00%	23.30% to 22.17%	(a) (b)
Putnam VT – International Equity Fund – IB Shares
2007	1.15% to 2.40%	71,037		21.88 to 20.62		1,525,012	2.96%	7.11% to   5.75%
2006	1.15% to 2.40%	87,538		20.43 to 19.50		1,761,143	0.61%	26.25% to 24.66%
2005	1.15% to 2.65%	92,906		16.18 to 15.53		1,485,977	1.49%	10.91% to   9.23%
2004	1.15% to 2.65%	126,817		14.59 to 14.22		1,836,698	2.11%	14.86% to 13.12%
2003	0.95% to 2.40%	186,001		11.65 to 12.59		2,324,072	0.00%	16.55% to 25.93%	(a) (b)

(Continued)

118

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*		Units	Unit Fair Value				Contract Owners’ Equity		Investment Income Ratio**	Total Return***
Putnam VT – Voyager Fund – IB Shares
2007	1.15% to	2.80%	168,443	$	13.87	to	12.82	$	2,271,117	0.00%	4.30% to	2.55%
2006	0.95% to	2.80%	213,216		12.21	to	12.50		2,766,251	0.10%	4.44% to	2.49%
2005	0.95% to	2.80%	276,236		11.69	to	12.20		3,456,648	0.71%	4.69% to	2.74%
2004	1.10% to	2.80%	261,001		12.22	to	11.87		3,144,631	0.17%	3.88% to	2.09%
2003	1.15% to	2.80%	101,667		11.76	to	11.63		1,179,509	0.00%	17.63% to	16.31%	(a) (b)
Strong Variable Insurance Funds, Inc. – Strong International Stock Fund II
2003	1.30%		2		1.04				2	2.56%	-81.09%
T. Rowe Price Blue Chip Growth Portfolio – II
2007	0.80% to	3.25%	10,055,319		11.81	to	12.74		133,588,581	0.14%	11.58% to	8.81%
2006	0.80% to	2.90%	1,860,568		10.59	to	11.78		22,408,234	0.29%	5.86% to	6.17%	(a)
2005	1.10% to	2.90%	596,546		11.23	to	11.10		6,676,122	0.19%	12.32% to	10.96%	(a) (b)
T. Rowe Price Equity Income Portfolio – II
2007	0.80% to	2.95%	6,128,523		11.28	to	12.01		76,349,143	1.66%	2.20% to	-0.03%
2006	0.80% to	2.95%	4,412,317		11.04	to	12.01		54,220,730	1.32%	10.35% to	15.16%	(a)
2005	1.10% to	2.80%	1,288,795		10.56	to	10.44		13,568,484	1.31%	5.59% to	4.39%	(a) (b)
T. Rowe Price Limited Term Bond Portfolio – Class II
2007	0.80% to	2.90%	2,984,605		10.74	to	10.25		31,585,239	3.11%	4.38% to	2.16%
2006	1.10% to	2.80%	897,335		10.34	to	10.05		9,206,800	3.73%	2.88% to	1.12%
2005	1.10% to	2.70%	297,273		10.05	to	9.95		2,977,178	2.51%	0.54% to	-0.54%	(a) (b)
The Dreyfus Socially Responsible Growth Fund, Inc. – Initial Shares
2007	0.80% to	1.40%	2,887,153		19.64	to	23.79		72,290,938	0.55%	6.92% to	6.27%
2006	0.80% to	1.40%	3,504,269		18.37	to	22.39		82,432,140	0.11%	8.33% to	7.68%
2005	0.80% to	1.40%	4,359,987		16.95	to	20.79		95,023,542	0.00%	2.79% to	2.17%
2004	0.80% to	1.40%	5,445,879		16.49	to	20.35		115,826,541	0.36%	5.36% to	4.72%
2003	0.80% to	1.40%	6,701,628		15.66	to	19.43		135,576,829	0.11%	25.00% to	24.24%
Turner GVIT Growth Focus Fund – Class I
2003	0.80% to	1.40%	366,483		3.25	to	3.19		1,171,318	0.00%	49.76% to	48.85%
Turner GVIT Growth Focus Fund – Class III
2003	0.80% to	1.40%	222,768		11.22	to	11.10		2,475,993	0.00%	49.27% to	48.37%
Van Eck Worldwide Insurance Trust – Bond Fund – Class R1
2007	0.80% to	1.40%	731,903		12.42	to	12.15		8,910,518	5.57%	8.94% to	8.27%
2006	0.80% to	1.40%	690,934		11.40	to	11.22		7,763,189	7.87%	5.55% to	4.91%
2005	0.80% to	1.40%	653,908		10.80	to	10.69		6,998,382	6.56%	-3.89% to	-4.47%
2004	0.80% to	1.40%	494,491		11.24	to	11.19		5,536,020	0.00%	12.37% to	11.92%	(a) (b)
Van Eck Worldwide Insurance Trust – Bond Fund – Initial Class
2007	0.80% to	1.40%	889,847		17.22	to	18.16		19,097,162	6.47%	8.83% to	8.17%
2006	0.80% to	1.40%	1,107,173		15.82	to	16.79		21,961,040	8.79%	5.63% to	4.99%
2005	0.80% to	1.40%	1,440,459		14.98	to	15.99		26,984,368	7.64%	-3.81% to	-4.39%
2004	0.80% to	1.40%	1,831,299		15.57	to	16.72		35,793,497	9.55%	8.28% to	7.62%
2003	0.80% to	1.40%	2,862,991		14.38	to	15.54		51,489,785	2.03%	17.22% to	16.51%
Van Eck Worldwide Insurance Trust – Emerging Markets Fund – Class R1
2007	0.80% to	1.40%	1,152,258		31.28	to	30.60		35,362,793	0.40%	36.46% to	35.63%
2006	0.80% to	1.40%	1,106,434		22.92	to	22.56		25,013,200	0.53%	38.42% to	37.59%
2005	0.80% to	1.40%	877,819		16.56	to	16.40		14,412,087	0.59%	30.81% to	30.02%
2004	0.80% to	1.40%	513,201		12.66	to	12.61		6,474,361	0.00%	26.61% to	26.10%	(a) (b)
Van Eck Worldwide Insurance Trust – Emerging Markets Fund – Initial Class
2007	0.80% to	1.40%	1,599,935		29.33	to	27.43		44,248,455	0.46%	36.51% to	35.68%
2006	0.80% to	1.40%	2,079,717		21.49	to	20.22		42,350,828	0.63%	38.38% to	37.55%
2005	0.80% to	1.40%	2,663,102		15.53	to	14.70		39,392,769	0.84%	30.94% to	30.15%
2004	0.80% to	1.40%	3,491,296		11.86	to	11.29		39,648,217	0.64%	24.88% to	24.13%
2003	0.80% to	1.40%	5,585,517		9.50	to	9.01		51,038,448	0.10%	52.96% to	52.03%
Van Eck Worldwide Insurance Trust – Hard Assets Fund – Class R1
2007	0.80% to	1.40%	1,400,348		33.53	to	32.79		46,055,901	0.11%	44.16% to	43.28%
2006	0.80% to	1.40%	1,470,219		23.26	to	22.89		33,718,368	0.07%	23.54% to	22.80%
2005	0.80% to	1.40%	1,551,985		18.83	to	18.64		28,960,958	0.19%	50.41% to	49.50%
2004	0.80% to	1.40%	746,021		12.52	to	12.47		9,304,789	0.00%	25.17% to	24.67%	(a) (b)

(Continued)

119

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*	Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**	Total Return***
Van Eck Worldwide Insurance Trust – Hard Assets Fund – Initial Class
2007	0.80% to 1.40%	1,118,247	$	46.61 to 44.87	$	58,352,118	0.12%	44.19% to 43.31%
2006	0.80% to 1.40%	1,340,984		32.32 to 31.31		48,678,714	0.07%	23.50% to 22.75%
2005	0.80% to 1.40%	1,699,058		26.17 to 25.51		49,998,755	0.35%	50.46% to 49.56%
2004	0.80% to 1.40%	2,157,026		17.39 to 17.05		42,204,825	0.43%	23.24% to 22.49%
2003	0.80% to 1.40%	3,205,129		14.14 to 13.95		50,839,940	0.41%	43.92% to 43.05%
Van Kampen UIF – Core Plus Fixed Income Portfolio – Class I
2007	1.30% to 1.40%	328,510		10.83 to 10.82		3,557,887	4.01%	4.08% to   3.97%
2006	0.80% to 1.40%	136,094		10.44 to 10.40		1,416,424	1.17%	4.45% to   4.03%	(a) (b)
Van Kampen UIF – Core Plus Fixed Income Portfolio – Class II
2007	0.95% to 3.25%	25,887,057		11.60 to 10.32		286,272,488	3.60%	4.21% to   1.78%
2006	0.95% to 3.25%	10,572,601		11.13 to 10.14		113,144,737	3.36%	2.58% to   0.20%
2005	0.95% to 2.90%	1,959,026		10.85 to 10.22		20,680,370	2.78%	2.95% to   0.93%
2004	1.10% to 2.85%	797,097		10.44 to 10.13		8,251,586	3.48%	2.93% to   1.12%
2003	1.15% to 2.60%	147,979		10.14 to 10.04		1,495,211	0.01%	1.37% to   0.38%	(a) (b)
Van Kampen UIF – Emerging Markets Debt Portfolio – Class I
2007	0.80% to 1.40%	351,451		21.00 to 19.71		6,980,725	7.33%	5.68% to   5.03%
2006	0.80% to 1.40%	498,158		19.88 to 18.77		9,413,461	8.31%	9.92% to   9.26%
2005	0.80% to 1.40%	725,492		18.08 to 17.18		12,534,982	7.55%	11.36% to 10.68%
2004	0.80% to 1.40%	992,232		16.24 to 15.52		15,474,285	6.82%	9.18% to   8.52%
2003	0.80% to 1.40%	1,706,650		14.87 to 14.30		24,503,530	0.00%	26.84% to 26.08%
Van Kampen UIF – Emerging Markets Debt Portfolio – Class II
2007	1.10% to 2.15%	113,859		17.59 to 16.68		1,965,340	7.38%	5.22% to   4.10%
2006	1.10% to 2.15%	145,536		16.72 to 16.02		2,396,495	8.35%	9.59% to   8.43%
2005	1.10% to 2.45%	171,015		15.26 to 14.64		2,577,975	7.16%	10.91% to   9.40%
2004	0.95% to 2.45%	246,266		11.80 to 13.38		3,341,560	8.89%	9.03% to   7.38%
2003	1.10% to 2.65%	217,082		12.64 to 12.44		2,731,124	0.00%	26.36% to 24.38%
Van Kampen UIF – U.S. Real Estate Portfolio – Class I
2007	0.80% to 1.40%	2,592,043		49.21 to 46.45		121,497,196	1.18%	-17.74% to -18.24%
2006	0.80% to 1.40%	3,810,701		59.82 to 56.82		218,265,572	1.07%	36.94% to 36.12%
2005	0.80% to 1.40%	4,368,496		43.68 to 41.74		183,618,271	1.20%	16.12% to 15.42%
2004	0.80% to 1.40%	5,160,818		37.62 to 36.16		187,725,450	1.47%	35.30% to 34.49%
2003	0.80% to 1.40%	5,597,622		27.80 to 26.89		151,232,148	0.00%	36.41% to 35.59%
Van Kampen UIF – U.S. Real Estate Portfolio – Class II
2007	0.95% to 2.70%	3,568,905		19.41 to 21.64		81,882,876	1.04%	-18.06% to -19.52%
2006	0.95% to 2.80%	4,145,461		23.69 to 26.78		116,700,717	0.94%	36.36% to 33.83%
2005	0.95% to 2.70%	3,310,194		17.37 to 20.07		68,799,980	1.14%	15.65% to 13.61%
2004	0.95% to 2.75%	2,479,086		15.02 to 17.65		44,807,033	1.33%	34.78% to 32.33%
2003	0.95% to 2.70%	801,715		11.14 to 13.35		10,824,041	0.00%	11.44% to 33.46%	(a)
Victory VIF – Diversified Stock Fund Class A Shares
2007	1.15% to 2.10%	66,078		16.25 to 15.57		1,063,078	0.66%	8.68% to   7.63%
2006	1.15% to 2.10%	65,321		14.95 to 14.47		969,737	0.30%	12.38% to 11.30%
2005	1.15% to 2.10%	64,852		13.30 to 13.00		859,735	0.07%	7.50% to   6.47%
2004	1.15% to 2.00%	40,476		12.37 to 12.23		502,687	0.97%	8.40% to   7.47%
2003	1.25% to 1.70%	1,741		11.41 to 12.90		21,716	0.27%	14.11% to 13.95%	(a) (b)
Wells Fargo AVT – Discovery FundSM
2007	0.80% to 1.40%	1,793,964		28.18 to 33.62		69,679,934	0.00%	21.34% to 20.60%
2006	0.80% to 1.40%	2,138,630		23.22 to 27.88		68,607,503	0.00%	13.73% to 13.04%
2005	0.80% to 1.40%	2,486,339		20.42 to 24.66		70,294,123	0.00%	7.41% to   6.76%
2004	0.80% to 1.40%	3,008,430		19.01 to 23.10		79,265,637	0.00%	14.79% to 14.10%
2003	0.80% to 1.40%	3,528,905		16.56 to 20.24		81,166,340	0.00%	38.31% to 37.48%
Wells Fargo AVT – Large Company Growth Fund
2007	1.75% to 2.20%	12,402		11.12 to 10.96		136,370	0.00%	5.72% to   5.23%
2006	1.40% to 2.20%	13,143		10.60 to 10.41		137,213	0.00%	0.92% to   0.10%
2005	1.40% to 2.20%	13,234		10.50 to 10.40		137,863	0.18%	4.22% to   3.38%
2004	2.10%	2,297		10.06		23,117	0.00%	0.64%	(a) (b)
Wells Fargo AVT – Money Market Fund
2007	1.15% to 1.40%	1,632		10.83 to 10.74		17,585	4.60%	3.47% to 3.20%
2006	1.15% to 1.40%	1,635		10.47 to 10.41		17,055	26.87%	3.22% to 2.96%
2005	1.40%	1,058		10.11		10,698	34.36%	1.11%

(Continued)

120

NATIONWIDE VARIABLE ACCOUNT-II (NOTES TO FINANCIAL STATEMENTS, Continued)

	Contract Expense Rate*	Units	Unit Fair Value		Contract Owners’ Equity		Investment Income Ratio**	Total Return***
Wells Fargo AVT – Opportunity FundSM
2007	0.80% to 1.40%	5,757,665	$	34.29 to 40.01	$	291,024,130	0.62%	5.78% to   5.13%
2006	0.80% to 1.40%	7,005,669		32.42 to 38.06		334,888,686	0.00%	11.32% to 10.65%
2005	0.80% to 1.40%	8,710,393		29.12 to 34.39		373,720,329	0.00%	7.02% to   6.38%
2004	0.80% to 1.40%	10,844,850		27.21 to 32.33		434,154,524	0.00%	17.27% to 16.57%
2003	0.80% to 1.40%	13,018,344		23.20 to 27.74		444,110,406	0.07%	35.91% to 35.09%
Wells Fargo AVT – Small-Mid Cap Value Fund
2007	1.25%	39		9.43		368	0.00%	-5.65%	(a)(b)
Wells Fargo AVT – Total Return Bond Fund
2007	1.15%	2,116		10.90		23,072	4.56%	4.96%
2006	1.15%	2,116		10.39		21,981	4.32%	2.63%
2005	1.15%	2,116		10.12		21,419	0.49%	0.73%
2007 Reserves for annuity contracts in payout phase:						12,121,909
2007 Contract owners’ equity					$	22,175,260,947
2006 Reserves for annuity contracts in payout phase:						11,157,956
2006 Contract owners’ equity					$	17,880,717,436
2005 Reserves for annuity contracts in payout phase:						9,694,221
2005 Contract owners’ equity					$	13,950,161,968
2004 Reserves for annuity contracts in payout phase:						9,554,595
2004 Contract owners’ equity					$	12,749,242,735
2003 Reserves for annuity contracts in payout phase:						10,819,827
2003 Contract owners’ equity					$	11,391,384,498

*	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 or annual contract maintenance charges, that result in direct reductions to the contractholder accounts through reductions in unit values or redemption of units. The recognition of investment income by the subaccount is affected by the timing of the declaration of dividends by the underlying fund in which the subaccounts invest.
***	This represents the 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 which 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.

121

Report of Independent Registered Public Accounting Firm

The Board of Directors and Shareholder

Nationwide Life Insurance Company:

We have audited the accompanying consolidated balance sheets of Nationwide Life Insurance Company and subsidiaries (the Company) as of December 31, 2007 and 2006, and the related consolidated statements of income, shareholder’s equity and cash flows for each of the years in the three-year period ended December 31, 2007. In connection with our audits of the consolidated financial statements, we also have audited the financial statement schedules as listed in the accompanying index. These consolidated financial statements and financial statement schedules are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statements and financial statement schedules based on our audits.

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

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Nationwide Life Insurance Company and subsidiaries as of December 31, 2007 and 2006, and the results of their operations and their cash flows for each of the years in the three-year period ended December 31, 2007, in conformity with U.S. generally accepted accounting principles. Also in our opinion, the related financial statement schedules, when considered in relation to the basic consolidated financial statements taken as a whole, present fairly, in all material respects, the information set forth therein.

As discussed in Note 3 to the consolidated financial statements, the Company adopted the American Institute of Certified Public Accountants’ Statement of Position 05-1, Accounting by Insurance Enterprises for Deferred Acquisition Costs in Connection with Modifications or Exchanges of Insurance Contracts, in 2007.

/s/ KPMG LLP

Columbus, Ohio

February 29, 2008

F-2

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Consolidated Statements of Income

(in millions)

	Years ended December 31,
	2007			2006		2005
Revenues:
Policy charges	$	1,208.3		$	1,132.6	$	1,055.1
Premiums		291.7			308.3		260.0
Net investment income		1,975.8			2,058.5		2,105.2
Net realized investment (losses) gains		(166.2	)		7.1		10.6
Other income		7.5			0.2		2.2
Total revenues		3,317.1			3,506.7		3,433.1
Benefits and expenses:
Interest credited to policyholder accounts		1,262.6			1,330.1		1,331.0
Benefits and claims		479.3			450.3		377.5
Policyholder dividends		24.5			25.6		33.1
Amortization of deferred policy acquisition costs		368.5			450.3		466.3
Interest expense, primarily with Nationwide Financial Services, Inc. (NFS)		70.0			65.5		66.3
Other operating expenses		529.5			536.8		538.3
Total benefits and expenses		2,734.4			2,858.6		2,812.5
Income from continuing operations before federal income tax expense		582.7			648.1		620.6
Federal income tax expense		128.5			28.7		95.8
Income from continuing operations		454.2			619.4		524.8
Cumulative effect of adoption of accounting principle, net of taxes		(6.0	)		—		—
Net income	$	448.2		$	619.4	$	524.8

See accompanying notes to consolidated financial statements.

F-3

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Consolidated Balance Sheets

(in millions, except per share amounts)

	December 31,
	2007			2006
Assets
Investments:
Securities available-for-sale, at fair value:
Fixed maturity securities (cost $24,021.2 and $25,197.2)	$	23,933.4		$	25,275.4
Equity securities (cost $69.6 and $28.5)		72.9			34.4
Mortgage loans on real estate, net		7,615.4			8,202.2
Short-term investments, including amounts managed by a related party		959.1			1,722.0
Other investments		1,330.8			1,292.9
Total investments		33,911.6			36,526.9
Cash		1.3			0.5
Accrued investment income		314.3			323.6
Deferred policy acquisition costs		3,997.4			3,758.0
Other assets		1,638.9			2,001.5
Separate account assets		69,676.5			67,351.9
Total assets	$	109,540.0		$	109,962.4
Liabilities and Shareholder’s Equity
Liabilities:
Future policy benefits and claims	$	31,998.4		$	34,409.4
Short-term debt		285.3			75.2
Long-term debt, payable to NFS		700.0			700.0
Other liabilities		2,642.6			2,980.2
Separate account liabilities		69,676.5			67,351.9
Total liabilities		105,302.8			105,516.7
Shareholder’s equity:
Common stock ($1 par value; authorized - 5.0 shares; issued and outstanding - 3.8 shares)		3.8			3.8
Additional paid-in capital		274.4			274.4
Retained earnings		4,049.5			4,138.8
Accumulated other comprehensive (loss) income		(90.5	)		28.7
Total shareholder’s equity		4,237.2			4,445.7
Total liabilities and shareholder’s equity	$	109,540.0		$	109,962.4

See accompanying notes to consolidated financial statements.

F-4

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Consolidated Statements of Changes in Shareholder’s Equity

(in millions)

	Capital shares		Additional paid-in capital		Retained earnings			Accumlated other comprehensive income (loss)			Total shareholder’s equity
Balance as of December 31, 2004	$	3.8	$	274.4	$	3,554.6		$	393.8		$	4,226.6
Dividends to NFS		—		—		(185.0	)		—			(185.0	)
Comprehensive income:
Net income		—		—		524.8			—			524.8
Other comprehensive loss, net of taxes		—		—		—			(300.2	)		(300.2	)
Total comprehensive income												224.6
Balance as of December 31, 2005		3.8		274.4		3,894.4			93.6			4,266.2
Dividends to NFS		—		—		(375.0	)		—			(375.0	)
Comprehensive income:
Net income		—		—		619.4			—			619.4
Other comprehensive loss, net of taxes		—		—		—			(64.9	)		(64.9	)
Total comprehensive income												554.5
Balance as of December 31, 2006		3.8		274.4		4,138.8			28.7			4,445.7
Dividends to NFS		—		—		(537.5	)		—			(537.5	)
Comprehensive income:
Net income		—		—		448.2			—			448.2
Other comprehensive loss, net of taxes		—		—		—			(119.2	)		(119.2	)
Total comprehensive income												329.0
Balance as of December 31, 2007	$	3.8	$	274.4	$	4,049.5		$	(90.5	)	$	4,237.2

See accompanying notes to consolidated financial statements.

F-5

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Consolidated Statements of Cash Flows

(in millions)

	Years ended December 31,
	2007			2006			2005
Cash flows from operating activities:
Net income	$	448.2		$	619.4		$	524.8
Adjustments to reconcile net income to net cash provided by operating activities:
Net realized investment losses (gains)		166.2			(7.1	)		(10.6	)
Interest credited to policyholder accounts		1,262.6			1,330.1			1,331.0
Capitalization of deferred policy acquisition costs		(612.6	)		(569.6	)		(460.5	)
Amortization of deferred policy acquisition costs		368.5			450.3			466.3
Amortization and depreciation		22.3			46.6			65.6
Decrease (increase) in other assets		410.5			(298.0	)		591.0
(Decrease) increase in policy and other liabilities		(230.3	)		228.8			(511.4	)
Other, net		8.5			0.1			(114.9	)
Net cash provided by operating activities		1,843.9			1,800.6			1,881.3
Cash flows from investing activities:
Proceeds from maturity of securities available-for-sale		4,379.8			5,128.6			4,198.5
Proceeds from sale of securities available-for-sale		4,657.5			2,267.3			2,619.7
Proceeds from repayments or sales of mortgage loans on real estate		2,467.7			2,430.8			2,854.6
Cost of securities available-for-sale acquired		(8,008.3	)		(5,658.9	)		(6,924.1	)
Cost of mortgage loans on real estate originated or acquired		(1,887.0	)		(2,180.4	)		(2,524.9	)
Net decrease (increase) in short-term investments		762.9			(125.4	)		56.9
Collateral (paid) received - securities lending, net		(175.6	)		(332.6	)		36.6
Other, net		(68.6	)		52.1			121.6
Net cash provided by investing activities		2,128.4			1,581.5			438.9
Cash flows from financing activities:
Net increase (decrease) in short-term debt		210.1			(167.1	)		27.3
Cash dividends paid to NFS		(537.5	)		(375.0	)		(185.0	)
Investment and universal life insurance product deposits		3,586.1			3,400.8			2,845.4
Investment and universal life insurance product withdrawals		(7,230.2	)		(6,241.2	)		(5,022.5	)
Net cash used in financing activities		(3,971.5	)		(3,382.5	)		(2,334.8	)
Net increase (decrease) in cash		0.8			(0.4	)		(14.6	)
Cash, beginning of period		0.5			0.9			15.5
Cash, end of period	$	1.3		$	0.5		$	0.9

See accompanying notes to consolidated financial statements.

F-6

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements

December 31, 2007, 2006 and 2005

(1) Nature of Operations  

Nationwide Life Insurance Company (NLIC, or collectively with its subsidiaries, the Company) was incorporated in 1929 and is an Ohio stock legal reserve life insurance company. The Company is a member of the Nationwide group of companies (Nationwide), which is comprised of Nationwide Mutual Insurance Company (NMIC) and all of its subsidiaries and affiliates.

All of the outstanding shares of NLIC’s common stock are owned by NFS, a holding company formed by Nationwide Corporation (Nationwide Corp.), a majority-owned subsidiary of NMIC.

Wholly-owned subsidiaries of NLIC as of December 31, 2007 include Nationwide Life and Annuity Insurance Company (NLAIC) and Nationwide Investment Services Corporation (NISC). NLAIC offers universal life insurance, variable universal life insurance, corporate-owned life insurance (COLI) and individual annuity contracts on a non-participating basis. NISC is a registered broker/dealer.

The Company is a leading provider of long-term savings and retirement products in the United States of America (U.S.). The Company develops and sells a diverse range of products including individual annuities, private and public sector group retirement plans, other investment products sold to institutions, life insurance and advisory services.

The Company sells its products through a diverse distribution network. Unaffiliated entities that sell the Company’s products to their own customer bases include independent broker/dealers, financial institutions, wirehouse and regional firms, pension plan administrators, and life insurance specialists. Representatives of affiliates who market products directly to a customer base include Nationwide Retirement Solutions, Inc. (NRS), Nationwide Financial Network (NFN) producers; and Mullin TBG Insurance Agency Services, LLC, a joint venture between NFS’ majority-owned subsidiary, TBG Insurance Services Corporation d/b/a TBG Financial, and MC Insurance Agency Services, LLC d/b/a Mullin Consulting. The Company also distributes products through the agency distribution force of its ultimate majority parent company, NMIC.

As of December 31, 2007 and 2006, the Company did not have a significant concentration of financial instruments in a single investee, industry or geographic region of the U.S. Also, the Company did not have a concentration of business transactions with a particular customer, lender, distribution source, market or geographic region of the U.S. in which business is conducted that makes it overly vulnerable to a single event which could cause a severe impact to the Company’s financial position.

(2) Summary of Significant Accounting Policies  

The Company’s significant accounting policies that materially affect financial reporting are summarized below. The accompanying consolidated financial statements were prepared in accordance with United States generally accepted accounting principles (GAAP).

The preparation of financial statements in accordance with GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements. Actual results could differ significantly from those estimates.

The Company’s most significant estimates include those used to determine the following: the balance, recoverability and amortization of deferred policy acquisition costs (DAC) for investment and universal life insurance products; impairment losses on investments; valuation allowances for mortgage loans on real estate; the liability for future policy benefits and claims; and federal income tax provision. Although some variability is inherent in these estimates, recorded amounts reflect management’s best estimates based on facts and circumstances as of the balance sheet date. Management believes the amounts provided are appropriate.

Certain items in the 2006 and 2005 consolidated financial statements and related notes have been reclassified to conform to the current presentation.

F-7

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

(a) Consolidation Policy

The consolidated financial statements include the accounts of NLIC and companies in which NLIC directly or indirectly has a controlling financial interest. Minority interest expense is included in other operating expenses in the consolidated statements of income, and minority interest is included in other liabilities on the consolidated balance sheets. All significant intercompany balances and transactions were eliminated.

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

The Company is required to classify its fixed maturity securities and marketable equity securities as held-to-maturity, available-for-sale or trading. All fixed maturity and marketable equity securities are classified as available-for-sale. Available-for-sale securities are stated at fair value, with unrealized gains and losses, net of adjustments to DAC, future policy benefits and claims, and deferred federal income taxes reported as a separate component of accumulated other comprehensive income (AOCI) in shareholder’s equity. The adjustment to DAC represents the changes in amortization of DAC that would have been required as a charge or credit to operations had such unrealized amounts been realized and allocated to the product lines. The adjustment to future policy benefits and claims represents the increase in policy reserves from using a discount rate that would have been required had such unrealized amounts been realized and the proceeds reinvested at then current market interest rates, which were lower than the then current effective portfolio rate.

The fair value of fixed maturity and marketable equity securities is generally obtained from independent pricing services based on market quotations. For fixed maturity securities not priced by independent services (generally private placement securities), an internally developed pricing model or “corporate pricing matrix” is most often used. The corporate pricing matrix is developed by obtaining private spreads versus the U.S. Treasury yield for corporate securities with varying weighted average lives and bond ratings. The weighted average life and bond rating of a particular fixed maturity security to be priced using the corporate matrix are important inputs into the model and are used to determine a corresponding spread that is added to the U.S. Treasury yield to create an estimated market yield for that bond. The estimated market yield and other relevant factors are then used to estimate the fair value of the particular fixed maturity security. Additionally, a “structured product model” is used to value certain fixed maturity securities with complex cash flows, such as certain mortgage-backed and asset-backed securities,. The structured product model uses third party pricing tools. For securities for which quoted market prices are not available and for which the Company’s structured product model is not suitable for estimating fair values, fair values are determined using other modeling techniques, primarily a commercial software application utilized in valuing complex securitized investments with variable cash flows. The company also utilized broker quotes in pricing securities or to validate modeled prices. As of December 31, 2007, 70% of the fair values of fixed maturity securities were obtained from independent pricing services, 17% from the Company’s pricing matrices and 13% from other sources compared to 71%, 20% and 9%, respectively, in 2006.

Management regularly reviews each investment in its fixed maturity and equity securities portfolios to evaluate the necessity of recording impairment losses for other-than-temporary declines in the fair value of investments.

For debt and equity securities not subject to Emerging Issues Task Force Issue No. 99-20, Recognition of Interest Income and Impairment on Purchased and Retained Beneficial Interests in Securitized Financial Assets (EITF 99-20), an other-than-temporary impairment charge is taken when the Company does not have the ability and intent to hold the security until the forecasted recovery or if it is no longer probable that the Company will recover all amounts due under the contractual terms of the security. Many criteria are considered during this process including, but not limited to, the current fair value as compared to cost or amortized cost, as appropriate, of the security; the amount and length of time a security’s fair value has been below cost or amortized cost; specific credit issues and financial prospects related to the issuer; management’s intent to hold or dispose of the security; and current economic conditions. Other-than-temporary impairment losses result in a permanent reduction to the cost basis of the underlying investment.

F-8

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

In addition to the above, for certain securitized financial assets with contractual cash flows, including asset-backed securities, EITF 99-20 also requires the Company to periodically update its best estimate of cash flows over the life of the security. If the fair value of a securitized financial asset is not greater than or equal to its carrying value based on current information and events, and if there has been an adverse change in estimated cash flows since the last revised estimate (considering both timing and amount), then the Company recognizes an other-than-temporary impairment and writes down the investment to fair value.

For mortgage-backed securities, the Company recognizes income using a constant effective yield method based on prepayment assumptions and the estimated economic life of the securities. When estimated prepayments differ significantly from anticipated prepayments, the effective yield is recalculated to reflect actual payments to date and anticipated future payments. Any resulting adjustment is included in net investment income. All other investment income is recorded using the interest method without anticipating the impact of prepayments.

The Company provides valuation allowances for impairments of mortgage loans on real estate based on a review by portfolio managers. Mortgage loans on real estate are considered impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. When management determines that a loan is impaired, a provision for loss is established equal to either the difference between the carrying value and the present value of expected future cash flows discounted at the loan’s effective interest rate or the fair value of the collateral if the loan is collateral dependent. In addition to the valuation allowance on specific loans, the Company maintains an allowance not yet specifically identified by loan for probable losses inherent in the loan portfolio as of the balance sheet date. The valuation allowance account for mortgage loans on real estate reflects management’s best estimate of probable credit losses, including losses incurred at the balance sheet date but not yet identified by specific loan. Management’s periodic evaluation of the adequacy of the allowance for losses is based on past loan loss experience, known and inherent risks in the portfolio, adverse situations that may affect the borrower’s ability to repay, the estimated value of the underlying collateral, composition of the loan portfolio, current economic conditions and other relevant factors. Changes in the valuation allowance are recorded in net realized investment gains and losses. Loans in foreclosure are placed on non-accrual status. Interest received on non-accrual status mortgage loans on real estate is included in net investment income in the period received.

The Company grants mainly commercial mortgage loans on real estate to customers throughout the U.S. As of December 31, 2007, the Company’s largest exposure to any single borrower, region and property type was 2%, 24% and 33%, respectively, of the Company’s general account mortgage loan portfolio, compared to 3%, 26% and 33%, respectively, as of December 31, 2006.

Real estate to be held and used is carried at cost less accumulated depreciation. Real estate designated as held for disposal is not depreciated and is carried at the lower of the carrying value at the time of such designation or fair value less cost to sell. Other long-term investments are carried on the equity method of accounting.

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

Realized gains and losses on the sale of investments are determined on the basis of specific security identification. Changes in the Company’s mortgage loan valuation allowance and recognition of impairment losses for other-than-temporary declines in the fair values of applicable investments are included in net realized investment gains and losses.

F-9

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

(c) Derivative Instruments

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

The Company enters into interest rate swaps, cross-currency swaps or Euro futures to hedge the fair value of existing fixed rate assets and liabilities. In addition, the Company uses short U.S. Treasury future positions to hedge the fair value of bond and mortgage loan commitments. Typically, the Company is hedging the risk of changes in fair value attributable to changes in benchmark interest rates. Derivative instruments classified as fair value hedges are carried at fair value, with changes in fair value recorded in net realized investment gains and losses. Changes in the fair value of the hedged item that are attributable to the risk being hedged are also recorded in net realized investment gains and losses.

Accrued interest receivable or payable under interest rate and foreign currency swaps are recognized as an adjustment to net investment income or interest credited to policyholder accounts consistent with the nature of the hedged item, except for interest rate swaps hedging the anticipated sale of investments where amounts receivable or payable under the swaps are recorded as net realized investment gains and losses, and except for interest rate swaps hedging the anticipated purchase of investments where amounts receivable or payable under the swaps are initially recorded in AOCI to the extent the hedging relationship is effective.

The Company periodically may enter into a derivative transaction that will not qualify for hedge accounting. The Company does not enter into speculative positions. Although these transactions do not qualify for hedge accounting, or have not been designated in hedging relationships by the Company, they are part of its overall risk management strategy. For example, the Company may sell credit default protection through a credit default swap. Although the credit default swap is not effective in hedging specific investments, the income stream allows the Company to manage overall investment yields while exposing the Company to acceptable credit risk. The Company may enter into a cross-currency basis swap (pay a variable U.S. rate and receive a variable foreign-denominated rate) to eliminate the foreign currency exposure of a variable rate foreign-denominated liability. Although basis swaps may qualify for hedge accounting, the Company has chosen not to designate these derivatives as hedging instruments due to the difficulty in assessing and monitoring effectiveness for both sides of the basis swap. Derivative instruments that do not qualify for hedge accounting or are not designated as hedging instruments are carried at fair value, with changes in fair value recorded in net realized investment gains and losses.

F-10

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

(d) Revenues and Benefits

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

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

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

The Company has deferred certain costs of acquiring investment and universal life insurance products business, principally commissions, certain expenses of the policy issue and underwriting department, and certain variable sales expenses that relate to and vary with the production of new and renewal business. In addition, the Company defers sales inducements, such as interest credit bonuses and jumbo deposit bonuses. Investment products primarily consist of individual and group variable and fixed deferred annuities in the Individual Investments and Retirement Plans segments. Universal life insurance products include universal life insurance, variable universal life insurance, COLI, BOLI and other interest-sensitive life insurance policies in the Individual Protection segment. DAC are subject to recoverability testing in the year of policy issuance and loss recognition testing at the end of each reporting period.

For investment and universal life insurance products, DAC is being amortized with interest over the lives of the policies in relation to the present value of estimated gross profits from projected interest margins, asset fees, cost of insurance charges, administration fees, surrender charges, and net realized investment gains and losses less policy benefits and policy maintenance expenses. The DAC asset related to investment and universal life insurance products is adjusted to reflect the impact of unrealized gains and losses on fixed maturity securities available-for-sale, as described in Note 2(b) to the audited consolidated financial statements included in the F pages of this report.

F-11

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

The assumptions used in the estimation of future gross profits are based on the Company’s current best estimates of future events and are reviewed as part of an annual process during the second quarter. During the annual process, the Company performs a comprehensive study of assumptions, including mortality and persistency studies, maintenance expense studies, and an evaluation of projected general and separate account investment returns. The most significant assumptions that are involved in the estimation of future gross profits include future net separate account investment performance, surrender/lapse rates, interest margins and mortality. Currently, the Company’s long-term assumption for net separate account investment performance is approximately 7% growth per year and varies by product. This assumption, like others, is reviewed as part of the annual process. If this assumption were unlocked, the date of the unlocking could become the anchor date used in the reversion to the mean process (defined below). Variances from the long-term assumption are expected since the majority of the investments in the underlying separate accounts are in equity securities, which strongly correlate with the Standard & Poor’s (S&P) 500 Index in the aggregate. The reversion to the mean process is based on actual net separate account investment performance from the anchor date to the valuation date. The Company then assumes different performance levels over the next three years such that the separate account mean return measured from the anchor date to the end of the life of the product equals the long-term assumption. The assumed net separate account investment performance used in the DAC models is intended to reflect what is anticipated. However, based on historical returns of the S&P 500 Index, and as part of its pre-set parameters, the Company’s reversion to the mean process generally limits net separate account investment performance to 0-15% during the three-year reversion period. See below for a discussion of current year assumption changes.

Changes in assumptions can have a significant impact on the amount of DAC reported for investment and universal life insurance products and their related amortization patterns. In the event actual experience differs from assumptions or future assumptions are revised, the Company is required to record an increase or decrease in DAC amortization expense, which could be significant. In general, increases in the estimated long-term general and separate account returns result in increased expected future profitability and may lower the rate of DAC amortization, while increases in long-term lapse/surrender and mortality assumptions reduce the expected future profitability of the underlying business and may increase the rate of DAC amortization.

In addition to the comprehensive annual study of assumptions, management evaluates the appropriateness of the individual variable annuity DAC balance quarterly within pre-set parameters. These parameters are designed to appropriately reflect the Company’s long-term expectations with respect to individual variable annuity contracts while also evaluating the potential impact of short-term experience on the Company’s recorded individual variable annuity DAC balance. If the recorded balance of individual variable annuity DAC falls outside of these parameters for a prescribed time period, or if the recorded balance falls outside of these parameters and management determines it is not reasonably possible to get back within the parameters during this time period, assumptions are required to be unlocked, and DAC is recalculated using revised best estimate assumptions. When DAC assumptions are unlocked and revised, the Company continues to use the reversion to the mean process. See below for a discussion of current year assumption changes.

At the end of the second quarter of 2007, the Company determined as part of its analysis of DAC that the overall profitability of separate account products is expected to exceed previous estimates due to favorable financial market trends. Accordingly, the Company unlocked its DAC assumptions after completing a comprehensive review of assumptions used to project DAC and other related balances, including sales inducement assets, unearned revenue reserves, and guaranteed minimum death and income benefit reserves. This review covered all assumptions including expected separate account investment returns, lapse rates, mortality and expenses. Additionally, while the Company estimates that the overall profitability of its variable products has improved, it also expects the long-term net growth in separate account investment performance to moderate. As a result of its current analysis, including its evaluation of ongoing trends and expectations regarding financial market performance, the Company reduced its long-term net separate account growth rate assumption from approximately 8% to approximately 7%. The Company unlocked assumptions, as appropriate, for all investment products and variable universal life insurance products in order to remain consistent across product lines using revised assumptions which reflect the Company’s current best estimate of future events. Therefore, in the second quarter of 2007, the Company recorded a net increase in DAC and a benefit to DAC amortization and other related balances totaling $221.6 million pre-tax, which was reported in the following segments in the pre-tax amounts indicated: Individual Investments - $196.4 million; Retirement Plans - $10.5 million; and Individual Protection - $14.7 million.

F-12

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

The most significant assumption changes that resulted from the Company’s unlocking decisions were resetting the anchor date for reversion to the mean calculations to June 30, 2007, resulting in resetting the assumption for net separate account growth to approximately 7% during the three-year reversion period; resetting the long-term assumption for net separate account growth and the discount rate used to calculate the present value of estimated gross profits to approximately 7% (formerly approximately 8%); and increasing estimated lapse rates for fixed annuity and bank-owned life insurance products.

During the second quarter of 2007, the Company added a new feature to its existing guaranteed minimum withdrawal benefit rider, Lifetime Income (L.inc). This new feature results in a substantial change in the existing contracts and, therefore, an extinguishment of the DAC associated with those contracts pursuant to Statement of Position (SOP) 05-1, Accounting by Insurance Enterprises for Deferred Acquisition Costs in Connection with Modifications or Exchanges of Insurance Contracts (SOP 05-1). As a result, existing DAC and other related balances were eliminated resulting in a $135.0 million pre-tax charge.

(f) Separate Accounts

Separate account assets and liabilities represent contractholders’ funds that have been legally segregated into accounts with specific investment objectives. Separate account assets are recorded at fair value based primarily on market quotations of the underlying securities. Investment income and realized investment gains or losses of these accounts accrue directly to the contractholders. The activity of the separate accounts is not reflected in the consolidated statements of income except for (1) the fees the Company receives, which are assessed on a daily or monthly basis and recognized as revenue when assessed and earned, and (2) the activity related to contract guarantees, which are riders to existing variable annuity contracts.

(g) Future Policy Benefits and Claims

The process of calculating reserve amounts for a life insurance organization involves the use of a number of assumptions, including those related to persistency (how long a contract stays with a company), mortality (the relative incidence of death in a given time), morbidity (the relative incidence of disability resulting from disease or physical impairment) and interest rates (the rates expected to be paid or received on financial instruments, including insurance or investment contracts).

The Company calculates its liability for future policy benefits and claims for investment products in the accumulation phase and universal life and variable universal life insurance policies as the policy account balance, which represents participants’ net premiums and deposits plus investment performance and interest credited less applicable contract charges.

The Company’s liability for funding agreements to an unrelated third party trust related to the Company’s medium-term note (MTN) program equals the balance that accrues to the benefit of the contractholder, including interest credited. The funding agreements constitute insurance obligations and are considered annuity contracts under Ohio insurance laws.

The liability for future policy benefits and claims for traditional life insurance policies was determined using the net level premium method using interest rates varying from 2.0% to 10.5% and estimates of mortality, morbidity, investment yields and withdrawals that were used or being experienced at the time the policies were issued.

The liability for future policy benefits for payout annuities was calculated using the present value of future benefits and maintenance costs discounted using interest rates varying generally from 3.0% to 13.0%.

(h) Participating Business

Participating business, which refers to policies that participate in profits through policyholder dividends, represented approximately 6% in 2007 (8% in 2006 and 10% in 2005) of the Company’s life insurance in force, 48% of the number of life insurance policies in force in 2007 (50% in 2006 and 52% in 2005) and 7% of life insurance statutory premiums in 2007 (5% in 2006 and 5% in 2005). The provision for policyholder dividends was based on the current dividend scales and has been included in future policy benefits and claims in the consolidated balance sheets.

F-13

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

(i) Federal Income Taxes

The Company provides for federal income taxes based on amounts the Company believes it ultimately will owe. Inherent in the provision for federal income taxes are estimates regarding the deductibility of certain items and the realization of certain tax credits. In the event the ultimate deductibility of certain items or the realization of certain tax credits differs from estimates, the Company may be required to significantly change the provision for federal income taxes recorded in the consolidated financial statements. Any such change could significantly affect the amounts reported in the consolidated statements of income. Management has established reserves in accordance with FIN 48 based on current facts and circumstances regarding tax exposure items where the ultimate deductibility is open to interpretation. Management evaluates the appropriateness of such reserves quarterly based on any new developments specific to their fact patterns. Information considered includes results of completed tax examinations, Technical Advice Memorandums and other rulings issued by the Internal Revenue Service (IRS) or the tax courts.

The Company utilizes the asset and liability method of accounting for income taxes. Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. Under this method, the effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. Valuation allowances are established when it is determined that it is more likely than not that the deferred tax asset will not be fully realized.

(j) Reinsurance Ceded

Reinsurance premiums ceded and reinsurance recoveries on benefits and claims incurred are deducted from the respective income and expense accounts. Assets and liabilities related to reinsurance ceded are reported in the consolidated balance sheets on a gross basis, separately from the related future policy benefits and claims of the Company.

(k) Change in Accounting Principle

Historically, the Company accrued for legal costs associated with litigation defense and regulatory investigations by estimating the ultimate costs of such activity. Beginning April 1, 2007, the Company’s accrual for such legal expenses includes only the amount for services that have been provided but not yet paid. The Company believes the newly adopted accounting principle is preferable because it more accurately reflects expenses in the periods in which they are incurred. The Company continues to estimate and accrue the ultimate amounts expected to be paid for litigation and regulatory investigation loss contingencies. The Company has presented its condensed consolidated financial statements and accompanying notes as applicable for all periods presented to retroactively apply the adoption of this change in accounting principle.

The following table summarizes the impact of the change in accounting principle described above for the years ended December 31:

(in millions)	2007			2006			2005
Other operating expenses	$	2.8		$	5.0		$	(0.5	)
Net income		(1.9	)		(3.1	)		0.3

The cumulative effect of the change on retained earnings as of January 1, 2006 was an $11.0 million increase.

F-14

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

(3) Recently Issued Accounting Standards  

In December 2007, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards (SFAS) No. 141 (revised 2007), Business Combinations (SFAS 141R), which replaces SFAS No. 141, Business Combinations (SFAS 141). The objective of SFAS 141R is to improve the relevance, representational faithfulness, and comparability of the information that a reporting entity provides in its financial reports about a business combination and its effects. Accordingly, SFAS 141R establishes principles and requirements for how the acquirer: 1) recognizes and measures in its financial statements the identifiable assets acquired, the liabilities assumed, and any noncontrolling interest in the acquiree; 2) recognizes and measures the goodwill acquired in the business combination or a gain from a bargain purchase; and 3) determines what information to disclose to enable users of the financial statements to evaluate the nature and financial effects of the business combination. SFAS 141R applies to all transactions or other events in which an entity obtains control of one or more businesses and retains the fundamental requirements in SFAS 141 that the acquisition method of accounting be used for all business combinations and for an acquirer to be identified for each business combination. SFAS 141R defines the acquirer as the entity that obtains control of one or more businesses in the business combination and establishes the acquisition date as the date that the acquirer achieves control. SFAS 141R is applicable prospectively to business combinations for which the acquisition date is on or after the beginning of the first annual reporting period beginning on or after December 15, 2008. Earlier application is prohibited. The Company currently is evaluating the impact of adopting SFAS 141R.

In December 2007, the FASB issued SFAS No. 160, Noncontrolling Interests in Consolidated Financial Statements, an Amendment of ARB No. 51 (SFAS 160). The objective of SFAS 160 is to improve the relevance, comparability, and transparency of the financial information that a reporting entity provides in its consolidated financial statements by establishing accounting and reporting standards for the noncontrolling interest in a subsidiary and for the deconsolidation of a subsidiary. SFAS 160 also amends certain consolidation procedures prescribed by Accounting Research Bulletin No. 51, Consolidated Financial Statements, for consistency with the requirements of SFAS 141R. SFAS 160 is effective for fiscal years, and interim periods within those fiscal years, beginning on or after December 15, 2008. Earlier adoption is prohibited. The Company currently is evaluating the impact of adopting SFAS 160.

In June 2007, the Accounting Standards Executive Committee (AcSEC) of the American Institute of Certified Public Accountants (AICPA) issued Statement of Position (SOP) 07-1, Clarification of the Scope of the Audit and Accounting Guide Investment Companies and Accounting by Parent Companies and Equity Method Investors for Investments in Investment Companies (SOP 07-1). SOP 07-1 provides guidance for determining whether an entity is within the scope of the AICPA Audit and Accounting Guide Investment Companies (the Guide). For those entities that are investment companies under SOP 07-1, this SOP also addresses whether the specialized industry accounting principles of the Guide (i.e., fair value accounting) should be retained by a parent company in consolidation or by an investor that has the ability to exercise significant influence over the investment company and applies the equity method of accounting to its investment in the entity (referred to as an equity method investor). In addition, SOP 07-1 includes certain disclosure requirements for parent companies and equity method investors in investment companies that retain investment company accounting in the parent company’s consolidated financial statements or the financial statements of an equity method investor. The provisions of SOP 07-1 were to be effective for fiscal years beginning on or after December 15, 2007. On February 14, 2008, the FASB issued FASB Staff Position (FSP) SOP 07-1-1, which delays indefinitely the effective date of SOP 07-1. The Company will monitor the FASB and AICPA deliberations regarding this standard.

In April 2007, the FASB issued FSP FIN 39-1, An Amendment of FASB Interpretation No. 39 (FSP FIN 39-1). FSP FIN 39-1 addresses whether a reporting entity that is party to a master netting arrangement can offset fair value amounts recognized for the right to reclaim cash collateral (a receivable) or the obligation to return cash collateral (a payable) against fair value amounts recognized for derivative instruments that have been offset under the same master netting arrangement in accordance with paragraph 10 of Interpretation 39. FSP FIN 39-1 is effective for fiscal years beginning after November 15, 2007, with early application permitted. FSP FIN 39-1 is not expected to have a material impact on the Company’s financial position or results of operations upon adoption.

F-15

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities, Including an amendment of FASB Statement No. 115 (SFAS 159). SFAS 159 permits entities to choose to measure many financial instruments and certain other items at fair value that are not currently required to be measured at fair value. The objective is to improve financial reporting by providing entities with the opportunity to mitigate volatility in reported earnings caused by measuring related assets and liabilities differently without having to apply complex hedge accounting provisions. SFAS 159 is expected to expand the use of fair value measurement, which is consistent with the FASB’s long-term measurement objectives for accounting for financial instruments. SFAS 159 also establishes presentation and disclosure requirements designed to facilitate comparisons between entities that choose different measurement attributes for similar types of assets and liabilities. SFAS 159 does not affect any existing accounting literature that requires certain assets and liabilities to be carried at fair value. In addition, SFAS 159 does not establish requirements for recognizing and measuring dividend income, interest income or interest expense, nor does it eliminate disclosure requirements included in other accounting standards, including requirements for disclosures about fair value measurements included in SFAS No. 157, Fair Value Measurements (SFAS 157), and SFAS No. 107, Disclosures about Fair Value of Financial Instruments. SFAS 159 is effective as of the beginning of an entity’s first fiscal year beginning after November 15, 2007. The Company will elect adoption of SFAS 159 for certain financial instruments effective January 1, 2008, which is not expected to have a material impact on the Company’s financial position or results of operations. The Company will assess election for new financial assets or liabilities on a prospective basis.

In September 2006, the FASB issued SFAS No. 158, Employers’ Accounting for Defined Benefit Pension and Other Postretirement Plans – an amendment of FASB Statements No. 87, 88, 106, and 132(R) (SFAS 158). SFAS 158 requires an employer to recognize the overfunded or underfunded status of a defined benefit postretirement plan (other than a multiemployer plan) as an asset or liability on its balance sheet and to recognize changes in that funded status in the year in which the changes occur through comprehensive income. SFAS 158 also requires an employer to measure the funded status of a plan as of the date of its year-end balance sheet, with limited exceptions. An employer with publicly traded equity securities is required to initially recognize the funded status of a defined benefit postretirement plan and to provide the required disclosures as of the end of the fiscal year ending after December 15, 2006. The requirement to measure plan assets and benefit obligations as of the date of the employer’s fiscal year-end balance sheet is effective for fiscal years ending after December 15, 2008. The Company adopted SFAS 158 effective December 31, 2006. The adoption of SFAS 158 did not have a material impact on the Company’s financial position or results of operations.

In September 2006, the FASB issued SFAS 157. SFAS 157 provides enhanced guidance for using fair value to measure assets and liabilities and requires new disclosures about fair value measurements. SFAS 157 also provides guidance regarding the extent to which companies measure assets and liabilities at fair value, the information used to measure fair value, and the effect of fair value measurements on earnings. For assets and liabilities that are measured at fair value on a recurring basis in periods subsequent to initial recognition, the reporting entity shall disclose information that enables financial statement users to assess the inputs used to develop those measurements. For recurring fair value measurements using significant unobservable inputs, the reporting entity shall disclose the effect of the measurements on earnings for the period. SFAS 157 applies whenever other standards require (or permit) assets or liabilities to be measured at fair value but does not expand the use of fair value in any new circumstances. SFAS 157 is effective for fiscal years beginning after November 15, 2007, and interim periods within those fiscal years, with early adoption permitted. The Company will adopt SFAS 157 effective January 1, 2008. SFAS 157 is not expected to have a material impact on the Company’s financial position or results of operations upon adoption.

In September 2006, the United States Securities and Exchange Commission (SEC) issued Staff Accounting Bulletin (SAB) No. 108 (SAB 108). SAB 108 addresses how the effects of prior year uncorrected misstatements should be considered when quantifying misstatements in current-year financial statements. SAB 108 requires registrants to quantify misstatements using both the balance sheet and income-statement approaches and to evaluate whether either approach results in quantifying an error that is material in light of relevant quantitative and qualitative factors. SAB 108 does not change the SEC’s previous guidance in SAB No. 99 on evaluating the materiality of misstatements. The Company adopted SAB 108 effective December 31, 2006. SAB 108 did not have a material impact on the Company’s financial position or results of operations upon adoption.

F-16

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

In June 2006, the FASB issued FASB Interpretation (FIN) No. 48, Accounting for Uncertainty in Income Taxes, an Interpretation of FASB Statement No. 109, Accounting for Income Taxes (FIN 48). FIN 48 clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements in accordance with FASB Statement No. 109, Accounting for Income Taxes. FIN 48 prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. FIN 48 also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. FIN 48 is effective for fiscal years beginning after December 15, 2006. The Company adopted FIN 48 effective January 1, 2007. FIN 48 did not have a material impact on the Company’s financial position or results of operations upon adoption.

In March 2006, the FASB issued SFAS No. 156, Accounting for Servicing of Financial Assets (SFAS 156).SFAS 156 amends SFAS No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities (SFAS 140). SFAS 156 requires that all separately recognized servicing assets and servicing liabilities be initially measured at fair value, if practicable. SFAS 156 permits, but does not require, the subsequent measurement of separately recognized servicing assets and servicing liabilities at fair value. An entity that uses derivative instruments to mitigate the risks inherent in servicing assets and servicing liabilities is required to account for those derivative instruments at fair value. Under SFAS 156, an entity can elect subsequent fair value measurement to account for its separately recognized servicing assets and servicing liabilities. By electing that option, an entity may simplify its accounting because SFAS 156 permits income statement recognition of the potential offsetting changes in fair value of those servicing assets and servicing liabilities and derivative instruments in the same accounting period. SFAS 156 is effective for fiscal years beginning after September 15, 2006. The Company adopted SFAS 156 effective January 1, 2007. SFAS 156 did not have a material impact on the Company’s financial position or results of operations upon adoption.

In February 2006, the FASB issued SFAS No. 155, Accounting for Certain Hybrid Financial Instruments (SFAS 155). SFAS 155 amends SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities (SFAS 133), and SFAS 140. SFAS 155 also resolves issues addressed in SFAS 133 Implementation Issue No. D1, Application of Statement 133 to Beneficial Interests in Securitized Financial Assets. In summary, SFAS 155: (1) permits an entity to make an irrevocable election to measure any hybrid financial instrument that contains an embedded derivative that otherwise would require bifurcation at fair value in its entirety, with changes in fair value recognized in earnings; (2) clarifies which interest-only strips and principal-only strips are not subject to the requirements of SFAS 133; (3) establishes a requirement to evaluate interests in securitized financial assets to identify interests that are freestanding derivatives or that are hybrid financial instruments that contain an embedded derivative requiring bifurcation; (4) clarifies that concentrations of credit risk in the form of subordination are not embedded derivatives; and (5) amends SFAS 140 to eliminate the prohibition on a qualifying special purpose entity from holding a derivative financial instrument that pertains to a beneficial interest other than another derivative financial instrument. SFAS 155 is effective for all financial instruments acquired or issued after the beginning of an entity’s first fiscal year that begins after September 15, 2006. Provisions of SFAS 155 may be applied to instruments that an entity holds at the date of adoption on an instrument-by-instrument basis. The Company adopted SFAS 155 effective January 1, 2006. On the date of adoption, there was no impact to the Company’s financial position or results of operations.

In September 2005, AcSEC issued SOP 05-1. SOP 05-1 provides guidance on accounting by insurance enterprises for deferred acquisition costs on internal replacements of insurance and investment contracts other than those specifically described in SFAS No. 97, Accounting and Reporting by Insurance Enterprises for Certain Long-Duration Contracts and for Realized Gains and Losses from the Sale of Investments, issued by the FASB. SOP 05-1 defines an internal replacement as a modification in product benefits, features, rights or coverages that occurs as a result of the exchange of a contract for a new contract, or by amendment, endorsement or rider to a contract, or by the election of a new feature or coverage within a contract. SOP 05-1 is effective for internal replacements occurring in fiscal years beginning after December 15, 2006. Retrospective application of SOP 05-1 to previously issued financial statements is not permitted. Initial application of SOP 05-1 is required as of the beginning of an entity’s fiscal year. The Company adopted SOP 05-1 effective January 1, 2007, which resulted in a $6.0 million charge, net of taxes, as the cumulative effect of adoption of this accounting principle.

F-17

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

In May 2005, the FASB issued SFAS No. 154, Accounting Changes and Error Corrections (SFAS 154), which replaces Accounting Principles Board Opinion No. 20, Accounting Changes, and SFAS No. 3, Reporting Accounting Changes in Interim Financial Statements. SFAS 154 applies to all voluntary changes in accounting principle as well as to changes required by an accounting pronouncement in the unusual instance that the pronouncement does not include specific transition provisions. SFAS 154 is effective for accounting changes and corrections of errors made in fiscal years beginning after December 15, 2005, with earlier adoption permitted. The Company adopted SFAS 154 effective January 1, 2006. SFAS 154 did not have any impact on the Company’s financial position or results of operations upon adoption.

(4) Fair Value of Financial Instruments  

Assets and liabilities that are presented at fair value in the consolidated balance sheets are not included in the disclosures below, including investment securities, cash, separate accounts, securities lending collateral and derivative financial instruments. Those financial assets and liabilities not presented at fair value are discussed below.

The fair value of a financial instrument is defined as the amount at which the financial instrument could be bought or sold, or in the case of liabilities incurred or settled, in a current transaction between willing parties. In cases where quoted market prices are not available, fair value is based on the best information available in the circumstances. Such estimates of fair value consider prices for similar assets or similar liabilities and the results of valuation techniques to the extent available in the circumstances. Examples of valuation techniques include the present value of estimated expected future cash flows using discount rates commensurate with the risks involved, option-pricing models, matrix pricing, option-adjusted spread models and fundamental analysis. Valuation techniques for measuring assets and liabilities must be consistent with the objective of measuring fair value and should incorporate assumptions that market participants would use in their estimates of values, future revenues and future expenses, including assumptions about interest rates, default, prepayment and volatility.

Many of the Company’s assets and liabilities subject to these disclosure requirements are not actively traded, requiring fair values to be estimated by management using matrix pricing, present value or other suitable valuation techniques. These techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Although fair value estimates are calculated using assumptions that management believes are appropriate, changes in assumptions could cause these estimates to vary materially. In that regard, the derived fair value estimates cannot be substantiated by comparison to independent markets and, in many cases, could not be realized in the immediate settlement of the instruments.

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

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

Mortgage loans on real estate, net: The fair values of mortgage loans on real estate are estimated using discounted cash flow analyses based on interest rates currently being offered for similar loans to borrowers with similar credit ratings. Loans with similar characteristics are aggregated for purposes of the calculations. Estimated fair value is based on the present value of expected future cash flows discounted at the loan’s effective interest rate.

Policy loans: The carrying amount reported in the consolidated balance sheets approximates fair value.

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

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

F-18

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

Long-term debt, payable to NFS: The fair values for long-term debt are based on estimated market prices.

The following table summarizes the carrying values and estimated fair values of financial instruments subject to disclosure requirements as of December 31:

	2007						2006
(in millions)	Carrying value			Estimated fair value			Carrying value			Estimated fair value
Assets
Investments:
Mortgage loans on real estate, net	$	7,615.4		$	7,659.9		$	8,202.2		$	8,060.7
Policy loans		687.9			687.9			639.2			639.2
Liabilities
Investment contracts		(24,671.0	)		(23,084.7	)		(27,124.7	)		(25,455.2	)
Short-term debt		(285.3	)		(285.3	)		(75.2	)		(75.2	)
Long-term debt, payable to NFS		(700.0	)		(751.3	)		(700.0	)		(809.3	)

(5) Derivative Financial Instruments  

Qualitative Disclosure

Interest Rate Risk Management

The Company periodically purchases fixed rate investments to back variable rate liabilities. As a result, the Company can be exposed to interest rate risk due to the mismatch between variable rate liabilities and fixed rate assets. In an effort to mitigate the risk from this mismatch, the Company enters into various types of derivative instruments, with fluctuations in the fair values of the derivatives offsetting changes in the fair values of the investments resulting from changes in interest rates. The Company principally uses pay fixed/receive variable interest rate swaps to manage this risk.

Under these interest rate swaps, the Company receives variable interest rate payments and makes fixed rate payments. The fixed interest paid on the swap offsets the fixed interest received on the investment, resulting in the Company receiving the variable interest payments on the swap, generally 3-month U.S. London Interbank Offered Rate (LIBOR), and the credit spread on the investment. The net receipt of a variable rate will then more closely match the variable rate paid on the liability.

As a result of entering into fixed rate commercial mortgage loan and private placement commitments, the Company is exposed to changes in the fair value of such commitments due to changes in interest rates during the commitment period prior to funding of the loans. In an effort to manage this risk, the Company enters into short U.S. Treasury futures and/or pay fixed interest rate swaps during the commitment period. With short U.S. Treasury futures or pay fixed interest rate swaps, if interest rates rise/fall, the gains/losses on the futures will offset the change in fair value of the commitment attributable to the change in interest rates.

The Company periodically purchases variable rate investments such as commercial mortgage loans and corporate bonds. As a result, the Company can be exposed to variability in cash flows and investment income due to changes in interest rates. Such variability poses risks to the Company when the assets are funded with fixed rate liabilities. In an effort to manage this risk, the Company may enter into receive fixed/pay variable interest rate swaps.

In using these interest rate swaps, the Company receives fixed interest rate payments and makes variable rate payments. The variable interest paid on the swap offsets the variable interest received on the investment, resulting in the Company receiving the fixed interest payments on the swap and the credit spread on the investment. The net receipt of a fixed rate will then more closely match the fixed rate paid on the liability.

F-19

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

The Company manages interest rate risk at the segment level. Different segments may simultaneously hedge interest rate risks associated with owning fixed and variable rate investments considering the risk relevant to a particular segment.

Foreign Currency Risk Management

In conjunction with the Company’s MTN program, the Company periodically issues both fixed and variable rate liabilities denominated in foreign currencies. As a result, the Company is exposed to changes in the fair value of liabilities due to changes in foreign currency exchange rates and related interest rates. In an effort to manage these risks, the Company enters into cross-currency interest rate swaps.

The Company is exposed to changes in the fair value of fixed rate investments denominated in a foreign currency due to changes in foreign currency exchange rates and related interest rates. In an effort to manage this risk, the Company uses cross-currency interest rate hedges to swap these asset characteristics to variable U.S. dollar rate instruments. Cross-currency interest rate swaps on assets are structured to pay a fixed rate, in a foreign currency, and receive a variable U.S. dollar rate, generally 3-month U.S. LIBOR. These derivative instruments are designated as a fair value hedge of a fixed rate foreign denominated asset.

Cross-currency interest rate swaps on variable rate investments are structured to pay a variable rate, in a foreign currency, and receive a fixed U.S. dollar rate. The terms of the foreign currency paid on the swap will exactly match the terms of the foreign currency received on the asset, thus eliminating currency risk. These derivative instruments are designated as a cash flow hedge.

Equity Market Risk Management

Asset fees calculated as a percentage of separate account assets are a significant source of revenue to the Company. As of December 31, 2007 and 2006, approximately 82% of separate account assets were invested in equity mutual funds. Gains and losses in the equity markets result in corresponding increases and decreases in the Company’s separate account assets and asset fee revenue. In addition, a decrease in separate account assets may decrease the Company’s expectations of future profit margins due to a decrease in asset fee revenue and/or an increase in guaranteed contract claims, which also may require the Company to accelerate amortization of DAC.

The Company’s long-term assumption for net separate account returns is 7% annual growth. If equity markets were unchanged throughout a given year, the Company estimates that its net earnings per diluted share, calculated using current weighted average diluted shares outstanding, would be approximately $0.05 to $0.10 less than if the Company’s long-term assumption for net separate account returns were realized. This analysis assumes no other factors change and that an unlocking of DAC assumptions would not be required. However, as it does each quarter, the Company would evaluate its DAC balance and underlying assumptions to determine the need for unlocking. The Company can provide no assurance that the experience of flat equity market returns would not result in changes to other factors affecting profitability, including the possibility of unlocking of DAC assumptions.

Many of the Company’s individual variable annuity contracts offer GMDB features. A GMDB generally provides a benefit if the annuitant dies and the contract value is less than a specified amount, which may be based on premiums paid less amounts withdrawn or contract value on a specified anniversary date. A decline in the stock market causing the contract value to fall below this specified amount, which varies from contract to contract based on the date the contract was entered into as well as the GMDB feature elected, will increase the net amount at risk, which is the GMDB in excess of the contract value. This could result in additional GMDB claims.

F-20

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

In an effort to mitigate this risk, the Company implemented a GMDB economic hedging program for certain new and existing business. Prior to implementation of the GMDB hedging program in 2000, the Company managed this risk primarily by entering into reinsurance arrangements. The GMDB economic hedging program is designed to offset changes in the economic value of the designated GMDB obligation. Currently the program shorts S&P 500 Index futures, which provides an offset to changes in the value of the designated obligation. The futures are not designated as hedges and, therefore, hedge accounting is not applied. The Company’s economic and accounting hedges are not perfectly offset. Therefore, the economic hedging activity is likely to lead to earnings volatility. This volatility was negligible in 2007. As of December 31, 2007 and 2006, the Company’s net amount at risk was $519.9 million and $562.4 million before reinsurance, respectively, and $317.2 million and $193.0 million net of reinsurance, respectively. As of December 31, 2007 and 2006, the Company’s reserve for GMDB claims was $47.4 million and $29.3 million, respectively.

The Company also offers certain variable annuity products with guaranteed minimum accumulation benefit (GMAB), guaranteed lifetime withdrawal benefit (GLWB) and hybrid GMAB/GLWB riders (collectively referred to as living benefits). A GMAB provides the contractholder with a guaranteed return of premium, adjusted proportionately for withdrawals, after a specified time period (5, 7 or 10 years) selected by the contractholder at the time of issuance of a variable annuity contract. In some cases, the contractholder also has the option, after a specified time, to drop the rider and continue the variable annuity contract without the GMAB. The design of the GMAB rider limits the risk to the Company in a variety of ways including asset allocation requirements, which serve to reduce the Company’s potential exposure to underlying fund performance risks. Specifically, the terms in the GMAB rider limit policyholder asset allocation by either (1) requiring partial allocation of assets to a guaranteed term option (a fixed rate investment option) and excluding certain funds that are highly volatile or difficult to hedge or (2) requiring all assets be allocated to one of the approved asset allocation funds or models defined by the Company.

Beginning in March 2005, the Company began offering a hybrid GMAB/GLWB through its Capital Preservation Plus Lifetime Income (CPPLI) contract rider. This living benefit combines a GMAB feature in its first 5-10 years with a lifetime withdrawal benefit election at the end of the GMAB feature. Upon maturity of the GMAB, the contractholder can elect the lifetime withdrawal benefit, which would continue for the duration of the insured’s life; elect a new CPPLI rider; or drop the rider completely and continue the variable annuity contract without any rider. If the lifetime withdrawal benefit is elected and the insured’s contract value is exhausted through such withdrawals and market conditions, the Company will continue to fund future withdrawals at a pre-defined level until the insured’s death. In some cases, the contractholder has the right to drop the GLWB portion of this rider or periodically reset the guaranteed withdrawal basis to a higher level. This benefit requires a minimum allocation to guaranteed term options or adherence to limitations required by an approved asset allocation strategy as previously described above.

In March 2006, the Company added Lifetime Income (L.inc), a stand-alone GLWB, to complement CPPLI in its product offerings. This rider is very similar to the hybrid benefit discussed above in that L.inc and CPPLI both have guaranteed withdrawal rates that increase based on the age at which the contractholder begins taking income. The withdrawal rates are applied to a benefit base to determine the guaranteed lifetime income amount available to a contractholder. The benefit base is equal to the variable annuity premium at contract issuance and may increase as a result of a ratchet feature that is driven by account performance and a roll-up feature that is driven by policy duration. Generally, the longer the contractholder waits before commencing withdrawals, the greater the guaranteed lifetime income. One key difference between L.inc and CPPLI is that the charge associated with L.inc is assessed against the benefit base. This is a risk mitigation feature as it alleviates much of the uncertainty around account performance and customer withdrawal patterns, both of which can lead to lower than expected revenue streams if the charge were assessed on account value. In June 2007, the Company added a feature to L.inc to allow for a lump settlement in lieu of lifetime withdrawals in certain situations.

F-21

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

The Company’s living benefit riders represent an embedded derivative in a variable annuity contract that is required to be separated from, and valued apart from, the host variable annuity contract. The embedded derivatives are carried at fair value. Subsequent changes in the fair value of the embedded derivatives are recognized in earnings as a component of net realized investment gains and losses. The fair value of the embedded derivatives is calculated based on a combination of capital market and actuarial assumptions. Projections of cash flows inherent in the valuation of the embedded derivative incorporate numerous assumptions including, but not limited to, expectations of contractholder persistency, contractholder withdrawal patterns, risk neutral market returns, correlations of market returns and market return volatility. As of December 31, 2007 and 2006, the net balance of the embedded derivatives for living benefits was a liability of $91.9 million and an asset of $23.7 million, respectively.

Similar to the Company’s economic hedging for GMDBs, the living benefits features are also being economically hedged. The primary risks being hedged are the exposures associated with declining equity market returns and downward interest rate movements. The Company employs a variety of instruments to mitigate this exposure including S&P 500 Index futures, U.S. Treasury futures, interest rate swaps and long-dated over-the-counter put options. The positions used in the economic hedging program are not designated as hedges and, therefore, hedge accounting is not applied. The living benefits hedging program is designed to offset changes in the economic value of the living benefits obligation to contractholders. Changes in the fair value of the embedded derivatives are likely to create volatility in earnings. The hedging activity associated with changes in the economic value of the living benefits obligations will likely mitigate a portion of this earnings volatility.

Other Non-Hedging Derivatives

The Company periodically enters into basis swaps (receive one variable rate, pay another variable rate) to better match the cash flows received from the specific variable-rate investments with the variable rate paid on a group of liabilities. While the pay-side terms of the basis swap will be consistent with the terms of the asset, the Company is not able to match the receive-side terms of the derivative to a specific liability. Therefore, basis swaps do not receive hedge accounting treatment.

The Company sells credit default protection on selected debt instruments and combines the credit default swap with selected assets the Company owns to replicate a higher yielding bond. These selected assets may have sufficient duration for the related liability, but do not earn a sufficient credit spread. The combined credit default swap and investments provide cash flows with the duration and credit spread targeted by the Company. The credit default swaps do not qualify for hedge accounting treatment.

The Company also has purchased credit default protection on selected debt instruments exposed to short-term credit concerns, or because the combination of the corporate bond and purchased default protection provides sufficient spread and duration targeted by the Company. The purchased credit default protection is not designated for hedge accounting treatment.

Quantitative Disclosure

Fair Value Hedges

During the years ended December 31, 2007, 2006 and 2005, a net loss of $2.4 million, a net gain of $2.9 million and a net gain of $4.1 million, respectively, were recognized in net realized investment gains and losses. This represents the ineffective portion of the fair value hedging relationships. There were no gains or losses attributable to the portion of the derivative instruments’ changes in fair value excluded from the assessment of hedge effectiveness. There were also no gains or losses recognized in earnings as a result of hedged firm commitments no longer qualifying as fair value hedges.

Cash Flow Hedges

For the years ended December 31, 2007, 2006 and 2005, the ineffective portion of cash flow hedges was a net loss of $1.4 million, a net loss of $1.5 million and a net gain of $3.1 million, respectively. There were no net gains or losses attributable to the portion of the derivative instruments’ changes in fair value excluded from the assessment of hedge effectiveness.

F-22

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

In general, the maximum length of time over which the Company is hedging its exposure to the variability in future cash flows associated with forecasted transactions, other than those relating to variable interest on existing financial instruments, is twelve months or less. However, in 2003 the Company entered into a hedge of a forecasted purchase of shares of a mutual fund tied to the S&P 500 Index where delivery of the shares will occur in 2033.

During 2007, the Company did not discontinue any cash flow hedges because the original forecasted transaction was no longer probable. Additionally, no amounts were reclassified from AOCI into earnings due to the probability that a forecasted transaction would not occur.

Other Derivative Instruments, Including Embedded Derivatives

Net realized investment gains and losses for the years ended December 31, 2007, 2006 and 2005 included net losses of $12.4 million, $0.5 million and $9.1 million, respectively, related to other derivative instruments, including embedded derivatives, not designated in hedging relationships. In addition, the Individual Investments segment included net losses of $51.8 million (recorded as a $41.7 million net realized loss, net investment income of $2.6 million and annuity expense of $12.7 million) and $11.4 million (recorded as net investment income of $10.7 million and annuity expense of $22.1 million) for the years ended December 31, 2007 and 2006, respectively, related to other derivative instruments, including embedded derivatives, not designated in hedging relationships. For the years ended December 31, 2007, 2006 and 2005, net losses of $0.5 million, $10.6 million and $80.7 million, respectively, were recorded in net realized investment gains and losses reflecting the change in fair value of cross-currency interest rate swaps hedging variable rate MTNs denominated in foreign currencies. No additional net gains were recorded in net realized investment gains and losses to reflect the change in spot rates of these foreign currency denominated obligations during the year ended December 31, 2007 compared to $14.1 million and $78.3 million during the years ended December 31, 2006 and 2005, respectively.

The following table summarizes the notional amount of derivative financial instruments outstanding as of December 31:

(in millions)	2007		2006
Interest rate swaps:
Pay fixed/receive variable rate swaps hedging investments	$	1,692.9	$	1,930.5
Pay variable/receive fixed rate swaps hedging investments		21.0		60.4
Pay fixed/receive variable rate swaps hedging liabilities		1,120.7		1,048.8
Pay variable/receive fixed rate swaps hedging liabilities		343.1		—
Cross-currency interest rate swaps:
Hedging foreign currency denominated investments		375.5		452.9
Hedging foreign currency denominated liabilities		1,144.1		1,137.1
Credit default swaps		300.3		376.8
Other non-hedging instruments		518.1		101.8
Equity option contracts		2,361.8		1,640.7
Interest rate futures contracts		371.3		214.2
Total	$	8,248.8	$	6,963.2

The notional value is the amount upon which exchanges of interest are based. Exposure to a counterparty arises if the net expected cash flows are positive, as calculated based on forward interest rate curves and notional contract values.

F-23

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

(6) Investments  

The following table summarizes the amortized cost, gross unrealized gains and losses, and estimated fair values of securities available-for-sale as of the dates indicated:

(in millions)	Amortized cost		Gross unrealized gains		Gross unrealized losses		Estimated fair value
December 31, 2007:
Fixed maturity securities:
U.S. Treasury securities and obligations of U.S. Government corporations	$	110.8	$	14.3	$	0.4	$	124.7
Agencies not backed by the full faith and credit of the U. S. Government		406.1		61.2		—		467.3
Obligations of states and political subdivisions		245.3		1.6		2.7		244.2
Debt securities issued by foreign governments		40.0		2.5		0.1		42.4
Corporate securities
Public		8,253.8		133.4		161.6		8,225.6
Private		5,474.2		131.7		57.6		5,548.3
Mortgage-backed securities		5,855.9		31.3		98.4		5,788.8
Asset-backed securities		3,635.1		31.2		174.2		3,492.1
Total fixed maturity securities		24,021.2		407.2		495.0		23,933.4
Equity securities		69.6		4.8		1.5		72.9
Total securities available-for-sale	$	24,090.8	$	412.0	$	496.5	$	24,006.3
December 31, 2006:
Fixed maturity securities:
U.S. Treasury securities and obligations of U.S. Government corporations	$	123.7	$	11.4	$	1.4	$	133.7
Agencies not backed by the full faith and credit of the U. S. Government		559.4		46.2		2.2		603.4
Obligations of states and political subdivisions		266.0		0.7		7.2		259.5
Debt securities issued by foreign governments		34.9		1.7		0.1		36.5
Corporate securities
Public		8,602.0		168.8		109.9		8,660.9
Private		6,015.4		128.8		71.4		6,072.8
Mortgage-backed securities		6,089.1		21.3		112.8		5,997.6
Asset-backed securities		3,506.7		43.3		39.0		3,511.0
Total fixed maturity securities		25,197.2		422.2		344.0		25,275.4
Equity securities		28.5		6.2		0.3		34.4
Total securities available-for-sale	$	25,225.7	$	428.4	$	344.3	$	25,309.8

The market value of the Company’s general account investments may fluctuate significantly in response to changes in interest rates, investment quality ratings and credit spreads. In addition, the Company may be likely to experience realized investment losses to the extent its liquidity needs require the disposition of general account fixed maturity securities in unfavorable interest rate, liquidity or credit spread environments.

F-24

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

The table below summarizes the amortized cost and estimated fair value of fixed maturity securities available-for-sale, by maturity, as of December 31, 2007. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

(in millions)	Amortized cost		Estimated fair value
Fixed maturity securities available-for-sale:
Due in one year or less	$	1,389.8	$	1,392.5
Due after one year through five years		6,267.3		6,375.0
Due after five years through ten years		3,732.8		3,758.7
Due after ten years		3,140.3		3,126.3
Subtotal		14,530.2		14,652.5
Mortgage-backed securities		5,855.9		5,788.8
Asset-backed securities		3,635.1		3,492.1
Total	$	24,021.2	$	23,933.4

The following table presents the components of net unrealized (losses) gains on securities available-for-sale as of December 31:

(in millions)	2007			2006
Net unrealized (losses) gains, before adjustments and taxes	$	(84.5	)	$	84.1
Adjustment to DAC		87.1			83.3
Adjustment to future policy benefits and claims		(77.7	)		(83.1	)
Deferred federal income tax benefit (expense)		26.1			(29.5	)
Net unrealized (losses) gains	$	(49.0	)	$	54.8

The following table presents an analysis of the net decrease in net unrealized gains on securities available-for-sale before adjustments and taxes for the years ended December 31:

(in millions)	2007			2006			2005
Fixed maturity securities	$	(166.0	)	$	(161.0	)	$	(704.1	)
Equity securities		(2.6	)		(1.1	)		(3.4	)
Net decrease	$	(168.6	)	$	(162.1	)	$	(707.5	)

F-25

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

For securities available-for-sale as of the dates indicated, the following table summarizes the Company’s gross unrealized losses based on the amount of time each type of security has been in an unrealized loss position:

	Less than or equal to one year				More than one year				Total
(in millions)	Estimated fair value		Gross unrealized losses		Estimated fair value		Gross unrealized losses		Estimated fair value		Gross unrealized losses
December 31, 2007:
Fixed maturity securities:
U.S. Treasury securities and obligations of U.S. Government corporations	$	16.4	$	0.4	$	2.6	$	—	$	19.0	$	0.4
Agencies not backed by the full faith and credit of the U.S. Government		—		—		13.9		—		13.9		—
Obligations of states and political subdivisions		15.4		0.1		149.6		2.6		165.0		2.7
Debt securities issued by foreign governments		11.5		0.1		—		—		11.5		0.1
Corporate securities
Public		2,354.0		95.2		1,966.8		66.4		4,320.8		161.6
Private		680.6		17.1		1,814.7		40.5		2,495.3		57.6
Mortgage-backed securities		1,227.8		23.7		2,466.4		74.7		3,694.2		98.4
Asset-backed securities		1,453.8		127.1		1,078.1		47.1		2,531.9		174.2
Total fixed maturity securities		5,759.5		263.7		7,492.1		231.3		13,251.6		495.0
Equity securities		17.1		1.5		0.1		—		17.2		1.5
Total	$	5,776.6	$	265.2	$	7,492.2	$	231.3	$	13,268.8	$	496.5
% of gross unrealized losses				53%				47%
December 31, 2006:
Fixed maturity securities:
U.S. Treasury securities and obligations of U.S. Government corporations	$	49.8	$	0.8	$	17.7	$	0.6	$	67.5	$	1.4
Agencies not backed by the full faith and credit of the U.S. Government		31.7		0.1		120.3		2.1		152.0		2.2
Obligations of states and political subdivisions		82.4		1.0		156.3		6.2		238.7		7.2
Debt securities issued by foreign governments		12.8		0.1		—		—		12.8		0.1
Corporate securities
Public		2,445.0		24.3		2,964.6		85.6		5,409.6		109.9
Private		1,162.7		13.5		1,872.3		57.9		3,035.0		71.4
Mortgage-backed securities		767.8		6.4		3,809.5		106.4		4,577.3		112.8
Asset-backed securities		539.2		4.2		1,336.6		34.8		1,875.8		39.0
Total fixed maturity securities		5,091.4		50.4		10,277.3		293.6		15,368.7		344.0
Equity securities		0.1		—		3.4		0.3		3.5		0.3
Total	$	5,091.5	$	50.4	$	10,280.7	$	293.9	$	15,372.2	$	344.3
% of gross unrealized losses				15%				85%

F-26

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

The Company has assets that have been in an unrealized loss position for more than one year that are not other-than-temporarily impaired. The Company reviews each asset in an unrealized loss position and evaluates whether or not the loss is other-than-temporary. This evaluation considers several factors, including the extent of the unrealized loss, the rating of the affected security, the Company’s ability and intent to hold the security until recovery, and economic conditions that could affect the creditworthiness of the issuer. As of December 31, 2007, assets that have been in an unrealized loss position for more than one year totaled $231.3 million, or 47% of the Company’s total unrealized losses. Of this total, $209.3 million, or 90%, were classified as investment grade securities, as defined by the National Association of Insurance Commissioners (NAIC).

As noted in the table above, the majority of the increases in the Company’s unrealized losses from December 31, 2006 to December 31, 2007 were attributable to corporate securities and asset-backed securities (ABSs). These increased loss positions primarily were driven by the combined impacts of interest rate movements, volatility in investment quality ratings and credit spreads, and illiquid markets.

As of December 31, 2007, 69% of the Company’s corporate securities in unrealized loss positions, or $150.2 million, were classified as investment grade, as defined by the NAIC. Of these investment grade corporate securities, 57%, or $84.9 million, have been in an unrealized loss position for more than one year, but 87% of those investments have ratios of estimated fair value to amortized cost of at least 90%. Of the Company’s corporate securities in unrealized loss positions classified as non-investment grade, 68% have been in an unrealized loss position for less than one year.

As of December 31, 2007, 100% of the Company’s ABSs in unrealized loss positions, or $174.2 million, were classified as investment grade, as defined by the NAIC. Of these investment grade ABSs, 72%, or $126.9 million, have been in an unrealized loss position for less than one year, but 33% of those investments have ratios of estimated fair value to amortized cost of at least 90%. Of the Company’s ABSs in unrealized loss positions that have been in loss positions for more than one year, 57% have ratios of estimated fair value to amortized cost of at least 90%.

For fixed maturity securities that are available-for-sale as of December 31, 2007, the following table summarizes the Company’s gross unrealized loss position categorized as investment grade vs. non-investment grade, as defined by the NAIC, in an unrealized loss position for the period of time indicated, and based on the ratio of estimated fair value to amortized cost (in millions):

	Period of time for which unrealized loss has existed
	Investment Grade						Non-Investment Grade						Total
Ratio of estimated fair value to amortized cost	Less than or equal to one year		More than one year		Total		Less than or equal to one year		More than one year		Total		Less than or equal to one year		More than one year		Total
99.9% - 95.0%	$	55.2	$	93.5	$	148.7	$	13.1	$	5.2	$	18.3	$	68.3	$	98.7	$	167.0
94.9% - 90.0%		49.9		84.6		134.5		13.2		4.4		17.6		63.1		89.0		152.1
89.9% - 85.0%		34.6		19.2		53.8		3.1		6.3		9.4		37.7		25.5		63.2
84.9% - 80.0%		16.3		6.2		22.5		3.0		0.2		3.2		19.3		6.4		25.7
Below 80.0%		60.5		5.8		66.3		14.9		5.8		20.7		75.4		11.6		87.0
Total	$	216.5	$	209.3	$	425.8	$	47.3	$	21.9	$	69.2	$	263.8	$	231.2	$	495.0

As noted in the table above, as of December 31, 2007, 64% of the Company’s investments in an unrealized loss position had ratios of estimated fair value to amortized cost of at least 90%. In addition, 86% of the Company’s investments in an unrealized loss position were classified as investment grade, as defined by the NAIC. Of the Company’s investments in unrealized loss positions classified as non-investment grade, 68% have been in an unrealized loss position for less than one year.

The NAIC assigns securities quality ratings and uniform valuations (called NAIC Designations), which are used by insurers when preparing their annual statements. The NAIC assigns designations to publicly traded and privately placed securities. The designations assigned by the NAIC range from class 1 (highest quality) to class 6 (lowest quality). Of the Company’s general account fixed maturity securities, 94% were in the two highest NAIC Designations as of December 31, 2007 and 2006.

F-27

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

The following table summarizes the credit quality, as determined by NAIC Designation, of the Company’s general account fixed maturity securities portfolio as of December 31:

(in millions)		2007				2006
NAIC designation1	Rating agency equivalent designation2	Amortized cost		Estimated fair value		Amortized cost		Estimated fair value
1	Aaa/Aa/A	$	16,765.5	$	16,662.7	$	17,433.9	$	17,426.3
2	Baa		5,730.3		5,784.3		6,117.2		6,175.8
3	Ba		1,101.6		1,078.3		1,024.8		1,033.6
4	B		325.0		316.8		590.4		596.6
5	Caa and lower		60.2		52.7		12.6		20.3
6	In or near default		38.6		38.6		18.3		22.8
	Total	$	24,021.2	$	23,933.4	$	25,197.2	$	25,275.4
1	NAIC Designations are assigned at least annually. Some designations for securities shown have been assigned to securities not yet assigned an NAIC Designation in a manner approximating equivalent public rating categories.
2	Comparisons between NAIC and Moody’s designations are published by the NAIC. If no Moody’s rating is available, the Company assigns internal ratings corresponding to public ratings.

Recent conditions in the securities markets, including changes in interest rates, investment quality ratings, liquidity and credit spreads, have resulted in declines in the values of investment securities, including mortgage-backed securities (MBSs) and ABSs. When evaluating whether these securities are other-than-temporarily impaired, the Company considers characteristics of the underlying collateral, such as delinquency and default rates, the quality of the underlying borrower, the type of collateral in the pool, the vintage year of the collateral, subordination levels within the structure of the collateral pool, expected future cash flows, and the Company’s ability and intent to hold the security to recovery. These same factors also affect the estimated fair value of these securities.

The Company’s investments in MBSs and ABSs include securities that are supported by Alt-A and Sub-prime collateral. The Company considers Alt-A collateral to be mortgages whose underwriting standards do not qualify the mortgage for regular conforming or jumbo loan programs. Typical underwriting characteristics that cause a mortgage to fall into the Alt-A classification may include, but are not limited to, inadequate loan documentation of a borrower’s financial information, debt-to-income ratios above normal lending limits, loan-to-value ratios above normal lending limits that do not have primary mortgage insurance, a borrower who is a temporary resident, and loans securing non-conforming types of real estate. Alt-A mortgages are generally issued to borrowers having higher Fair Isaac Credit Organization (FICO) scores, and the lender typically issues a slightly higher interest rate for such mortgages. The Company considers Sub-prime collateral to be mortgages that are first-lien mortgage loans issued to Sub-prime borrowers, as demonstrated by recent delinquent rent or housing payments or substandard FICO scores. Second-lien mortgage loans are also considered Sub-prime. The amortized cost and estimated fair value of the Company’s investments in securities containing Alt-A collateral totaled $1,199.5 and $1,953.6, respectively, and the amortized cost and estimated fair value of the Company’s investments in securities containing Sub-prime collateral totaled $755.7 and $707.1, respectively. As of December 31, 2007, 100.0% and 91.7% of securities containing Alt-A and Sub-prime collateral, respectively, were rated AA or better. In addition, 56.5% and 70.9% of Alt-A and Sub-prime collateral, respectively, was originated in 2005 or earlier.

Proceeds from the sale of securities available-for-sale during 2007, 2006 and 2005 were $4.65 billion, $2.27 billion and $2.62 billion, respectively. During 2007, gross gains of $70.0 million ($61.6 million and $71.9 million in 2006 and 2005, respectively) and gross losses of $70.2 million ($64.1 million and $22.6 million in 2006 and 2005, respectively) were realized on those sales.

Real estate held for use was $17.8 million and $38.8 million as of December 31, 2007 and 2006, respectively. These assets are carried at cost less accumulated depreciation, which was $3.6 million and $15.1 million as of December 31, 2007 and 2006, respectively. There was no real estate held for sale as of December 31, 2007 compared to real estate held for sale with a carrying value of $16.0 million as of December 31, 2006.

The carrying value of commercial mortgage loans on real estate considered to be impaired was $7.4 million as of December 31, 2007 ($17.5 million as of December 31, 2006), for which the related valuation allowance was $3.0 million ($12.3 million as of December 31, 2006). No valuation allowance exists for collateral dependent commercial mortgage loans for which the fair value of the collateral is estimated to be greater than the carrying value. During 2007, the average carrying value of impaired mortgage loans on real estate was $3.7 million ($3.5 million in 2006). Interest income on those loans, which is recognized on a cash basis, was $0.4 million in 2007 ($1.9 million in 2006).

F-28

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

The following table summarizes activity in the valuation allowance account for mortgage loans on real estate for the years ended December 31:

(in millions)	2007			2006		2005
Allowance, beginning of period	$	34.3		$	31.1	$	33.3
Net (reductions) additions to allowance		(11.2	)		3.2		(2.2	)
Allowance, end of period	$	23.1		$	34.3	$	31.1

The following table summarizes net realized investment (losses) gains from continuing operations by source for the years ended December 31:

(in millions)	2007			2006			2005
Total realized gains on sales, net of hedging losses	$	65.4		$	88.8		$	75.6
Total realized losses on sales, net of hedging gains		(79.9	)		(64.8	)		(22.9	)
Total other-than-temporary and other investment impairments		(116.4	)		(17.1	)		(36.8	)
Credit default swaps		(7.5	)		(1.1	)		(7.5	)
Periodic net coupon settlements on non-qualifying derivatives		1.7			1.9			1.1
Other derivatives		(29.5	)		(0.6	)		1.1
Net realized investment (losses) gains	$	(166.2	)	$	7.1		$	10.6

The following table summarizes net investment income from continuing operations by investment type for the years ended December 31:

(in millions)	2007		2006		2005
Securities available-for-sale:
Fixed maturity securities	$	1,370.5	$	1,419.2	$	1,466.2
Equity securities		4.0		2.6		2.4
Mortgage loans on real estate		512.6		535.4		577.3
Short-term investments		28.7		47.3		18.8
Other		124.3		120.9		97.8
Gross investment income		2,040.1		2,125.4		2,162.5
Less investment expenses		64.3		66.9		57.3
Net investment income	$	1,975.8	$	2,058.5	$	2,105.2

Fixed maturity securities with an amortized cost of $8.3 million and $8.1 million as of December 31, 2007 and 2006, respectively, were on deposit with various regulatory agencies as required by law.

As of December 31, 2007 and 2006, the Company had received $551.9 million and $802.3 million, respectively, of cash collateral on securities lending. The Company had not received any non-cash collateral on securities lending as of December 31, 2007 and 2006. As of December 31, 2007 and 2006, the Company had loaned securities with a fair value of $541.2 million and $778.6 million, respectively.

As of December 31, 2007 and 2006, the Company had received $245.4 million and $171.0 million, respectively, of cash for derivative collateral. The Company also held $18.5 million and $12.8 million of securities as off-balance sheet collateral on derivative transactions as of December 31, 2007 and 2006, respectively. As of December 31, 2007, the Company had pledged fixed maturity securities with a fair value of $18.8 million as collateral to various derivative counterparties compared to none as of December 31, 2006.

(7) Variable Annuity Contracts  

The Company issues traditional variable annuity contracts through its separate accounts, for which investment income and gains and losses on investments accrue directly to, and investment risk is borne by, the contractholder. The Company also issues non-traditional variable annuity contracts in which the Company provides various forms of guarantees to benefit the related contractholders. The Company provides five primary guarantee types under non-traditional variable annuity contracts: (1) GMDB; (2) GMAB; (3) guaranteed minimum income benefits (GMIB); (4) GLWB; and (5) a hybrid guarantee with GMAB and GLWB.

F-29

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

The GMDB provides a specified minimum return upon death. Many of these death benefits are spousal, whereby a death benefit will be paid upon death of the first spouse. The survivor has the option to terminate the contract or continue it and have the death benefit paid into the contract and a second death benefit paid upon the survivor’s death. The Company has offered six primary GMDB types:

• Return of premium– provides the greater of account value or total deposits made to the contract less any partial withdrawals and assessments, which is referred to as “net premiums.” There are two variations of this benefit. In general, there is no lock in age for this benefit. However, for some contracts the GMDB reverts to the account value at a specified age, typically age 75.  

• Reset– provides the greater of a return of premium death benefit or the most recent five-year anniversary (prior to lock-in age) account value adjusted for withdrawals. For most contracts, this GMDB locks in at age 86 or 90, and for others the GMDB reverts to the account value at age 75, 85, 86 or 90.  

• Ratchet– provides the greater of a return of premium death benefit or the highest specified “anniversary” account value (prior to age 86) adjusted for withdrawals. Currently, there are three versions of ratchet, with the difference based on the definition of anniversary: monthaversary – evaluated monthly; annual – evaluated annually; and five-year – evaluated every fifth year.  

• Rollup– provides the greater of a return of premium death benefit or premiums adjusted for withdrawals accumulated at generally 5% simple interest up to the earlier of age 86 or 200% of adjusted premiums. There are two variations of this benefit. For certain contracts, this GMDB locks in at age 86, and for others the GMDB reverts to the account value at age 75.  

• Combo– provides the greater of annual ratchet death benefit or rollup death benefit. This benefit locks in at either age 81 or 86.  

• Earnings enhancement– provides an enhancement to the death benefit that is a specified percentage of the adjusted earnings accumulated on the contract at the date of death. There are two versions of this benefit: (1) the benefit expires at age 86, and a credit of 4% of account value is deposited into the contract; and (2) the benefit does not have an end age, but has a cap on the payout and is paid upon the first death in a spousal situation. Both benefits have age limitations. This benefit is paid in addition to any other death benefits paid under the contract.  

The GMAB, offered in the Company’s Capital Preservation Plus (CPP) contract rider, is a living benefit that provides the contractholder with a guaranteed return of premium, adjusted proportionately for withdrawals, after a specified time period (5, 7 or 10 years) selected by the contractholder at the issuance of the variable annuity contract. In some cases, the contractholder also has the option, after a specified time period, to drop the rider and continue the variable annuity contract without the GMAB. In general, the GMAB requires a minimum allocation to guaranteed term options or adherence to limitations required by an approved asset allocation strategy.

The GMIB is a living benefit that provides the contractholder with a guaranteed annuitization value. The GMIB types are:

• Ratchet– provides an annuitization value equal to the greater of account value, net premiums or the highest one-year anniversary account value (prior to age 86) adjusted for withdrawals.  

• Rollup– provides an annuitization value equal to the greater of account value and premiums adjusted for withdrawals accumulated at 5% compound interest up to the earlier of age 86 or 200% of adjusted premiums.  

• Combo– provides an annuitization value equal to the greater of account value, ratchet GMIB benefit or rollup GMIB benefit.  

See Note 5 for a complete description of the Company’s hybrid GMAB/GLWB offered through its CPPLI contract rider. All GMAB contracts with the hybrid GMAB/GLWB rider are included with GMAB contracts in the following tables.

F-30

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

The following table summarizes the account values and net amount at risk, net of reinsurance, for variable annuity contracts with guarantees invested in both general and separate accounts as of December 31:

	2007					2006
(in millions)	Account value		Net amount at risk1		Wtd. avg. attained age	Account value		Net amount at risk1		Wtd. avg. attained age
GMDB:
Return of premium	$	9,082.6	$	18.7	62	$	9,231.4	$	33.9	60
Reset		17,915.0		61.1	64		17,587.0		47.5	63
Ratchet		15,789.2		132.2	66		13,481.0		30.3	66
Rollup		467.0		8.4	71		538.4		11.3	70
Combo		2,555.5		47.0	68		2,588.7		28.9	68
Subtotal		45,809.3		267.4	66		43,426.5		151.9	65
Earnings enhancement		519.2		49.8	62		477.8		41.1	61
Total - GMDB	$	46,328.5	$	317.2	65	$	43,904.3	$	193.0	64
GMAB2:
5 Year	$	2,985.6	$	4.6	N/A	$	2,131.1	$	0.1	N/A
7 Year		2,644.1		6.2	N/A		1,865.7		0.1	N/A
10 Year		927.3		1.3	N/A		784.0		—	N/A
Total - GMAB	$	6,557.0	$	12.1	N/A	$	4,780.8	$	0.2	N/A
GMIB3:
Ratchet	$	425.2	$	—	N/A	$	450.6	$	—	N/A
Rollup		1,119.9		—	N/A		1,187.1		—	N/A
Combo		0.3		—	N/A		0.5		—	N/A
Total - GMIB	$	1,545.4	$	—	N/A		1,638.2	$	—	N/A
GLWB:
L.inc	$	2,865.8	$	—	N/A	$	993.8	$	—	N/A

¹   Net amount at risk is calculated on a seriatum basis and equals the respective guaranteed benefit less the account value (or zero if the account value exceeds the guaranteed benefit). As it relates to GMIB, net amount at risk is calculated as if all policies were eligible to annuitize immediately, although all GMIB options have a waiting period of at least 7 years from issuance, with the earliest annuitizations beginning in 2007.  

²   GMAB contracts with the hybrid GMAB/GLWB rider had account values of $4.77 billion and $2.95 billion as of December 31, 2007 and 2006, respectively.  

³   The weighted average period remaining until expected annuitization is not meaningful and has not been presented because there is currently no material GMIB exposure.  

F-31

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

The following table summarizes account balances of variable annuity contracts that were invested in separate accounts as of December 31:

(in millions)	2007		2006
Mutual funds:
Bond	$	5,143.6	$	4,467.3
Domestic equity		31,217.7		29,808.4
International equity		3,987.3		3,420.5
Total mutual funds		40,348.6		37,696.2
Money market funds		1,728.2		1,414.4
Total	$	42,076.8	$	39,110.6

The Company’s GMDB claim reserves are determined by estimating the expected value of death benefits on contracts that trigger a policy benefit and recognizing the excess ratably over the accumulation period based on total expected assessments. GMIB claim reserves are determined each period by estimating the expected value of annuitization benefits in excess of the projected account balance at the date of annuitization and recognizing the excess ratably over the accumulation period based on total assessments. The Company regularly evaluates its GMDB and GMIB claim reserve estimates and adjusts the additional liability balances as appropriate, with a related charge or credit to other benefits and claims in the period of evaluation if actual experience or other evidence suggests that earlier assumptions should be revised. The assumptions used in calculating GMIB claim reserves are consistent with those used for calculating GMDB claim reserves. In addition, the calculation of GMIB claim reserves assumes benefit utilization ranges from a low of 3% when the contractholder’s annuitization value is at least 10% in the money to 100% utilization when the contractholder is 90% or more in the money.

The Company’s living benefit riders represent an embedded derivative in a variable annuity contract that is required to be separated from, and valued apart from, the host variable annuity contract. The embedded derivatives are carried at fair value. Subsequent changes in the fair value of the embedded derivatives are recognized in earnings as a component of net realized investment gains and losses. The fair value of the embedded derivatives is calculated based on a combination of capital market and actuarial assumptions.

The following assumptions and methodology were used to determine the GMDB claim reserves as of December 31, 2007 and 2006:

• Data used was based on a combination of historical numbers and future projections generally involving 50 probabilistically generated economic scenarios  

• Mean gross equity performance – 8.1%  

• Equity volatility – 18.7%  

• Mortality – 100% of Annuity 2000 table  

• Asset fees – equivalent to mutual fund and product loads  

• Discount rate – 7.0% and 8.0% as of December 31, 2007 and 2006, respectively  

Lapse rate assumptions vary by duration as shown below:

Duration (years)	1	2	3	4	5	6	7	8	9	10+
Minimum	4.00%	5.00%	6.00%	7.00%	8.00%	9.50%	10.00%	11.00%	14.00%	14.00%
Maximum	4.00%	5.00%	6.00%	7.00%	35.00%	35.00%	23.00%	35.00%	35.00%	23.00%

F-32

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

(8) Short-Term Debt  

The following table summarizes short-term debt as of December 31:

(in millions)	2007		2006
$800.0 million commercial paper program	$	199.7	$	—
$350.0 million securities lending program facility		85.6		75.2
Total short-term debt	$	285.3	$	75.2

The Company has available as a source of funds a $1.00 billion revolving variable rate credit facility entered into by NFS, NLIC and NMIC with a group of national financial institutions. The facility provides for several and not joint liability with respect to any amount drawn by any party. The facility provides covenants, including, but not limited to, requirements that the Company’s debt not exceed 40% of tangible net worth, as defined, and that NLIC maintain statutory surplus, as defined, in excess of $1.67 billion. As of December 31, 2007, the Company and NLIC were in compliance with all covenants. The Company had no amounts outstanding under this agreement as of December 31, 2007 and 2006. NLIC also has an $800.0 million commercial paper program and is required to maintain an available credit facility equal to 50% of any amounts outstanding under the commercial paper program. Therefore, borrowing capacity under the aggregate $1.00 billion revolving credit facility is reduced by 50% of any amounts outstanding under the commercial paper program. NLIC had $199.7 million of commercial paper outstanding at December 31, 2007 at a weighted average interest rate of 4.39% and no commercial paper outstanding at December 31, 2006.

NLIC has entered into an agreement with its custodial bank to borrow against the cash collateral that is posted in connection with its securities lending program. This is an uncommitted facility contingent on the liquidity of the securities lending program. The borrowing facility was established to fund commercial mortgage loans that were originated with the intent of sale through securitization. The maximum amount available under the agreement is $350.0 million. The borrowing rate on this program is equal to one-month U.S. LIBOR (4.60% and 5.32% as of December 31, 2007 and 2006, respectively). NLIC had $85.6 million and $75.2 million outstanding under this agreement as of December 31, 2007 and 2006, respectively. As of December 31, 2007, the Company had not provided any guarantees on such borrowings, either directly or indirectly.

The Company paid interest on short-term debt totaling $15.0 million, $11.7 million and $11.5 million in 2007, 2006 and 2005, respectively.

(9) Long-Term Debt  

The following table summarizes surplus notes payable to NFS as of December 31:

(in millions)	2007		2006
8.15% surplus note, due June 27, 2032	$	300.0	$	300.0
7.50% surplus note, due December 17, 2031		300.0		300.0
6.75% surplus note, due December 23, 2033		100.0		100.0
Total long-term debt	$	700.0	$	700.0

The Company made interest payments to NFS on surplus notes totaling $53.7 million in 2007, 2006 and 2005. Payments of interest and principal under the notes require the prior approval of the Ohio Department of Insurance (ODI).

F-33

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

(10) Federal Income Taxes  

Through September 30, 2002, the Company filed a consolidated federal income tax return with NMIC, the ultimate majority shareholder of NFS. Effective October 1, 2002, Nationwide Corporation’s ownership in NFS decreased from 79.8% to 63.0%. Therefore, NFS and its subsidiaries, including the Company, no longer qualify to be included in the NMIC consolidated federal income tax return. The members of the NMIC consolidated federal income tax return group participated in a tax sharing arrangement, which uses a consolidated approach in allocating the amount of current and deferred expense to the separate financial statements of subsidiaries.

Under Internal Revenue Code (IRC) regulations, NFS and its subsidiaries cannot file a life/non-life consolidated federal income tax return until five full years following NFS’ departure from the NMIC consolidated federal income tax return group. Therefore, NFS and its direct non-life insurance company subsidiaries will file a consolidated federal income tax return; NLIC and NLAIC will file a consolidated federal income tax return; and the direct non-life insurance companies under NLIC will file separate federal income tax returns, until 2008, when NFS will become eligible to file a single life/non-life consolidated federal income tax return with all of its eligible subsidiaries.

The following table summarizes the tax effects of temporary differences that give rise to significant components of the net deferred tax liability as of December 31:

(in millions)	2007			2006
Deferred tax assets:
Future policy benefits	$	622.0		$	607.8
Other		213.2			138.6
Gross deferred tax assets		835.2			746.4
Less valuation allowance		(7.0	)		(7.0	)
Deferred tax assets, net of valuation allowance		828.2			739.4
Deferred tax liabilities:
Deferred policy acquisition costs		1,112.6			1,022.2
Other		130.8			173.9
Gross deferred tax liabilities		1,243.4			1,196.1
Net deferred tax liability	$	415.2		$	456.7

In assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion of the total gross deferred tax assets will not be realized. Future taxable amounts or recovery of federal income taxes paid within the statutory carryback period can offset nearly all future deductible amounts. The valuation allowance was unchanged during 2007, 2006 and 2005.

The Company’s current federal income tax asset was $12.7 million and $12.6 million as of December 31, 2007 and 2006, respectively.

Total federal income taxes paid (refunded) were $99.1 million, $(4.3) million and $182.2 million during the years ended December 31, 2007, 2006 and 2005, respectively.

During the second quarter of 2007, the Company recorded $6.8 million of net federal income tax expense adjustments primarily related to differences between the 2006 estimated tax liability and the amounts the Company reported on its 2006 tax returns. The Company recorded an additional $1.5 million and $0.2 million of such adjustments during the third and fourth quarters of 2007, respectively.

F-34

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

Through June 2006, the Company’s federal income tax returns for tax years 2000-2002 were under IRS examination pursuant to a routine audit. In accordance with its regular practice, management established tax reserves based on the current facts and circumstances regarding each tax exposure item for which the ultimate deductibility is open to interpretation. These reserves are reviewed regularly and are adjusted as events occur that management believes impacts the Company’s liability for additional taxes, such as lapsing of applicable statutes of limitations; conclusion of tax audits or substantial agreement on the deductibility/non-deductibility of uncertain items; additional exposure based on current calculations; identification of new issues; release of administrative guidance; or rendering of a court decision affecting a particular tax issue. A significant component of the Company’s tax reserve as of December 31, 2005 was related to the separate account dividends received deduction (DRD). See “Tax Matters” in Note 14 for more information regarding DRD.

In July 2006, the Company reached substantial agreement with the IRS on all open issues for tax years 2000-2002, including issues related to the DRD. Accordingly, the Company revised its estimate of amounts that may be due in connection with certain tax positions, including the DRD, for all open tax years. As a result of the revised estimate, $110.9 million of tax reserves were released into earnings during the second quarter of 2006.

During the third quarter of 2006, the Company recorded $7.8 million of net federal income tax expense adjustments primarily related to differences between the 2005 estimated tax liability and the amounts reported on the Company’s 2005 tax returns.

During the third quarter of 2005, the Company refined its separate account DRD estimation process. As a result, the Company identified and recorded additional federal income tax benefits and recoverables of $42.6 million related to all tax years (2000 – 2005) that were open at that time. In addition, the Company recorded $5.6 million of net benefit adjustments primarily related to differences between the 2004 estimated tax liability and the amounts reported on the Company’s 2004 tax returns.

The following table summarizes federal income tax expense attributable to income from continuing operations for the years ended December 31:

(in millions)	2007		2006			2005
Current	$	106.5	$	(61.8	)	$	90.6
Deferred		22.0		90.5			5.2
Federal income tax expense	$	128.5	$	28.7		$	95.8

Total federal income tax expense differs from the amount computed by applying the U.S. federal income tax rate to income from continuing operations before federal income taxes as follows for the years ended December 31:

	2007					2006					2005
(dollars in millions)	Amount			%		Amount			%		Amount			%
Computed (expected) tax expense	$	204.0		35.0		$	226.8		35.0		$	217.2		35.0
DRD		(61.0	)	(10.5	)		(67.5	)	(10.4	)		(107.5	)	(17.3	)
Reserve release		—		—			(110.9	)	(17.1	)		—		—
Other, net		(14.5	)	(2.4	)		(19.7	)	(3.1	)		(13.9	)	(2.3	)
Total	$	128.5		22.1		$	28.7		4.4		$	95.8		15.4

F-35

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

(11) Shareholders’ Equity, Regulatory Risk-Based Capital and Dividend Restrictions  

Regulatory Risk-Based Capital

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

Dividend Restrictions

The payment of dividends by NLIC is subject to restrictions set forth in the insurance laws and regulations of the State of Ohio, its domiciliary state. The State of Ohio insurance laws require Ohio-domiciled life insurance companies to seek prior regulatory approval to pay a dividend or distribution of cash or other property if the fair market value thereof, together with that of other dividends or distributions made in the preceding 12 months, exceeds the greater of (1) 10% of statutory-basis policyholders’ surplus as of the prior December 31 or (2) the statutory-basis net income of the insurer for the prior year. During the year ended December 31, 2007, NLIC paid dividends of $537.5 million to NFS, including a $242.5 million extraordinary dividend paid after obtaining approval from the ODI. NLIC’s statutory capital and surplus as of December 31, 2007 was $2.50 billion, and statutory net income for 2007 was $309.0 million. As of January 1, 2008, NLIC could not pay dividends to NFS without obtaining prior approval. As of April 2008, NLIC will be able to pay dividends to NFS totaling $246.5 million upon providing prior notice to the ODI. On February 20, 2008, NLIC declared a dividend of $246.5 million payable to NFS in April 2008. NLIC will provide notice to the ODI before paying this dividend to NFS.

The State of Ohio insurance laws also require insurers to seek prior regulatory approval for any dividend paid from other than earned surplus. Earned surplus is defined under the State of Ohio insurance laws as the amount equal to the Company’s unassigned funds as set forth in its most recent statutory financial statements, including net unrealized capital gains and losses or revaluation of assets. Additionally, following any dividend, an insurer’s policyholder surplus must be reasonable in relation to the insurer’s outstanding liabilities and adequate for its financial needs. The payment of dividends by NLIC may also be subject to restrictions set forth in the insurance laws of the State of New York that limit the amount of statutory profits on NLIC’s participating policies (measured before dividends to policyholders) available for the benefit of the Company and its shareholder.

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

F-36

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

Comprehensive Income

The Company’s comprehensive income includes net income and certain items that are reported directly within separate components of shareholder’s equity that are not recorded in net income (other comprehensive income or loss).

The following table summarizes the Company’s other comprehensive loss, before and after federal income tax benefit, for the years ended December 31:

(in millions)	2007			2006			2005
Net unrealized losses on securities available-for-sale arising during the period:
Net unrealized losses before adjustments	$	(276.3	)	$	(171.3	)	$	(687.2	)
Net adjustment to deferred policy acquisition costs		3.8			40.9			187.0
Net adjustment to future policy benefits and claims		5.4			21.5			17.0
Related federal income tax benefit		93.3			38.1			169.1
Net unrealized losses		(173.8	)		(70.8	)		(314.1	)
Reclassification adjustment for net realized losses (gains) on securities available-for-sale realized during the period:
Net unrealized losses (gains)		107.7			9.2			(20.3	)
Related federal income tax (benefit) expense		(37.7	)		(3.2	)		7.1
Net reclassification adjustment		70.0			6.0			(13.2	)
Other comprehensive loss on securities available-for-sale		(103.8	)		(64.8	)		(327.3	)
Accumulated net holding (losses) gains on cash flow hedges:
Unrealized holding (losses) gains		(17.2	)		(0.2	)		41.7
Related federal income tax benefit (expense)		6.0			0.1			(14.6	)
Other comprehensive (loss) income on cash flow hedges		(11.2	)		(0.1	)		27.1
Other net unrealized losses		(4.2	)		—			—
Total other comprehensive loss	$	(119.2	)	$	(64.9	)	$	(300.2	)

Adjustments for net realized gains and losses on the ineffective portion of cash flow hedges were immaterial during the years ended December 31, 2007, 2006 and 2005.

F-37

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

(12) Employee Benefit Plans  

Defined Benefit Plans

The Company and certain affiliated companies participate in a qualified defined benefit pension plan sponsored by NMIC. This plan covers all employees of participating companies who have completed at least one year of service. Plan contributions are invested in a group annuity contract issued by NLIC. All participants are eligible for benefits based on an account balance feature. Participants last hired before 2002 are eligible for benefits based on the highest average annual salary of a specified number of consecutive years of the last ten years of service, if such benefits are of greater value than the account balance feature. The Company funds pension costs accrued for direct employees plus an allocation of pension costs accrued for employees of affiliates whose work benefits the Company. A separate non-qualified defined benefit pension plan sponsored by NMIC covers certain executives with at least one year of service. The Company’s portion of expense relating to these plans was $13.5 million, $19.9 million and $16.6 million for the years ended December 31, 2007, 2006 and 2005, respectively.

In addition to the NMIC pension plan, the Company and certain affiliated companies participate in life and health care defined benefit plans sponsored by NMIC for qualifying retirees. Postretirement life and health care benefits are contributory. The level of contribution required by a qualified retiree depends on the retiree’s years of service and date of hire. In general, postretirement benefits are available to full-time employees who are credited with 120 months of retiree life and health service. Postretirement health care benefit contributions are adjusted annually and contain cost-sharing features such as deductibles and coinsurance. In addition, there are caps on the Company’s portion of the per-participant cost of the postretirement health care benefits. The Company’s policy is to fund the cost of health care benefits in amounts determined at the discretion of management. Plan assets are invested primarily in group annuity contracts issued by NLIC. The Company’s portion of expense relating to these plans was immaterial for the years ended December 31, 2007, 2006 and 2005.

Defined Contribution Plans

NMIC sponsors a defined contribution retirement savings plan covering substantially all employees of the Company. Employees may make salary deferral contributions of up to 80%. Salary deferrals of up to 6% are subject to a 50% Company match. The Company’s expense for contributions to these plans was $7.3 million, $6.6 million and $6.2 million for the years ended December 31, 2007, 2006 and 2005, respectively.

(13) Related Party Transactions  

The Company has entered into significant, recurring transactions and agreements with NMIC, other affiliates and subsidiaries as a part of its ongoing operations. These include annuity and life insurance contracts, office space leases, and agreements related to reinsurance, cost sharing, administrative services, marketing, intercompany loans, intercompany repurchases, cash management services and software licensing. Measures used to allocate expenses among companies include individual employee estimates of time spent, special cost studies, the number of full-time employees, commission expense and other methods agreed to by the participating companies.

In addition, Nationwide Services Company, LLC (NSC), a subsidiary of NMIC, provides computer, telephone, mail, employee benefits administration and other services to NMIC and certain of its direct and indirect subsidiaries, including the Company, based on specified rates for units of service consumed. For the years ended December 31, 2007, 2006 and 2005, the Company made payments to NMIC and NSC totaling $285.6 million, $261.7 million and $274.1 million, respectively.

F-38

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

The Company has issued group annuity and life insurance contracts and performs administrative services for various employee benefit plans sponsored by NMIC or its affiliates. Total account values of these contracts were $2.90 billion and $5.48 billion as of December 31, 2007 and 2006, respectively. Total revenues from these contracts were $130.8 million, $133.4 million and $136.2 million for the years ended December 31, 2007, 2006 and 2005, respectively, and include policy charges, net investment income from investments backing the contracts and administrative fees. Total interest credited to the account balances was $109.7 million, $110.7 million and $107.3 million for the years ended December 31, 2007, 2006 and 2005, respectively. The terms of these contracts are consistent in all material respects with what the Company offers to unaffiliated parties who are similarly situated.

The Company leases office space from NMIC. For the years ended December 31, 2007, 2006 and 2005, the Company made lease payments to NMIC of $23.0 million, $19.3 million and $18.7 million, respectively.

NLIC has a reinsurance agreement with NMIC whereby all of NLIC’s accident and health business not ceded to unaffiliated reinsurers is ceded to NMIC on a modified coinsurance basis. Either party may terminate the agreement on January 1 of any year with prior notice. Under a modified coinsurance agreement, the ceding company retains invested assets, and investment earnings are paid to the reinsurer. Under the terms of NLIC’s agreements, the investment risk associated with changes in interest rates is borne by the reinsurer. The ceding of risk does not discharge the original insurer from its primary obligation to the policyholder. The Company believes that the terms of the modified coinsurance agreements are consistent in all material respects with what the Company could have obtained with unaffiliated parties. Revenues ceded to NMIC for the years ended December 31, 2007, 2006 and 2005 were $317.6 million, $430.8 million and $429.5 million, respectively, while benefits, claims and expenses ceded during these years were $348.1 million, $470.4 million and $398.8 million, respectively.

Funds of Nationwide Funds Group (NFG), an affiliate, are offered to the Company’s customers as investment options in certain of the Company’s products. As of December 31, 2007 and 2006, customer allocations to NFG funds totaled $21.41 billion and $18.26 billion, respectively. For the years ended December 31, 2007, 2006 and 2005, NFG paid the Company $76.9 million, $64.4 million and $51.6 million, respectively, for the distribution and servicing of these funds.

Under a marketing agreement with NMIC, NLIC makes payments to cover a portion of the agent marketing allowance that is paid to Nationwide agents. These costs cover product development and promotion, sales literature, rent and similar items. Payments under this agreement totaled $20.1 million, $28.3 million and $26.5 million for the years ended December 31, 2007, 2006 and 2005, respectively.

The Company also participates in intercompany repurchase agreements with affiliates whereby the seller transfers securities to the buyer at a stated value. Upon demand or after a stated period, the seller repurchases the securities at the original sales price plus interest. As of December 31, 2007 and 2006, the Company had no outstanding borrowings from affiliated entities under such agreements. During 2007, 2006 and 2005, the most the Company had outstanding at any given time was $178.2 million, $191.5 million and $55.3 million, respectively, and the amounts the Company incurred for interest expense on intercompany repurchase agreements during these years were immaterial.

The Company and various affiliates have agreements with Nationwide Cash Management Company (NCMC), an affiliate, under which NCMC acts as a common agent in handling the purchase and sale of short-term securities for the respective accounts of the participants. Amounts on deposit with NCMC for the benefit of the Company were $368.2 million and $601.3 million as of December 31, 2007 and 2006, respectively, and are included in short-term investments on the consolidated balance sheets.

Certain annuity products are sold through affiliated companies, which are also subsidiaries of NFS. Total commissions and fees paid to these affiliates for the years ended December 31, 2007, 2006 and 2005 were $59.5 million, $58.1 million and $59.0 million, respectively.

F-39

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

An affiliate of the Company is currently developing a browser-based policy administration and online brokerage software application for defined benefit plans. In connection with the development of this application, the Company made net payments, which were expensed, to that affiliate related to development totaling $9.4 million, $6.9 million and $2.9 million for the years ended December 31, 2007, 2006 and 2005, respectively.

Historically, the Company has retained funds for certain claim and benefit payments to customers in the form of interest-bearing accounts. During the year ended December 31, 2006, this practice was discontinued. Eligible participant balances totaling $224.7 million were transferred from the Company to interest-bearing deposit accounts of Nationwide Bank, a wholly-owned subsidiary of NFS, in exchange for cash plus a premium of $0.7 million payable to NFS for the value of the relationships acquired by Nationwide Bank.

Through September 30, 2002, the Company filed a consolidated federal income tax return with NMIC, as discussed in more detail in Note 10. Effective October 1, 2002, NLIC began filing a consolidated federal income tax return with NLAIC. There were no payments (from) to NMIC for the year ended December 31, 2007 compared to $(15.3) million and $45.0 million for the years ended December 31, 2006 and 2005, respectively. These payments related to tax years prior to deconsolidation.

In 2007, 2006 and 2005, NLIC paid dividends to NFS totaling $537.5 million, $375.0 million and $185.0 million, respectively.

(14) Contingencies  

Legal Matters

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

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

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

F-40

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

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

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

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

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

F-41

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

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

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

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

F-42

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

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

Tax Matters

Management has established tax reserves in accordance with the requirements of FIN 48. See Note 3 for a summary of the provisions of FIN 48. These reserves are reviewed regularly and are adjusted as events occur that management believes impact its liability for additional taxes, such as lapsing of applicable statutes of limitations; conclusion of tax audits or substantial agreement on the deductibility/nondeductibility of uncertain items; additional exposure based on current calculations; identification of new issues; release of administrative guidance; or rendering of a court decision affecting a particular tax issue. Management believes its tax reserves reasonably provide for potential assessments that may result from IRS examinations and other tax-related matters for all open tax years.

The separate account DRD is a significant component of the Company’s federal income tax provision. On August 16, 2007, the IRS issued Revenue Ruling 2007-54. This ruling took a position with respect to the DRD that could have significantly reduced the Company’s DRD. The Company believes that the position taken by the IRS in the ruling was contrary to existing law and the relevant legislative history.

In Revenue Ruling 2007-61, released September 25, 2007, the IRS and the U.S. Department of the Treasury suspended Revenue Ruling 2007-54 and informed taxpayers of their intention to address certain issues in connection with the DRD in future tax regulations. Final tax regulations could impact the Company’s DRD in periods subsequent to their effective date.

(15) Guarantees  

Since 2001, the Company has sold $677.2 million of credit enhanced equity interests in Low-Income-Housing Tax Credit Funds (Tax Credit Funds) to unrelated third parties. The Company has guaranteed cumulative after-tax yields to the third party investors ranging from 3.75% to 5.25% over periods ending between 2002 and 2022. As of December 31, 2007, the Company held guarantee reserves totaling $6.0 million on these transactions. These guarantees are in effect for periods of approximately 15 years each. The Tax Credit Funds provide a stream of tax benefits to the investors that will generate a yield and return of capital. If the tax benefits are not sufficient to provide these cumulative after-tax yields, then the Company must fund any shortfall, which is mitigated by stabilization collateral set aside by the Company at the inception of the transactions. The maximum amount of undiscounted future payments that the Company could be required to pay the investors under the terms of the guarantees is $1.28 billion. The Company does not anticipate making any payments related to these guarantees.

As of December 31, 2007, the Company held stabilization reserves of $1.6 million as collateral for certain properties owned by the Tax Credit Funds that had not met all of the criteria necessary to generate tax credits. Such criteria include completion of construction and the leasing of each unit to a qualified tenant, among others. Properties meeting the necessary criteria are considered to have “stabilized.” The properties are evaluated regularly, and the collateral is released when stabilized.

F-43

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

To the extent there are cash deficits in any specific property owned by the Tax Credit Funds, property reserves, property operating guarantees and reserves held by the Tax Credit Funds are exhausted before the Company is required to perform under its guarantees. To the extent the Company is ever required to perform under its guarantees, it may recover any such funding out of the cash flow distributed from the sale of the underlying properties of the Tax Credit Funds. This cash flow distribution would be paid to the Company prior to any cash flow distributions to unrelated third party investors.

(16) Variable Interest Entities  

As of December 31, 2007 and 2006, the Company had relationships with 19 and 18 variable interest entities (VIEs), respectively, each of which the Company was the primary beneficiary. Each VIE is a conduit that assists the Company in structured products transactions involving the sale of Tax Credit Funds to third party investors for which the Company provides guaranteed returns (see Note 15). The results of operations and financial position of these VIEs are included along with corresponding minority interest liabilities in the accompanying consolidated financial statements.

VIE net assets were $465.7 million and $445.5 million as of December 31, 2007 and 2006, respectively. The following table summarizes the components of net assets as of December 31:

(in millions)	2007			2006
Other long-term investments	$	434.1		$	432.5
Short-term investments		31.9			33.7
Other assets		38.1			37.8
Other liabilities		(38.4	)		(58.5	)

The Company’s total loss exposure from VIEs of which the Company is the primary beneficiary was immaterial as of December 31, 2007 and 2006 (except for the impact of guarantees disclosed in Note 15).

In addition to the VIEs described above, the Company holds variable interests, in the form of limited partnerships or similar investments, in Tax Credit Funds of which the Company is not the primary beneficiary. These investments have been held by the Company for periods of 1 to 10 years and allow the Company to utilize certain tax credits and realize other tax benefits from affordable housing projects. The Company also has certain investments in other securitization transactions that qualify as VIEs, but of which the Company is not the primary beneficiary. The total exposure to loss on these VIEs was $201.3 million and $68.9 million as of December 31, 2007 and 2006, respectively.

F-44

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

(17) Segment Information  

Management views the Company’s business primarily based on its underlying products and uses this basis to define its four reportable segments: Individual Investments, Retirement Plans, Individual Protection, and Corporate and Other.

The primary segment profitability measure that management uses is pre-tax operating earnings, which is calculated by adjusting income from continuing operations before federal income taxes to exclude (1) net realized investment gains and losses, except for periodic net amounts paid or received on interest rate swaps that do not qualify for hedge accounting treatment and net realized gains and losses related to securitizations and (2) the adjustment to amortization of DAC related to net realized investment gains and losses.

Individual Investments

The Individual Investments segment consists of individual The BEST of AMERICA^® and private label deferred variable annuity products, deferred fixed annuity products, income products and advisory services. Individual deferred annuity contracts provide the customer with tax-deferred accumulation of savings and flexible payout options including lump sum, systematic withdrawal or a stream of payments for life. In addition, individual variable annuity contracts provide the customer with access to a wide range of investment options and asset protection features, while individual fixed annuity contracts generate a return for the customer at a specified interest rate fixed for prescribed periods.

Retirement Plans

The Retirement Plans segment is comprised of the Company’s private and public sector retirement plans business. The private sector primarily includes IRC Section 401 business, and the public sector primarily includes IRC Section 457 and Section 401(a) business, both in the form of full-service arrangements that provide plan administration and fixed and variable group annuities as well as administration-only business.

Individual Protection

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

Corporate and Other

The Corporate and Other segment includes the MTN program; structured products business; and other revenues and expenses not allocated to other segments.

F-45

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

The following tables summarize the Company’s business segment operating results for the years ended December 31:

(in millions)	Individual Investments		Retirement Plans		Individual Protection		Corporate and Other			Total
2007
Revenues:
Policy charges	$	656.9	$	139.5	$	411.9	$	—		$	1,208.3
Premiums		133.1		—		158.6		—			291.7
Net investment income		609.1		639.4		330.2		397.1			1,975.8
Non-operating net realized investment losses1		—		—		—		(156.0	)		(156.0	)
Other income		3.1		—		—		(5.8	)		(2.7	)
Total revenues		1,402.2		778.9		900.7		235.3			3,317.1
Benefits and expenses:
Interest credited to policyholder accounts		419.7		433.7		178.0		231.2			1,262.6
Benefits and claims		234.2		—		245.1		—			479.3
Policyholder dividends		—		—		24.5		—			24.5
Amortization of DAC		287.1		26.7		80.2		(25.5	)		368.5
Interest expense		—		—		—		70.0			70.0
Other operating expenses		191.6		173.6		147.1		17.2			529.5
Total benefits and expenses		1,132.6		634.0		674.9		292.9			2,734.4
Income (loss) from continuing operations before federal income tax expense		269.6		144.9		225.8		(57.6	)	$	582.7
Less: non-operating net realized investment losses1		—		—		—		156.0
Less: adjustment to amortization related to net realized investment gains and losses		—		—		—		(25.5	)
Pre-tax operating earnings	$	269.6	$	144.9	$	225.8	$	72.9
Assets as of year end	$	55,692.9	$	26,912.6	$	18,251.1	$	8,683.4		$	109,540.0

¹   Excluding periodic net amounts paid or received on interest rate swaps that do not qualify for hedge accounting treatment and net realized gains and losses related to securitizations.  

F-46

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

(in millions)	Individual Investments		Retirement Plans		Individual Protection		Corporate and Other			Total
2006
Revenues:
Policy charges	$	581.7	$	160.2	$	390.7	$	—		$	1,132.6
Premiums		142.5		—		165.8		—			308.3
Net investment income		739.5		636.0		328.2		354.8			2,058.5
Non-operating net realized investment gains1		—		—		—		1.0			1.0
Other income		2.6		—		0.3		3.4			6.3
Total revenues		1,466.3		796.2		885.0		359.2			3,506.7
Benefits and expenses:
Interest credited to policyholder accounts		501.7		440.5		179.2		208.7			1,330.1
Benefits and claims		202.8		—		247.5		—			450.3
Policyholder dividends		—		—		25.6		—			25.6
Amortization of DAC		352.7		37.9		69.6		(9.9	)		450.3
Interest expense		—		—		—		65.5			65.5
Other operating expenses		206.3		179.1		142.4		9.0			536.8
Total benefits and expenses		1,263.5		657.5		664.3		273.3			2,858.6
Income from continuing operations before federal income tax expense		202.8		138.7		220.7		85.9		$	648.1
Less: non-operating net realized investment gains1		—		—		—		(1.0	)
Less: adjustment to amortization related to net realized investment gains and losses		—		—		—		(9.9	)
Pre-tax operating earnings	$	202.8	$	138.7	$	220.7	$	75.0
Assets as of year end	$	55,404.6	$	28,817.2	$	16,948.8	$	8,791.8		$	109,962.4

¹   Excluding periodic net amounts paid or received on interest rate swaps that do not qualify for hedge accounting treatment and net realized gains and losses related to securitizations.  

F-47

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Notes to Consolidated Financial Statements, Continued

December 31, 2007, 2006 and 2005

(in millions)	Individual Investments		Retirement Plans		Individual Protection		Corporate and Other			Total
2005
Revenues:
Policy charges	$	532.4	$	145.0	$	377.7	$	—		$	1,055.1
Premiums		96.7		—		163.3		—			260.0
Net investment income		822.4		642.9		332.8		307.1			2,105.2
Non-operating net realized investment gains1		—		—		—		9.5			9.5
Other income		1.3		0.2		—		1.8			3.3
Total revenues		1,452.8		788.1		873.8		318.4			3,433.1
Benefits and expenses:
Interest credited to policyholder accounts		557.7		444.8		182.4		146.1			1,331.0
Benefits and claims		149.1		—		228.4		—			377.5
Policyholder dividends		—		—		33.1		—			33.1
Amortization of DAC		329.1		47.2		89.0		1.0			466.3
Interest expense		—		—		—		66.3			66.3
Other operating expenses		193.1		181.8		148.1		15.3			538.3
Total benefits and expenses		1,229.0		673.8		681.0		228.7			2,812.5
Income from continuing operations before federal income tax expense		223.8		114.3		192.8		89.7		$	620.6
Less: non-operating net realized investment gains1		—		—		—		(9.5	)
Less: adjustment to amortization related to net realized investment gains and losses		—		—		—		1.0
Pre-tax operating earnings	$	223.8	$	114.3	$	192.8	$	81.2
Assets as of year end	$	52,929.2	$	29,987.2	$	14,728.7	$	9,313.4		$	106,958.5

¹   Excluding periodic net amounts paid or received on interest rate swaps that do not qualify for hedge accounting treatment and net realized gains and losses related to securitizations.  

F-48

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Schedule I          Consolidated Summary of Investments – Other Than Investments in Related Parties

As of December 31, 2007 (in millions)

Column A	Column B		Column C		Column D
Type of investment	Cost		Market value		Amount at which shown in the consolidated balance sheet
Fixed maturity securities available-for-sale:
Bonds:
U.S. Treasury securities and obligations of U.S. Government corporations	$	110.8	$	124.7	$	124.7
Agencies not backed by the full faith and credit of the U.S. Government		406.1		467.3		467.3
Obligations of states and political subdivisions		245.3		244.2		244.2
Foreign governments		40.0		42.4		42.4
Public utilities		1,345.3		1,358.8		1,358.8
All other corporate		21,873.7		21,696.0		21,696.0
Total fixed maturity securities available-for-sale		24,021.2		23,933.4		23,933.4
Equity securities available-for-sale:
Common stocks:
Banks, trusts and insurance companies		15.5		18.5		18.5
Industrial, miscellaneous and all other		2.3		1.6		1.6
Nonredeemable preferred stocks		51.8		52.8		52.8
Total equity securities available-for-sale		69.6		72.9		72.9
Mortgage loans on real estate, net		7,619.2				7,615.4	1
Real estate, net:
Investment properties		11.1				8.6	2
Acquired in satisfaction of debt		10.4				9.2	2
Total real estate, net		21.5				17.8
Policy loans		687.9				687.9
Other long-term investments		625.1				625.1
Short-term investments, including amounts managed by a related party		965.4				959.1	3
Total investments	$	34,009.9			$	33,911.6

¹   Difference from Column B primarily is attributable to valuation allowances due to impairments on mortgage loans on real estate (see Note 6 to the audited consolidated financial statements), hedges and commitment hedges on mortgage loans on real estate.  

²   Difference from Column B primarily results from adjustments for accumulated depreciation.  

³   Difference from Column B primarily is due to unrealized gains and/or losses from securities lending.  

See accompanying report of independent registered public accounting firm.

F-49

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Schedule III        Supplementary Insurance Information

As of December 31, 2007, 2006 and 2005 and for each of the years then ended (in millions)

Column A	Column B		Column C		Column D			Column E		Column F
Year: Segment	Deferred policy acquisition costs		Future policy benefits, losses, claims and loss expenses		Unearned premiums1			Other policy claims and benefits payable1		Premium revenue
2007
Individual Investments	$	2,078.1	$	10,748.6						$	133.1
Retirement Plans		289.7		10,693.7							—
Individual Protection		1,542.5		5,635.9							158.6
Corporate and Other		87.1		4,920.2							—
Total	$	3,997.4	$	31,998.4						$	291.7
2006
Individual Investments	$	1,945.0	$	13,004.4						$	142.5
Retirement Plans		288.6		10,839.0							—
Individual Protection		1,441.0		5,574.1							165.8
Corporate and Other		83.4		4,991.9							—
Total	$	3,758.0	$	34,409.4						$	308.3
2005
Individual Investments	$	1,936.4	$	14,970.9						$	96.7
Retirement Plans		290.3		10,847.3							—
Individual Protection		1,328.7		5,531.9							163.3
Corporate and Other		42.5		4,591.0							—
Total	$	3,597.9	$	35,941.1						$	260.0
Column A	Column G		Column H		Column I			Column J		Column K
Year: Segment	Net investment income2		Benefits, claims, losses and settlement expenses		Amortization of deferred policy acquisition costs			Other operating expenses2		Premiums written
2007
Individual Investments	$	609.1	$	653.9	$	287.1			191.6
Retirement Plans		639.4		433.7		26.7			173.6
Individual Protection		330.2		447.6		80.2			147.1
Corporate and Other		397.1		231.2		(25.5	)		87.1
Total	$	1,975.8	$	1,766.4	$	368.5		$	599.4
2006
Individual Investments	$	739.5	$	704.5	$	352.7		$	206.3
Retirement Plans		636.0		440.5		37.9			179.1
Individual Protection		328.2		452.3		69.6			142.4
Corporate and Other		354.8		208.7		(9.9	)		74.5
Total	$	2,058.5	$	1,806.0	$	450.3		$	602.3
2005
Individual Investments	$	822.4	$	706.8	$	329.1		$	193.1
Retirement Plans		642.9		444.8		47.2			181.8
Individual Protection		332.8		443.9		89.0			148.1
Corporate and Other		307.1		146.1		1.0			81.6
Total	$	2,105.2	$	1,741.6	$	466.3		$	604.6

¹   Unearned premiums and other policy claims and benefits payable are included in Column C amounts.  

²   Allocations of net investment income and certain operating expenses are based on numerous assumptions and estimates, and reported segment operating results would change if different methods were applied.  

F-50

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Schedule IV         Reinsurance

As of December 31, 2007, 2006 and 2005 and for each of the years then ended (dollars in millions)

Column A	Column B		Column C		Column D		Column E		Column F
	Gross amount		Ceded to other companies		Assumed from other companies		Net amount		Percentage of amount assumed to net
2007
Life insurance in force	$	156,899.3	$	58,529.0	$	4.4	$	98,374.7	0.0%
Premiums:
Life insurance 1	$	364.2	$	72.7	$	0.2	$	291.7	0.0%
Accident and health insurance		289.2		316.8		27.6		—	NM
Total	$	653.4	$	389.5	$	27.8	$	291.7	9.5%
2006
Life insurance in force	$	151,109.9	$	58,189.8	$	7.9	$	92,928.0	0.0%
Premiums:
Life insurance 1	$	336.4	$	28.4	$	0.3	$	308.3	0.1%
Accident and health insurance		388.9		417.4		28.5		—	N/A
Total	$	725.3	$	445.8	$	28.8	$	308.3	9.3%
2005
Life insurance in force	$	142,308.1	$	52,339.1	$	10.6	$	89,979.6	0.0%
Premiums:
Life insurance 1	$	311.5	$	51.8	$	0.3	$	260.0	0.1%
Accident and health insurance		415.2		445.1		29.9		—	N/A
Total	$	726.7	$	496.9	$	30.2	$	260.0	11.6%

¹   Primarily represents premiums from traditional life insurance and life-contingent immediate annuities and excludes deposits on investment and universal life insurance products.  

F-51

NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

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

Schedule V        Valuation and Qualifying Accounts

Years ended December 31, 2007, 2006 and 2005 (in millions)

Column A	Column B		Column C				Column D		Column E
Description	Balance at beginning of period		Charged (credited) to costs and expenses		Charged to other accounts		Deductions1		Balance at end of period
2007
Valuation allowances - mortgage loans on real estate	$	34.3	$	1.1	$	—	$	12.3	$	23.1
2006
Valuation allowances - mortgage loans on real estate	$	31.1	$	6.0	$	—	$	2.8	$	34.3
2005
Valuation allowances - mortgage loans on real estate	$	33.3	$	1.6	$	—	$	3.8	$	31.1

¹   Amounts represent transfers to real estate owned and recoveries.  

F-52

PART C. OTHER INFORMATION

Item 24.                 Financial Statements and Exhibits

(a) Financial Statements:

Nationwide Variable Account-II:

Report of Independent Registered Public Accounting Firm.

Statement of Assets, Liabilities and Contract

Owners' Equity as of December 31, 2007.

Statements of Operations for the Period

ended December 31, 2007.

Statements of Changes in Contract

Owners' Equity for the Periods

ended December 31, 2007 and 2006.

Notes to Financial Statements.

Nationwide Life Insurance Company and subsidiaries:

Report of Independent Registered Public Accounting Firm.

Consolidated Balance Sheets as of December

31, 2007 and 2006.

Consolidated Statements of Income for the

Periods ended December 31, 2007, 2006 and

2005.

Consolidated Statements of Shareholder’s

Equity for the Periods ended December 31,

2007, 2006 and 2005.

Consolidated Statements of Cash Flows for

the Periods ended December 31,  2007,2006

and 2005.

Notes to Consolidated Financial Statements and Schedules

Item 24.                 (b) Exhibits

(1) Resolution of the Depositor’s Board of Directors authorizing the establishment of the Registrant –  Filed previously on April 30, 2007 with Post-Effective Amendment No. 16 to the Registration Statement (SEC File No. 333-103093) and hereby incorporated by reference.

(2) Not Applicable

(3) Underwriting or Distribution of Contracts between the Depositor and NISC as Principal Underwriter –  Filed previously on April 30, 2007 with Post-Effective Amendment No. 16 to the Registration Statement (SEC File No. 333-103093) and hereby incorporated by reference.

(4) The form of the variable annuity contract – Filed previously on June 10, 2003 with the initial Registration Statement (SEC File No. 333-105992) and hereby incorporated by reference.

(5) Variable Annuity Application – Filed previously on June 10, 2003 with the initial Registration Statement (SEC File No. 333-105992) and hereby incorporated by reference.

(6) Articles of Incorporation of Depositor – Filed previously on April 30, 2007 with Post-Effective Amendment No. 16 to the Registration Statement (SEC File No. 333-103093) and hereby incorporated by reference.

(7) Not Applicable

(8) Fund Participation Agreements.

1) Fund Participation Agreement with AIM filed previously on July 17, 2007, with Pre-Effective Amendment No. 1 (File No. 333-140608) as exhibit 24(b) and hereby incorporated by reference.

2) Fund Participation Agreement with Alger American Fund is currently being filed as exhibit 26(h).

3) Fund Participation Agreement with AllianceBernstein filed previously on September 27, 2007, with Pre-Effective Amendment No. 3 (File No. 333-137202) as exhibit 24(b) and hereby incorporated by reference.

4) Fund Participation Agreement with American Century filed previously on July 17, 2007, with Pre-Effective Amendment No. 1 (File No. 333-140608) as exhibit 24(b) and hereby incorporated by reference.

5) Fund Participation Agreement with Dreyfus filed previously on July 17, 2007, with Pre-Effective Amendment No. 1 (File No. 333-140608) as exhibit 24(b) and hereby incorporated by reference.

6) Fund Participation Agreement with Federated filed previously on July 17, 2007, with Pre-Effective Amendment No. 1 (File No. 333-140608) as exhibit 24(b) and hereby incorporated by reference.

7) Fund Participation Agreement with Fidelity filed previously on July 17, 2007, with Pre-Effective Amendment No. 1 (File No. 333-140608) as exhibit 24(b) and hereby incorporated by reference.

8) Fund Participation Agreement with Franklin filed previously on July 17, 2007, with Pre-Effective Amendment No. 1 (File No. 333-140608) as exhibit 24(b) and hereby incorporated by reference.

9) Fund Participation Agreement with Janus filed previously on July 17, 2007, with Pre-Effective Amendment No. 1 (File No. 333-140608) as exhibit 24(b) and hereby incorporated by reference.

10) Fund Participation Agreement with MFS®/Massachusetts filed previously on July 17, 2007, with Pre-Effective Amendment No. 1 (File No. 333-140608) as exhibit 24(b) and hereby incorporated by reference.

11) Fund Participation Agreement with Nationwide (NVIT) filed previously on July 17, 2007, with Pre-Effective Amendment No. 1 (File No. 333-140608) as exhibit 24(b) and hereby incorporated by reference.

12) Fund Participation Agreement with Neuberger Berman/Lehman Brothers filed previously on July 17, 2007, with Pre-Effective Amendment No. 1 (File No. 333-140608) as exhibit 24(b) and hereby incorporated by reference.

13) Fund Participation Agreement with Oppenheimer filed previously on July 17, 2007, with Pre-Effective Amendment No. 1 (File No. 333-140608) as exhibit 24(b) and hereby incorporated by reference.

14) Fund Participation Agreement with Pioneer filed previously on September 27, 2007, with Pre-Effective Amendment No. 3 (File No. 333-137202) as exhibit 24(b) and hereby incorporated by reference.

15) Fund Participation Agreement with Putnam filed previously on September 27, 2007, with Pre-Effective Amendment No. 3 (File No. 333-137202) as exhibit 24(b) and hereby incorporated by reference.

16) Fund Participation Agreement with Schwab is currently being filed as exhibit 26(h).

17) Fund Participation Agreement with T. Rowe Price filed previously on July 17, 2007, with Pre-Effective Amendment No. 1 (File No. 333-140608) as exhibit 24(b) and hereby incorporated by reference.

18) Fund Participation Agreement with Van Kampen filed on April 23, 2008, with Post-Effective Amendment No. 25 (File No. 033-89560) as exhibit 26(h) and hereby incorporated by reference.

(9) Opinion of Counsel – Filed previously on June 10, 2003 with the initial Registration Statement (SEC File No. 333-105992) and hereby incorporated by reference.

(10) Consent of Independent Registered Public Accounting Firm – Attached hereto

(11) Not Applicable

(12) Not Applicable

(99) Power of Attorney – Attached hereto.

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-Finance	Lawrence A. Hilsheimer
Senior Vice President and Secretary	Thomas E. Barnes
Senior Vice President and Treasurer	Harry H. Hallowell
Senior Vice President-Associate Services	Robert J. Puccio
Senior Vice President-Chief Compliance Officer	Carol Baldwin Moody
Senior Vice President-Chief Financial Officer	Timothy G. Frommeyer
Senior Vice President-Chief Investment Officer	Gail G. Snyder
Senior Vice President-Chief Litigation Counsel	Randolph C. Wiseman
Senior Vice President-CIO NSC	Robert J. Dickson
Senior Vice President-CIO Strategic Investments	Gary I. Siroko
Senior Vice President-Corporate Strategy	J. Stephen Baine
Senior Vice President-Customer Insight/Analytic	Paul D. Ballew
Senior Vice President-Customer Relationships	David R. Jahn
Senior Vice President-Division General Counsel	Roger A. Craig
Senior Vice President-Division General Counsel	Thomas W. Dietrich
Senior Vice President-Division General Counsel	Sandra L. Neely
Senior Vice President-Government Relations	Jeffrey D. Rouch
Senior Vice President-Head of Taxation	Pamela A. Biesecker
Senior Vice President-Health and Productivity	Holly R. Snyder
Senior Vice President-Human Resources	Kim R. Geyer
Senior Vice President-Individual Investments Business Head	Eric S. Henderson
Senior Vice President-Individual Protection Business Head	Peter A. Golato
Senior Vice President-Information Technology	Srinivas Koushik
Senior Vice President-Internal Audits	Kelly A. Hamilton
Senior Vice President-NF Marketing	Gordon E. Hecker
Senior Vice President-NF Systems	Susan Gueli
Senior Vice President-NFN Retail Distribution	Michael A. Hamilton
Senior Vice President-Non-Affiliated Sales	John L. Carter
Senior Vice President-NW Retirement Plans	William S. Jackson
Senior Vice President-President – Nationwide Bank	Anne L. Arvia
Senior Vice President-Property and Casualty Commercial/Farm Product Pricing	W. Kim Austen
Senior Vice President-Property and Casualty Commercial/Farm Product Pricing	James R. Burke
Senior Vice President-Property and Casualty Human Resources	Gale V. King
Senior Vice President-Property and Casualty Personal Lines Product Pricing	J. Lynn Greenstein
Director	Joseph A. Alutto
Director	James G. Brocksmith, Jr.
Director	Keith W. Eckel
Director	Lydia M. Marshall
Director	Donald L. McWhorter
Director	David O. Miller
Director	Martha Miller de Lombera
Director	James F. Patterson
Director	Gerald D. Prothro
Director	Alex Shumate

The business address of the Directors and Officers of the Depositor is:

One Nationwide Plaza, Columbus, Ohio 43215

Item 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.
AGMC Reinsurance, Ltd.	Turks & Caicos Islands		The company is in the business of reinsurance of mortgage guaranty risks.
ALLIED General Agency Company	Iowa		The company acts as a general agent and surplus lines broker for property and casualty insurance products.
ALLIED Group, Inc.	Iowa		The company is a property and casualty insurance holding company.
ALLIED Property and Casualty Insurance Company	Iowa		The company underwrites general property and casualty insurance.
ALLIED Texas Agency, Inc.	Texas		The company acts as a managing general agent to place personal and commercial automobile insurance with Colonial County Mutual Insurance Company for the independent agency companies.
AMCO Insurance Company	Iowa		The company underwrites general property and casualty insurance.
American Marine Underwriters, Inc.	Florida		The company is an underwriting manager for ocean cargo and hull insurance.
Atlantic Floridian Insurance Company (f.k.a. Nationwide Atlantic Insurance Company)	Ohio		The company writes personal lines residential property insurance in the State of Florida.

COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart unless otherwise indicated)	PRINCIPAL BUSINESS
Audenstar Limited	England		The company is an investment holding company.
Cal-Ag Insurance Services, Inc.	California		The company is an insurance agency.
CalFarm Insurance Agency	California		The company is an insurance agency.
Champions of the Community, Inc.	Ohio		The company raises money for gifts and grants to charitable organizations
Colonial County Mutual Insurance Company*	Texas		The company underwrites non-standard automobile and motorcycle insurance and other various commercial liability coverage in Texas.
Corviant Corporation	Delaware		The purpose of the company is to create a captive distribution network through which affiliates can sell multi-manager investment products, insurance products and sophisticated estate planning services.
Crestbrook Insurance Company* (f.k.a. CalFarm Insurance Company)	California		The company is an Ohio-based multi-line insurance corporation that is authorized to write personal, automobile, homeowners and commercial insurance.
Depositors Insurance Company	Iowa		The company underwrites general property and casualty insurance.
DVM Insurance Agency, Inc.	California		This company places the pet insurance business not written by Veterinary Pet Insurance Company outside of California with National Casualty Company.
F&B, Inc.	Iowa		The company is an insurance agency that places business with carriers other than Farmland Mutual Insurance Company and its affiliates.
Farmland Mutual Insurance Company	Iowa		The company provides property and casualty insurance primarily to agricultural businesses.
FutureHealth Corporation	Maryland		The company is a wholly-owned subsidiary of FutureHealth Holding Company, which provides population health management.

COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart unless otherwise indicated)	PRINCIPAL BUSINESS
FutureHealth Holding Company	Maryland		The company provides population health management.
FutureHealth Technologies Corporation	Maryland		The company is a wholly-owned subsidiary of FutureHealth Holding Company, which provides population health management.
Gates, McDonald & Company*	Ohio		The company provides services to employers for managing workers' compensation matters and employee benefits costs.
Gates, McDonald & Company of New York, Inc.	New York		The company provides workers' compensation and self-insured claims administration services to employers with exposure in New York.
Gates,McDonald Health Plus Inc.	Ohio		The company provides medical management and cost containment services to employers.
GVH Participacoes e Empreedimientos Ltda.	Brazil		The company acts as a holding company.
Insurance Intermediaries, Inc.	Ohio		The company is an insurance agency and provides commercial property and casualty brokerage services.
Intervent USA, Inc.	Georgia		Lifestyle Management and Chronic Disease Risk Reduction Programs Consultants.
Life REO Holdings, LLC	Ohio		The company serves as a holding company for foreclosure entities.
Lone Star General Agency, Inc.	Texas		The company acts as general agent to market non-standard automobile and motorcycle insurance for Colonial County Mutual Insurance Company.
Mullen TBG Insurance Agency Services, LLC	Delaware		The company is a joint venture between TBG Insurance Services Corporation and MC Insurance Agency Services LLC. The Company provides financial products and services to executive plan participants.
National Casualty Company	Wisconsin		The company underwrites various property and casualty coverage, as well as individual and group accident and health insurance.

COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart unless otherwise indicated)	PRINCIPAL BUSINESS
National Casualty Company of America, Ltd.	England		This company is currently inactive.
Nationwide Advantage Mortgage Company*	Iowa		The company makes residential mortgage loans.
Nationwide Affinity Insurance Company of America*	Ohio		The company provides property and casualty insurance products.
Nationwide Agribusiness Insurance Company	Iowa		The company provides property and casualty insurance primarily to agricultural businesses.
Nationwide Arena, LLC*	Ohio		The purpose of the company is to develop Nationwide Arena and to engage in related development activity.
Nationwide Asset Management, LLC	Ohio		Provides investment advisory services as a registered investment advisor to affiliated and unaffiliated clients
Nationwide Asset Management Holdings Limited	England and Wales		The Company is an investment holding company
Nationwide Assurance Company	Wisconsin		The company underwrites non-standard automobile and motorcycle insurance.
Nationwide Bank*	United States		This is a federal savings bank chartered by the Office of Thrift Supervision in the United States Department of Treasury to exercise deposit, lending agency custody and fiduciary powers and to engage in activities permissible for federal savings banks under the Home Owners’ Loan act of 1933.
Nationwide Better Health, Inc. (f.k.a. Nationwide Health and Productivity Company)	Ohio		The company is a holding company for the health and productivity operations of Nationwide.
Nationwide Cash Management Company	Ohio		The company buys and sells investment securities of a short-term nature as the agent for other Nationwide corporations, foundations, and insurance company separate accounts.

COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart unless otherwise indicated)	PRINCIPAL BUSINESS
Nationwide Community Development Corporation, LLC	Ohio		The company holds investments in low-income housing funds.
Nationwide Corporation	Ohio		The company acts primarily as a holding company for entities affiliated with Nationwide Mutual Insurance Company and Nationwide Mutual Fire Insurance Company.
Nationwide Document Solutions, Inc. (f.k.a. ALLIED Document Solutions, Inc.)	Iowa		The company provides general printing services to its affiliated companies as well as to certain unaffiliated companies.
Nationwide Emerging Managers, LLC (f.k.a. Gartmore Emerging Managers, LLC)	Delaware		The company acquires and holds interests in registered investment advisors and provides investment management services.
Nationwide Exclusive Agent Risk Purchasing Group, LLC	Ohio		The company's purpose is to provide a mechanism for the purchase of group liability insurance for insurance agents operating nationwide.
Nationwide Financial Assignment Company	Ohio		The company is an administrator of structured settlements.
Nationwide Financial Institution Distributors Agency, Inc.	Delaware		The company is an insurance agency.
Nationwide Financial Services Capital Trust	Delaware		The trust's sole purpose is to issue and sell certain securities representing individual beneficial interests in the assets of the trust.
Nationwide Financial Services, Inc.*	Delaware		The company acts primarily as a holding company for companies within the Nationwide organization that offer or distribute long-term savings and retirement products.
Nationwide Financial Sp. Zo.o	Poland		The company provides services to Nationwide Global Holdings, Inc. in Poland.
Nationwide Financial Structured Products, LLC	Ohio		The company captures and reports the results of the structured products business unit.
Nationwide Foundation*	Ohio		The company contributes to non-profit activities and projects.

COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart unless otherwise indicated)	PRINCIPAL BUSINESS
Nationwide Fund Advisors	Delaware		The company is a business trust. The trust is designed to act as a registered investment advisor.
Nationwide Fund Distributors LLC (f.k.a. Gartmore Distribution Services, Inc.)	Delaware		The company is a distributor and administrator for Nationwide mutual funds.
Nationwide Fund Management LLC (f.k.a Gartmore Investors Services, Inc.)	Delaware		The corporation provides transfer and dividend disbursing services to various mutual fund entities.
Nationwide General Insurance Company	Ohio		The company transacts a general insurance business, except life insurance, and primarily provides automobile and fire insurance to select customers.
Nationwide Global Funds	Luxembourg		This company issues shares of mutual funds.
Nationwide Global Holdings, Inc.	Ohio		The company is a holding company for the international operations of Nationwide.
Nationwide Global Ventures (f.k.a. Gartmore Global Ventures, Inc.)	Delaware		The company acts as a holding company.
Nationwide Indemnity Company*	Ohio		The company is involved in the reinsurance business by assuming business from Nationwide Mutual Insurance Company and other insurers within the Nationwide Insurance organization.
Nationwide Insurance Company of America	Wisconsin		The corporation is an independent agency personal lines underwriter of property/casualty insurance.
Nationwide Insurance Company of Florida*	Ohio		The company transacts general insurance business except life insurance.
Nationwide International Underwriters	California		The company is a special risk, excess and surplus lines underwriting manager.
Nationwide Investment Advisors, LLC	Ohio		The company provides investment advisory services.
Nationwide Investment Services Corporation**	Oklahoma		This is a limited purpose broker-dealer and acts as an investment advisor.

COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart unless otherwise indicated)	PRINCIPAL BUSINESS
Nationwide Life and Annuity Company of America**	Delaware		The company provides variable and traditional life insurance and other investment products. The company also maintains blocks of individual variable and fixed annuities products.
Nationwide Life and Annuity Insurance Company**	Ohio		The company engages in underwriting life insurance and granting, purchasing, and disposing of annuities.
Nationwide Life Insurance Company*	Ohio		The company provides individual life insurance, group life and health insurance, fixed and variable annuity products, and other life insurance products.
Nationwide Life Insurance Company of America*	Pennsylvania		The company provides individual life insurance and group annuity products.
Nationwide Life Insurance Company of Delaware*	Delaware		The company insures against personal injury, disability or death resulting from traveling, sickness or other general accidents, and every type of insurance appertaining thereto.
Nationwide Lloyds	Texas		The company markets commercial property insurance in Texas.
Nationwide Management Systems, Inc.	Ohio		The company offers a preferred provider organization and other related products and services.
Nationwide Mutual Capital, LLC (f.k.a. Nationwide Strategic Investment Fund, LLC)	Ohio		The company acts as a private equity fund investing in companies for investment purposes and to create strategic opportunities for Nationwide.
Nationwide Mutual Capital I, LLC*	Delaware		The business of the company is to achieve long-term capital appreciation through a portfolio of primarily domestic equity investments in financial service and related companies.
Nationwide Mutual Fire Insurance Company	Ohio		The company engages in a general insurance and reinsurance business, except life insurance.

COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart unless otherwise indicated)	PRINCIPAL BUSINESS
Nationwide Mutual Funds	Delaware		The corporation operates as a business trust for the purposes of issuing investment shares to the public and to segregated asset accounts of life insurance companies.
Nationwide Mutual Insurance Company*	Ohio		The company engages in a general insurance and reinsurance business, except life insurance.
Nationwide Private Equity Fund, LLC	Ohio		The company invests in private equity funds.
Nationwide Property and Casualty Insurance Company	Ohio		The company engages in a general insurance business, except life insurance.
Nationwide Property Protection Services, LLC	Ohio		The company provides alarm systems and security guard services.
Nationwide Provident Holding Company* (f.k.a. Provident Mutual Holding Company)	Pennsylvania		The company is a holding company for non-insurance subsidiaries.
Nationwide Realty Investors, Ltd.*	Ohio		The company is engaged in the business of developing, owning and operating real estate and real estate investments.
Nationwide Retirement Solutions, Inc.*	Delaware		The company markets and administers deferred compensation plans for public employees.
Nationwide Retirement Solutions, Inc. of Arizona	Arizona		The company markets and administers deferred compensation plans for public employees.
Nationwide Retirement Solutions, Inc. of Ohio	Ohio		The company provides retirement products, marketing and education and administration to public employees.
Nationwide Retirement Solutions, Inc. of Texas	Texas		The company markets and administers deferred compensation plans for public employees.
Nationwide Retirement Solutions, Insurance Agency, Inc.	Massachusetts		The company markets and administers deferred compensation plans for public employees.
Nationwide S.A. Capital Trust (f.k.a. Gartmore S.A. Capital Trust)	Delaware		The company is a business trust. The trust is designed to act as a registered investment advisor.

COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart unless otherwise indicated)	PRINCIPAL BUSINESS
Nationwide Sales Solutions, Inc. (f.k.a. Allied Group Insurance Marketing Company)	Iowa		The company engages in direct marketing of property and casualty insurance products.
Nationwide Securities, Inc.*	Ohio		The company is a registered broker-dealer and provides investment management and administrative services.
Nationwide Separate Accounts, LLC (f.k.a. Gartmore Separate Accounts, LLC)	Delaware		The company acts as a registered investment advisor.
Nationwide Services Company, LLC	Ohio		The company performs shared services’ functions for the Nationwide organization.
Nationwide Services For You, LLC	Ohio		The company provides consumer services that are related to the business of insurance, including services that help consumers prevent losses and mitigate risks.
Nationwide Services Sp. Zo.o.	Poland		The corporation provides services to Nationwide Global Holdings, Inc. in Poland.
Newhouse Capital Partners, LLC	Delaware		The company invests in financial services companies that specialize in e-commerce and promote distribution of financial services.
Newhouse Capital Partners II, LLC	Delaware		The company invests in financial services companies that specialize in e-commerce and promote distribution of financial services.
Newhouse Special Situations Fund I, LLC	Delaware		The company owns and manages contributed securities in order to achieve long-term capital appreciation from the contributed securities and through investments in a portfolio of other equity investments in financial service and other related companies.
NF Reinsurance Ltd.*	Bermuda		The company serves as a captive reinsurer for Nationwide Life Insurance Company’s universal life, term life and annuity business.

COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart unless otherwise indicated)	PRINCIPAL BUSINESS
NFS Distributors, Inc.	Delaware		The company acts primarily as a holding company for Nationwide Financial Services, Inc.'s distribution companies.
NWD Investment Management, Inc. (f.k.a. Gartmore Global Investments, Inc.)	Delaware		The company acts as a holding company and provides other business services for the NWD Investments group of companies.
NWD Management & Research Trust (f.k.a. Gartmore Global Asset Management Trust)	Delaware		The company acts as a holding company for the NWD Investments group of companies and as a registered investment advisor.
NWD MGT, LLC (f.k.a. GGI MGT LLC)	Delaware		The company is a passive investment holder in Newhouse Special Situations Fund I, LLC for the purpose of allocation of earnings to the NWD Investments management team as it relates to the ownership and management of Newhouse Special Situations Fund I, LLC.
Olentangy Reinsurance Company	Vermont		The company is a resinsurance company.
Pension Associates, Inc.	Wisconsin		The company provides pension plan administration and record keeping services, and pension plan and compensation consulting.
Premier Agency, Inc.	Iowa		This company is an insurance agency.
Provestco, Inc.	Delaware		The company serves as a general partner in certain real estate limited partnerships invested in by Nationwide Life Insurance Company of America.
RCMD Financial Services, Inc.	Delaware		The company is a holding company.
Registered Investment Advisors Services, Inc.	Texas		The company facilitates third-party money management services for plan providers.
Retention Alternatives, Ltd.*	Bermuda		The company is a captive insurer and writes first dollar insurance policies in workers’ compensation, general liability and automobile liability for its affiliates in the United States.

COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart unless otherwise indicated)	PRINCIPAL BUSINESS
Riverview Alternative Investment Advisors, LLC (f.k.a. Gartmore Riverview, LLC)	Delaware		The company provides investment management services to a limited number of institutional investors.
Riverview Alternative Investment Advisors II LLC (f.k.a. Gartmore riverview II, LLC)	Delaware		The company is a holding company.
Riverview International Group, Inc.	Delaware		The company is a holding company.
RP&C International, Inc.	Ohio		The company is an investment-banking firm that provides specialist advisory services and innovative financial solutions to public and private companies internationally.
Scottsdale Indemnity Company	Ohio		The company is engaged in a general insurance business, except life insurance.
Scottsdale Insurance Company	Ohio		The company primarily provides excess and surplus lines of property and casualty insurance.
Scottsdale Surplus Lines Insurance Company	Arizona		The company provides excess and surplus lines coverage on a non-admitted basis.
TBG Aviation, LLC	California		The company holds an investment in a leased airplane and maintains an operating agreement with Flight Options.
TBG Danco Insurance Services Corporation	California		The corporation provides life insurance and individual executive estate planning.
TBG Financial & Insurance Services Corporation*	California		The company consults with corporate clients and financial institutions on the development and implementation of proprietary and/or private placement insurance products for the financing of executive benefit programs and individual executive's estate planning requirements.  As a broker dealer, TBG Financial & Insurance Services Corporation provides access to institutional insurance investment products.

COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart unless otherwise indicated)	PRINCIPAL BUSINESS
TBG Insurance Services Corporation*	Delaware		The company markets and administers executive benefit plans.
THI Holdings (Delaware), Inc.*	Delaware		The company acts as a holding company for subsidiaries of the Nationwide group of companies.
Titan Auto Insurance of New Mexico, Inc.	New Mexico		The Company is an insurance agency and operates as an employee agent "storefront" for Titan Indemnity Company in New Mexico.
Titan Indemnity Company	Texas		The company is a multi-line licensed insurance company and is operating primarily as a property and casualty insurance company.
Titan Insurance Company	Michigan		This is a property and casualty insurance company.
Titan Insurance Services, Inc.	Texas		The company is a Texas grandfathered managing general agency.
Veterinary Pet Insurance Company*	California		The company provides pet insurance.
Victoria Automobile Insurance Company	Indiana		The company is a property and casualty insurance company.
Victoria Fire & Casualty Company	Ohio		The company is a property and casualty insurance company.
Victoria National Insurance Company	Ohio		The company is a property and casualty insurance company.
Victoria Select Insurance Company	Ohio		The company is a property and casualty insurance company.
Victoria Specialty Insurance Company	Ohio		The company is a property and casualty insurance company.
Vida Seguradora SA	Brazil		The company operates as a licensed insurance company in the categories of life and unrestricted private pension plan in Brazil.
VPI Services, Inc.	California		The company operates as a nationwide pet registry service for holders of Veterinary Pet Insurance Company policies, including pet indemnification and a lost pet recovery program.
Washington Square Administrative Services, Inc.	Pennsylvania		The company provides administrative services to Nationwide Life and Annuity Company of America.
Western Heritage Insurance Company	Arizona		The company underwrites excess and surplus lines of property and casualty insurance.

COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart unless otherwise indicated)	PRINCIPAL BUSINESS
Whitehall Holdings, Inc.	Texas		The company acts as a holding company for the Titan group of agencies.
W.I. of Florida (d.b.a. Titan Auto Insurance)	Florida		The company is an insurance agency and operates as an employee agent storefront for Titan Indemnity Company in Florida.

	COMPANY	STATE/COUNTRY OF ORGANIZATION	NO. VOTING SECURITIES (see attached chart  unless otherwise indicated)	PRINCIPAL BUSINESS
*	MFS Variable Account	Ohio		Issuer of Annuity Contracts
*	Nationwide Multi-Flex Variable Account	Ohio		Issuer of Annuity Contracts
*	Nationwide VA Separate Account-A	Ohio		Issuer of Annuity Contracts
*	Nationwide VA Separate Account-B	Ohio		Issuer of Annuity Contracts
*	Nationwide VA Separate Account-C	Ohio		Issuer of Annuity Contracts
*	Nationwide VA Separate Account-D	Ohio		Issuer of Annuity Contracts
*	Nationwide Variable Account	Ohio		Issuer of Annuity Contracts
*	Nationwide Variable Account-II	Ohio		Issuer of Annuity Contracts
*	Nationwide Variable Account-3	Ohio		Issuer of Annuity Contracts
*	Nationwide Variable Account-4	Ohio		Issuer of Annuity Contracts
*	Nationwide Variable Account-5	Ohio		Issuer of Annuity Contracts
*	Nationwide Variable Account-6	Ohio		Issuer of Annuity Contracts
*	Nationwide Variable Account-7	Ohio		Issuer of Annuity Contracts
*	Nationwide Variable Account-8	Ohio		Issuer of Annuity Contracts
*	Nationwide Variable Account-9	Ohio		Issuer of Annuity Contracts
*	Nationwide Variable Account-10	Ohio		Issuer of Annuity Contracts
*	Nationwide Variable Account-11	Ohio		Issuer of Annuity Contracts
*	Nationwide Variable Account-12	Ohio		Issuer of Annuity Contracts
*	Nationwide Variable Account-13	Ohio		Issuer of Annuity Contracts
*	Nationwide Variable Account-14	Ohio		Issuer of Annuity Contracts
	Nationwide Variable Account-15	Ohio		Issuer of Annuity Contracts
	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 February 1, 2008 was 19 and 567 respectively.

Item 28.          Indemnification

Provision is made in Nationwide’s Amended and Restated Code of Regulations and expressly authorized by the General Corporation Law of the State of Ohio, for indemnification by Nationwide of any person who was or is a party or is threatened to be made a party to any threatened, pending or completed action, suit or proceeding, whether civil, criminal, administrative or investigative by reason of the fact that such person is or was a director, officer or employee of Nationwide, against expenses, including attorneys fees, judgments, fines and amounts paid in settlement actually and reasonably incurred by such person in connection with such action, suit or proceeding, to the extent and under the circumstances permitted by the General Corporation Law of the State of Ohio.

Insofar as indemnification for liabilities arising under the Securities Act of 1933 ("Act") may be permitted to directors, officers or persons controlling Nationwide pursuant to the foregoing provisions, Nationwide has been informed that in the opinion of the Securities and Exchange Commission such indemnification is against public policy as expressed in the Act and is, therefore, unenforceable.  In the event that a claim for indemnification against such liabilities (other than the payment by the registrant of expenses incurred or paid by a director, officer or controlling person of the registrant in the successful defense of any action, suit or proceeding) is asserted by such director, officer or controlling person in connection with the securities being registered, the registrant will, unless in the opinion of its counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question whether such indemnification by it is against public policy as expressed in the Act and will be governed by the final adjudication of such issue.

Item 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 VLI Separate Account-2
Nationwide Variable Account	Nationwide VLI Separate Account-3
Nationwide Variable Account-II	Nationwide VLI Separate Account-4
Nationwide Variable Account-4	Nationwide VLI Separate Account-6
Nationwide Variable Account-5	Nationwide VLI Separate Account-7
Nationwide Variable Account-6	Nationwide VL Separate Account-C
Nationwide Variable Account-7	Nationwide VL Separate Account-D
Nationwide Variable Account-8	Nationwide VL Separate Account-G
Nationwide Variable Account-9
Nationwide Variable Account-10
Nationwide Variable Account-11
Nationwide Variable Account-13
Nationwide Variable Account-14
Nationwide VA Separate Account-A
Nationwide VA Separate Account-B
Nationwide VA Separate Account-C

(b) Directors and Officers of NISC:

President	Robert O. Cline
Senior Vice President, Treasurer and Director	James D. Benson
Senior Vice President and Secretary	Thomas E. Barnes
Vice President	Karen R. Colvin
Vice President	Charles E. Riley
Vice President	Trey Rouse
Vice President-Chief Compliance Officer	James J. Rabenstine
Secretary	Kathy R. Richards
Assistant Treasurer	Terry C. Smetzer
Director	John L. Carter
Director	Eric S. Henderson

The business address of the Directors and Officers of Nationwide Investment Services Corporation is:

One Nationwide Plaza, Columbus, Ohio 43215

(c)

Name of Principal Underwriter	Net Underwriting Discounts and Commissions	Compensation on Redemption or Annuitization	Brokerage Commissions	Compensation
Nationwide Investment Services Corporation	N/A	N/A	N/A	N/A

Item 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 represents that any of the contracts which are issued pursuant to Section 403(b) of the Internal Revenue Code, are issued by Nationwide through the Registrant in reliance upon, and in compliance with, a no-action letter issued by the Staff of the Securities and Exchange Commission to the American Council of Life Insurance (publicly available November 28, 1988) permitting withdrawal restrictions to the extent necessary to comply with Section 403(b)(11) of the Internal Revenue Code.

Nationwide represents that the fees and charges deducted under the contract in the aggregate are reasonable in relation to the services rendered, the expenses expected to be incurred and risks assumed by Nationwide.

SIGNATURES

As required by the Securities Act of 1933, and the Investment Company Act of 1940, the Registrant, NATIONWIDE VARIABLE ACCOUNT-II, certifies that it meets the requirements of the Securities Act Rule 485(b) for effectiveness of the Registration Statement and has caused this Registration Statement to be signed on its behalf in the City of Columbus, and State of Ohio, on this 18^th day of April, 2008.

NATIONWIDE VARIABLE ACCOUNT-II

(Registrant)

NATIONWIDE LIFE INSURANCE COMPANY

(Depositor)

By /s/ Jeanny V. Simaitis

Jeanny V. Simaitis

As required by the Securities Act of 1933, this Registration Statement has been signed by the following persons in the capacities indicated on the 18^th day of April, 2008.

W. G. JURGENSEN
W. G. Jurgensen, Director and Chief Executive Officer
ARDEN L. SHISLER
Arden L. Shisler, Chairman of the Board
JOSEPH A. ALUTTO
Joseph A. Alutto, Director
JAMES G. BROCKSMITH, JR.
James G. Brocksmith, Jr., Director
KEITH W. ECKEL
Keith W. Eckel, Director
LYDIA M. MARSHALL
Lydia M. Marshall, Director
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/ Jeanny V. Simaitis
	Jeanny V. Simaitis
	Attorney-in-Fact