JNLNY SEPARATE ACCOUNT I
497, 1999-07-14
Previous: BINGHAM FINANCIAL SERVICES CORP, 8-K, 1999-07-14
Next: UNITED TENNESSEE BANKSHARES INC, S-8, 1999-07-14



THE PERSPECTIVE FIXED
AND VARIABLE ANNUITY

ISSUED BY JACKSON NATIONAL LIFE INSURANCE COMPANY OF NEW YORK AND JNLNY SEPARATE
ACCOUNT I

o    Individual, flexible premium deferred annuity
o    4 guaranteed  accounts  which offer an interest  rate that is guaranteed by
     Jackson National Life Insurance Company of New York (Jackson National NY)
o    Investment  portfolios  which  purchase  shares of the following  series of
     mutual fund:

     JNL Series Trust
         JNL/Alger Growth Series
         JNL/Eagle Core Equity Series
         JNL/Eagle SmallCap Equity Series
         JNL/Janus Aggressive Growth Series
         JNL/Janus Capital Growth Series
         JNL/Janus Global Equities Series
         JNL/Putnam Growth Series
         JNL/Putnam Value Equity Series
         JNL/S&P Conservative Growth Series I
         JNL/S&P Moderate Growth Series I
         JNL/S&P Aggressive Growth Series I
         JNL/S&P Very Aggressive Growth Series I
         JNL/S&P Equity Growth Series I
         JNL/S&P Equity Aggressive Growth Series I
         PPM America/JNL Balanced Series
         PPM America/JNL High Yield Bond Series
         PPM America/JNL Money Market Series
         Salomon Brothers/JNL Global Bond Series
         Salomon Brothers/JNL U.S. Government & Quality Bond Series
         T. Rowe Price/JNL Established Growth Series
         T. Rowe Price/JNL International Equity Investment Series
         T. Rowe Price/JNL Mid-Cap Growth Series

Please read this prospectus before you purchase a Perspective Fixed and Variable
Annuity. It contains important  information about the contract that you ought to
know  before  investing.  You  should  keep this  prospectus  on file for future
reference.

To learn more about the Perspective Fixed and Variable Annuity contract, you can
obtain a free copy of the Statement of Additional  Information  (SAI) dated July
12, 1999, by calling Jackson National NY at (800) 599-5651 or by writing Jackson
National  NY at:  Annuity  Service  Center,  P.O.  Box  0809,  Denver,  Colorado
80263-0809.  The SAI has been filed with the Securities and Exchange  Commission
(SEC) and is legally a part of this prospectus. The Table of Contents of the SAI
appears  at  the  end  of  this   prospectus.   The  SEC   maintains  a  website
(http://www.sec.gov)  that contains the SAI, material  incorporated by reference
and other information  regarding  registrants that file  electronically with the
SEC.

THE SEC HAS NOT  APPROVED OR  DISAPPROVED  THE  PERSPECTIVE  FIXED AND  VARIABLE
ANNUITY OR PASSED UPON THE ADEQUACY OF THIS PROSPECTUS. IT IS A CRIMINAL OFFENSE
TO REPRESENT OTHERWISE.

NOT FDIC INSURED
MAY LOSE VALUE
NO BANK GUARANTEE

JULY 12, 1999



<PAGE>


TABLE OF CONTENTS


Key Facts

Fee Table

The Annuity Contract

The Company

The Guaranteed Accounts

The Separate Account

Investment Portfolios

Contract Charges

Purchases

Transfers

Access to Your Money

Income Payments (The Income Phase)

Death Benefit

Taxes

Other Information

Table of Contents of the Statement of Additional Information

Appendix A




<PAGE>


KEY FACTS

ANNUITY SERVICE CENTER:             1 (800) 599-5651
         Mail Address:              P.O. Box 0809, Denver, Colorado  80263-0809
         Delivery Address:          8055  East  Tufts   Avenue,   Second  Floor,
                                    Denver, Colorado 80237

INSTITUTIONAL MARKETING
GROUP SERVICE CENTER:               1 (800) 777-7779
         Mail Address:              P.O. Box 30386, Lansing, Michigan 48909-9692
         Delivery Address:          5901  Executive  Drive,  Lansing,   Michigan
                                    48911 Attn: IMG

HOME OFFICE:                        2900 Westchester Avenue,  Purchase, New York
                                    10577

THE ANNUITY  CONTRACT               The  fixed  and  variable  annuity  contract
                                    offered by Jackson  National  NY  provides a
                                    means for investing on a tax-deferred  basis
                                    in  the   guaranteed   accounts  of  Jackson
                                    National NY and the  investment  portfolios.
                                    The  contract  is  intended  for  retirement
                                    savings   or  other   long-term   investment
                                    purposes and  provides  for a death  benefit
                                    and income options.

INVESTMENT OPTIONS                  You can put money into any of the guaranteed
                                    accounts  and/or the  investment  portfolios
                                    but you may not put your  money in more than
                                    eighteen of the  investment  options  during
                                    the life of your contract.

EXPENSES                            The  contract  has  insurance  features  and
                                    investment  features,  and  there  are costs
                                    related to each.

                                    Jackson  National NY makes a  deduction  for
                                    its  insurance  charges  which  is  equal to
                                    1.40% of the  daily  value of the  contracts
                                    invested  in  the   investment   portfolios.
                                    During  the  accumulation   phase,   Jackson
                                    National  NY deducts a $30  annual  contract
                                    maintenance charge from your contract.

                                    If you take your money out of the  contract,
                                    Jackson  National NY may assess a withdrawal
                                    charge.  The withdrawal  charge starts at 7%
                                    in the first year and  declines 1% a year to
                                    0% after 7 years.

                                    There  are  also  investment  charges  which
                                    range,  on an  annual  basis,  from  .20% to
                                    1.18%  of the  average  daily  value  of the
                                    series, depending on the series.

PURCHASES                           Under  most  circumstances,  you  can  buy a
                                    contract  for $5,000 or more ($2,000 or more
                                    for a qualified plan contract).  You can add
                                    $500 ($50 under the automatic  payment plan)
                                    or more at any time during the  accumulation
                                    phase.

ACCESS TO YOUR MONEY                You can  take  money  out of  your  contract
                                    during the accumulation  phase.  Withdrawals
                                    may be subject to a withdrawal  charge.  You
                                    may also  have to pay  income  tax and a tax
                                    penalty on any money you take out.

INCOME PAYMENTS                     You may  choose to  receive  regular  income
                                    from your annuity.  During the income phase,
                                    you have the same investment choices you had
                                    during the accumulation phase.

DEATH BENEFIT                       If you  die  before  moving  to  the  income
                                    phase,  the person  you have  chosen as your
                                    beneficiary will receive a death benefit.

FREE LOOK                           You may return your  contract to the selling
                                    agent  or  to  Jackson  National  NY  within
                                    twenty  days  after  receiving  it.  Jackson
                                    National NY will return the  contract  value
                                    in the investment  portfolios  plus any fees
                                    and  expenses   deducted  from  the  premium
                                    allocated to the investment  portfolios plus
                                    the full amount of premium you  allocated to
                                    the guaranteed  accounts.  We will determine
                                    the   contract   value  in  the   investment
                                    portfolios  as of  the  date  you  mail  the
                                    contract  to us or the date you return it to
                                    the selling agent.  Jackson National NY will
                                    return  premium  payments  where required by
                                    law.

TAXES                               The Internal  Revenue Code provides that you
                                    will  not be taxed  on the  earnings  on the
                                    money held in your  contract  until you take
                                    money   out   (this   is   referred   to  as
                                    tax-deferral).  There are different rules as
                                    to how you  will be taxed  depending  on how
                                    you  take  the  money  out and  the  type of
                                    contract   you   have    (non-qualified   or
                                    qualified).



<PAGE>


FEE TABLE

OWNER TRANSACTION EXPENSES

Withdrawal Charge (as a percentage of premium payments):
Contribution Year of Premium Payment  1    2   3    4    5   6    7   Thereafter
Charge                                7%   6%  5%   4%   3%  2%   1%  0%

Transfer Fee:
$25 for each transfer in excess of 15 in a contract year

Contract Maintenance Charge:
$30 per contract per year

SEPARATE ACCOUNT ANNUAL EXPENSES (as a percentage of average account value)
Mortality and Expense Risk Charges                      1.25%
Administration Charge                                    .15%
Total Separate Account Annual Expenses                  1.40%

SERIES ANNUAL EXPENSES
(as a percentage of series average net assets)

<TABLE>
<CAPTION>

                                                                    Management                      Total
                                                                       and                          Series
                                                                  Administrative      Other         Annual
                                                                       Fee          Expenses       Expenses
- ----------------------------------------------------------------- --------------- -------------- -------------
<S>                                                                   <C>              <C>      <C>
JNL/Alger Growth Series                                               1.075%           0%       1.075%
JNL/Eagle Core Equity Series                                          1.00%            0%       1.00%
JNL/Eagle SmallCap Equity Series                                      1.05%            0%       1.05%
JNL/Janus Aggressive Growth Series                                    1.05%            0%       1.05%
JNL/Janus Capital Growth Series                                       1.05%            0%       1.05%
JNL/Janus Global Equities Series                                      1.09%            0%       1.09%
JNL/Putnam Growth Series                                              1.00%            0%       1.00%
JNL/Putnam Value Equity Series                                        1.00%            0%       1.00%
JNL/S&P Conservative Growth Series I *                                 .20%            0%        .20%
JNL/S&P Moderate Growth Series I *                                     .20%            0%        .20%
JNL/S&P Aggressive Growth Series I *                                   .20%            0%        .20%
JNL/S&P Very Aggressive Growth Series I *                              .20%            0%        .20%
JNL/S&P Equity Growth Series I *                                       .20%            0%        .20%
JNL/S&P Equity Aggressive Growth Series I *                            .20%            0%        .20%
PPM America/JNL Balanced Series                                        .83%            0%        .83%
PPM America/JNL High Yield Bond Series                                 .83%            0%        .83%
PPM America/JNL Money Market Series                                    .70%            0%        .70%
Salomon Brothers/JNL Global Bond Series                                .95%            0%        .95%
Salomon Brothers/JNL U.S. Government & Quality Bond Series             .80%            0%        .80%
T. Rowe Price/JNL Established Growth Series                            .94%            0%        .94%
T. Rowe Price/JNL International Equity Investment Series              1.18%            0%       1.18%
T. Rowe Price/JNL Mid-Cap Growth Series                               1.05%            0%       1.05%
</TABLE>

Effective  January  1,  1999,  certain  Series pay  Jackson  National  Financial
Services,  LLC, the adviser,  an Administrative Fee of .10% for certain services
provided to the Trust by Jackson National Financial  Services,  LLC. The JNL/S&P
Series do not pay an  Administrative  Fee. The Total Series Annual Expenses have
been restated to reflect the Administrative Fee.

* Underlying Series Expenses.  The expenses shown above are the annual operating
expenses  for the JNL/S&P  Series.  Because the JNL/S&P  Series  invest in other
Series of the JNL Series Trust,  the JNL/S&P Series will  indirectly  bear their
pro rata share of fees and expenses of the underlying  Series in addition to the
expenses shown.

The table  below shows the pro rata share of  expenses  that the JNL/S&P  Series
would bear if they  invested in a  hypothetical  mix of underlying  Series.  The
table below includes the annual operating expenses for the JNL/S&P Series, which
are shown above. The actual expenses of each JNL/S&P Series will be based on the
actual mix of underlying Series in which it invests.  The actual expenses may be
greater or less than those shown.

         JNL/S&P Conservative Growth Series I.....................  1.162%
         JNL/S&P Moderate Growth Series I.........................  1.199%
         JNL/S&P Aggressive Growth Series I.......................  1.242%
         JNL/S&P Very Aggressive Growth Series I..................  1.259%
         JNL/S&P Equity Growth Series I...........................  1.251%
         JNL/S&P Equity Aggressive Growth Series I................  1.252%

EXAMPLES. You would pay the following expenses on a $1,000 investment,  assuming
a 5% annual return on assets:
     (a)  if you surrender your contract at the end of each time period;
     (b)  if you do not surrender your contract.
<TABLE>
<CAPTION>

                                                                                           Time Periods
- ------------------------------------------------------------------------------------------------- ----------------
                                                                                              1        3
                                                                                            year     years
- -----------------------------------------------------------------------------------------------------------------

<S>                                                                                           <C>     <C>
JNL/Alger Growth Portfolio                                              (a)                   $95     $128
                                                                        (b)                    25       78
JNL/Eagle Core Equity Portfolio                                         (a)                    95      125
                                                                        (b)                    25       75
JNL/Eagle SmallCap Equity Portfolio                                     (a)                    95      127
                                                                        (b)                    25       77
JNL/Janus Aggressive Growth Portfolio                                   (a)                    95      127
                                                                        (b)                    25       77
JNL/Janus Capital Growth Portfolio                                      (a)                    95      127
                                                                        (b)                    25       77
JNL/Janus Global Equities Portfolio                                     (a)                    95      128
                                                                        (b)                    25       78
JNL/Putnam Growth Portfolio                                             (a)                    95      125
                                                                        (b)                    25       75
JNL/Putnam Value Equity Portfolio                                       (a)                    95      125
                                                                        (b)                    25       75
JNL/S&P Conservative Growth Portfolio I                                 (a)                    86      101
                                                                        (b)                    16       51
JNL/S&P Moderate Growth Portfolio I                                     (a)                    86      101
                                                                        (b)                    16       51
JNL/S&P Aggressive Growth Portfolio I                                   (a)                    86      101
                                                                        (b)                    16       51
JNL/S&P Very Aggressive Growth Portfolio I                              (a)                    86      101
                                                                        (b)                    16       51
JNL/S&P Equity Growth Portfolio I                                       (a)                    86      101
                                                                        (b)                    16       51
JNL/S&P Equity Aggressive Growth Portfolio I                            (a)                    86      101
                                                                        (b)                    16       51
PPM America/JNL Balanced Portfolio                                      (a)                    93      120
                                                                        (b)                    23       70
PPM America/JNL High Yield Bond Portfolio                               (a)                    93      120
                                                                        (b)                    23       70
PPM America/JNL Money Market Portfolio                                  (a)                    92      116
                                                                        (b)                    22       66
Salomon Brothers/JNL Global Bond Portfolio                              (a)                    94      124
                                                                        (b)                    24       74
Salomon Brothers/JNL U.S. Government & Quality Bond Portfolio           (a)                    93      119
                                                                        (b)                    23       69
T. Rowe Price/JNL Established Growth Portfolio                          (a)                    94      124
                                                                        (b)                    24       74
T. Rowe Price/JNL International Equity Investment Portfolio             (a)                    96      131
                                                                        (b)                    26       81
T. Rowe Price/JNL Mid-Cap Growth Portfolio                              (a)                    95      127
                                                                        (b)                    25       77
</TABLE>

EXPLANATION OF FEE TABLE AND EXAMPLES. The purpose of the Fee Table and Examples
is to assist you in  understanding  the various costs and expenses that you will
bear directly or indirectly. The Fee Table reflects the expenses of the separate
account and the series. Premium taxes may also apply.

The Examples  reflect the contract  maintenance  charge which is  determined  by
dividing the total amount of such  charges  expected to be collected  during the
year by the total estimated average net assets of the investment portfolios.

THE EXAMPLE DOES NOT REPRESENT PAST OR FUTURE EXPENSES. THE ACTUAL EXPENSES THAT
YOU INCUR MAY BE GREATER OR LESS THAN THOSE SHOWN.

FINANCIAL  STATEMENTS.  An  accumulation  unit  value  history is  contained  in
Appendix A.

You can find the following financial statements in the SAI:
o    the unaudited  financial  statements for JNLNY  Separate  Account I for the
     period ended March 31, 1999
o    the financial  statements for JNLNY Separate Account I for the period ended
     December 31, 1998
o    the financial  statements of Jackson National Life Insurance Company of New
     York for the year ended December 31, 1998

The Separate  Account's  financial  statements for the period ended December 31,
1998 and the financial  statements of Jackson National Life Insurance Company of
New  York  for  the  year  ended   December   31,  1998  have  been  audited  by
PricewaterhouseCoopers LLP, independent accountants.



<PAGE>


THE ANNUITY CONTRACT

The fixed and  variable  annuity  contract  offered by Jackson  National NY is a
contract between you, the owner, and Jackson National NY, an insurance  company.
The  contract  provides  a  means  for  investing  on a  tax-deferred  basis  in
guaranteed  accounts  and  investment  portfolios.  The contract is intended for
retirement  savings or other  long-term  investment  purposes and provides for a
death benefit and guaranteed income options.

The  contract,  like all deferred  annuity  contracts,  has two phases:  (1) the
accumulation  phase, and (2) the income phase.  During the  accumulation  phase,
earnings  accumulate  on a  tax-deferred  basis and are taxed as income when you
make a withdrawal.

The contract  offers  guaranteed  accounts.  The  guaranteed  accounts  offer an
interest rate that is guaranteed by Jackson  National NY for the duration of the
guaranteed  account  period.  While your money is in a guaranteed  account,  the
interest your money earns and your principal are guaranteed by Jackson  National
NY. The value of a  guaranteed  account may be reduced if you make a  withdrawal
prior to the end of the guaranteed  account period,  but will never be less than
the  premium  payments  accumulated  at 3% per year.  If you choose to have your
annuity  payments come from the guaranteed  accounts,  your payments will remain
level throughout the entire income phase.

The contract also offers investment  portfolios.  The investment  portfolios are
designed to offer a higher return than the guaranteed accounts. HOWEVER, THIS IS
NOT  GUARANTEED.  IT IS POSSIBLE FOR YOU TO LOSE YOUR MONEY. If you put money in
the  investment  portfolios,  the amount of money you are able to  accumulate in
your contract during the accumulation  phase depends upon the performance of the
investment  portfolios you select. The amount of the income payments you receive
during the income phase also will depend,  in part,  on the  performance  of the
investment portfolios you choose for the income phase.

As the owner,  you can exercise all the rights under the contract.  You and your
spouse can be joint owners.  You can assign the contract at any time during your
lifetime  but Jackson  National  NY will not be bound until it receives  written
notice of the assignment.

THE COMPANY

Jackson National NY is a stock life insurance  company  organized under the laws
of the state of New York in July 1995. Its legal domicile and principal business
address is 2900 Westchester Avenue,  Purchase,  New York 10577. Jackson National
NY is admitted to conduct life  insurance and annuity  business in the states of
New  York  and  Michigan.  Jackson  National  NY is  ultimately  a  wholly-owned
subsidiary of Prudential Corporation plc (London, England).

Jackson National NY has  responsibility  for administration of the contracts and
the  Separate  Account.  We  maintain  records  of the name,  address,  taxpayer
identification  number and other  pertinent  information for each contract owner
and the number and type of contracts  issued to each contract owner, and records
with respect to the value of each contract.

THE GUARANTEED ACCOUNTS

If you select a  guaranteed  account,  your money  will be placed  with  Jackson
National NY's other assets. The guaranteed  accounts are not registered with the
SEC and the SEC does not  review  the  information  we  provide to you about the
guaranteed  accounts.  Your contract contains a more complete description of the
guaranteed accounts.

THE SEPARATE ACCOUNT

The JNLNY Separate Account I was established by Jackson National NY on September
12, 1997,  pursuant to the  provisions  of New York law, as a  segregated  asset
account of the company. The separate account meets the definition of a "separate
account" under the federal  securities  laws and is registered with the SEC as a
unit investment trust under the Investment Company Act of 1940, as amended.

The assets of the separate account legally belong to Jackson National NY and the
obligations under the contracts are obligations of Jackson National NY. However,
the contract assets in the separate  account are not chargeable with liabilities
arising out of any other business  Jackson  National NY may conduct.  All of the
income,  gains and losses resulting from these assets are credited to or charged
against the contracts and not against any other  contracts  Jackson  National NY
may issue.

The separate account is divided into investment portfolios.  Jackson National NY
does not guarantee the  investment  performance  of the separate  account or the
investment portfolios.

INVESTMENT PORTFOLIOS

You can put money in any or all of the investment  portfolios;  however, you may
not allocate your money to more than eighteen investment options during the life
of your contract.  The investment  portfolios  purchase  shares of the following
series of mutual fund:

JNL Series Trust
     JNL/Alger Growth Series
     JNL/Eagle Core Equity Series
     JNL/Eagle SmallCap Equity Series
     JNL/Janus Aggressive Growth Series
     JNL/Janus Capital Growth Series
     JNL/Janus Global Equities Series
     JNL/Putnam Growth Series
     JNL/Putnam Value Equity Series
     JNL/S&P Conservative Growth Series I
     JNL/S&P Moderate Growth Series I
     JNL/S&P Aggressive Growth Series I
     JNL/S&P Very Aggressive Growth Series I
     JNL/S&P Equity Growth Series I
     JNL/S&P Equity Aggressive Growth Series I
     PPM America/JNL Balanced Series
     PPM America/JNL High Yield Bond Series
     PPM America/JNL Money Market Series
     Salomon Brothers/JNL Global Bond Series
     Salomon Brothers/JNL U.S. Government & Quality Bond Series
     T. Rowe Price/JNL Established Growth Series
     T. Rowe Price/JNL International Equity Investment Series
     T. Rowe Price/JNL Mid-Cap Growth Series

The series are  described in the attached  prospectus  for the JNL Series Trust.
Jackson National Financial Services, LLC serves as investment adviser for all of
the series. The sub-adviser for each series is listed in the following table:

Sub-Adviser                            Series
- -----------                            ------

Fred Alger Management, Inc.            JNL/Alger Growth Series

Eagle Asset Management, Inc.           JNL/Eagle Core Equity Series
                                       JNL/Eagle SmallCap Equity Series

Janus Capital Corporation              JNL/Janus Aggressive Growth Series
                                       JNL/Janus Capital Growth Series
                                       JNL/Janus Global Equities Series

Putnam Investment Management, Inc.     JNL/Putnam Growth Series
                                       JNL/Putnam Value Equity Series

Standard & Poor's Investment           JNL/S&P Conservative Growth Series I
Advisory Services, Inc.                JNL/S&P Moderate Growth Series I
                                       JNL/S&P Aggressive Growth Series I
                                       JNL/S&P Very Aggressive Growth Series I
                                       JNL/S&P Equity Growth Series I
                                       JNL/S&P Equity Aggressive Growth Series I

PPM America, Inc.                      PPM America/JNL Balanced Series
                                       PPM America/JNL High Yield Bond Series
                                       PPM America/JNL Money Market Series

Salomon Brothers Asset Management      Salomon Brothers/JNL Global Bond Series
Inc                                    Salomon Brothers/JNL U.S. Government &
                                         Quality Bond Series

Rowe Price-Fleming International,      T. Rowe Price/JNL International Equity
Inc.                                     Investment Series

T. Rowe Price Associates, Inc.         T. Rowe Price/JNL Established Growth
                                         Series
                                       T. Rowe Price/JNL Mid-Cap Growth Series

Depending  on  market  conditions,  you can  make or  lose  money  in any of the
investment  portfolios.  You should read the prospectus for the JNL Series Trust
carefully before investing. Additional investment portfolios may be available in
the future.

VOTING RIGHTS.  To the extent required by law,  Jackson  National NY will obtain
from you and other owners of the contracts  instructions  as to how to vote when
the series solicits  proxies in conjunction  with a vote of  shareholders.  When
Jackson National NY receives  instructions,  we will vote all the shares Jackson
National NY owns in proportion to those instructions.

SUBSTITUTION.  Jackson  National NY may be required to  substitute an investment
portfolio with another portfolio. We will not do this without the prior approval
of the SEC. Jackson National NY will give you notice of our intent to do this.

CONTRACT CHARGES

There are charges and other expenses  associated  with the contracts that reduce
the return on your  investment  in the  contract.  These charges may be a lesser
amount  where  required  by state  law or as  described  below,  but will not be
increased. These charges and expenses are:

INSURANCE  CHARGES.  Each day  Jackson  National  NY makes a  deduction  for its
insurance  charges.  We do this as part of our  calculation  of the value of the
accumulation  units and annuity  units.  On an annual basis,  this charge equals
1.40% of the daily value of the contracts  invested in an investment  portfolio,
after expenses have been deducted.

This  charge  is for the  mortality  risks,  expense  risks  and  administrative
expenses  assumed  by Jackson  National  NY. The  mortality  risks that  Jackson
National NY assumes arise from our obligations under the contracts:

o to make income payments for the life of the annuitant during the income phase;
o to waive the  withdrawal  charge in the event of your death;  and o to provide
both a standard and an enhanced death benefit prior to the income date.

The expense  risk that  Jackson  National NY assumes is the risk that our actual
cost of  administering  the contracts and the investment  portfolios will exceed
the  amount  that we receive  from the  administration  charge and the  contract
maintenance charge.

CONTRACT MAINTENANCE CHARGE.  During the accumulation phase, Jackson National NY
deducts a $30 annual contract maintenance charge on each anniversary of the date
on which your contract was issued.  If you make a complete  withdrawal from your
contract, the contract maintenance charge will also be deducted.  This charge is
for administrative expenses.

Jackson National NY will not deduct this charge,  if when the deduction is to be
made,  the value of your  contract is $50,000 or more.  Jackson  National NY may
discontinue this practice at any time.

TRANSFER FEE. A transfer fee of $25 will apply to transfers in excess of 15 in a
contract year. Jackson National NY may waive the transfer fee in connection with
pre-authorized  automatic  transfer  programs,  or may charge a lesser fee where
required by state law.

WITHDRAWAL CHARGE.  During the accumulation phase, you can make withdrawals from
your contract.

o    At any time during the accumulation  phase, you may withdraw premiums which
     are not subject to a withdrawal  charge (premiums in your annuity for seven
     years or longer and not previously withdrawn).
o    Once  every  year,  you may  withdraw  the  greater of  earnings  or 10% of
     premiums paid (not yet withdrawn).

Withdrawals in excess of that will be charged a withdrawal charge starting at 7%
in the first year and  declining 1% a year to 0% after 7 years.  The  withdrawal
charge compensates us for costs associated with selling the contracts.

For purposes of the withdrawal charge, Jackson National NY treats withdrawals as
coming from the oldest premium payment first. If you make a full withdrawal, the
withdrawal  charge  is based  on  premiums  remaining  in the  contract.  If you
withdraw  only part of the value of your  contract,  we  deduct  the  withdrawal
charge from the remaining value in your contract.

Note:  For tax purposes,  withdrawals  are considered to have come from the last
money into the contract. Thus, for tax purposes, earnings are considered to come
out first.

Jackson  National NY does not assess the withdrawal  charge on any payments paid
out as (1) income payments,  (2) death benefits, or (3) withdrawals necessary to
satisfy the minimum distribution requirements of the Internal Revenue Code.

Jackson National NY may reduce or eliminate the amount of the withdrawal  charge
when the contract is sold under  circumstances  which reduce its sales  expense.
Some examples are: the purchase of a contract by a large group of individuals or
an  existing   relationship  between  Jackson  National  NY  and  a  prospective
purchaser.  Jackson  National  NY may not  deduct a  withdrawal  charge  under a
contract issued to an officer,  director,  agent or employee of Jackson National
NY or any of its affiliates.

OTHER EXPENSES.  Jackson National NY pays the operating expenses of the Separate
Account.

There are  deductions  from and  expenses  paid out of the assets of the series.
These  expenses  are  described in the  attached  prospectus  for the JNL Series
Trust.

PREMIUM TAXES. Some governmental  entities charge premium taxes or other similar
taxes. Jackson National NY is responsible for the payment of these taxes and may
make a  deduction  from the  value  of the  contract  for  them.  Premium  taxes
generally  range  from 0% to 4%  depending  on the  state.  New  York  does  not
currently impose a premium tax on annuity premiums.

INCOME TAXES.  Jackson  National NY will make a deduction  from the contract for
any income taxes which it incurs because of the contract.  Currently, we are not
making any such deduction.

DISTRIBUTION OF CONTRACTS.  Jackson National Life Distributors,  Inc. is located
at 401 Wilshire Boulevard, Suite 1200, Santa Monica, California 90401 and serves
as the distributor of the contracts.  Jackson National Life  Distributors,  Inc.
and Jackson National NY are  wholly-owned  subsidiaries of Jackson National Life
Insurance Company.

Commissions  will  be paid to  broker-dealers  who  sell  the  contracts.  While
commissions may vary, they are not expected to exceed 8% of any premium payment.
Under certain circumstances, Jackson National NY may pay bonuses, overrides, and
marketing allowances,  in addition to the standard commissions.  While overrides
may vary, they are not expected to exceed .25% of any premium  payment.  Jackson
National NY may under certain  circumstances  where permitted by applicable law,
pay a bonus to a contract  purchaser to the extent the broker-dealer  waives its
commission. Jackson National NY may use any of its corporate assets to cover the
cost of distribution, including any profit from the contract insurance charges.

PURCHASES

MINIMUM INITIAL PREMIUM:

o    $5,000 under most circumstances
o    $2,000 for a qualified plan contract

The maximum we accept without our prior approval is $1 million.

MINIMUM ADDITIONAL PREMIUMS:

o    $500
o    $50 under the automatic payment plan

You can pay additional premiums at any time during the accumulation phase.

The  minimum  that  you may  allocate  to a  guaranteed  account  or  investment
portfolio  is  $100.  There  is a $100  minimum  balance  requirement  for  each
guaranteed account and investment portfolio.

When you purchase a contract,  Jackson National NY will allocate your premium to
one or more of the guaranteed accounts and/or the investment portfolios you have
selected. Your allocations must be in whole percentages ranging from 0% to 100%.
Jackson National NY will allocate additional premiums in the same way unless you
tell us otherwise.

There may be more than eighteen investment options available under the contract;
however,  you may not  allocate  your  money to more  than  eighteen  investment
options during the life of your contract.

Jackson  National NY will issue your  contract and allocate  your first  premium
within 2 business days after we receive your first  premium and all  information
required  by us for  purchase  of a  contract.  If we do not  receive all of the
required information,  we will contact you to get the necessary information.  If
for some reason Jackson  National NY is unable to complete this process within 5
business  days, we will either return your money or get your  permission to keep
it until we receive all of the required information.

The Jackson  National NY  business  day closes when the New York Stock  Exchange
closes, usually 4:00 p.m. Eastern time.

ACCUMULATION  UNITS.  The contract value allocated to the investment  portfolios
will go up or down depending on the performance of the  portfolios.  In order to
keep track of the value of your  contract,  Jackson  National  NY uses a unit of
measure called an accumulation unit. (An accumulation unit is similar to a share
of a mutual fund.) During the income phase it is called an annuity unit.

Every business day Jackson  National NY determines the value of an  accumulation
unit for each of the investment portfolios. This is done by:

     1.   determining  the total  amount  of money  invested  in the  particular
          investment portfolio;

     2.   subtracting  any  insurance  charges  and any other  charges,  such as
          taxes;

     3.   dividing this amount by the number of outstanding accumulation units.

The value of an accumulation unit may go up or down from day to day.

When you make a premium payment,  Jackson National NY credits your contract with
accumulation  units. The number of accumulation  units credited is determined at
the close of Jackson  National  NY's  business day by dividing the amount of the
premium  allocated to any investment  portfolio by the value of the accumulation
unit for that investment portfolio.

TRANSFERS

You can transfer money between  guaranteed  accounts and  investment  portfolios
during the accumulation  phase.  During the income phase, you can transfer money
between investment portfolios.

You can make 15  transfers  every year  during the  accumulation  phase  without
charge. The minimum amount that you can transfer is $100 (unless the transfer is
made under a pre-authorized  automatic transfer program). If the remaining value
in a guaranteed account or investment  portfolio would be less than $100 after a
transfer, you must transfer the entire value or you may not make the transfer.

TELEPHONE  TRANSACTIONS.  You may make transfers by telephone,  unless you elect
not to have this privilege.  When authorizing a transfer, you must complete your
telephone call by the close of Jackson  National NY's business day (usually 4:00
p.m. Eastern time) in order to receive that day's accumulation unit value for an
investment portfolio.

Jackson  National NY has  procedures  which are  designed to provide  reasonable
assurance  that telephone  authorizations  are genuine.  Our procedures  include
requesting identifying information and tape recording telephone  communications.
Jackson  National NY and its  affiliates  disclaim all  liability for any claim,
loss or expense resulting from any alleged error or mistake in connection with a
telephone transfer which was not properly authorized by you. However, if Jackson
National NY fails to employ  reasonable  procedures to ensure that all telephone
transfers  are  properly  authorized,  we may be held  liable  for such  losses.
Jackson  National NY reserves the right to modify or discontinue at any time and
without notice the acceptance of instructions from someone other than you and/or
the telephone transfer privilege.

ACCESS TO YOUR MONEY

You can have access to the money in your contract:

o    by making either a partial or complete withdrawal, or
o    by electing to receive income payments.

Your  beneficiary  can have  access to the money in your  contract  when a death
benefit is paid.

When you make a complete withdrawal you will receive:

     1.   the value of the contract on the day you made the withdrawal;

     2.   less any premium tax;

     3.   less any contract maintenance charge; and

     4.   less any withdrawal charge.

Except in connection with the systematic  withdrawal program,  you must withdraw
at least  $500 or, if less,  the  entire  amount in the  guaranteed  account  or
investment  portfolio  from  which you are  making  the  withdrawal.  After your
withdrawal,  you must  have at least  $100  left in the  guaranteed  account  or
investment portfolio.

INCOME TAXES, TAX PENALTIES AND CERTAIN RESTRICTIONS MAY APPLY TO ANY WITHDRAWAL
YOU MAKE.

There are  limitations  on  withdrawals  from a qualified  plan referred to as a
403(b) annuity. See "Taxes."

SYSTEMATIC  WITHDRAWAL PROGRAM. You can arrange to have money automatically sent
to you periodically while your contract is still in the accumulation  phase. You
will have to pay taxes on money you receive and  withdrawals you make before you
reach 59 1/2 may be subject to a 10% tax penalty.

We  reserve  the  right to  charge  a fee for  participation  or to  discontinue
offering this program in the future.

SUSPENSION OF WITHDRAWALS OR TRANSFERS.  Jackson  National NY may be required to
suspend or delay withdrawals or transfers from an investment portfolio when:

o    the New York Stock  Exchange is closed  (other than  customary  weekend and
     holiday closings);
o    trading on the New York Stock Exchange is restricted;
o    an emergency exists so that it is not reasonably  practicable to dispose of
     shares of the  investment  portfolios  or  determine  investment  portfolio
     values;
o    the SEC, by order, may permit for the protection of owners.

Jackson  National NY has reserved the right to defer payment for a withdrawal or
transfer from the guaranteed  accounts for the period  permitted by law, but not
more than six months.

INCOME PAYMENTS (THE INCOME PHASE)

The income  phase occurs when you begin  receiving  regular  payments  from your
contract.  The income date is the month and year in which those payments  begin.
The income date must be at least one year after your contract is issued. You can
choose the income date and an income  option.  The income  options are described
below.

If you do not choose an income option, we will assume that you selected Option 3
which provides a life annuity with 120 months of guaranteed payments.

You can change the income  date or income  option at any time  before the income
date.  You must give us 7 days notice.  Income  payments must begin by your 90th
birthday  under a  non-qualified  contract (or an earlier date under a qualified
contract if required by law).

At the  income  date,  you can  choose  whether  payments  will  come  from  the
guaranteed  accounts,  the  investment  portfolios  or both.  Unless you tell us
otherwise, your income payments will be based on the investment allocations that
were in place on the income date.

You can choose to have income payments made monthly,  quarterly,  semi-annually,
or  annually.  However,  if you have less than $2,000 to apply  toward an income
option and state law permits,  Jackson National NY may provide your payment in a
single lump sum.  Likewise,  if your first income payment would be less than $20
and state law permits,  Jackson National NY may set the frequency of payments so
that the first payment would be at least $20.

INCOME PAYMENTS FROM INVESTMENT PORTFOLIOS. If you choose to have any portion of
your income payments come from the investment portfolio(s), the dollar amount of
your payment will depend upon three things:

     1.   the  value of your  contract  in the  investment  portfolio(s)  on the
          income date;

     2.   the 3%  assumed  investment  rate  used in the  annuity  table for the
          contract; and

     3.   the performance of the investment portfolios you selected.

Jackson  National NY calculates  the dollar  amount of the first income  payment
that you  receive  from the  investment  portfolios.  We then use that amount to
determine  the  number  of  annuity  units  that  you  hold in  each  investment
portfolio.  The  amount of each  subsequent  income  payment  is  determined  by
multiplying the number of annuity units that you hold in an investment portfolio
by the annuity unit value for that investment portfolio.

The number of annuity units that you hold in each investment  portfolio does not
change  unless  you   reallocate   your  contract  value  among  the  investment
portfolios.  The annuity unit value of each investment portfolio will vary based
on  the  investment   performance  of  the  series.  If  the  actual  investment
performance  exactly  matches the assumed rate at all times,  the amount of each
income payment will remain equal. If the actual investment  performance  exceeds
the assumed rate, your income payments will increase.  Similarly,  if the actual
investment  performance is less than the assumed rate, your income payments will
decrease.

INCOME  OPTIONS.  The annuitant is the person whose life we look to when we make
income  payments.   (Each  description  assumes  that  you  are  the  owner  and
annuitant.)

     Option 1 - Life Income.  This income option provides  monthly  payments for
your life.

     Option 2 - Joint and Survivor Annuity.  This income option provides monthly
payments for your life and for the life of another person  (usually your spouse)
selected by you.

     Option 3 - Life Annuity With 120 or 240 Monthly Payments  Guaranteed.  This
income option  provides  monthly  payments for the  annuitant's  life,  but with
payments continuing to you or your beneficiary, as applicable, for the remainder
of 10 or 20 years (as you  select) if the  annuitant  dies before the end of the
selected period.

     Option 4 - Income for a  Specified  Period.  This  income  option  provides
monthly payments for any number of years from 5 to 30.

     Additional  Options - Other income options may be made available by Jackson
National NY.

If you choose  Option 1, 2 or 3, you cannot make a withdrawal  during the income
phase.

DEATH BENEFIT

The death benefit is calculated as of the date we receive  complete  claim forms
and proof of death from the beneficiary of record.

DEATH OF OWNER  BEFORE THE INCOME DATE.  If you die before  moving to the income
phase,  the  person you have  chosen as your  beneficiary  will  receive a death
benefit.  If you have a joint  owner,  the death  benefit  will be paid when the
first  joint  owner dies and the  surviving  joint  owner will be treated as the
beneficiary.  Any other  beneficiary  designated will be treated as a contingent
beneficiary.  A contingent beneficiary is entitled to receive payment only after
the beneficiary dies.

The death benefit equals the greatest of:

     1.   current contract value;

     2.   the total premiums paid prior to your death, minus the sum of:

          a.   withdrawals and withdrawal charges, and

          b.   premium taxes;

     3.   the  greatest  anniversary  value  prior to your  86th  birthday.  The
          anniversary value is the contract value on the first day of a contract
          year, less any withdrawals and withdrawal charges, plus any additional
          premiums since that day.

The entire death benefit must be paid within 5 years of the date of death unless
the beneficiary elects to have the death benefit payable under an income option.
The  death  benefit  payable  under  an  income  option  must be paid  over  the
beneficiary's  lifetime or for a period not extending  beyond the  beneficiary's
life  expectancy.  Payments  must  begin  within  one year of the date of death.
Unless the beneficiary chooses to receive the death benefit in a single sum, the
beneficiary  must elect an income option within the 60 day period beginning with
the date Jackson National NY receives proof of death. If the beneficiary chooses
to receive the death benefit in a single sum and all the necessary  requirements
are met,  Jackson  National NY will pay the death benefit  within 7 days. If the
beneficiary is your spouse, he/she can continue the contract in his/her own name
at the then current contract value.

DEATH OF OWNER ON OR AFTER THE INCOME  DATE.  If you or a joint  owner die on or
after the income date,  any remaining  payments  under the income option elected
will continue at least as rapidly as under the method of  distribution in effect
at the date of death.

DEATH OF  ANNUITANT.  If the  annuitant  is not an owner or joint  owner and the
annuitant dies before the income date,  you can name a new annuitant.  If you do
not name a new annuitant within 30 days of the death of the annuitant,  you will
become  the  annuitant.  However,  if the  owner is a  non-natural  person  (for
example, a corporation),  then the death of the annuitant will be treated as the
death of the owner, and a new annuitant may not be named.

If the annuitant dies on or after the income date,  any remaining  payments will
be as provided for in the income option selected. Any remaining payments will be
paid at least as rapidly as under the  method of  distribution  in effect at the
annuitant's death.

TAXES

THE  FOLLOWING IS GENERAL  INFORMATION  AND IS NOT INTENDED AS TAX ADVICE TO ANY
INDIVIDUAL.  YOU  SHOULD  CONSULT  YOUR OWN TAX  ADVISER.  A FURTHER  DISCUSSION
REGARDING TAXES IS INCLUDED IN THE SAI.

The  Internal  Revenue  Code (Code)  provides  that you will not be taxed on the
earnings  on the money held in your  contract  until you take money out (this is
referred to as  tax-deferral).  There are different  rules as to how you will be
taxed  depending on how you take the money out and the type of contract you have
(non-qualified or qualified).

NON-QUALIFIED  CONTRACTS - GENERAL TAXATION.  You will not be taxed on increases
in the value of your contract until a distribution (either as a withdrawal or as
an  income  payment)  occurs.  When you make a  withdrawal  you are taxed on the
amount of the withdrawal  that is earnings.  For income  payments,  a portion of
each income  payment is treated as a partial return of your premium and will not
be taxed.  The  remaining  portion  of the  income  payment  will be  treated as
ordinary  income.  How  the  income  payment  is  divided  between  taxable  and
non-taxable  portions  depends on the  period  over which  income  payments  are
expected to be made.  Income  payments  received  after you have received all of
your premium are treated as income.

If a non-qualified contract is owned by a non-natural person (e.g.,  corporation
or certain  other  entities  other than a trust holding the contract as an agent
for a natural person),  the contract will generally not be treated as an annuity
for tax purposes.

QUALIFIED  AND  NON-QUALIFIED  CONTRACTS.  If you  purchase  the  contract as an
individual  and not under any pension plan,  specially  sponsored  program or an
individual  retirement annuity,  your contract is referred to as a non-qualified
contract.

If you purchase the contract under a pension plan,  specially sponsored program,
or an individual retirement annuity, your contract is referred to as a qualified
contract.  Examples of  qualified  plans are:  Individual  Retirement  Annuities
(IRAs), Tax-Sheltered Annuities (sometimes referred to as 403(b) contracts), and
pension and profit-sharing plans, which include 401(k) plans and H.R. 10 Plans.

WITHDRAWALS  -  NON-QUALIFIED  CONTRACTS.  If you make a  withdrawal  from  your
contract,  the Code treats the withdrawal as first coming from earnings and then
from your premium payments. Withdrawn earnings are includible in income.

The Code also provides that any amount received under an annuity  contract which
is included in income may be subject to a 10% penalty.  Some withdrawals will be
exempt from the  penalty.  They  include any  amounts:  (1) paid on or after the
taxpayer  reaches age 59 1/2;  (2) paid after you die;  (3) paid if the taxpayer
becomes  totally  disabled (as that term is defined in the Code);  (4) paid in a
series of  substantially  equal payments made annually (or more  frequently) for
life or a period not  exceeding  life  expectancy;  (5) paid under an  immediate
annuity; or (6) which come from premiums made prior to August 14, 1982.

WITHDRAWALS - QUALIFIED CONTRACTS. There are special rules that govern qualified
contracts. We have provided an additional discussion in the SAI.

WITHDRAWALS - TAX-SHELTERED ANNUITIES. The Code limits the withdrawal of amounts
attributable  to  purchase  payments  under a salary  reduction  agreement  from
Tax-Sheltered Annuities. Withdrawals can only be made when an owner: (1) reaches
age 59 1/2; (2) leaves his/her job; (3) dies; (4) becomes disabled (as that term
is defined in the Code); or (5) in the case of hardship. However, in the case of
hardship, the owner can only withdraw the premium and not any earnings.

WITHDRAWALS - ROTH IRAS. Beginning in 1998,  individuals may purchase a new type
of non-deductible  IRA, known as a Roth IRA.  Qualified  distributions from Roth
IRAs are entirely  federal  income tax free. A qualified  distribution  requires
that the  individual  has held the Roth  IRA for at least  five  years  and,  in
addition,  that the distribution is made either after the individual reaches age
59 1/2, on account of the  individual's  death or  disability,  or as  qualified
first-time  home  purchase,   subject  to  $10,000  lifetime  maximum,  for  the
individual, or for a spouse, child, grandchild, or ancestor.

WITHDRAWALS - INVESTMENT ADVISER FEES. The Internal Revenue Service has, through
a series of Private Letter Rulings,  held that the payment of investment adviser
fees  from  an IRA or a  Tax-Sheltered  Annuity  is  permissible  under  certain
circumstances and will not be considered a distribution for income tax purposes.
The Rulings  require that in order to receive this favorable tax treatment,  the
annuity contract must, under a written agreement,  be solely liable (not jointly
with the  contract  owner)  for  payment of the  adviser's  fee and the fee must
actually be paid from the  annuity  contract to the  adviser.  Withdrawals  from
non-qualified  contracts  for the  payment of  investment  adviser  fees will be
considered taxable distributions from the contract.

DEATH  BENEFITS.  Any death  benefits paid under the contract are taxable to the
beneficiary.  The rules  governing  the  taxation  of  payments  from an annuity
contract,  as discussed above,  generally apply to the payment of death benefits
and depend on whether  the death  benefits  are paid as a lump sum or as annuity
payments. Estate taxes may also apply.

ASSIGNMENT.  An  assignment  may be a taxable  event.  If the contract is issued
pursuant to a qualified plan, there may be limitations on your ability to assign
the contract.

DIVERSIFICATION.  The  Code  provides  that  the  underlying  investments  for a
variable annuity must satisfy certain  diversification  requirements in order to
be  treated  as an annuity  contract.  Jackson  National  NY  believes  that the
underlying   investments   are  being   managed  so  as  to  comply  with  these
requirements.

OWNER CONTROL.  Neither the Code nor the Internal  Revenue  Service  Regulations
issued to date provide guidance as to the circumstances under which you, because
of the degree of control you exercise over the underlying  investments,  and not
Jackson  National  NY  would  be  considered  the  owner  of the  shares  of the
investment  portfolios.  If you are considered the owner of the shares,  it will
result in the loss of the favorable tax treatment for the contract.

It is  unknown  to  what  extent  owners  are  permitted  to  select  investment
portfolios,  to make transfers among the investment portfolios or the number and
type of investment  portfolios  owners may select from without being  considered
the owner of the shares.

If any  guidance  is  provided  which is  considered  a new  position,  then the
guidance would generally be applied prospectively.  However, if such guidance is
considered not to be a new position, it may be applied retroactively. This would
mean that you,  as the owner of the  contract,  could be treated as the owner of
the investment portfolios. Due to the uncertainty in this area, Jackson National
NY reserves the right to modify the contract in an attempt to maintain favorable
tax treatment.

OTHER INFORMATION

DOLLAR COST AVERAGING. You can arrange to automatically have a regular amount of
money   periodically   transferred   into  the   investment   portfolios.   This
theoretically  gives you a lower  average cost per unit over time than you would
receive if you made a one time purchase. Certain restrictions may apply.

Jackson National NY does not currently charge for participation in this program.
We may do so in the future.

REBALANCING.   You  can  arrange  to  have  Jackson  National  NY  automatically
reallocate money between  investment  portfolios  periodically to keep the blend
you select.

Jackson National NY does not currently charge for participation in this program.
We may do so in the future.

FREE LOOK.  You may return  your  contract  to the  selling  agent or to Jackson
National NY within  twenty days after  receiving  it.  Jackson  National NY will
return  the  contract  value  in the  investment  portfolios  plus  any fees and
expenses deducted from the premium  allocated to the investment  portfolios plus
the full amount of premium you  allocated to the  guaranteed  accounts.  We will
determine  the contract  value in the  investment  portfolios as of the date you
mail the contract to us or the date you return it to the selling agent.  Jackson
National NY will return premium payments where required by law.

ADVERTISING.  From time to time, Jackson National NY may advertise several types
of performance for the investment portfolios.

o    Total  return is the  overall  change in the value of an  investment  in an
     investment portfolio over a given period of time.
o    Standardized  average annual total return is calculated in accordance  with
     SEC guidelines.
o    Non-standardized  total return may be for periods other than those required
     or may otherwise differ from standardized  average annual total return. For
     example,  if a series  has been in  existence  longer  than the  investment
     portfolio, we may show non-standardized  performance for periods that begin
     on the inception date of the series,  rather than the inception date of the
     investment portfolio.
o    Yield refers to the income  generated by an investment  over a given period
     of time.

Performance will be calculated by determining the percentage change in the value
of an accumulation unit by dividing the increase (decrease) for that unit by the
value of the accumulation unit at the beginning of the period.  Performance will
reflect the deduction of the insurance  charges and may reflect the deduction of
the contract  maintenance  charge and  withdrawal  charge.  The deduction of the
contract  maintenance  and/or the withdrawal  charge would reduce the percentage
increase or make greater any percentage decrease.

MARKET TIMING AND ASSET ALLOCATION SERVICES.  Market timing and asset allocation
services must comply with Jackson National NY's  administrative  systems,  rules
and procedures.

MODIFICATION OF THE CONTRACT. Only the President,  Vice President,  Secretary or
Assistant  Secretary  of Jackson  National NY may approve a change to or waive a
provision  of the  contract.  Any change or waiver must be in  writing.  Jackson
National NY may change the terms of the contract in order to comply with changes
in applicable law, or otherwise as deemed necessary by Jackson National NY.

YEAR 2000  MATTERS.  Jackson  National NY has  initiated a project to review and
analyze its computer systems to determine if they are Year 2000 compatible. This
project  includes a process  which  ensures  that when a particular  system,  or
software  application,  is determined to be "non-compliant" the proper steps are
in place to either  remedy the  "non-compliance"  or cease using the  particular
system or software.

Jackson National NY's project provides for an inventory of all critical computer
systems,  testing of such systems and  resolution  of Year 2000 issues.  Jackson
National NY anticipates that all compliance  issues will be resolved by December
31, 1999.

As of the date of this  Prospectus,  Jackson National NY has identified and made
available what it believes are the  appropriate  resources of hardware,  people,
and dollars to ensure that the plan will be completed.

Jackson National NY will not conclusively know the success of its plan until the
Year 2000.  Even with  appropriate  and  diligent  pursuit  of a  well-conceived
response  plan,  including  testing  procedures,  there is no certainty that any
company will achieve complete success. Further, Jackson National NY's ability to
function  unaffected  to and through the Year 2000 may be adversely  affected by
actions (or inactions) of third parties beyond its knowledge or control.

LEGAL PROCEEDINGS.  There are no material legal proceedings, other than ordinary
routine  litigation  incidental to the business,  to which Jackson National Life
Insurance Company of New York, Jackson National Life Distributors, Inc., and the
JNLNY Separate Account I are parties.

QUESTIONS.  If you have questions about your contract,  you may call or write to
us at:

o    Jackson National Life NY Annuity Service Center:  (800) 599-5651,  P.O. Box
     0809, Denver, Colorado 80263-0809
o    Institutional  Marketing  Group Service Center:  (800)  777-7779,  P.O. Box
     30386, Lansing, Michigan 48909-9692.


<PAGE>


TABLE OF CONTENTS OF THE STATEMENT OF ADDITIONAL INFORMATION

General Information and History ....................................... 2

Services .............................................................. 2

Purchase of Securities Being Offered .................................. 3

Underwriters .......................................................... 3

Calculation of Performance ............................................ 3

Additional Tax Information ............................................ 9

Income Payments; Net Investment Factor ................................18

Financial Statements ..................................................20




<PAGE>


APPENDIX A

CONDENSED FINANCIAL INFORMATION

Accumulation Unit Values

The following table shows  accumulation  unit values at the beginning and end of
the periods  indicated as well as the number of accumulation  units  outstanding
for each portfolio as of the end of the periods indicated.  This information has
been  taken from the  Separate  Account's  financial  statements.  The  Separate
Account's financial statements for the period ended December 31, 1998, have been
audited by PricewaterhouseCoopers LLP, independent accountants. This information
should be read together with the Separate  Account's  financial  statements  and
related notes which are in the SAI.



                                                 MARCH 31,      DECEMBER 31,
INVESTMENT PORTFOLIOS                        1999 (UNAUDITED)     1998 (A)
- ---------------------                        ----------------     --------

JNL/Alger Growth Portfolio
  Accumulation unit value:
    Beginning of period                         $10.74           $10.00
    End of period                               $11.92           $10.74
  Accumulation units outstanding
  at the end of period                          37,728            3,613

JNL/Eagle Core Equity Portfolio
  Accumulation unit value:
    Beginning of period                         N/A(b)           N/A(b)
    End of period                               $10.01           N/A(b)
  Accumulation units outstanding
  at the end of period                           4,477           N/A(b)

JNL/Eagle SmallCap Equity Portfolio
  Accumulation unit value:
    Beginning of period                         N/A(b)           N/A(b)
    End of period                               N/A(b)           N/A(b)
  Accumulation units outstanding
  at the end of period                          N/A(b)           N/A(b)

JNL/Janus Aggressive Growth Portfolio
  Accumulation unit value:
    Beginning of period                         $10.00           $10.00
    End of period                               $10.88           $10.00
  Accumulation units outstanding
  at the end of period                          86,516                0

JNL/Janus Capital Growth Portfolio
  Accumulation unit value:
    Beginning of period                         $11.34           $10.00
    End of period                               $13.27           $11.34
  Accumulation units outstanding
  at the end of period                          54,263              398

JNL/Janus Global Equities Portfolio
  Accumulation unit value:
    Beginning of period                         $10.61           $10.00
    End of period                               $11.26           $10.61
  Accumulation units outstanding
  at the end of period                          19,557            2,772



<PAGE>


JNL/Putnam Growth Portfolio
  Accumulation unit value:
    Beginning of period                         $10.85           $10.00
    End of period                               $11.39           $10.85
  Accumulation units outstanding
  at the end of period                          28,019                0

JNL/Putnam Value Equity Portfolio
  Accumulation unit value:
    Beginning of period                          $9.98           $10.00
    End of period                               $10.31            $9.98
  Accumulation units outstanding
  at the end of the period                      28,886              991

JNL/S&P Conservative Growth Portfolio I
  Accumulation unit value:
    Beginning of period                         N/A(b)           N/A(b)
    End of period                               N/A(b)           N/A(b)
  Accumulation units outstanding
  at the end of period                          N/A(b)           N/A(b)

JNL/S&P Moderate Growth Portfolio I
  Accumulation unit value:
    Beginning of period                         N/A(b)           N/A(b)
    End of period                               N/A(b)           N/A(b)
  Accumulation units outstanding
  at the end of period                          N/A(b)           N/A(b)

JNL/S&P Aggressive Growth Portfolio I
  Accumulation unit value:
    Beginning of period                         N/A(b)           N/A(b)
    End of period                               N/A(b)           N/A(b)
  Accumulation units outstanding
  at the end of period                          N/A(b)           N/A(b)

JNL/S&P Very Aggressive Growth Portfolio I
  Accumulation unit value:
    Beginning of period                         N/A(b)           N/A(b)
    End of period                               N/A(b)           N/A(b)
  Accumulation units outstanding
  at the end of period                          N/A(b)           N/A(b)

JNL/S&P Equity Growth Portfolio I
  Accumulation unit value:
    Beginning of period                         N/A(b)           N/A(b)
    End of period                               N/A(b)           N/A(b)
  Accumulation units outstanding
  at the end of period                          N/A(b)           N/A(b)

JNL/S&P Equity Aggressive Growth Portfolio I
  Accumulation unit value:
    Beginning of period                         N/A(b)           N/A(b)
    End of period                               N/A(b)           N/A(b)
  Accumulation units outstanding
  at the end of period                          N/A(b)           N/A(b)

PPM America/JNL Balanced Portfolio
  Accumulation unit value:
    Beginning of period                         $10.00           $10.00
    End of period                                $9.91           $10.00
  Accumulation units outstanding
  at the end of period                          24,399                0

PPM America/JNL High Yield Bond Portfolio
  Accumulation unit value:
    Beginning of period                         $10.02           $10.00
    End of period                               $10.06           $10.02
  Accumulation units outstanding
  at the end of period                          23,647            1,014

PPM America/JNL Money Market Portfolio
  Accumulation unit value:
    Beginning of period                         $10.02           $10.00
    End of period                               $10.09           $10.02
  Accumulation units outstanding
  at the end of period                          20,593              200

Salomon Brothers/JNL Global Bond Portfolio
  Accumulation unit value:
    Beginning of period                         $10.00           $10.00
    End of period                               $10.09           $10.00
  Accumulation units outstanding
  at the end of the period                       2,779                0

Salomon Brothers/JNL U.S. Government &
Quality Bond Portfolio
  Accumulation unit value:
    Beginning of period                         $10.09           $10.00
    End of period                                $9.95           $10.09
  Accumulation units outstanding
  at the end of period                          14,224            1,005

T. Rowe Price/JNL Established Growth Portfolio
  Accumulation unit value:
    Beginning of period                         $10.00           $10.00
    End of period                               $10.61           $10.00
  Accumulation units outstanding
  at the end of period                          47,207                0

T. Rowe Price/JNL International Equity
Investment Portfolio
  Accumulation unit value:
    Beginning of period                         $10.15           $10.00
    End of period                               $10.24           $10.15
  Accumulation units outstanding
  at the end of period                          11,128                0

T. Rowe Price/JNL Mid-Cap Growth Portfolio
  Accumulation unit value:
    Beginning of period                         $10.95           $10.00
    End of period                               $10.49           $10.95
  Accumulation units outstanding
  at the end of period                          17,550                0



(a)  The Separate Account commenced operations on November 27, 1998.
(b)  These Portfolios had not commenced operations as of the date indicated.

<PAGE>
3

                       STATEMENT OF ADDITIONAL INFORMATION

                                  JULY 12, 1999



            INDIVIDUAL DEFERRED FIXED AND VARIABLE ANNUITY CONTRACTS
                     ISSUED BY THE JNLNY SEPARATE ACCOUNT I
             OF JACKSON NATIONAL LIFE INSURANCE COMPANY OF NEW YORK



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 July 12, 1999. The
Prospectus may be obtained from Jackson  National Life Insurance  Company of New
York by  writing  P.O.  Box  378002,  Denver,  Colorado  80237-8002,  or calling
1-800-599-5651.  Not all  Portfolios  described in this SAI may be available for
investment.





                                TABLE OF CONTENTS
                                                                           PAGE

General Information and History...............................................2
Services......................................................................2
Purchase of Securities Being Offered..........................................3
Underwriters..................................................................3
Calculation of Performance....................................................3
Additional Tax Information....................................................9
Income Payments; Net Investment Factor ......................................18
Financial Statements ........................................................21



<PAGE>


GENERAL INFORMATION AND HISTORY

JNLNY Separate Account I (Separate Account) is a separate  investment account of
Jackson  National Life Insurance  Company of New York (Jackson  National NY). In
September  1997, the company  changed its name from First Jackson  National Life
Insurance  Company to its present name.  Jackson  National NY is a  wholly-owned
subsidiary  of Jackson  National  Life  Insurance  Company,  and is ultimately a
wholly-owned  subsidiary of Prudential Corporation plc, London,  England, a life
insurance company in the United Kingdom.

The JNL/First Trust The S&P Target 10 Portfolio is not sponsored, endorsed, sold
or promoted by Standard & Poor's, a division of The McGraw-Hill Companies,  Inc.
(S&P).  S&P makes no  representation  or  warranty,  express or implied,  to the
owners of the Portfolio or any member of public  regarding the  advisability  of
investing  in  securities  generally  or in the  Portfolio  particularly  or the
ability of the S&P 500 Index to track  general stock market  performance.  S&P's
only  relationship  to the Licensee is the licensing of certain  trademarks  and
trade names of S&P and of the S&P 500 Index which are  determined,  composed and
calculated by S&P without  regard to the Licensee or the  Portfolio.  S&P has no
obligation to take the needs of the Licensee or the owners of the Portfolio into
consideration in determining, composing or calculating the S&P 500 Index. S&P is
not responsible for and has not participated in the  determination of the prices
and  amount  of the  Portfolio  or the  timing  of the  issuance  or sale of the
Portfolio or in the  determination  or  calculation of the equation by which the
Portfolio is to be converted  into cash.  S&P has no  obligation or liability in
connection with the administration, marketing or trading of the Portfolio.

S&P DOES NOT GUARANTEE THE ACCURACY AND/OR THE COMPLETENESS OF THE S&P 500 INDEX
OR ANY DATA  INCLUDED  THEREIN AND S&P SHALL HAVE NO  LIABILITY  FOR ANY ERRORS,
OMISSIONS, OR INTERRUPTIONS THEREIN. S&P MAKES NO WARRANTY,  EXPRESS OR IMPLIED,
AS TO RESULTS TO BE OBTAINED BY LICENSEE,  OWNERS OF THE PORTFOLIO, OR ANY OTHER
PERSON OR ENTITY FROM THE USE OF THE S&P 500 INDEX OR ANY DATA INCLUDED THEREIN.
S&P  MAKES NO  EXPRESS  OR  IMPLIED  WARRANTIES,  AND  EXPRESSLY  DISCLAIMS  ALL
WARRANTIES OF  MERCHANTABILITY  OR FITNESS FOR A PARTICULAR  PURPOSE OR USE WITH
RESPECT TO THE S&P 500 INDEX OR ANY DATA INCLUDED THEREIN.  WITHOUT LIMITING ANY
OF THE  FOREGOING,  IN NO EVENT SHALL S&P HAVE ANY  LIABILITY  FOR ANY  SPECIAL,
PUNITIVE,  INDIRECT, OR CONSEQUENTIAL DAMAGES (INCLUDING LOST PROFITS),  EVEN IF
NOTIFIED OF THE POSSIBILITY OF SUCH DAMAGES.

SERVICES

Jackson National NY is the custodian of the assets of the Separate Account.  The
custodian  has  custody of all cash of the  Separate  Account and attends to the
collection of proceeds of shares of the underlying  funds bought and sold by the
Separate Account.

PricewaterhouseCoopers  LLP, 200 East Randolph Drive,  Chicago,  Illinois 60601,
audits and reports on Jackson National NY's financial statements,  including the
financial  statements of the Separate Account,  and performs other  professional
accounting,  auditing  and  advisory  services  when engaged to do so by Jackson
National NY.

Blazzard, Grodd & Hasenauer,  P.C. of Westport,  Connecticut has provided advice
on certain  matters  relating to the federal  securities  and income tax laws in
connection with the contracts described in the Prospectus.

PURCHASE OF SECURITIES BEING OFFERED

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

UNDERWRITERS

The contracts are offered  continuously  and are distributed by Jackson National
Life  Distributors,  Inc.  (JNLD),  401 Wilshire  Boulevard,  Suite 1200,  Santa
Monica,  California  90401.  JNLD  is a  subsidiary  of  Jackson  National  Life
Insurance  Company.   During  the  fiscal  year  ended  December  31,  1998,  no
underwriting commissions were paid by Jackson National NY to JNLD.

CALCULATION OF PERFORMANCE

When Jackson  National NY advertises  performance  for an  investment  portfolio
(except the PPM America/JNL Money Market Portfolio),  we will include quotations
of  standardized  average  annual total  return to  facilitate  comparison  with
standardized  average annual total return  advertised by other variable  annuity
separate  accounts.  Standardized  average annual total return for an investment
portfolio  will be shown  for  periods  beginning  on the  date  the  investment
portfolio  first  invested  in  the  corresponding  series.  We  will  calculate
standardized  average  annual  total return  according  to the standard  methods
prescribed by rules of the Securities and Exchange Commission.

Standardized  average annual total return for a specific period is calculated by
taking a  hypothetical  $1,000  investment  in an  investment  portfolio  at the
offering on the first day of the period  ("initial  investment"),  and computing
the ending redeemable value  ("redeemable  value") of that investment at the end
of the period.  The redeemable  value is then divided by the initial  investment
and  expressed as a percentage,  carried to at least the nearest  hundredth of a
percent. Standardized average annual total return is annualized and reflects the
deduction of the  insurance  charges and the contract  maintenance  charge.  The
redeemable  value also reflects the effect of any applicable  withdrawal  charge
that may be imposed at the end of the period.  No  deduction is made for premium
taxes which may be assessed by certain states.

The  standardized  average  annual total returns for each  investment  portfolio
(except the PPM America/JNL  Money Market  Portfolio) for the periods  indicated
are as follows (more recent  returns may be more or less than the stated returns
due to market volatility):

                                                              Date of Initial
                                                               Investment in
                                                               Corresponding
                                                                 Series to
                                                              March 31, 1999*
                                                              ---------------

JNL/Alger Growth Portfolio                                         12.24%
JNL/Eagle Core Equity Portfolio                                    -6.91%
JNL/Eagle SmallCap Equity Portfolio                                 N/A
JNL/Janus Aggressive Growth Portfolio                              1.80%
JNL/Janus Capital Growth Portfolio                                 25.70%
JNL/Janus Global Equities Portfolio                                5.59%
JNL/Putnam Growth Portfolio                                        6.86%
JNL/Putnam Value Equity Portfolio                                  -3.88%
JNL/S&P Conservative Growth Portfolio I                             N/A
JNL/S&P Moderate Growth Portfolio I                                 N/A
JNL/S&P Aggressive Growth Portfolio I                               N/A
JNL/S&P Very Aggressive Growth Portfolio I                          N/A
JNL/S&P Equity Growth Portfolio I                                   N/A
JNL/S&P Equity Aggressive Growth Portfolio I                        N/A
PPM America/JNL Balanced Portfolio                                 -7.93%
PPM America/JNL High Yield Bond Portfolio                          -6.40%
Salomon Brothers/JNL Global Bond Portfolio                         -6.14%
Salomon Brothers/JNL U.S. Government & Quality
         Bond Portfolio                                            -7.48%
T. Rowe Price/JNL Established Growth Portfolio                     -0.93%
T. Rowe Price/JNL International Equity Investment
         Portfolio                                                 -4.64%
T. Rowe Price/JNL Mid-Cap Growth Portfolio                         -2.09%
JNL/First Trust The DowSM Target 5 Portfolio                        N/A
JNL/First Trust The DowSM Target 10 Portfolio                       N/A
JNL/First Trust The S&P(R)Target 10 Portfolio                        N/A
JNL/First Trust Global Target 15 Portfolio                          N/A
JNL/First Trust Target 25 Portfolio                                 N/A
JNL/First Trust Target Small-Cap Portfolio                          N/A
JNL/First Trust Technology Sector Portfolio                         N/A
JNL/First Trust Pharmaceutical/Healthcare Sector
         Portfolio                                                  N/A
JNL/First Trust Financial Sector Portfolio                          N/A

                                                              Date of Initial
                                                               Investment in
                                                               Corresponding
                                                                 Series to
                                                              March 31, 1999*
                                                              ---------------

JNL/First Trust Energy Sector Portfolio                             N/A
JNL/First Trust Leading Brands Sector Portfolio                     N/A
JNL/First Trust Communications Sector Portfolio                     N/A

* The JNL/Alger Growth Portfolio commenced  operations on December 17, 1998, the
JNL/Eagle  Core Equity  Portfolio  commenced  operations on March 22, 1999,  the
JNL/Janus  Aggressive Growth Portfolio commenced operations on January 29, 1999,
the JNL/Janus  Capital  Growth  Portfolio  commenced  operations on December 17,
1998,  JNL/Janus Global Equities Portfolio commenced  operations on November 27,
1998, the JNL/Putnam Growth Portfolio commenced operations on November 27, 1998,
the JNL/Putnam Value Equity Portfolio commenced operations on November 27, 1998,
the PPM America/JNL Balanced Portfolio commenced operations on January 21, 1999,
the PPM America/JNL High Yield Bond Portfolio  commenced  operations on November
27, 1998, the Salomon Brothers/JNL Global Bond Portfolio commenced operations on
January 21,  1999,  the Salomon  Brothers/JNL  U.S.  Government  & Quality  Bond
Portfolio  commenced  operations  on November  27, 1998,  the T. Rowe  Price/JNL
Established  Growth Portfolio  commenced  operations on February 9, 1999, the T.
Rowe Price/JNL International Equity Investment Portfolio commenced operations on
November 27, 1998, and the T. Rowe Price/JNL Mid-Cap Growth Portfolio  commenced
operations on November 27, 1998. The JNL/Eagle  SmallCap Equity  Portfolio,  the
JNL/S&P  Conservative  Growth Portfolio I, the JNL/S&P Moderate Growth Portfolio
I, the JNL/S&P Aggressive Growth Portfolio I, the JNL/S&P Very Aggressive Growth
Portfolio  I,  the  JNL/S&P  Equity  Growth  Portfolio  I,  the  JNL/S&P  Equity
Aggressive Growth Portfolio I, the JNL/First Trust The DowSM Target 5 Portfolio,
the  JNL/First  Trust The DowSM Target 10  Portfolio,  the  JNL/First  Trust The
S&P(R) Target 10 Portfolio,  the JNL/First Trust Global Target 15 Portfolio, the
JNL/First  Trust Target 25  Portfolio,  the  JNL/First  Trust  Target  Small-Cap
Portfolio,  the JNL/First Trust Technology Sector Portfolio, the JNL/First Trust
Pharmaceutical/Healthcare Sector Portfolio, the JNL/First Trust Financial Sector
Portfolio,  the JNL/First  Trust Energy Sector  Portfolio,  the JNL/First  Trust
Leading Brands Sector Portfolio,  and the JNL/First Trust Communications  Sector
Portfolio had not commenced operations as of March 31, 1999.

Jackson   National  NY  may  also  advertise   non-standardized   total  return.
Non-standardized total return may be for periods other than those required to be
presented or may otherwise differ from standardized average annual total return.
Because  the  contract is designed  for long term  investment,  non-standardized
total return that does not reflect the  deduction of any  applicable  withdrawal
charge may be  advertised.  Reflecting  the deduction of the  withdrawal  charge
decreases the level of performance advertised. Non-standardized total return may
also assume a larger initial investment which more closely approximates the size
of a typical contract.

The  non-standardized  total returns that each investment  portfolio (except the
PPM  America/JNL  Money  Market  Portfolio)  would have  achieved if it had been
invested in the corresponding series for the periods indicated,  calculated in a
manner  similar to  standardized  average  annual  total  return but  assuming a
hypothetical  initial  investment of $10,000 and without  deducting the contract
maintenance charge or the withdrawal charge, are as follows (more recent returns
may be more or less than the stated returns due to market volatility):
<TABLE>
<CAPTION>

                                                                                                   Commencement of
                                                                                                    Operations of
                                                                               One Year Period      Corresponding
                                                                                    Ended             Series to
                                                                               March 31, 1999       March 31, 1999
                                                                               --------------       --------------
<S>                                                                                <C>                  <C>
JNL/Alger Growth Portfolio**                                                       39.44%               25.22%
JNL/Eagle Core Equity Portfolio***                                                  7.39%               21.58%
JNL/Eagle SmallCap Equity Portfolio***                                             -24.44%              9.78%
JNL/Janus Aggressive Growth Portfolio*                                             63.44%               33.51%
JNL/Janus Capital Growth Portfolio*                                                40.22%               29.01%
JNL/Janus Global Equities Portfolio*                                               13.73%               27.74%
JNL/Putnam Growth Portfolio*                                                       20.45%               28.50%
JNL/Putnam Value Equity Portfolio*                                                  3.65%               20.32%
JNL/S&P Conservative Growth Portfolio I****                                          N/A                7.62%
JNL/S&P Moderate Growth Portfolio I****                                              N/A                10.87%
JNL/S&P Aggressive Growth Portfolio I****                                            N/A                14.72%
JNL/S&P Very Aggressive Growth Portfolio I****                                       N/A                20.31%
JNL/S&P Equity Growth Portfolio I****                                                N/A                12.17%
JNL/S&P Equity Aggressive Growth Portfolio I****                                     N/A                14.26%
PPM America/JNL Balanced Portfolio*                                                -0.36%               12.29%
PPM America/JNL High Yield Bond Portfolio*                                         -1.08%               8.36%
Salomon Brothers/JNL Global Bond Portfolio*                                        -0.63%               7.48%
Salomon Brothers/JNL U.S. Government & Quality
          Bond Portfolio*                                                            5.24%               5.44%
T. Rowe Price/JNL Established Growth Portfolio*                                    11.75%               25.09%
T. Rowe Price/JNL International Equity Investment Portfolio*                        0.60%               8.52%
T. Rowe Price/JNL Mid-Cap Growth Portfolio*                                         2.41%               21.77%
</TABLE>

*  Corresponding series commenced operations on May 15, 1995.
**  Corresponding series commenced operations on October 16, 1995.
***  Corresponding series commenced operations on September 16, 1996.
**** The JNL/S&P  Conservative Growth Series I commenced  operations on April 9,
1998;  the JNL/S&P  Moderate  Growth  Series I commenced  operations on April 8,
1998; the JNL/S&P  Aggressive  Growth Series I commenced  operations on April 8,
1998; the JNL/S&P Very Aggressive Growth Series I commenced  operations on April
1, 1998;  the JNL/S&P  Equity Growth Series I commenced  operations on April 13,
1998; and the JNL/S&P Equity Aggressive Growth Series I commenced  operations on
April 15, 1998. Performance figures are not annualized.

The JNL/First Trust The DowSM Target 5 Portfolio,  the JNL/First Trust The DowSM
Target 10  Portfolio,  the JNL/First  Trust The S&P(R) Target 10 Portfolio,  the
JNL/First  Trust  Global  Target 15  Portfolio,  the  JNL/First  Trust Target 25
Portfolio,  the JNL/First Trust Target Small-Cap Portfolio,  the JNL/First Trust
Technology  Sector  Portfolio,  the  JNL/First  Trust  Pharmaceutical/Healthcare
Sector Portfolio,  the JNL/First Trust Financial Sector Portfolio, the JNL/First
Trust Energy  Sector  Portfolio,  the  JNL/First  Trust  Leading  Brands  Sector
Portfolio,  and the  JNL/First  Trust  Communications  Sector  Portfolio had not
commenced operations as of March 31, 1999.

Prior to May 1, 1997, the corresponding  series to the PPM America/JNL  Balanced
Portfolio was sub-advised by Phoenix Investment Counsel, Inc., the corresponding
series to the JNL/Putnam Growth Portfolio was sub-advised by Phoenix  Investment
Counsel,  Inc.,  and the  corresponding  series to the  JNL/Putnam  Value Equity
Portfolio was sub-advised by PPM America, Inc.

Standardized  average annual total return quotations will be current to the last
day of the calendar  quarter  preceding  the date on which an  advertisement  is
submitted  for  publication.  Both  standardized  average  annual  total  return
quotations and non-standardized total return quotations will be based on rolling
calendar  quarters and will cover at least periods of one,  five, and ten years,
or a period covering the time the investment portfolio has been in existence, if
it  has  not  been  in  existence  for  one of the  prescribed  periods.  If the
corresponding  series  has been in  existence  for  longer  than the  investment
portfolio, the non-standardized total return quotations will show the investment
performance  the  investment  portfolio  would  have  achieved  (reduced  by the
applicable  charges)  had it been  held in the  series  for the  period  quoted.
Standardized average annual total return is not available for periods before the
investment portfolio was in existence.

Quotations  of  standardized  average  annual total return and  non-standardized
total  return  are  based  upon  historical  earnings  and will  fluctuate.  Any
quotation  of  performance  should  not be  considered  a  guarantee  of  future
performance.  Factors  affecting the  performance  of a series  include  general
market  conditions,  operating  expenses and investment  management.  An owner's
withdrawal  value upon surrender of a contract may be more or less than original
cost.

Jackson  National NY may  advertise  the current  annualized  yield for a 30-day
period  for an  investment  portfolio.  The  annualized  yield of an  investment
portfolio  refers to the income  generated by the  investment  portfolio  over a
specified 30-day period.  Because this yield is annualized,  the yield generated
by an investment  portfolio  during the 30-day period is assumed to be generated
each 30-day period.  The yield is computed by dividing the net investment income
per accumulation unit earned during the period by the price per unit on the last
day of the period, according to the following formula:

                   a-b   6
YIELD   =       2[(---+1)  -1]
                   cd


Where:

      a          =      net  investment  income  earned during the
                        period by the Series  attributable to shares
                        owned by the investment portfolio.
      b          =      expenses  for  the  investment  portfolio
                        accrued    for    the    period    (net   of
                        reimbursements).
      c          =      the average  daily number of  accumulation
                        units outstanding during the period.
      d          =      the   maximum    offering    price   per
                        accumulation  unit  on the  last  day of the
                        period.

Net investment income will be determined in accordance with rules established by
the  Securities  and  Exchange  Commission.  Accrued  expenses  will include all
recurring fees that are charged to all contracts.

The yield for the 30-day period ended March 31, 1999 for each of the  referenced
investment portfolios is as follows:

PPM America/JNL Balanced Portfolio                                        1.02%
PPM America/JNL High Yield Bond Portfolio                                 7.12%
Salomon Brothers/JNL Global Bond Portfolio                                5.30%
Salomon Brothers/JNL U.S. Government & Quality Bond Portfolio             3.60%

Because of the charges and deductions imposed by the Separate Account, the yield
for an investment  portfolio will be lower than the yield for the  corresponding
series.  The yield on amounts held in the  investment  portfolios  normally will
fluctuate over time. Therefore,  the disclosed yield for any given period is not
an  indication  or  representation  of  future  yields  or rates of  return.  An
investment portfolio's actual yield will be affected by the types and quality of
portfolio securities held by the series and the series operating expenses.

Any current yield  quotations  of the PPM  America/JNL  Money Market  Portfolio,
subject  to Rule 482 of the  Securities  Act of 1933,  will  consist  of a seven
calendar day historical  yield,  carried at least to the nearest  hundredth of a
percent.  We may  advertise  yield for the  Portfolio  based on  different  time
periods,  but we will accompany it with a yield  quotation  based on a seven day
calendar  period.  The PPM America/JNL  Money Market  Portfolio's  yield will be
calculated by determining the net change,  exclusive of capital changes,  in the
value  of  a  hypothetical   pre-existing   account  having  a  balance  of  one
accumulation   unit  at  the  beginning  of  the  base  period,   subtracting  a
hypothetical charge reflecting  deductions from contracts,  and dividing the net
change in  account  value by the value of the  account at the  beginning  of the
period to obtain a base period return and  multiplying the base period return by
(365/7).  The PPM  America/JNL  Money  Market  Portfolio's  effective  yield  is
computed  similarly  but  includes  the  effect  of  assumed  compounding  on an
annualized  basis of the current  yield  quotations  of the  Portfolio.  The PPM
America/JNL Money Market Portfolio's yield and effective yield for the seven day
period ended March 31, 1999 were 2.85% and 2.89%, respectively.

The PPM  America/JNL  Money Market  Portfolio's  yield and effective  yield will
fluctuate  daily.  Actual  yields  will  depend on  factors  such as the type of
instruments in the series'  portfolio,  portfolio  quality and average maturity,
changes in interest  rates,  and the series'  expenses.  Although the investment
portfolio  determines its yield on the basis of a seven calendar day period,  it
may use a different  time period on  occasion.  The yield quotes may reflect the
expense  limitations  described  in  the  series'  Prospectus  or  Statement  of
Additional  Information.  There is no  assurance  that the yields  quoted on any
given  occasion  will be  maintained  for any  period  of time  and  there is no
guarantee  that the net asset  values will remain  constant.  It should be noted
that neither a contract owner's  investment in the PPM America/JNL  Money Market
Portfolio nor that  Portfolio's  investment in the PPM America/JNL  Money Market
Series, is guaranteed or insured.  Yields of other money market funds may not be
comparable if a different base or another method of calculation is used.

ADDITIONAL TAX INFORMATION

NOTE: INFORMATION CONTAINED HEREIN SHOULD NOT BE SUBSTITUTED FOR THE ADVICE OF A
PERSONAL TAX ADVISER.  JACKSON NATIONAL NY DOES NOT MAKE ANY GUARANTEE REGARDING
THE TAX STATUS OF ANY  CONTRACT  OR ANY  TRANSACTION  INVOLVING  THE  CONTRACTS.
PURCHASERS  BEAR THE  COMPLETE  RISK THAT THE  CONTRACTS  MAY NOT BE  TREATED AS
"ANNUITY  CONTRACTS"  UNDER  FEDERAL  INCOME  TAX LAWS.  IT  SHOULD  BE  FURTHER
UNDERSTOOD  THAT THE  FOLLOWING  DISCUSSION IS NOT  EXHAUSTIVE  AND THAT SPECIAL
RULES NOT DESCRIBED IN THIS PROSPECTUS MAY BE APPLICABLE IN CERTAIN  SITUATIONS.
MOREOVER, NO ATTEMPT HAS BEEN MADE TO CONSIDER ANY APPLICABLE STATE OR OTHER TAX
LAWS.

General

Section  72 of the  Internal  Revenue  Code of 1986,  as amended  (the  "Code"),
governs  taxation of annuities in general.  An individual  owner is not taxed on
increases in the value of a contract until  distribution  occurs,  either in the
form of a withdrawal or as annuity  payments under the annuity  option  elected.
For a withdrawal  received as a total  surrender  (total  redemption  or a death
benefit),  the recipient is taxed on the portion of the payment that exceeds the
cost basis of the  contract.  For a payment  received  as a partial  withdrawal,
federal tax  liability is  determined  on a last-in,  first-out  basis,  meaning
taxable income is withdrawn  before the cost basis of the contract is withdrawn.
For contracts issued in connection with  non-qualified  plans, the cost basis is
generally the premiums,  while for contracts issued in connection with qualified
plans there may be no cost basis.  The taxable  portion of a withdrawal is taxed
at ordinary income tax rates. Tax penalties may also apply.

For annuity payments, a portion of each payment in excess of an exclusion amount
is includable in taxable  income.  The exclusion  amount for payments based on a
fixed annuity option is determined by multiplying  the payment by the ratio that
the cost  basis of the  contract  (adjusted  for any  period  certain  or refund
feature) bears to the expected return under the contract.  The exclusion  amount
for payments  based on a variable  annuity  option is determined by dividing the
cost basis of the contract (adjusted for any period certain or refund guarantee)
by the number of years over which the annuity is  expected to be paid.  Payments
received after the investment in the contract has been recovered  (i.e. when the
total of the excludable amounts equals the investment in the contract) are fully
taxable.  The taxable portion is taxed at ordinary income tax rates. For certain
types of qualified  plans there may be no cost basis in the contract  within the
meaning of Section 72 of the Code.  Owners,  annuitants and beneficiaries  under
the contracts should seek competent  financial advice about the tax consequences
of distributions.

Jackson  National NY is taxed as a life  insurance  company under the Code.  For
federal income tax purposes,  the Separate Account is not a separate entity from
Jackson National NY and its operations form a part of Jackson National NY.

Withholding Tax on Distributions

The Code  generally  requires  Jackson  National NY (or,  in some cases,  a plan
administrator)  to withhold tax on the taxable  portion of any  distribution  or
withdrawal from a contract. For "eligible rollover distributions" from contracts
issued under certain types of qualified plans,  20% of the distribution  must be
withheld,  unless the payee  elects to have the  distribution  "rolled  over" to
another  eligible plan in a direct  transfer.  This requirement is mandatory and
cannot be waived by the owner.

An "eligible  rollover  distribution"  is the estimated  taxable  portion of any
amount received by a covered employee from a plan qualified under Section 401(a)
or 403(a) of the Code, or from a tax sheltered  annuity  qualified under Section
403(b) of the Code  (other  than (1) a series  of  substantially  equal  annuity
payments for the life (or life  expectancy) of the employee,  or joint lives (or
joint life expectancies) of the employee, and his or her designated beneficiary,
or for a  specified  period  of ten  years or more;  (2)  minimum  distributions
required to be made under the Code);  and (3) hardship  withdrawals.  Failure to
"rollover" the entire amount of an eligible rollover distribution  (including an
amount equal to the 20% portion of the  distribution  that was  withheld)  could
have adverse tax  consequences,  including  the  imposition  of a penalty tax on
premature withdrawals, described later in this section.

Withdrawals  or  distributions  from a  contract  other than  eligible  rollover
distributions  are also subject to withholding on the estimated  taxable portion
of the  distribution,  but the  owner  may  elect in such  cases  to  waive  the
withholding requirement.  If not waived, withholding is imposed (1) for periodic
payments,  at the rate that would be imposed if the payments were wages,  or (2)
for  other  distributions,  at the  rate of  10%.  If no  withholding  exemption
certificate is in effect for the payee,  the rate under (1) above is computed by
treating the payee as a married individual claiming 3 withholding exemptions.

Generally,  the amount of any payment of interest to a non-resident alien of the
United  States  shall be subject to  withholding  of a tax equal to thirty (30%)
percent of such amount or, if applicable, a lower treaty rate. A payment may not
be subject to withholding where the recipient sufficiently establishes that such
payment  is  effectively  connected  to the  recipient's  conduct  of a trade or
business in the United States and such payment is included in recipient's  gross
income.

Diversification -- Separate Account Investments

Section  817(h) of the Code  imposes  certain  diversification  standards on the
underlying  assets of  variable  annuity  contracts.  The Code  provides  that a
variable  annuity  contract  will not be treated as an annuity  contract for any
period (and any subsequent  period) for which the investments are not adequately
diversified,  in  accordance  with  regulations  prescribed by the United States
Treasury Department ("Treasury Department"). Disqualification of the contract as
an annuity  contract  would result in  imposition  of federal  income tax to the
owner with respect to earnings allocable to the contract prior to the receipt of
payments  under the contract.  The Code contains a safe harbor  provision  which
provides that annuity  contracts such as the contracts meet the  diversification
requirements if, as of the close of each calendar quarter, the underlying assets
meet the diversification  standards for a regulated  investment company,  and no
more than 55% of the total assets consist of cash, cash items,  U.S.  government
securities and securities of other regulated investment companies.

The Treasury  Department  has issued  Regulations  establishing  diversification
requirements for the investment  portfolios  underlying variable contracts.  The
Regulations amplify the diversification  requirements for variable contracts set
forth  in the Code and  provide  an  alternative  to the safe  harbor  provision
described above. Under the Regulations,  an investment  portfolio will be deemed
adequately  diversified if (1) no more than 55% of the value of the total assets
of the portfolio is represented by any one  investment;  (2) no more than 70% of
the  value of the  total  assets  of the  portfolio  is  represented  by any two
investments;  (3) no more  than 80% of the  value  of the  total  assets  of the
portfolio is represented by any three  investments;  and (4) no more than 90% of
the  value of the total  assets  of the  portfolio  is  represented  by any four
investments.

Jackson  National NY intends  that each  series of the JNL Series  Trust will be
managed by its respective  investment adviser in such a manner as to comply with
these diversification requirements.

The Treasury  Department has indicated that the  diversification  Regulations do
not provide guidance regarding the circumstances in which contract owner control
of the  investments of the Separate  Account will cause the contract owner to be
treated as the owner of the assets of the Separate Account, thereby resulting in
the loss of favorable tax  treatment of the contract.  At this time it cannot be
determined whether  additional  guidance will be provided and what standards may
be contained in such guidance.

The  amount of owner  control  which may be  exercised  under  the  contract  is
different in some respects from the  situations  addressed in published  rulings
issued by the  Internal  Revenue  Service  in which it was held that the  policy
owner was not the owner of the  assets of the  separate  account.  It is unknown
whether  these  differences,  such as the  owner's  ability  to  transfer  among
investment choices or the number and type of investment choices available, would
cause the owner to be  considered  as the  owner of the  assets of the  Separate
Account  resulting  in the  imposition  of federal  income tax to the owner with
respect to earnings allocable to the contract prior to receipt of payments under
the contract.

Furthermore,  under the Contract  you may invest in the JNL  Variable  Fund LLC,
including one or more of the following Series:  JNL/First Trust The DowSM Target
5 Series, JNL/First Trust the DowSM Target 10 Series, JNL/First Trust the S&P(R)
Target 10 Series,  JNL/First  Trust  Global  Target 15 Series,  JNL/First  Trust
Target 25 Series and JNL/First Trust Target Small-Cap Series (Target Series).

The  investment  strategy  employed  by one or more of the  Series in the Target
Series  involves the purchase on a  pre-determined  selection date of the common
stock of a limited number of companies meeting certain  criteria.  Such criteria
consist of pre-set objective standards such as highest dividend yield, price per
share and  market  capitalization.  A pre-set  number  of  stocks  meeting  such
criteria  (ranging from five in one series to forty in another) are purchased in
equal  amounts.  The Series will  purchase and sell stocks on an on-going  basis
according  to  the  pre-set  criteria  and  percentage  relationships  and  will
generally  follow  a buy and  hold  strategy.  (See  the JNL  Variable  Fund LLC
prospectus.)

It is unknown what level of investment management must be exercised by a manager
of a Target  Series and what amount of  investment  diversification  of a Target
Series is required in order to preclude the existence of an  unacceptable  level
of owner  control.  As  discussed  above,  if you are deemed to possess too much
control over the assets of the Separate Account, the Contract would not be given
tax-deferred  treatment  and  therefore  the earnings  allocable to the Contract
would be subject to federal income tax prior to receipt by you.

In the event any forthcoming guidance or ruling is considered to set forth a new
position,  such guidance or ruling will generally be applied only prospectively.
However,  if such  ruling  or  guidance  was not  considered  to set forth a new
position,  it  may  be  applied  retroactively  resulting  in  the  owner  being
retroactively determined to be the owner of the assets of the Separate Account.

Due to the uncertainty in this area,  Jackson  National NY reserves the right to
modify the contract in an attempt to maintain favorable tax treatment.

Multiple Contracts

The Code  provides  that multiple  annuity  contracts  which are issued within a
calendar year to the same contract  owner by one company or its  affiliates  are
treated as one annuity contract for purposes of determining the tax consequences
of any  distribution.  Such  treatment  may result in adverse  tax  consequences
including  more rapid  taxation of the  distributed  amounts from such  multiple
contracts.  For  purposes of this rule,  contracts  received  in a Section  1035
exchange  will be considered  issued in the year of the exchange.  Owners should
consult a tax adviser prior to purchasing more than one annuity  contract in any
calendar year.

Contracts Owned by Other than Natural Persons

Under  Section  72(u) of the Code,  the  investment  earnings  on  premiums  for
contracts  will be taxed  currently  to the owner if the owner is a  non-natural
person, e.g., a corporation or certain other entities.  Such contracts generally
will not be treated as annuities for federal income tax purposes.  However, this
treatment  is not  applied to  contracts  held by a trust or other  entity as an
agent for a natural  person nor to contracts  held by certain  qualified  plans.
Purchasers  should  consult  their own tax counsel or other tax  adviser  before
purchasing a contract to be owned by a non-natural person.

Tax Treatment of Assignments

An assignment or pledge of a contract may have tax consequences, and may also be
prohibited by ERISA in some  circumstances.  Owners should,  therefore,  consult
competent legal advisers should they wish to assign or pledge their contracts.

Qualified Plans

The  contracts  offered by the  Prospectus  are  designed to be suitable for use
under various  types of qualified  plans.  Taxation of owners in each  qualified
plan  varies  with the type of plan and terms and  conditions  of each  specific
plan.  Owners,  annuitants and beneficiaries are cautioned that benefits under a
qualified  plan  may be  subject  to  the  terms  and  conditions  of the  plan,
regardless of the terms and conditions of the contracts issued to fund the plan.

Tax Treatment of Withdrawals

Non-Qualified Plans

Section  72  of  the  Code  governs  treatment  of  distributions  from  annuity
contracts. It provides that if the contract value exceeds the aggregate Premiums
made, any amount withdrawn not in the form of an annuity payment will be treated
as coming  first from the earnings  and then,  only after the income  portion is
exhausted,  as coming from the principal.  Withdrawn  earnings are included in a
taxpayer's  gross  income.  Section 72 further  provides that a 10% penalty will
apply to the income portion of any  distribution.  The penalty is not imposed on
amounts  received:  (1) after the taxpayer reaches 59 1/2; (2) upon the death of
the  owner;  (3) if the  taxpayer  is  totally  disabled  as  defined in Section
72(m)(7) of the Code; (4) in a series of substantially  equal periodic  payments
made at least annually for the life (or life  expectancy) of the taxpayer or for
the  joint  lives  (or  joint  life   expectancies)  of  the  taxpayer  and  his
beneficiary;  (5) under an  immediate  annuity;  or (6) which are  allocable  to
premium payments made prior to August 14, 1982.

With  respect  to (4)  above,  if the  series of  substantially  equal  periodic
payments is modified  before the later of your  attaining  age 59 1/2 or 5 years
from the date of the first  periodic  payment,  then the tax for the year of the
modification  is  increased  by an amount equal to the tax which would have been
imposed (the 10% penalty tax) but for the  exception,  plus interest for the tax
years in which the exception was used.

Qualified Plans

In the case of a withdrawal under a qualified contract, a ratable portion of the
amount  received is taxable,  generally  based on the ratio of the  individual's
cost basis to the individual's  total accrued benefit under the retirement plan.
Special tax rules may be available  for certain  distributions  from a qualified
contract.  Section  72(t) of the Code  imposes a 10%  penalty tax on the taxable
portion of any distribution from qualified retirement plans, including contracts
issued and qualified under Code Sections 401 (Pension and Profit Sharing plans),
403(b) (tax-sheltered  annuities) and 408 and 408A (IRAs). To the extent amounts
are not included in gross income because they have been rolled over to an IRA or
to another eligible qualified plan, no tax penalty will be imposed.

The  tax  penalty  will  not  apply  to  the  following  distributions:  (1)  if
distribution  is made on or after the date on which the owner or  annuitant  (as
applicable)  reaches  age 59 1/2;  (2)  distributions  following  the  death  or
disability  of  the  owner  or  annuitant  (as  applicable)  (for  this  purpose
"disability" is defined in Section  72(m)(7) of the Code);  (3) after separation
from  service,  distributions  that are  part of  substantially  equal  periodic
payments  made  not  less  frequently  than  annually  for  the  life  (or  life
expectancy)  of the owner or annuitant  (as  applicable)  or the joint lives (or
joint life  expectancies)  of such owner or annuitant (as applicable) and his or
her  designated  beneficiary;  (4)  distributions  to an owner or annuitant  (as
applicable)  who has  separated  from service  after he has attained age 55; (5)
distributions  made to the owner or annuitant (as applicable) to the extent such
distributions  do not exceed  the amount  allowable  as a  deduction  under Code
Section 213 to the owner or annuitant  (as  applicable)  for amounts paid during
the taxable year for medical care; (6) distributions  made to an alternate payee
pursuant to a qualified  domestic relations order; (7) distributions from an IRA
for the purchase of medical  insurance (as described in Section  213(d)(1)(D) of
the Code) for the contract  owner or annuitant  (as  applicable)  and his or her
spouse and  dependents if the contract  owner or annuitant (as  applicable)  has
received unemployment  compensation for at least 12 weeks(this exception will no
longer apply after the  contract  owner or annuitant  (as  applicable)  has been
re-employed  for at  least  60  days);  (8)  distributions  from  an  Individual
Retirement  Annuity made to the owner or annuitant (as applicable) to the extent
such  distributions do not exceed the qualified  higher  education  expenses (as
defined  in  Section  72(t)(7)  of the  Code)  of the  owner  or  annuitant  (as
applicable)  for the taxable  year;  and (9)  distributions  from an  Individual
Retirement  Annuity made to the owner or  annuitant  (as  applicable)  which are
qualified first-time home buyer distributions (as defined in Section 72(t)(8) of
the Code).  The exception  stated in items (4) and (6) above do not apply in the
case of an IRA. The exception  stated in (3) above applies to an IRA without the
requirement that there be a separation from service.

With  respect  to (3)  above,  if the  series of  substantially  equal  periodic
payments is modified  before the later of your  attaining  age 59 1/2 or 5 years
from the date of the first  periodic  payment,  then the tax for the year of the
modification  is  increased  by an amount equal to the tax which would have been
imposed (the 10% penalty tax) but for the  exception,  plus interest for the tax
years in which the exception was used.

Withdrawals of amounts  attributable to contributions  made pursuant to a salary
reduction  agreement  (in  accordance  with Section  403(b)(11) of the Code) are
limited to the  following:  when the owner  attains age 59 1/2,  separates  from
services,  dies, becomes disabled (within the meaning of Section 72(m)(7) of the
Code),  or in the case of  hardship.  Hardship  withdrawals  do not  include any
earnings on salary  reduction  contributions.  These  limitations on withdrawals
apply to: (1) salary reduction  contributions  made after December 31, 1988; (2)
income  attributable  to such  contributions;  and (3)  income  attributable  to
amounts held as of December 31, 1988.  The  limitations  on  withdrawals  do not
affect rollovers or exchanges between certain qualified plans. Tax penalties may
also apply.  While the  foregoing  limitations  only apply to certain  contracts
issued in connection with Section 403(b) qualified plans, all owners should seek
competent tax advice regarding any withdrawals or distributions.

The taxable portion of a withdrawal or distribution  from contracts issued under
certain  types of plans may,  under some  circumstances,  be "rolled  over" into
another  eligible  plan so as to  continue  to defer  income tax on the  taxable
portion. Effective January 1, 1993, such treatment is available for an "eligible
rollover  distribution" made by certain types of plans (as described above under
"Taxes -- Withholding Tax on Distributions")  that is transferred within 60 days
of receipt into another  eligible  plan or an IRA, or an  individual  retirement
account  described in section  408(a) of the Code.  Plans  making such  eligible
rollover distributions are also required,  with some exceptions specified in the
Code, to provide for a direct  transfer of the  distribution  to the  transferee
plan designated by the recipient.

Amounts  received from IRAs may also be rolled over into other IRAs,  individual
retirement accounts or certain other plans,  subject to limitations set forth in
the Code.

Generally, distributions from a qualified plan must commence no later than April
1 of the calendar  year  following  the year in which the  employee  attains the
later  of age 70  1/2  or the  date  of  retirement.  In  the  case  of an  IRA,
distribution  must commence no later than April 1 of the calendar year following
the year in which the owner attains age 70 1/2. Required  distributions  must be
over a period not exceeding the life or life expectancy of the individual or the
joint lives or life  expectancies  of the  individual  and his or her designated
beneficiary.  If the required minimum  distributions are not made, a 50% penalty
tax is imposed as to the amount not distributed.

Types of Qualified Plans

The  following  are general  descriptions  of the types of qualified  plans with
which the contracts may be used.  Such  descriptions  are not exhaustive and are
for general  information  purposes only. The tax rules regarding qualified plans
are very complex and will have  differing  applications  depending on individual
facts and circumstances. Each purchaser should obtain competent tax advice prior
to purchasing a contract issued under a qualified plan.

Contracts  issued  pursuant  to  qualified  plans  include  special   provisions
restricting contract provisions that may otherwise be available and described in
this Prospectus. Generally, contracts issued pursuant to qualified plans are not
transferable except upon surrender or annuitization.  Various penalty and excise
taxes  may  apply  to  contributions  or  distributions  made  in  violation  of
applicable   limitations.   Furthermore,   certain   withdrawal   penalties  and
restrictions may apply to surrenders from qualified plan contracts.

         (a) Tax-Sheltered Annuities

         Section  403(b) of the Code  permits  the  purchase  of  "tax-sheltered
         annuities" by public schools and certain  charitable,  educational  and
         scientific  organizations  described in Section 501(c) (3) of the Code.
         These qualifying  employers may make contributions to the contracts for
         the benefit of their employees.  Such contributions are not included in
         the  gross  income  of  the  employee   until  the  employee   receives
         distributions  from the contract.  The amount of  contributions  to the
         tax-sheltered  annuity is limited  to certain  maximums  imposed by the
         Code.   Furthermore,   the  Code  sets  forth  additional  restrictions
         governing    such    items    as    transferability,     distributions,
         non-discrimination  and  withdrawals.  Employee  loans are not  allowed
         under these contracts.  Any employee should obtain competent tax advice
         as to the tax treatment and suitability of such an investment.

         (b) Individual Retirement Annuities

         Section 408(b) of the Code permits  eligible  individuals to contribute
         to an individual retirement program known as an "Individual  Retirement
         Annuity" ("IRA"). Under applicable limitations,  certain amounts may be
         contributed  to an IRA which will be deductible  from the  individual's
         taxable  income.  These IRAs are subject to limitations on eligibility,
         contributions,  transferability  and distributions.  Sales of contracts
         for use with IRAs are  subject to special  requirements  imposed by the
         Code, including the requirement that certain  informational  disclosure
         be given  to  persons  desiring  to  establish  an IRA.  Purchasers  of
         contracts to be qualified as IRAs should obtain competent tax advice as
         to the tax treatment and suitability of such an investment.

         (c) Pension and Profit-Sharing Plans

         Sections  401(a) and  401(k) of the Code  permit  employers,  including
         self-employed  individuals,  to establish  various  types of retirement
         plans for employees.  These retirement plans may permit the purchase of
         the contracts to provide benefits under the plan.  Contributions to the
         plan for the  benefit of  employees  will not be  included in the gross
         income  of the  employee  until  distributed  from  the  plan.  The tax
         consequences  to owners may vary  depending  upon the  particular  plan
         design. However, the Code places limitations on all plans on such items
         as  amount of  allowable  contributions;  form,  manner  and  timing of
         distributions;    vesting   and    non-forfeitability   of   interests;
         nondiscrimination  in  eligibility  and  participation;   and  the  tax
         treatment of distributions,  transferability  of benefits,  withdrawals
         and surrenders.  Purchasers of contracts for use with pension or profit
         sharing  plans  should  obtain  competent  tax  advice  as to  the  tax
         treatment and suitability of such an investment.

         (d) Non-Qualified Deferred Compensation Plans -- Section 457

         Under  Section  457  of  the  Code,   governmental  and  certain  other
         tax-exempt employers may establish, for the benefit of their employees,
         deferred compensation plans which may invest in annuity contracts.  The
         Code, as in the case of qualified  plans,  establishes  limitations and
         restrictions on eligibility,  contributions  and  distributions.  Under
         these plans,  contributions  made for the benefit of the employees will
         not be included in the employees'  gross income until  distributed from
         the plan.

         (e) Roth IRAs

         Section 408A of the Code provides that  beginning in 1998,  individuals
         may  purchase a new type of  non-deductible  IRA,  known as a Roth IRA.
         Purchase payments for a Roth IRA are limited to a maximum of $2,000 per
         year  and  are  not  deductible  from  taxable  income.  Lower  maximum
         limitations  apply to individuals  with adjusted gross incomes  between
         $95,000 and $110,000 in the case of single taxpayers,  between $150,000
         and $160,000 in the case of married taxpayers filing joint returns, and
         between  $0 and  $10,000  in  the  case  of  married  taxpayers  filing
         separately.  An overall $2,000 annual limitation  continues to apply to
         all of a taxpayer's IRA contributions, including Roth IRAs and non-Roth
         IRAs.

         Qualified  distributions  from Roth IRAs are free from  federal  income
         tax. A qualified distribution requires that the individual has held the
         Roth  IRA  for  at  least  five  years  and,  in  addition,   that  the
         distribution is made either after the individual reaches age 59 1/2, on
         the individual's death or disability, or as a qualified first-time home
         purchase,  subject to a $10,000 lifetime maximum, for the individual, a
         spouse, child, grandchild, or ancestor. Any distribution which is not a
         qualified  distribution  is taxable to the  extent of  earnings  in the
         distribution.  Distributions  are  treated  as made from  contributions
         first and therefore no  distributions  are taxable until  distributions
         exceed the amount of contributions to the Roth IRA. The 10% penalty tax
         and the regular IRA  exceptions to the 10% penalty tax apply to taxable
         distributions from a Roth IRA.

         Amounts  may be  rolled  over  from one Roth IRA to  another  Roth IRA.
         Furthermore,  an  individual  may make a rollover  contribution  from a
         non-Roth IRA to a Roth IRA,  unless the  individual  has adjusted gross
         income over $100,000 or the individual is a married  taxpayer  filing a
         separate return.  The individual must pay tax on any portion of the IRA
         being rolled over that represents income or a previously deductible IRA
         contribution.  However,  for rollovers in 1998,  the individual may pay
         that tax ratably over the four taxable year periods  beginning with the
         tax year 1998.  There are no similar  limitations  on rollovers  from a
         Roth IRA to another Roth IRA.

INCOME PAYMENTS; NET INVESTMENT FACTOR

See "Income Payments (The Income Phase)" in the Prospectus.

The net  investment  factor is an index  applied to measure  the net  investment
performance  of an investment  portfolio  from one  valuation  date to the next.
Since the net investment factor may be greater or less than or equal to one, and
the factor that offsets the 3%  investment  rate  assumed is slightly  less than
one,  the value of an  annuity  unit  (which  changes  with the  product of that
factor) and the net investment may increase, decrease or remain the same.

The net investment factor for any investment  portfolio for any valuation period
is  determined by dividing (a) by (b) and then  subtracting  (c) from the result
where:

         (a) is the net result of:

                  (1)      the net  asset  value of a series  share  held in the
                           investment  portfolio  determined as of the valuation
                           date at the end of the valuation period, plus

                  (2)      the  per  share  amount  of  any  dividend  or  other
                           distribution   declared   by   the   series   if  the
                           "ex-dividend"   date  occurs   during  the  valuation
                           period, plus or minus

                  (3)      a per  share  credit or charge  with  respect  to any
                           taxes paid or  reserved  for by Jackson  National  NY
                           during the valuation  period which are  determined by
                           Jackson   National  NY  to  be  attributable  to  the
                           operation  of the  investment  portfolio  (no federal
                           income taxes are applicable under present law);

         (b)      is the  net  asset  value  of the  series  share  held  in the
                  investment  portfolio  determined as of the valuation  date at
                  the end of the preceding valuation period; and

         (c)      is the asset charge factor  determined by Jackson  National NY
                  for the  valuation  period to reflect the charges for assuming
                  the mortality and expense risks and the administration charge.


<PAGE>











                           JNLNY Separate Account - I





                                [GRAPHIC]














                              Financial Statements



                                 March 31, 1999


<PAGE>


                           JNLNY Separate Account - I

                 Statement of Assets and Liabilities (Unaudited)
                                 March 31, 1999


<TABLE>
<CAPTION>

                                                                                      Portfolios
                                                ------------------------------------------------------------------------------------
                                                 JNL/Janus     JNL/Janus      JNL/Janus                    JNL/Eagle     JNL/Eagle
                                                 Aggressive     Capital         Global       JNL/Alger        Core        SmallCap
                                                   Growth        Growth        Equities        Growth        Equity        Equity
                                                ------------- -------------  -------------  ------------- ------------- ------------

<S>                                                <C>            <C>            <C>            <C>            <C>            <C>
Assets:

Investments in JNL Series Trust,
at market value
(See Schedule of Investments) ..............       $941,271       $720,072       $220,189       $449,854       $ 44,808       $ --
Due from Jackson National Life
Insurance Company of New York ..............         48,574         48,574           --           48,574           --           --
Receivable for investments sold ............             34             26              8             15              2         --
                                                   --------       --------       --------       --------       --------    ---------
Total Assets ...............................        989,879        768,672        220,197        498,443         44,810         --


Liabilities:

Payable for investments purchased ..........         48,574         48,574           --           48,574           --           --
Due to Jackson National Life
Insurance Company of New York ..............             34             26              8             15              2         --
                                                   --------       --------       --------       --------       --------    ---------
Total Liabilities ..........................         48,608         48,600              8         48,589              2         --
                                                   --------       --------       --------       --------       --------    ---------


Net Assets .................................       $941,271       $720,072       $220,189       $449,854       $ 44,808       $ --
                                                   ========       ========       ========       ========       ========    =========

Total Net Assets Represented by:
Number of units outstanding ................         86,516         54,263         19,557         37,728          4,477         --
                                                   ========       ========       ========       ========       ========    =========
Unit value (net assets divided by
units outstanding) .........................       $  10.88       $  13.27       $  11.26       $  11.92       $  10.01    $   10.00
                                                   ========       ========       ========       ========       ========    =========
</TABLE>


                                                                   -------------
                                                                     JNL/Putnam
                                                                       Growth
                                                                   -------------

Assets:

Investments in JNL Series Trust,
at market value
(See Schedule of Investments) ..............................            $319,030
Due from Jackson National Life
Insurance Company of New York ..............................                --
Receivable for investments sold ............................                  12
                                                                        --------
Total Assets ...............................................             319,042


Liabilities:

Payable for investments purchased ..........................                --
Due to Jackson National Life
Insurance Company of New York ..............................                  12
                                                                        --------
Total Liabilities ..........................................                  12
                                                                        --------


Net Assets .................................................            $319,030
                                                                        ========

Total Net Assets Represented by:
Number of units outstanding ................................              28,019
                                                                        ========
Unit value (net assets divided by
units outstanding) .........................................            $  11.39
                                                                        ========

                See accompanying notes to financial statements.

<PAGE>

<TABLE>
<CAPTION>

                                              --------------------------------------------------------------------------------------
                                                                              PPM          PPM                        Salomon
                                              JNL/Putnam        PPM        America/JNL  America/JNL    Salomon      Brothers/JNL
                                                Value        America/JNL    High Yield     Money     Brothers/JNL  U.S. Government
                                                Equity        Balanced        Bond        Market     Global Bond   & Quality Bond
                                              ------------  ------------  ------------ ------------- ------------- ----------------


<S>                                              <C>           <C>           <C>           <C>           <C>           <C>
Assets:

Investments in JNL Series Trust,
at market value
(See Schedule of Investments) .............      $297,877      $241,722      $237,886      $207,706      $ 28,029      $141,556
Due from Jackson National Life
Insurance Company of New York .............          --            --            --            --            --            --
Receivable for investments sold ...........            11             9             9             8             1             5
                                                 --------      --------      --------      --------      --------      --------
Total Assets ..............................       297,888       241,731       237,895       207,714        28,030       141,561


Liabilities:

Payable for investments purchased .........          --            --            --            --            --            --
Due to Jackson National Life
Insurance Company of New York .............            11             9             9             8             1             5
                                                 --------      --------      --------      --------      --------      --------
Total Liabilities .........................            11             9             9             8             1             5
                                                 --------      --------      --------      --------      --------      --------


Net Assets ................................      $297,877      $241,722      $237,886      $207,706      $ 28,029      $141,556
                                                 ========      ========      ========      ========      ========      ========

Total Net Assets Represented by:
Number of units outstanding ...............        28,886        24,399        23,647        20,593         2,779        14,224
                                                 ========      ========      ========      ========      ========      ========
Unit value (net assets divided by
units outstanding) ........................      $  10.31      $   9.91      $  10.06      $  10.09      $  10.09      $   9.95
                                                 ========      ========      ========      ========      ========      ========
</TABLE>

                                        ----------------------------------------
                                                          T. Rowe
                                           T. Rowe       Price/JNL      T. Rowe
                                          Price/JNL    International   Price/JNL
                                         Established      Equity        Mid-Cap
                                           Growth       Investment      Growth
                                        ------------- --------------- ----------

Assets:

Investments in JNL Series Trust,
at market value
(See Schedule of Investments) ...........     $500,713     $113,904     $184,120
Due from Jackson National Life
Insurance Company of New York ...........       48,574         --           --
Receivable for investments sold .........           17            4            7
                                              --------     --------     --------
Total Assets ............................      549,304      113,908      184,127


Liabilities:

Payable for investments purchased .......       48,574         --           --
Due to Jackson National Life
Insurance Company of New York ...........           17            4            7
                                              --------     --------     --------
Total Liabilities .......................       48,591            4            7
                                              --------     --------     --------


Net Assets ..............................     $500,713     $113,904     $184,120
                                              ========     ========     ========

Total Net Assets Represented by:
Number of units outstanding .............       47,207       11,128       17,550
                                              ========     ========     ========
Unit value (net assets divided by
units outstanding) ......................     $  10.61     $  10.24     $  10.49
                                              ========     ========     ========
<PAGE>


                           JNLNY Separate Account - I

                 Statement of Assets and Liabilities (Unaudited)
                                 March 31, 1999

<TABLE>
<CAPTION>

                                                                                     Portfolios
                                                   ---------------------------------------------------------------------------------


                                                                                            JNL/S&P                      JNL/S&P
                                                     JNL/S&P       JNL/S&P      JNL/S&P       Very         JNL/S&P        Equity
                                                   Conservative     Moderate   Aggressive   Aggressive      Equity      Aggressive
                                                     Growth I       Growth I    Growth I     Growth I      Growth I      Growth I
                                                   -------------- -----------  -----------  -----------   -----------   -----------

<S>                                                     <C>           <C>           <C>           <C>           <C>           <C>
Assets:

Investments in JNL Series Trust,
at market value
(See Schedule of Investments) ..................        $ --          $ --          $ --          $ --          $ --          $ --
Due from Jackson National Life
Insurance Company of New York ..................          --            --            --            --            --            --
Receivable for investments sold ................          --            --            --            --            --            --
                                                        ---------     ---------     ---------     ---------     ---------  ---------
Total Assets ...................................          --            --            --            --            --            --


Liabilities:

Payable for investments purchased ..............          --            --            --            --            --            --
Due to Jackson National Life
Insurance Company of New York ..................          --            --            --            --            --            --
                                                        ---------     ---------     ---------     ---------     ---------  ---------
Total Liabilities ..............................          --            --            --            --            --            --
                                                        ---------     ---------     ---------     ---------     ---------  ---------


Net Assets .....................................        $ --          $ --          $ --          $ --          $ --          $ --
                                                        =========     =========     =========     =========     =========  =========

Total Net Assets Represented by:
Number of units outstanding ....................          --            --            --            --            --            --
                                                        =========     =========     =========     =========     =========  =========
Unit value (net assets divided by
units outstanding) .............................        $   10.00     $   10.00     $   10.00     $   10.00     $   10.00  $   10.00
                                                        =========     =========     =========     =========     =========  =========
</TABLE>


                See accompanying notes to financial statements.

<PAGE>


                           JNLNY Separate Account - I

                       Statement of Operations (Unaudited)
                       For the period ended March 31, 1999

<TABLE>
<CAPTION>

                                                                                        Portfolios
                                                    --------------------------------------------------------------------------------
                                                     JNL/Janus     JNL/Janus    JNL/Janus                 JNL/Eagle      JNL/Eagle
                                                     Aggressive     Capital      Global      JNL/Alger       Core         SmallCap
                                                      Growth(1)     Growth      Equities      Growth       Equity(2)       Equity
                                                    ------------- ------------ ------------ ------------ -------------- ------------

<S>                                                   <C>           <C>           <C>           <C>           <C>           <C>
Net realized gain from sales
of investments:

Proceeds from sales ...........................       $25,480       $30,169       $26,930       $51,298       $    15       $   --
Cost of investments sold ......................        24,056        27,835        26,106        48,082            15           --
                                                      -------       -------       -------       -------       -------       ------
Net realized gain from sales
of investments ................................         1,424         2,334           824         3,216          --             --


Change in net unrealized gain on
investments:

Unrealized gain beginning of period ...........          --             424         1,305         1,561          --             --
Unrealized gain end of period .................        60,563        46,634         6,704        10,966            55           --
                                                      -------       -------       -------       -------       -------       ------
Change in net unrealized gain on
investments ...................................        60,563        46,210         5,399         9,405            55           --
                                                      -------       -------       -------       -------       -------       ------


Net gain on investments .......................        61,987        48,544         6,223        12,621            55           --


Expenses:

Administrative charge .........................            80            61            33            41             2           --
Mortality and expense charge ..................           669           507           276           344            14           --
                                                      -------       -------       -------       -------       -------       ------

      Total expenses ..........................           749           568           309           385            16           --
                                                      -------       -------       -------       -------       -------       ------

Increase in net assets
resulting from operations .....................       $61,238       $47,976       $ 5,914       $12,236       $    39       $   --
                                                      =======       =======       =======       =======       =======       ======
</TABLE>


                                                                    ------------
                                                                    JNL/Putnam
                                                                      Growth
                                                                    ------------

Net realized gain from sales
of investments:

Proceeds from sales ..........................................           $10,596
Cost of investments sold .....................................            10,505
                                                                         -------
Net realized gain from sales
of investments ...............................................                91


Change in net unrealized gain on
investments:

Unrealized gain beginning of period ..........................              --
Unrealized gain end of period ................................             5,310
                                                                         -------
Change in net unrealized gain on
investments ..................................................             5,310
                                                                         -------


Net gain on investments ......................................             5,401


Expenses:

Administrative charge ........................................                28
Mortality and expense charge .................................               231
                                                                         -------

      Total expenses .........................................               259
                                                                         -------

Increase in net assets
resulting from operations ....................................           $ 5,142
                                                                         =======


- ------------------------------------
1  Period from January 29, 1999  (commencement  of operations)
2  Period from March 22, 1999 (commencement of operations)

                See accompanying notes to financial statements.
<PAGE>

                 See accompanying notes to financial statements.
                           JNLNY Separate Account - I

                       Statement of Operations (Unaudited)
                       For the period ended March 31, 1999

<TABLE>
<CAPTION>

                                                                                 Portfolios
                                             --------------------------------------------------------------------------------------
                                                                            PPM          PPM                         Salomon
                                              JNL/Putnam      PPM       America/JNL   America/JNL     Salomon      Brothers/JNL
                                                Value     America/JNL   High Yield      Money     Brothers/JNL    U.S. Government
                                                Equity     Balanced(1)     Bond         Market    Global Bond(1)  & Quality Bond
                                             -----------  ------------  -----------   ----------- -------------- ------------------

<S>                                           <C>           <C>            <C>           <C>           <C>           <C>
Net realized gain from sales
of investments:

Proceeds from sales .....................     $    671      $ 14,242       $    479      $  3,301      $    166      $ 14,489
Cost of investments sold ................          659        14,183            477         3,281           165        14,469
                                              --------      ---------      --------      --------      --------      ---------
Net realized gain from sales
of investments ..........................           12            59              2            20             1            20


Change in net unrealized gain on
investments:

Unrealized gain beginning of period .....           53          --               39             4          --              44
Unrealized gain end of period ...........        3,704           (23)         1,477           828           206           185
                                              --------      ---------      --------      --------      --------      ---------
Change in net unrealized gain on
Investments .............................        3,651           (23)         1,438           824           206           141
                                              --------      ---------      --------      --------      --------      ---------


Net gain on investments .................        3,663            36          1,440           844           207           161


Expenses:

Administrative charge ...................           31            22             23            31             4            18
Mortality and expense charge ............          259           182            190           260            37           151
                                              --------      ---------      --------      --------      --------      ---------

      Total expenses ....................          290           204            213           291            41           169
                                              --------      ---------      --------      --------      --------      ---------

Increase in net assets
resulting from operations ...............     $  3,373      $   (168)      $  1,227      $    553      $    166      $     (8)
                                              ========      =========      ========      ========      ========      =========
</TABLE>


- --------------------------------------
1  Period  from  January 21, 1999  (commencement  of  operations)
2  Period from February 9, 1999 (commencement of operations)


                See accompanying notes to financial statements.
<PAGE>

<TABLE>
<CAPTION>

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

                                                                 T. Rowe
                                                   T. Rowe      Price/JNL      T. Rowe
                                                  Price/JNL    International  Price/JNL      JNL/S&P       JNL/S&P       JNL/S&P
                                                 Established      Equity       Mid-Cap     Conservative    Moderate     Aggressive
                                                   Growth2      Investment      Growth       Growth I      Growth I      Growth I
                                                -------------- ------------- ------------- ------------- ------------- -------------

<S>                                                  <C>          <C>          <C>          <C>           <C>           <C>
Net realized gain from sales
of investments:

Proceeds from sales ...........................      $ 4,302      $   178      $34,218      $   --        $   --        $   --
Cost of investments sold ......................        4,139          176       33,895          --            --            --
                                                     -------      -------      -------      -------       -------       -------
Net realized gain from sales
of investments ................................          163            2          323          --            --            --


Change in net unrealized gain on
investments:

Unrealized gain beginning of period ...........         --           --           --            --            --            --
Unrealized gain end of period .................        2,725        1,886        5,135          --            --            --
                                                     -------      -------      -------      -------       -------       -------
Change in net unrealized gain on
Investments ...................................        2,725        1,886        5,135          --            --            --
                                                     -------      -------      -------      -------       -------       -------


Net gain on investments .......................        2,888        1,888        5,458          --            --            --


Expenses:

Administrative charge .........................           28            6           17          --            --            --
Mortality and expense charge ..................          232           48          145          --            --            --
                                                     -------      -------      -------      -------       -------       -------

      Total expenses ..........................          260           54          162          --            --            --
                                                     -------      -------      -------      -------       -------       -------

Increase in net assets
resulting from operations .....................      $ 2,628      $ 1,834      $ 5,296      $   --        $   --        $   --
                                                     =======      =======      =======      =======       =======       =======
</TABLE>


                                       -----------------------------------------
                                         JNL/S&P                     JNL/S&P
                                           Very        JNL/S&P        Equity
                                        Aggressive      Equity      Aggressive
                                         Growth I      Growth I      Growth I
                                       ------------- ------------- -------------

Net realized gain from sales
of investments:

Proceeds from sales ...................     $   --       $   --       $   --
Cost of investments sold ..............         --           --           --
                                            -------      -------      -------
Net realized gain from sales
of investments ........................         --           --           --


Change in net unrealized gain on
investments:

Unrealized gain beginning of period ...         --           --           --
Unrealized gain end of period .........         --           --           --
                                            -------      -------      -------
Change in net unrealized gain on
Investments ...........................         --           --           --
                                            -------      -------      -------


Net gain on investments ...............         --           --           --


Expenses:

Administrative charge .................         --           --           --
Mortality and expense charge ..........         --           --           --
                                            -------      -------      -------

      Total expenses ..................         --           --           --
                                            -------      -------      -------

Increase in net assets
resulting from operations .............     $   --       $   --       $   --
                                            =======      =======      =======


<PAGE>


                           JNLNY Separate Account - I

                 Statement of Changes in Net Assets (Unaudited)


<TABLE>
<CAPTION>

                                                                                          Portfolios
                                                             -----------------------------------------------------------------------

                                                              JNL/Janus
                                                              Aggressive           JNL/Janus                    JNL/Janus
                                                                Growth           Capital Growth              Global Equities
                                                             ------------- ---------------------------- ----------------------------
                                                             Period from                  Period from                   Period from
                                                             January 29,      Three       December 17,      Three       November 27,
                                                               1999* to    months ended    1998* to      months ended    1998* to
                                                              March 31,     March 31,      December 31,    March 31,    December 31,
                                                                 1999          1999          1998            1999          1998
                                                             ------------- -------------- ------------- -------------- -------------

<S>                                                           <C>            <C>            <C>            <C>            <C>
Operations:

Net realized gain from sales of investments .............     $   1,424      $   2,334      $    --        $     824      $    --
Change in net unrealized gain on investments ............        60,563         46,210            424          5,399          1,305
Administrative charge ...................................           (80)           (61)          --              (33)            (2)
Mortality and expense charge ............................          (669)          (507)            (2)          (276)           (20)
                                                              ---------      ---------      ---------      ---------      ---------

Increase in net assets resulting
from operations .........................................        61,238         47,976            422          5,914          1,283


Net deposits into (withdrawals from)
Separate Account (Note 6) ...............................       880,033        667,582          4,092        184,870         28,122
                                                              ---------      ---------      ---------      ---------      ---------

Increase in net assets ..................................       941,271        715,558          4,514        190,784         29,405


Net Assets:

Beginning of period .....................................          --            4,514           --           29,405           --
                                                              ---------      ---------      ---------      ---------      ---------

End of period ...........................................     $ 941,271      $ 720,072      $   4,514      $ 220,189      $  29,405
                                                              =========      =========      =========      =========      =========


- -----------------------------------------------
*Commencement of operations.

                See accompanying notes to financial statements.
<PAGE>

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

                                                                                        JNL/Eagle
                                                                          JNL/Eagle     SmallCap              JNL/Putnam
                                                 JNL/Alger Growth        Core Equity     Equity                 Growth
                                            ---------------------------- ------------- ------------- -------------------------------
                                                           Period from    Period from                                 Period from
                                               Three       December 17,    March 22,      Three          Three       November 27,
                                            months ended    1998* to       1999* to    months ended   months ended      1998* to
                                             March 31,      December 31,   March 31,     March 31,      March 31,     December 31,
                                                1999          1998           1999          1999           1999           1998
                                            -------------- ------------- ------------- ------------- -------------- ----------------

<S>                                                <C>          <C>          <C>          <C>        <C>          <C>
Operations:

Net realized gain from sales of investments ....   $   3,216    $       1    $    --      $   --     $      91    $     688
Change in net unrealized gain on investments ...       9,405        1,561           55        --         5,310         --
Administrative charge ..........................         (41)          (2)          (2)       --           (28)          (1)
Mortality and expense charge ...................        (344)         (14)         (14)       --          (231)          (9)
                                                   ---------    ---------    ---------    -------    ---------    --------

Increase in net assets resulting
from operations ................................      12,236        1,546           39        --         5,142          678


Net deposits into (withdrawals from)
Separate Account (Note 6) ......................     398,813       37,259       44,769        --       313,888         (678)
                                                   ---------    ---------    ---------    -------    ---------    --------

Increase in net assets .........................     411,049       38,805       44,808        --       319,030         --


Net Assets:

Beginning of period ............................      38,805         --           --          --          --           --
                                                   ---------    ---------    ---------    -------    ---------    --------

End of period ..................................   $ 449,854    $  38,805    $  44,808    $   --     $ 319,030    $    --
                                                   =========    =========    =========    =======    =========    ========
</TABLE>

                                                     ---------------------------
                                                            JNL/Putnam
                                                           Value Equity
                                                     ---------------------------
                                                                   Period from
                                                        Three      November 27,
                                                    months ended    1998* to
                                                      March 31,     December
                                                                       31,
                                                        1999          1998
                                                     ------------- -------------

Operations:

Net realized gain from sales of investments ......     $      12      $      21
Change in net unrealized gain on investments .....         3,651             53
Administrative charge ............................           (31)            (2)
Mortality and expense charge .....................          (259)           (17)
                                                       ---------      ---------

Increase in net assets resulting
from operations ..................................         3,373             55


Net deposits into (withdrawals from)
Separate Account (Note 6) ........................       284,614          9,835
                                                       ---------      ---------

Increase in net assets ...........................       287,987          9,890


Net Assets:

Beginning of period ..............................         9,890           --
                                                       ---------      ---------

End of period ....................................     $ 297,877      $   9,890
                                                       =========      =========
<PAGE>


                           JNLNY Separate Account - I

                 Statement of Changes in Net Assets (Unaudited)

<TABLE>
<CAPTION>


                                                                                    Portfolios
                                                ------------------------------------------------------------------------------------

                                                    PPM                                                                   Salomon
                                                America/JNL        PPM America/JNL              PPM America/ JNL        Brothers/JNL
                                                 Balanced          High Yield Bond                Money Market          Global Bond
                                                ------------- ---------------------------- ---------------------------- ------------
                                                Period from                 Period from                  Period from    Period from
                                                January 21,      Three      November 27,      Three      December 17,   January 21,
                                                 1999* to     months ended    1998* to    months ended     1998* to      1999* to
                                                 March 31,     March 31,    December 31,    March 31,    December 31,    March 31,
                                                   1999           1999          1998          1999           1998          1999
                                                ------------- ---------------------------- ------------- -------------- ------------

<S>                                               <C>          <C>          <C>            <C>            <C>            <C>
Operations:

Net realized gain from sales of investments ...   $      59    $       2    $    --        $      20      $    --        $       1
Change in net unrealized gain on investments ..         (23)       1,438           39            824              4            206
Administrative charge .........................         (22)         (23)          (1)           (31)          --               (4)
Mortality and expense charge ..................        (182)        (190)          (8)          (260)            (1)           (37)
                                                  ---------    ---------    ---------      ---------      ---------      ---------

Increase in net assets resulting
from operations ...............................        (168)       1,227           30            553              3            166


Net deposits into (withdrawals from)
Separate Account (Note 6) .....................     241,890      226,502       10,127        205,150          2,000         27,863
                                                  ---------    ---------    ---------      ---------      ---------      ---------

Increase in net assets ........................     241,722      227,729       10,157        205,703          2,003         28,029


Net Assets:

Beginning of period ...........................        --         10,157         --            2,003           --             --
                                                  ---------    ---------    ---------      ---------      ---------      ---------

End of period .................................   $ 241,722    $ 237,886    $  10,157      $ 207,706      $   2,003      $  28,029
                                                  =========    =========    =========      =========      =========      =========
</TABLE>

- -----------------------------------------------
*Commencement of operations.

                See accompanying notes to financial statements.

<PAGE>

<TABLE>
<CAPTION>

                                                             ----------------------------------------------------------------------
                                                                                            T. Rowe
                                                                Salomon Brothers/JNL       Price/JNL        T. Rowe Price/JNL
                                                             U.S. Government & Quality    Established     International Equity
                                                                        Bond                Growth             Investment
                                                             ---------------------------- ------------- ---------------------------
                                                                            Period from   Period from                  Period from
                                                                Three      November 27,    February 9,      Three     November 27,
                                                             months ended    1998* to      1999* to    months ended    1998* to
                                                              March 31,    December 31,    March 31,     March 31,     December 31,
                                                                 1999          1998          1999          1999          1998
                                                             -------------- ------------- ------------- ------------- -------------

<S>                                                           <C>            <C>            <C>            <C>            <C>
Operations:

Net realized gain from sales of investments .............     $      20      $    --        $     163      $       2      $      22
Change in net unrealized gain on investments ............           141             44          2,725          1,886           --
Administrative charge ...................................           (18)            (1)           (28)            (6)          --
Mortality and expense charge ............................          (151)            (8)          (232)           (48)            (2)
                                                              ---------      ---------      ---------      ---------      --------

Increase in net assets resulting
from operations .........................................            (8)            35          2,628          1,834             20


Net deposits into (withdrawals from)
Separate Account (Note 6) ...............................       131,428         10,101        498,085        112,070            (20)
                                                              ---------      ---------      ---------      ---------      --------

Increase in net assets ..................................       131,420         10,136        500,713        113,904           --


Net Assets:

Beginning of period .....................................        10,136           --             --             --             --
                                                              ---------      ---------      ---------      ---------      --------

End of period ...........................................     $ 141,556      $  10,136      $ 500,713      $ 113,904      $    --
                                                              =========      =========      =========      =========      ========

</TABLE>

                                                     ---------------------------
                                                         T. Rowe Price/JNL
                                                          Mid-Cap Growth
                                                     ---------------------------
                                                                    Period from
                                                        Three       November 27,
                                                     months ended    1998* to
                                                      March 31,     December 31,
                                                        1999          1998
                                                     ------------- -------------

Operations:

Net realized gain from sales of investments ......     $     323      $      92
Change in net unrealized gain on investments .....         5,135           --
Administrative charge ............................           (17)          --
Mortality and expense charge .....................          (145)            (2)
                                                       ---------      --------

Increase in net assets resulting
from operations ..................................         5,296             90


Net deposits into (withdrawals from)
Separate Account (Note 6) ........................       178,824            (90)
                                                       ---------      --------

Increase in net assets ...........................       184,120           --


Net Assets:

Beginning of period ..............................          --             --
                                                       ---------      --------

End of period ....................................     $ 184,120      $    --
                                                       =========      ========

<PAGE>
                           JNLNY Separate Account - I

                 Statement of Changes in Net Assets (Unaudited)


<TABLE>
<CAPTION>

                                                                                    Portfolios
                                                ------------------------------------------------------------------------------------
                                                                                             JNL/S&P                     JNL/S&P
                                                  JNL/S&P       JNL/S&P        JNL/S&P         Very        JNL/S&P       Equity
                                                Conservative    Moderate     Aggressive     Aggressive      Equity      Aggressive
                                                  Growth I      Growth I      Growth I       Growth I      Growth I      Growth I
                                                ---------------------------- ------------- -------------------------  --------------
                                                  Three         Three          Three         Three         Three          Three
                                                months ended  months ended  months ended  months ended  months ended  months ended
                                                 March 31,     March 31,      March 31,     March 31,     March 31,      March 31,
                                                    1999          1999          1999           1999          1999          1999
                                                ------------- ------------  ------------  ------------  ------------  -------------

<S>                                               <C>            <C>            <C>            <C>            <C>            <C>
Operations:

Net realized gain from sales of investments ..    $   --         $   --         $   --         $   --         $   --         $   --
Change in net unrealized gain on investments .        --             --             --             --             --             --
Administrative charge ........................        --             --             --             --             --             --
Mortality and expense charge .................        --             --             --             --             --             --
                                                  -------        -------        -------        -------        -------        -------

Increase in net assets resulting
from operations ..............................        --             --             --             --             --             --


Net deposits into (withdrawals from)
Separate Account (Note 6) ....................        --             --             --             --             --             --
                                                  -------        -------        -------        -------        -------        -------

Increase in net assets .......................        --             --             --             --             --             --


Net Assets:

Beginning of period ..........................        --             --             --             --             --             --
                                                  -------        -------        -------        -------        -------        -------

End of period ................................    $   --         $   --         $   --         $   --         $   --         $   --
                                                  =======        =======        =======        =======        =======        =======

</TABLE>

                See accompanying notes to financial statements.

<PAGE>


                           JNLNY Separate Account - I

                       Schedule of Investments (Unaudited)
                                 March 31, 1999


<TABLE>
<CAPTION>

                                                                           Number                           Market
JNL Series Trust                                                          of Shares         Cost             Value
- ----------------                                                       -------------   --------------   ---------------


<S>                                                                           <C>      <C>              <C>
JNL Aggressive Growth.............................................            34,416   $     880,708    $     941,271

JNL Capital Growth................................................            29,560         673,438          720,072

JNL Global Equities...............................................             9,350         213,485          220,189

JNL/Alger Growth..................................................            21,310         438,888          449,854

JNL/Eagle Core Equity.............................................             2,717          44,753           44,808

JNL/Eagle SmallCap Equity.........................................                 -               -                -

JNL/Putnam Growth.................................................            13,243         313,720          319,030

JNL/Putnam Value Equity...........................................            15,752         294,173          297,877

PPM America/JNL Balanced..........................................            18,052         241,745          241,722

PPM America/JNL High Yield Bond...................................            21,685         236,409          237,886

PPM America/JNL Money Market......................................           207,706         206,878          207,706

Salomon Brothers/JNL Global Bond..................................             2,612          27,823           28,029

Salomon Brothers/JNL U.S. Government & Quality Bond...............            12,822         141,371          141,556

T. Rowe Price/JNL Established Growth..............................            25,691         497,988          500,713

T. Rowe Price/JNL International Equity Investment.................             8,272         112,018          113,904

T. Rowe Price/JNL Mid-Cap Growth..................................             9,079         178,985          184,120

JNL/S&P Conservative Growth I.....................................                 -               -                -

JNL/S&P Moderate Growth I.........................................                 -               -                -

JNL/S&P Aggressive Growth I.......................................                 -               -                -

JNL/S&P Very Aggressive Growth I..................................                 -               -                -

JNL/S&P Equity Growth I...........................................                 -               -                -

JNL/S&P Equity Aggressive Growth I................................                 -               -                -
</TABLE>

                See accompanying notes to financial statements.

<PAGE>


                           JNLNY Separate Account - I

                    Notes to Financial Statements (Unaudited)

Note 1 - Organization

         Jackson   National  Life  Insurance   Company  of  New  York  ("JNLNY")
         established  JNLNY  Separate  Account - I (the  "Separate  Account") on
         September  12,  1997.  The Separate  Account  commenced  operations  on
         November 27, 1998, and is registered  under the Investment  Company Act
         of 1940 as a unit investment  trust.  The Separate Account receives and
         invests net premiums for individual  flexible  premium variable annuity
         contracts  issued by JNLNY. The contracts can be purchased on a non-tax
         qualified  basis or in  connection  with certain plans  qualifying  for
         favorable federal income tax treatment.  The Separate Account currently
         consists  of  twenty  two  Portfolios,  each of  which  invests  in the
         following series of the JNL Series Trust:

              JNL/Janus Aggressive Growth Series
              JNL/Janus Capital Growth Series
              JNL/Janus Global Equities Series
              JNL/Alger Growth Series
              JNL/Eagle Core Equity Series
              JNL/Eagle SmallCap Equity Series
              JNL/Putnam Growth Series
              JNL/Putnam Value Equity Series
              PPM America/JNL Balanced Series
              PPM America/JNL High Yield Bond Series
              PPM America/JNL Money Market Series
              Salomon Brothers/JNL Global Bond Series
              Salomon Brothers/JNL U.S. Government & Quality Bond Series
              T. Rowe Price/JNL Established Growth Series
              T. Rowe Price/JNL International Equity Investment Series
              T. Rowe Price/JNL Mid-Cap Growth Series
              JNL/S&P Conservative Growth Series I
              JNL/S&P Moderate Growth Series I
              JNL/S&P Aggressive Growth Series I
              JNL/S&P Very Aggressive Growth Series I
              JNL/S&P Equity Growth Series I
              JNL/S&P Equity Aggressive Growth Series I

         Jackson National Financial Services,  LLC, a wholly-owned subsidiary of
         JNL, serves as investment  adviser for all the series of the JNL Series
         Trust.

Note 2 - Significant Accounting Policies
- ----------------------------------------

         The following is a summary of significant  accounting policies followed
         by the Separate Account in the preparation of its financial statements.
         The policies  are in  conformity  with  generally  accepted  accounting
         principles.

         The  preparation of financial  statements in conformity  with generally
         accepted  accounting  principles  requires management to make estimates
         and  assumptions  that  affect  the  reported  amounts  of  assets  and
         liabilities and disclosure of contingent  assets and liabilities 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.


<PAGE>


                           JNLNY Separate Account - I

              Notes to Financial Statements (Unaudited) (continued)


Note 2 - Significant Accounting Policies (continued)
- ----------------------------------------------------


         Investments

                  The Separate Account's investments in the corresponding series
                  of the JNL Series  Trust are stated at the net asset values of
                  the  respective  series.  The  average  cost method is used in
                  determining  the cost of the shares sold on withdrawals by the
                  Separate Account. Investments in JNL Series Trust are recorded
                  on trade date. The Separate  Account does not record  dividend
                  income as the series follow the  accounting  practice known as
                  consent dividending,  whereby all of its net investment income
                  and  realized  gains are treated as being  distributed  to the
                  Separate Account and are immediately reinvested in the series.

         Federal Income Taxes

                  The  operations  of the  Separate  Account are included in the
                  federal income tax return of JNLNY,  which is taxed as a "life
                  insurance  company"  under  the  provisions  of  the  Internal
                  Revenue Code.  Under current law, no federal  income taxes are
                  payable with respect to the Separate  Account.  Therefore,  no
                  federal income tax has been provided.

Note 3 - Policy Charges
- -----------------------

         Charges are deducted from the Separate  Account to compensate JNLNY for
         providing   the  insurance   benefits  set  forth  in  the   contracts,
         administering the contracts,  distributing the contracts,  and assuming
         certain risks in connection with the contract.

         Contract Maintenance Charge
         ---------------------------

                  An  annual  contract  maintenance  charge  of $30  is  charged
                  against each contract to reimburse JNLNY for expenses incurred
                  in  establishing  and  maintaining  records  relating  to  the
                  contract.  The contract maintenance charge is assessed on each
                  anniversary  of the  contract  date that occurs on or prior to
                  the annuity date.  The charge is deducted by redeeming  units.
                  For the period ended March 31, 1999,  no contract  maintenance
                  charges were assessed.


<PAGE>


                           JNLNY Separate Account - I

              Notes to Financial Statements (Unaudited) (continued)


Note 3 - Policy Charges (continued)
- -----------------------------------

         Transfer Fee Charge
         -------------------

                  A  transfer  fee  of $25  will  apply  to  transfers  made  by
                  policyholders   between   the   Portfolios   and  between  the
                  Portfolios  and the general  account in excess of 15 transfers
                  in a  contract  year.  JNLNY  may waive  the  transfer  fee in
                  connection with pre-authorized automatic transfer programs, or
                  in those states where a lesser fee is required

                  This fee will be deducted from contract values which remain in
                  the  portfolio(s)  from which the transfers were made. If such
                  remaining  contract value is  insufficient to pay the transfer
                  fee, then the fee will be deducted from  transferred  contract
                  values.  For the period ended March 31, 1999, no transfer fees
                  were assessed.

         Surrender or Contingent Deferred Sales Charge
         ---------------------------------------------

                  During  the first  seven  contract  years,  certain  contracts
                  include a provision for a charge upon the surrender or partial
                  surrender  of the  contract.  The  amount  assessed  under the
                  contract terms, if any,  depends upon the cost associated with
                  distributing the particular contracts.  The amount, if any, is
                  determined based on a number of factors,  including the amount
                  withdrawn,  the contract year of surrender,  or the number and
                  amount  of  withdrawals  in a  calendar  year.  The  surrender
                  charges are assessed by JNLNY and  withheld  from the proceeds
                  of the  withdrawals.  For the period ended March 31, 1999,  no
                  surrender charges were assessed.

         Insurance Charges
         -----------------

                  JNLNY  deducts a daily  charge from the assets of the Separate
                  Account  equivalent  to  an  annual  rate  of  1.25%  for  the
                  assumption of mortality and expense risks.  The mortality risk
                  assumed  by JNLNY is that the  insured  may  receive  benefits
                  greater  than those  anticipated  by JNLNY.  The expense  risk
                  assumed  by  JNLNY  is that the  costs  of  administering  the
                  contracts  of the  Separate  Account  will  exceed  the amount
                  received  from  the  Administration  Charge  and the  Contract
                  Maintenance Charge.



<PAGE>


                           JNLNY Separate Account - I

              Notes to Financial Statements (Unaudited) (continued)


Note 3 - Policy Charges (continued)
- -----------------------------------

         Insurance Charges (continued)
         -----------------------------

                  JNLNY deducts a daily charge for administrative  expenses from
                  the net assets of the Separate Account equivalent to an annual
                  rate of  0.15%.  The  administration  charge  is  designed  to
                  reimburse  JNLNY for  administrative  expenses  related to the
                  Separate   Account  and  the  issuance  and   maintenance   of
                  contracts.

Note 4 - Purchases and Sales of Investments
- -------------------------------------------

         For the period ended March 31, 1999,  purchases and proceeds from sales
         of investments in the JNL Series Trust are as follows:

<TABLE>
<CAPTION>
                                                                                                     Proceeds
         JNL Series Trust                                                           Purchases       from Sales
         ----------------                                                        ---------------- ----------------

<S>                                                                              <C>                    <C>
         JNL/Janus Aggressive Growth............................................ $     904,764          $25,480

         JNL/Janus Capital Growth...............................................       697,183           30,169

         JNL/Janus Global Equities..............................................       211,491           26,930

         JNL/Alger Growth.......................................................       449,726           51,298

         JNL/Eagle Core Equity..................................................        44,768               15

         JNL/Eagle SmallCap Equity..............................................             -                -

         JNL/Putnam Growth......................................................       324,225           10,596

         JNL/Putnam Value Equity................................................       284,995              671

         PPM America/JNL Balanced...............................................       255,928           14,242

         PPM America/JNL High Yield Bond........................................       226,768              479

         PPM America/JNL Money Market...........................................       208,160            3,301

         Salomon Brothers/JNL Global Bond.......................................        27,988              166

         Salomon Brothers/JNL U.S. Government & Quality Bond....................       145,748           14,489

         T. Rowe Price/JNL Established Growth...................................       502,127            4,302

         T. Rowe Price/JNL International Equity Investment......................       112,194              178

         T. Rowe Price/JNL Mid-Cap Growth.......................................       212,880           34,218

         JNL/S&P Conservative Growth I..........................................             -                -

         JNL/S&P Moderate Growth I..............................................             -                -

         JNL/S&P Aggressive Growth I............................................             -                -

         JNL/S&P Very Aggressive Growth I.......................................             -                -

         JNL/S&P Equity Growth I................................................             -                -

         JNL/S&P Equity Aggressive Growth I.....................................             -                -
</TABLE>


<PAGE>


                           JNLNY Separate Account - I

              Notes to Financial Statements (Unaudited) (continued)


Note 5 -  Accumulation of Unit Activity
- ---------------------------------------

          The  following  is a  reconciliation  of unit  activity for the period
          ended March 31, 1999:

<TABLE>
<CAPTION>

                                           Units
                                        Outstanding                             Units                                Units
Portfolio:                                  at         Units       Units     Outstanding    Units       Units     Outstanding
                                         11/27/98*    Issued      Redeemed   at 12/31/98   Issued      Redeemed   at 3/31/99
                                        ------------ ----------- ----------- ------------------------ ----------- ------------


<S>                                        <C>        <C>          <C>        <C>          <C>          <C>         <C>
JNL/Janus Aggressive Growth..........           -           -            -           -      88,901       (2,385)     86,516

JNL/Janus Capital Growth.............           -         398            -         398      56,203       (2,338)     54,263

JNL/Janus Global Growth..............           -       2,772            -       2,772      19,184       (2,399)     19,557

JNL/Alger Growth.....................           -       3,613            -       3,613      38,441       (4,326)     37,728

JNL/Eagle Core Equity................           -           -            -           -       4,477            -       4,477

JNL/Eagle SmallCap Equity............           -           -            -           -           -            -           -

JNL/Putnam Growth....................           -       1,010       (1,010)          -      28,935         (916)     28,019

JNL/Putnam Value Equity..............           -       1,985         (994)        991      27,932          (37)     28,886

PPM America/JNL Balanced.............           -           -            -           -      25,810       (1,411)     24,399

PPM America/JNL High Yield Bond......           -       1,014            -       1,014      22,660          (27)     23,647

PPM America/JNL Money Market.........           -         200            -         200      20,692         (299)     20,593

Salomon Brothers/JNL Global Bond.....           -           -            -           -       2,791          (12)      2,779

Salomon Brothers/JNL U.S. Government
& Quality Bond.......................           -       1,005            -       1,005      14,657       (1,438)     14,224

T. Rowe Price/JNL Established Growth.           -           -            -           -      47,584         (377)     47,207

T. Rowe Price/JNL International
Equity Investment....................           -         253         (253)          -      11,140          (12)     11,128

T. Rowe Price/JNL Mid-Cap Growth.....           -         253         (253)          -      20,857       (3,307)     17,550

JNL/S&P Conservative Growth I........           -           -            -           -           -            -           -

JNL/S&P Moderate Growth I............           -           -            -           -           -            -           -

JNL/S&P Aggressive Growth I..........           -           -            -           -           -            -           -

JNL/S&P Very Aggressive Growth I.....           -           -            -           -           -            -           -

JNL/S&P Equity Growth I..............           -           -            -           -           -            -           -

JNL/S&P Equity Aggressive Growth I...           -           -            -           -           -            -           -
</TABLE>

- --------------------------------------
*Commencement of operations of JNLNY Separate Account - I

<PAGE>


                           JNLNY Separate Account - I

              Notes to Financial Statements (Unaudited) (continued)


Note 6 - Reconciliation of Gross and Net Deposits into the Separate Account
- ---------------------------------------------------------------------------

         Deposits into the Separate  Account  purchase  shares of the JNL Series
         Trust. Net deposits  represent the amounts  available for investment in
         such shares  after the  deduction of  applicable  policy  charges.  The
         following is a summary of net deposits  made for the period ended March
         31, 1999.

<TABLE>
<CAPTION>

                                                                                 Portfolios
                                                   ---------------------------------------------------------------------------------
                                                     JNL/Janus
                                                     Aggressive
                                                       Growth           JNL/Janus Capital Growth        JNL/Janus Global Equities
                                                   ---------------   -------------------------------  ------------------------------
                                                                                      Period from                      Period from
                                                       Three             Three       November 27,*        Three       November 27,*
                                                    months ended      months ended      1998* to       months ended      1998* to
                                                     March 31,         March 31,      December 31,      March 31,      December 31,
                                                        1999              1999            1998             1999            1998
                                                   ---------------   --------------- ---------------  --------------- --------------

<S>                                                     <C>            <C>            <C>             <C>              <C>
Proceeds from units issued ........................     $ 879,931      $ 667,993      $   2,000       $ 185,398        $  24,100
Value of units redeemed ...........................           (60)        (1,228)          --              (604)            --
Transfers between portfolios and between
portfolios and general account ....................           162            817          2,092              76            4,022
                                                        ---------      ---------      ---------       ---------        ---------

Total gross deposits net of
transfers to general account ......................       880,033        667,582          4,092         184,870           28,122

Deductions:
Policyholder charges ..............................          --             --             --              --               --
                                                        ---------      ---------      ---------       ---------        ---------


Net deposits from (withdrawals by) policyholders ..     $ 880,033      $ 667,582      $   4,092       $ 184,870        $  28,122
                                                        =========      =========      =========       =========        =========
</TABLE>

- --------------------------------------------
*Commencement of operations



<PAGE>


<TABLE>
<CAPTION>
                                                                  ------------------------------------------------------------------
                                                                                                                       JNL/Eagle
                                                                                                      JNL/Eagle         SmallCap
                                                                         JNL/Alger Growth            Core Equity         Equity
                                                                  -------------------------------   ---------------  ---------------
                                                                                   Period from
                                                                       Three      November 27,*         Three            Three
                                                                   Months ended      1998* to        months ended     months ended
                                                                     March 31,     December 31,       March 31,        March 31,
                                                                       1999            1998              1999             1999
                                                                  --------------- ---------------   ---------------  ---------------

<S>                                                                    <C>               <C>              <C>              <C>
Proceeds from units issued ....................................        $ 420,093         $  17,500        $  44,769        $    --
Value of units redeemed .......................................             (822)             --               --               --
Transfers between portfolios and between
portfolios and general account ................................          (20,458)           19,759             --
                                                                       ---------         ---------        ---------        --------

Total gross deposits net of
transfers to general account ..................................          398,813            37,259           44,769             --

Deductions:
Policyholder charges ..........................................             --                --               --               --
                                                                       ---------         ---------        ---------        --------


Net deposits from (withdrawals by) policyholders ..............        $ 398,813         $  37,259        $  44,769        $    --
                                                                       =========         =========        =========        ========
</TABLE>

<TABLE>
<CAPTION>

                                                                   ----------------------------------------------------------------
                                                                         JNL/Putnam Growth             JNL/Putnam Value Equity
                                                                   -------------------------------  -------------------------------
                                                                                    Period from                      Period from
                                                                       Three       November 27,*        Three       November 27,*
                                                                    months ended      1998* to       months ended      1998* to
                                                                     March 31,      December 31,      March 31,      December 31,
                                                                        1999            1998             1999            1998
                                                                   --------------- ---------------  --------------- ---------------

<S>                                                                    <C>              <C>              <C>              <C>
Proceeds from units issued .....................................       $ 311,798        $  10,100        $ 261,818        $  19,650
Value of units redeemed ........................................            (120)            --               (381)            --
Transfers between portfolios and between
portfolios and general account .................................           2,210          (10,778)          23,177           (9,815)
                                                                       ---------        ---------        ---------        ---------

Total gross deposits net of
transfers to general account ...................................         313,888             (678)         284,614            9,835

Deductions:
Policyholder charges ...........................................            --               --               --               --
                                                                       ---------        ---------        ---------        ---------


Net deposits from (withdrawals by) policyholders ...............       $ 313,888        $    (678)       $ 284,614        $   9,835
                                                                       =========        =========        =========        =========
</TABLE>
<PAGE>


                           JNLNY Separate Account - I

              Notes to Financial Statements (Unaudited) (continued)


Note 6 -  Reconciliation  of Gross and Net Deposits  into the  Separate  Account
(continued)
- --------------------------------------------------------------------------------


<TABLE>
<CAPTION>

                                                                                     Portfolios
                                                  ----------------------------------------------------------------------------------


                                                   PPM/America               PPM/America                      PPM/America
                                                     Balanced              High Yield Bond                    Money Market
                                                  ---------------   -------------------------------  -------------------------------
                                                                                     Period from                      Period from
                                                      Three             Three       November 27,*        Three       November 27,*
                                                   months ended      months ended      1998* to       months ended      1998* to
                                                    March 31,         March 31,      December 31,      March 31,      December 31,
                                                       1999              1999            1998             1999            1998
                                                  ---------------   --------------- ---------------  --------------- ---------------

<S>                                                   <C>             <C>              <C>             <C>              <C>
Proceeds from units issued .......................    $ 241,869       $ 225,599        $  10,050       $ 208,159        $   2,000
Value of units redeemed ..........................         --              (267)            --            (1,034)            --
Transfers between portfolios and between
portfolios and general account ...................           21           1,170               77          (1,975)            --
                                                      ---------       ---------        ---------       ---------        ---------

Total gross deposits net of
transfers to general account .....................      241,890         226,502           10,127         205,150            2,000

Deductions:
Policyholder charges .............................         --              --               --              --               --
                                                      ---------       ---------        ---------       ---------        ---------


Net deposits from (withdrawals by) policyholders .    $ 241,890       $ 226,502        $  10,127       $ 205,150        $   2,000
                                                      =========       =========        =========       =========        =========

</TABLE>

- --------------------------------------------
*Commencement of operations



<PAGE>

<TABLE>
<CAPTION>

                                                                  ------------------------------------------------------------------
                                                                                                                        T. Rowe
                                                                      Salomon                                          Price/JNL
                                                                   Brothers/JNL          Salomon Brothers/JNL         Established

                                                                    Global Bond     U.S. Government & Quality Bond       Growth
                                                                  ----------------  -------------------------------  ---------------
                                                                                                     Period from
                                                                       Three            Three       November 27,*        Three
                                                                   months ended      months ended      1998* to       months ended
                                                                     March 31,        March 31,      December 31,      March 31,
                                                                       1999              1999            1998             1999
                                                                  ----------------  --------------- ---------------  ---------------

<S>                                                                     <C>              <C>              <C>             <C>
Proceeds from units issued ......................................       $  27,920        $ 129,735        $  10,050       $ 496,553
Value of units redeemed .........................................            (124)            (322)            --               (11)
Transfers between portfolios and between
portfolios and general account ..................................              67            2,015               51           1,543
                                                                        ---------        ---------        ---------       ---------

Total gross deposits net of
transfers to general account ....................................          27,863          131,428           10,101         498,085

Deductions:
Policyholder charges ............................................            --               --               --              --
                                                                        ---------        ---------        ---------       ---------


Net deposits from (withdrawals by) policyholders ................       $  27,863        $ 131,428        $  10,101       $ 498,085
                                                                        =========        =========        =========       =========
</TABLE>


<TABLE>
<CAPTION>

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


                                                                          T. Rowe Price/JNL                T. Rowe Price/JNL
                                                                            International
                                                                          Equity Investment                  Mid-Cap Growth
                                                                    -------------------------------  -------------------------------
                                                                                     Period from                      Period from
                                                                        Three       November 27,*        Three       November 27,*
                                                                     months ended      1998* to       Months ended      1998* to
                                                                      March 31,      December 31,      March 31,      December 31,
                                                                         1999            1998             1999            1998
                                                                    --------------- ---------------  --------------- ---------------

<S>                                                                    <C>              <C>              <C>              <C>
Proceeds from units issued .....................................       $ 112,194        $   2,525        $ 179,034        $   2,525
Value of units redeemed ........................................            (124)            --                (58)            --
Transfers between portfolios and between
portfolios and general account .................................            --             (2,545)            (152)          (2,615)
                                                                       ---------        ---------        ---------        ---------

Total gross deposits net of
transfers to general account ...................................         112,070              (20)         178,824              (90)

Deductions:
Policyholder charges ...........................................            --               --               --               --
                                                                       ---------        ---------        ---------        ---------


Net deposits from (withdrawals by) policyholders ...............       $ 112,070        $     (20)       $ 178,824        $     (90)
                                                                       =========        =========        =========        =========
</TABLE>
<PAGE>


                           JNLNY Separate Account - I

              Notes to Financial Statements (Unaudited) (continued)


Note 6 -  Reconciliation  of Gross and Net Deposits  into the  Separate  Account
(continued)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                Portfolios
                                                ------------------------------------------------------------------------------------
                                                                                             JNL/S&P
                                                   JNL/S&P       JNL/S&P       JNL/S&P         Very        JNL/S&P       JNL/S&P
                                                Conservative    Moderate     Aggressive     Aggressive      Equity        Equity
                                                  Growth I      Growth I      Growth I       Growth I      Growth I      Growth I
                                                ------------------------------------------ ------------- ------------- -------------

                                                    Three         Three         Three         Three         Three         Three
                                                months ended  months ended  months ended   months ended  months ended  months ended
                                                  March 31,     March 31,     March 31,     March 31,     March 31,     March 31,
                                                    1999          1999          1999           1999          1999          1999
                                                ------------- ------------ --------------- ------------- ------------- -------------

<S>                                                <C>           <C>           <C>           <C>           <C>           <C>
Proceeds from units issued ......................  $             $   --        $             $             $             $
Value of units redeemed .........................      --            --            --            --            --            --
Transfers between portfolios and between
portfolios and general account ..................      --            --            --            --            --            --
                                                   -------       -------       -------       -------       -------       -------

Total gross deposits net of
transfers to general account ....................      --            --            --            --            --            --

Deductions:
Policyholder charges ............................      --            --            --            --            --            --
                                                   -------       -------       -------       -------       -------       -------


Net deposits from (withdrawals by) policyholders   $   --        $   --        $   --        $   --        $   --        $   --
                                                   =======       =======       =======       =======       =======       =======

</TABLE>

<PAGE>


                           JNLNY Separate Account - I





                                    [GRAPHIC]














                              Financial Statements



                                December 31, 1998


<PAGE>

                        REPORT OF INDEPENDENT ACCOUNTANTS



To Jackson National Life Insurance Company of New York and
      Contract Owners of JNLNY Separate Account - I


In our opinion, the accompanying statement of assets and liabilities,  including
the schedule of  investments,  and the related  statements of operations  and of
changes in net assets present fairly,  in all material  respects,  the financial
position  of each of the  fourteen  portfolios  comprising  the  JNLNY  Separate
Account - I at December 31, 1998,  the results of each of their  operations  and
the changes in each of their net assets for the period indicated,  in conformity
with generally accepted accounting  principles.  These financial  statements are
the  responsibility  of Jackson  National Life  Insurance  Company of New York's
management;  our  responsibility  is to express  an  opinion on these  financial
statements  based on our  audits.  We  conducted  our audits of these  financial
statements  in accordance  with  generally  accepted  auditing  standards  which
require that we plan and perform the audit to obtain reasonable  assurance about
whether the financial  statements  are free of material  misstatement.  An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures in the financial  statements,  assessing the  accounting  principles
used and  significant  estimates made by management,  and evaluating the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for the opinion expressed above.


/s/  PricewaterhouseCoopers LLP


February 17, 1999
<PAGE>
                           JNLNY Separate Account - I

                      Statement of Assets and Liabilities
                               December 31, 1998

<TABLE>
<CAPTION>

                                                                                              Portfolios
                                                                  ------------------------------------------------------------------


                                                                         JNL                 JNL               JNL
                                                                  Aggressive             Capital            Global         JNL/Alger
                                                                      Growth              Growth          Equities            Growth
                                                                      ------              ------          --------            ------

<S>                                                                     <C>              <C>               <C>               <C>
Assets:

  Investments in JNL Series Trust,
    at market value
    (See Schedule of Investments) ...........................           $ --             $ 4,514           $29,405           $38,805
  Due from Jackson National Life
    Insurance Company of New York ...........................             --                --                --                --
  Receivable for investments sold ...........................             --                --                   1                 1
                                                                        ---------        -------           -------           -------
      Total Assets ..........................................             --               4,514            29,406            38,806


Liabilities:

  Payable for investments purchased .........................             --                --                --                --
  Due to Jackson National Life
    Insurance Company of New York ...........................             --                --                   1                 1
                                                                        ---------        -------           -------           -------
      Total Liabilities .....................................             --                --                   1                 1
                                                                        ---------        -------           -------           -------


Net Assets ..................................................           $ --             $ 4,514           $29,405           $38,805
                                                                        =========        =======           =======           =======

Total Net Assets Represented by:
  Number of units outstanding ...............................             --                 398             2,772             3,613
  Unit value (net assets divided by
                                                                        =========        =======           =======           =======
    units outstanding) ......................................           $   10.00        $ 11.34           $ 10.61           $ 10.74
                                                                        =========        =======           =======           =======
</TABLE>

<TABLE>
<CAPTION>
                                                                                              Portfolios
                                                                  ------------------------------------------------------------------


                                                                                                                                 PPM
                                                                                       JNL/Putnam                PPM     America/JNL
                                                                        JNL/Putnam          Value         America/JNL     High Yield
                                                                            Growth         Equity            Balanced           Bond
                                                                            ------         ------            --------           ----

<S>                                                                      <C>              <C>               <C>              <C>
Assets:

  Investments in JNL Series Trust,
    at market value
    (See Schedule of Investments) ............................           $ --             $ 9,890           $ --             $10,157
  Due from Jackson National Life
    Insurance Company of New York ............................             --                --               --                --
  Receivable for investments sold ............................             --                --               --                --
                                                                         ---------        -------           ---------        -------
      Total Assets ...........................................             --               9,890             --              10,157


Liabilities:

  Payable for investments purchased ..........................             --                --               --                --
  Due to Jackson National Life
    Insurance Company of New York ............................             --                --               --                --
                                                                         ---------        -------           ---------        -------
      Total Liabilities ......................................             --                --               --                --
                                                                         ---------        -------           ---------        -------


Net Assets ...................................................           $ --             $ 9,890           $ --             $10,157
                                                                         =========        =======           =========        =======

Total Net Assets Represented by:
  Number of units outstanding ................................             --                 991             --               1,014
                                                                         =========        =======           =========        =======
  Unit value (net assets divided by
    units outstanding) .......................................           $   10.85        $  9.98           $   10.00        $ 10.02
                                                                         =========        =======           =========        =======
</TABLE>

               See accompanying notes to the financial statements.

<PAGE>
<TABLE>
<CAPTION>

                                                                                              Portfolios
                                                                  ------------------------------------------------------------------

                                                                             PPM                              Salomon        T. Rowe
                                                                     America/JNL             Salomon     Brothers/JNL      Price/JNL
                                                                           Money        Brothers/JNL  U.S. Government    Established
                                                                          Market         Global Bond   & Quality Bond         Growth
                                                                          ------         -----------   --------------         ------

<S>                                                                      <C>               <C>              <C>               <C>
Assets:

  Investments in JNL Series Trust,
    at market value
    (See Schedule of Investments) ............................           $ 2,003           $ --             $10,136           $ --
  Due from Jackson National Life
    Insurance Company of New York ............................              --               --                --               --
  Receivable for investments sold ............................              --               --                --               --
                                                                         -------           ---------        -------           ------
      Total Assets ...........................................             2,003             --              10,136             --


Liabilities:

  Payable for investments purchased ..........................              --               --                --               --
  Due to Jackson National Life
    Insurance Company of New York ............................              --               --                --               --
                                                                         -------           ---------        -------           ------
      Total Liabilities ......................................              --               --                --               --
                                                                         -------           ---------        -------           ------


Net Assets ...................................................           $ 2,003           $ --             $10,136           $ --
                                                                         =======           =========        =======           ======

Total Net Assets Represented by:
  Number of units outstanding ................................               200             --               1,005             --
                                                                         =======           =========        =======           ======
  Unit value (net assets divided by
    units outstanding) .......................................           $ 10.02           $   10.00        $ 10.09           $10.00
                                                                         =======           =========        =======           ======
</TABLE>


                                                               Portfolios
                                                     ---------------------------

                                                          T. Rowe
                                                         Price/JNL       T. Rowe
                                                     International     Price/JNL
                                                            Equity       Mid-Cap
                                                        Investment        Growth
                                                        ----------        ------
Assets:

  Investments in JNL Series Trust,
    at market value
    (See Schedule of Investments) ................         $ --         $   --
  Due from Jackson National Life
    Insurance Company of New York ................           --             --
  Receivable for investments sold ................           --             --
                                                           ---------    --------
      Total Assets ...............................           --             --


Liabilities:

  Payable for investments purchased ..............           --             --
  Due to Jackson National Life
    Insurance Company of New York ................           --             --
                                                           ---------    --------
      Total Liabilities ..........................           --             --
                                                           ---------    --------


Net Assets .......................................         $ --         $   --
                                                           =========    ========

Total Net Assets Represented by:
  Number of units outstanding ....................           --             --
                                                           =========    ========
  Unit value (net assets divided by
    units outstanding) ...........................         $   10.15    $  10.95
                                                           =========    ========

              See accompanying notes to the financial statements.
<PAGE>
                           JNLNY Separate Account - I

 Statement of Operations For the period from November 27, 1998 (commencement of
                        operations to December 31, 1998)

<TABLE>
<CAPTION>

                                                                                            Portfolios
                                                               ---------------------------------------------------------------------



                                                                       JNL             JNL          JNL
                                                                Aggressive         Capital        Global     JNL/Alger   JNL/Putnam
                                                                    Growth          Growth      Equities        Growth       Growth
                                                                ----------         -------      --------     ----------  -----------

<S>                                                               <C>              <C>           <C>           <C>           <C>
Net realized gain from sales
  of investments:

  Proceeds from sales .................................           $     --         $     2       $    22       $    16       $10,788
  Cost of investments sold ............................                 --               2            22            15        10,100
                                                                  --------         -------       -------       -------       -------
  Net realized gain from sales
    of investments ....................................                 --            --            --               1           688


Change in net unrealized gain on
  investments:

  Unrealized gain beginning of period .................                 --            --            --            --            --
  Unrealized gain end of period .......................                 --             424         1,305         1,561          --
  Change in net unrealized gain on
                                                                  --------         -------       -------       -------       -------
    investments .......................................                 --             424         1,305         1,561          --
                                                                  --------         -------       -------       -------       -------


Net gain on investments ...............................                 --             424         1,305         1,562           688


Expenses:

  Administrative charge ...............................                 --            --               2             2             1
  Mortality and expense charge ........................                 --               2            20            14             9
                                                                  --------         -------       -------       -------       -------

      Total expenses ..................................                 --               2            22            16            10
                                                                  --------         -------       -------       -------       -------

Increase in net assets
  resulting from operations ...........................           $     --         $   422       $ 1,283       $ 1,546       $   678
                                                                  ========         =======       =======       =======       =======
</TABLE>
<TABLE>
<CAPTION>


                                                                                            Portfolios
                                                                --------------------------------------------------------------------

                                                                                                     PPM           PPM
                                                                JNL/Putnam             PPM   America/JNL   America/JNL       Salomon
                                                                     Value     America/JNL    High Yield         Money  Brothers/JNL
                                                                    Equity        Balanced          Bond        Market   Global Bond
                                                                    ------        --------          ----        ------   -----------

<S>                                                               <C>           <C>                <C>         <C>         <C>
Net realized gain from sales
  of investments:

  Proceeds from sales ......................................      $    9,911    $     --           $   9       $     1     $      --
  Cost of investments sold .................................           9,890          --               9             1            --
                                                                    --------    ---------          -----        ------   -----------
  Net realized gain from sales
    of investments .........................................              21           --             --            --            --


Change in net unrealized gain on
  investments:

  Unrealized gain beginning of period ......................              --           --             --            --            --
  Unrealized gain end of period ............................              53           --             39             4            --
                                                                    --------    ---------          -----        ------   -----------
  Change in net unrealized gain on
    investments ............................................              53           --             39             4            --
                                                                    --------    ---------          -----        ------   -----------


Net gain on investments ....................................              74           --             39             4            --


Expenses:

  Administrative charge ....................................               2           --              1            --            --
  Mortality and expense charge .............................              17           --              8             1            --
                                                                    --------    ---------          -----        ------   -----------

      Total expenses .......................................              19           --              9             1            --
                                                                    --------    ---------          -----        ------   -----------

Increase in net assets
  resulting from operations ................................        $     55    $      --          $  30        $    3   $        --
                                                                    ========    =========          =====        ======   ===========
</TABLE>

              See accompanying notes to the financial statements.
<PAGE>
<TABLE>
<CAPTION>

                                                                                         Portfolios
                                                          --------------------------------------------------------------------------
                                                                                                            T. Rowe
                                                                  Salomon              T. Rowe            Price/JNL          T. Rowe
                                                             Brothers/JNL            Price/JNL        International        Price/JNL
                                                          U.S. Government          Established               Equity          Mid-Cap
                                                           & Quality Bond               Growth           Investment           Growth
                                                           --------------               ------           ----------           ------

<S>                                                                <C>              <C>                      <C>              <C>
Net realized gain from sales
  of investments:

  Proceeds from sales ..................................           $    9           $         --             $2,547           $2,617
  Cost of investments sold .............................                9                     --              2,525            2,525
                                                                   ------           ------------             ------           ------
  Net realized gain from sales
    of investments .....................................               --                     --                 22               92


Change in net unrealized gain on
  investments:

  Unrealized gain beginning of period ..................               --                     --                 --               --
  Unrealized gain end of period ........................               44                     --                 --               --
                                                                   ------           ------------             ------           ------
  Change in net unrealized gain on
    investments ........................................               44                     --                 --               --
                                                                   ------           ------------             ------           ------


Net gain on investments ................................               44                     --                 22               92


Expenses:

  Administrative charge ................................                1                     --                 --               --
  Mortality and expense charge .........................                8                     --                  2                2
                                                                   ------           ------------             ------           ------

      Total expenses ...................................                9                     --                  2                2
                                                                   ------           ------------             ------           ------

Increase in net assets
  resulting from operations ............................           $   35           $         --             $   20           $   90
                                                                   ======           ============             ======           ======
</TABLE>

                 See accompanying notes to financial statements.
<PAGE>
                           JNLNY Separate Account - I

    Statement of Changes in Net Assets For the period from November 27, 1998
               (commencement of operations) to December 31, 1998

<TABLE>
<CAPTION>


                                                                                             Portfolios
                                                            ------------------------------------------------------------------------


                                                                   JNL             JNL           JNL
                                                            Aggressive         Capital         Global       JNL/Alger     JNL/Putnam
                                                                Growth          Growth       Equities          Growth         Growth
                                                            ----------         -------       --------       ---------     ----------
<S>                                                       <C>                <C>              <C>            <C>          <C>
Operations:

  Net realized gain from sales of investments ........    $        --        $     --         $   --         $    1       $    688
  Change in net unrealized gain on investments ........            --             424          1,305          1,561             --
  Administrative charge ...............................            --              --             (2)            (2)            (1)
  Mortality and expense charge ........................            --              (2)           (20)           (14)            (9)
                                                           -----------        --------       --------       --------       ---------

Increase in net assets resulting
  from operations .....................................            --             422          1,283          1,546            678


Net deposits into (withdrawals from)
  Separate Account (Note 6) ...........................            --           4,092         28,122         37,259           (678)
                                                           -----------        --------       --------       --------       ---------

  Increase in net assets ..............................            --           4,514         29,405         38,805             --


Net Assets:

  Beginning of period .................................            --              --             --             --             --
                                                           -----------        --------       --------       --------       ---------

  End of period .......................................     $      --        $  4,514       $ 29,405       $ 38,805       $     --
                                                           ===========        ========       ========       ========       =========

</TABLE>

<TABLE>
<CAPTION>

                                                                                            Portfolios
                                                            ------------------------------------------------------------------------

                                                                                                 PPM           PPM
                                                                                 PPM     America/JNL   America/JNL           Salomon
                                                          JNL/Putnam     America/JNL      High Yield         Money      Brothers/JNL
                                                        Value Equity        Balanced            Bond        Market       Global Bond
                                                        ------------     -----------     -----------   -----------      ------------
<S>                                                        <C>           <C>               <C>             <C>           <C>
Operations:

  Net realized gain from sales of investments ........     $     21      $        --       $     --        $   --        $      --
  Change in net unrealized gain on investments .......           53               --             39             4               --
  Administrative charge ..............................           (2)              --             (1)           --               --
  Mortality and expense charge .......................          (17)              --             (8)           (1)              --
                                                           --------      -----------      ---------      --------      -----------

Increase in net assets resulting
  from operations ....................................           55               --             30             3               --


Net deposits into (withdrawals from)
  Separate Account (Note 6) ..........................        9,835               --         10,127         2,000               --
                                                           --------      -----------      ---------      --------      -----------

  Increase in net assets .............................        9,890               --         10,157         2,003               --


Net Assets:

  Beginning of period ................................          --                --             --            --               --
                                                           --------      -----------      ---------      --------      -----------

  End of period ......................................     $  9,890      $        --      $  10,157      $  2,003      $        --
                                                           ========      ===========      =========      ========      ===========

</TABLE>


              See accompanying notes to the financial statements.
<PAGE>

<TABLE>
<CAPTION>

                                                                                              Portfolios
                                                                --------------------------------------------------------------------
                                                                                                            T. Rowe
                                                                        Salomon            t. Rowe        Price/JNL          T. Rowe
                                                                   Brothers/JNL          Price/JNL    International        Price/JNL
                                                                U.S. Government        Established           Equity          Mid-Cap
                                                                 & Quality Bond             Growth       Investment           Growth
                                                                ---------------        -----------    -------------        ---------
<S>                                                                    <C>             <C>                 <C>             <C>
Operations:

  Net realized gain from sales of investments ..................       $     --        $        --         $     22        $     92
  Change in net unrealized gain on investments .................             44                 --               --              --
  Administrative charge ........................................             (1)                --               --              --
  Mortality and expense charge .................................             (8)                --               (2)             (2)
                                                                       --------        -----------         --------          -------

Increase in net assets resulting
  from operations ..............................................             35                 --               20              90


Net deposits into (withdrawals from)
  Separate Account (Note 6) ....................................         10,101                 --              (20)            (90)
                                                                       --------        -----------         --------          -------

  Increase in net assets .......................................         10,136                 --               --              --


Net Assets:

  Beginning of period ..........................................             --                 --               --              --
                                                                       --------        -----------         --------          -------

  End of period ................................................       $ 10,136        $        --         $     --          $   --
                                                                       ========        ===========         ========          =======
</TABLE>

              See accompanying notes to the financial statements.
<PAGE>

                           JNLNY Separate Account - I

                             Schedule of Investments
                                December 31, 1998


<TABLE>
<CAPTION>

                                                                           Number                             Market
JNL Series Trust                                                          of Shares            Cost            Value
                                                                       ----------------   -------------   ---------------


<S>                                                                          <C>            <C>                <C>
JNL Aggressive Growth.............................................           $     --       $      --          $    --

JNL Capital Growth................................................                218           4,090            4,514

JNL Global Equities...............................................              1,330          28,100           29,405

JNL/Alger Growth..................................................              2,048          37,244           38,805

JNL/Putnam Growth.................................................                 --              --               --

JNL/Putnam Value Equity...........................................                542           9,837            9,890

PPM America/JNL Balanced..........................................                 --              --               --

PPM America/JNL High Yield Bond...................................                933          10,118           10,157

PPM America/JNL Money Market......................................              2,003           1,999            2,003

Salomon Brothers/JNL Global Bond..................................                 --              --               --

Salomon Brothers/JNL U.S. Government & Quality Bond...............                909          10,092           10,136

T. Rowe Price/JNL Established Growth..............................                 --              --               --

T. Rowe Price/JNL International Equity Investment.................                 --              --               --

T. Rowe Price/JNL Mid-Cap Growth..................................                 --              --               --
</TABLE>



              See accompanying notes to the financial statements.
<PAGE>
                           JNLNY Separate Account - I

                          Notes to Financial Statements


Note 1 - Organization

         Jackson   National  Life  Insurance   Company  of  New  York  ("JNLNY")
         established  JNLNY  Separate  Account - I (the  "Separate  Account") on
         September  12,  1997.  The Separate  Account  commenced  operations  on
         November 27, 1998, and is registered  under the Investment  Company Act
         of 1940 as a unit investment  trust.  The Separate Account receives and
         invests net premiums for individual  flexible  premium variable annuity
         contracts  issued by JNLNY. The contracts can be purchased on a non-tax
         qualified  basis or in  connection  with certain plans  qualifying  for
         favorable federal income tax treatment.  The Separate Account currently
         consists of fourteen Portfolios, each of which invests in the following
         series of the JNL Series Trust:

                  JNL  Aggressive  Growth  Series
                  JNL Capital  Growth Series
                  JNL Global  Equities  Series
                  JNL/Alger  Growth Series
                  JNL/Putnam Growth Series
                  JNL/Putnam  Value Equity Series
                  PPM America/JNL Balanced  Series
                  PPM  America/JNL  High Yield Bond  Series
                  PPM America/JNL  Money Market Series
                  Salomon  Brothers/JNL  Global Bond Series
                  Salomon Brothers/JNL U.S. Government & Quality Bond Series
                  T. Rowe Price/JNL Established Growth Series
                  T. Rowe Price/JNL International Equity Investment Series
                  T. Rowe Price/JNL Mid-Cap Growth Series

         Jackson National Financial Services,  LLC, a wholly-owned subsidiary of
         JNL, serves as investment  adviser for all the series of the JNL Series
         Trust.

Note 2 - Significant Accounting Policies

         The following is a summary of significant  accounting policies followed
         by the Separate Account in the preparation of its financial statements.
         The policies  are in  conformity  with  generally  accepted  accounting
         principles.

         The  preparation of financial  statements in conformity  with generally
         accepted  accounting  principles  requires management to make estimates
         and  assumptions  that  affect  the  reported  amounts  of  assets  and
         liabilities and disclosure of contingent  assets and liabilities 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.
<PAGE>
                           JNLNY Separate Account - I

                    Notes to Financial Statements (continued)


Note 2 - Significant Accounting Policies (continued)


         Investments

                  The Separate Account's investments in the corresponding series
                  of the JNL Series  Trust are stated at the net asset values of
                  the  respective  series.  The  average  cost method is used in
                  determining  the cost of the shares sold on withdrawals by the
                  Separate Account. Investments in JNL Series Trust are recorded
                  on trade date. The Separate  Account does not record  dividend
                  income as the series follow the  accounting  practice known as
                  consent dividending,  whereby all of its net investment income
                  and  realized  gains are treated as being  distributed  to the
                  Separate Account and are immediately reinvested in the series.

         Federal Income Taxes

                  The  operations  of the  Separate  Account are included in the
                  federal income tax return of JNLNY,  which is taxed as a "life
                  insurance  company"  under  the  provisions  of  the  Internal
                  Revenue Code.  Under current law, no federal  income taxes are
                  payable with respect to the Separate  Account.  Therefore,  no
                  federal income tax has been provided.

Note 3 - Policy Charges

         Charges are deducted from the Separate  Account to compensate JNLNY for
         providing   the  insurance   benefits  set  forth  in  the   contracts,
         administering the contracts,  distributing the contracts,  and assuming
         certain risks in connection with the contract.

         Contract Maintenance Charge

                  An  annual  contract  maintenance  charge  of $30  is  charged
                  against each contract to reimburse JNLNY for expenses incurred
                  in  establishing  and  maintaining  records  relating  to  the
                  contract.  The contract maintenance charge is assessed on each
                  anniversary  of the  contract  date that occurs on or prior to
                  the annuity date.  The charge is deducted by redeeming  units.
                  For  the  period  ended   December   31,  1998,   no  contract
                  maintenance charges were assessed.
<PAGE>
                           JNLNY Separate Account - I

                    Notes to Financial Statements (continued)


Note 3 - Policy Charges (continued)

         Transfer Fee Charge

                  A  transfer  fee  of $25  will  apply  to  transfers  made  by
                  policyholders   between   the   Portfolios   and  between  the
                  Portfolios  and the general  account in excess of 15 transfers
                  in a  contract  year.  JNLNY  may waive  the  transfer  fee in
                  connection with pre-authorized automatic transfer programs, or
                  in those states where a lesser fee is required

                  This fee will be deducted from contract values which remain in
                  the  portfolio(s)  from which the transfers were made. If such
                  remaining  contract value is  insufficient to pay the transfer
                  fee, then the fee will be deducted from  transferred  contract
                  values.  For the period ended  December 31, 1998,  no transfer
                  fees were assessed.

         Surrender or Contingent Deferred Sales Charge

                  During  the first  seven  contract  years,  certain  contracts
                  include a provision for a charge upon the surrender or partial
                  surrender  of the  contract.  The  amount  assessed  under the
                  contract terms, if any,  depends upon the cost associated with
                  distributing the particular contracts.  The amount, if any, is
                  determined based on a number of factors,  including the amount
                  withdrawn,  the contract year of surrender,  or the number and
                  amount  of  withdrawals  in a  calendar  year.  The  surrender
                  charges are assessed by JNLNY and  withheld  from the proceeds
                  of the withdrawals. For the period ended December 31, 1998, no
                  surrender charges were assessed.

         Insurance Charges

                  JNLNY  deducts a daily  charge from the assets of the Separate
                  Account  equivalent  to  an  annual  rate  of  1.25%  for  the
                  assumption of mortality and expense risks.  The mortality risk
                  assumed  by JNLNY is that the  insured  may  receive  benefits
                  greater  than those  anticipated  by JNLNY.  The expense  risk
                  assumed  by  JNLNY  is that the  costs  of  administering  the
                  contracts  of the  Separate  Account  will  exceed  the amount
                  received  from  the  Administration  Charge  and the  Contract
                  Maintenance Charge.
<PAGE>
                           JNLNY Separate Account - I

                    Notes to Financial Statements (continued)


Note 3 - Policy Charges (continued)


         Insurance Charges (continued)

                  JNLNY deducts a daily charge for administrative  expenses from
                  the net assets of the Separate Account equivalent to an annual
                  rate of  0.15%.  The  administration  charge  is  designed  to
                  reimburse  JNLNY for  administrative  expenses  related to the
                  Separate   Account  and  the  issuance  and   maintenance   of
                  contracts.

Note 4 - Purchases and Sales of Investments

         For the period ended  December 31, 1998,  purchases  and proceeds  from
         sales of investments in the JNL Series Trust are as follows:

<TABLE>
<CAPTION>

                                                                                                     Proceeds
         JNL Series Trust                                                           Purchases       from Sales
         ----------------                                                        ----------------  ---------------


<S>                                                                                  <C>            <C>
         JNL Aggressive Growth..................................................     $       --     $         --

         JNL Capital Growth.....................................................          4,092                2

         JNL Global Equities....................................................         28,122               22

         JNL/Alger Growth.......................................................         37,259               16

         JNL/Putnam Growth......................................................         10,100           10,788

         JNL/Putnam Value Equity................................................         19,727            9,911

         PPM America/JNL Balanced...............................................             --               --

         PPM America/JNL High Yield Bond........................................         10,127                9

         PPM America/JNL Money Market...........................................          2,000                1

         Salomon Brothers/JNL Global Bond.......................................             --               --

         Salomon Brothers/JNL U.S. Government & Quality Bond....................         10,101                9

         T. Rowe Price/JNL Established Growth...................................             --               --

         T. Rowe Price/JNL International Equity Investment......................          2,525            2,547

         T. Rowe Price/JNL Mid-Cap Growth.......................................          2,525            2,617
</TABLE>
<PAGE>
                           JNLNY Separate Account - I

                    Notes to Financial Statements (continued)


Note 5 -  Accumulation of Unit Activity

     The  following is a  reconciliation  of unit  activity for the period ended
December 31, 1998:
<TABLE>
<CAPTION>

                                                        Units                                                   Units
                                                     Outstanding           Units              Units          Outstanding
Portfolio:                                           at 11/27/98*          Issued            Redeemed        at 12/31/98
                                                   -----------------  -----------------  ----------------- -----------------


<S>                                                 <C>                  <C>                <C>                <C>
JNL Aggressive Growth............................         --                   --                 --                --

JNL Capital Growth...............................         --                  398                 --               398

JNL Global Growth................................         --                2,772                 --             2,772

JNL/Alger Growth.................................         --                3,613                 --             3,613

JNL/Putnam Growth................................         --                1,010             (1,010)               --

JNL/Putnam Value Equity..........................         --                1,985               (994)              991

PPM America/JNL Balanced.........................         --                   --                 --                --

PPM America/JNL High Yield Bond..................         --                1,014                 --             1,014

PPM America/JNL Money Market.....................         --                  200                 --               200

Salomon Brothers/JNL Global Bond.................         --                   --                 --                --

Salomon Brothers/JNL U.S. Government & Quality
Bond.............................................         --                1,005                 --             1,005

T. Rowe Price/JNL Established Growth.............         --                   --                 --                --

T. Rowe Price/JNL International Equity Investment         --                  253               (253)               --

T. Rowe Price/JNL Mid-Cap Growth.................         --                  253               (253)               --
</TABLE>

- --------------------------------------------------
*Commencement of operations of JNLNY Separate Account - I
<PAGE>
                           JNLNY Separate Account - I

                    Notes to Financial Statements (continued)


Note 6 - Reconciliation of Gross and Net Deposits into the Separate Account

         Deposits into the Separate  Account  purchase  shares of the JNL Series
         Trust. Net deposits  represent the amounts  available for investment in
         such shares  after the  deduction of  applicable  policy  charges.  The
         following  is a  summary  of net  deposits  made for the  period  ended
         December 31, 1998.

<TABLE>
<CAPTION>

                                                                                 Portfolios
                                              ----------------------------------------------------------------------------------


                                                JNL Aggressive        JNL Capital           JNL Global           JNL/Alger
                                                    Growth               Growth              Equities              Growth
                                              -------------------  -------------------  -------------------  -------------------

                                                 Period from          Period from          Period from          Period from
                                              November 27, 1998*   November 27, 1998*   November 27, 1998*   November 27, 1998*
                                                      to                   to                   to                   to
                                              December 31, 1998    December 31, 1998    December 31, 1998    December 31, 1998
                                              -------------------  -------------------  -------------------  -------------------

<S>                                              <C>                <C>                 <C>                  <C>
Proceeds from units issued....................   $      --          $    2,000          $    24,100          $    17,500
Value of units redeemed.......................          --                  --                   --                   --
Transfers between portfolios and between
   portfolios and general account.............          --               2,092                4,022               19,759
                                              -------------------  -------------------  -------------------  -------------------

Total gross deposits net of
   transfers to general account...............          --               4,092               28,122               37,259

Deductions:
Policyholder charges..........................          --                  --                   --                   --
                                              -------------------  -------------------  -------------------  -------------------


Net deposits from (withdrawals by)
policyholders.................................   $      --         $     4,092          $    28,122          $    37,259
                                              ===================  ===================  ===================  ===================
</TABLE>


- --------------------------------------------
*Commencement of operations



<PAGE>
<TABLE>
<CAPTION>

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


                                                      JNL/Putnam           JNL/Putnam         PPM America/JNL      PPM America/JNL
                                                        Growth            Value Equity           Balanced          High Yield Bond
                                                  -------------------   ------------------   ------------------   ------------------

                                                     Period from           Period from          Period from          Period from
                                                  November 27, 1998*      November 27,         November 27,         November 27,
                                                                              1998*                1998*                1998*
                                                          to                   to                   to                   to
                                                  December 31, 1998     December 31, 1998    December 31, 1998    December 31, 1998
                                                  -------------------   ------------------   ------------------   ------------------

<S>                                                      <C>                  <C>                  <C>                     <C>
Proceeds from units issued .......................       $ 10,100             $ 19,650             $       --              $ 10,050
Value of units redeemed ..........................             --                   --                     --                    --
Transfers between portfolios and between
  portfolios and general account .................        (10,778)              (9,815)                    --                    77
                                                         --------             --------             ----------              --------

Total gross deposits net of
  transfers to general account ...................           (678)               9,835                     --                10,127

Deductions:
Policyholder charges .............................             --                   --                     --                   --
                                                         --------             --------             ----------              --------


Net deposits from (withdrawals by) policyholders .       $   (678)            $  9,835             $       --              $ 10,127
                                                         ========             ========             ==========              ========

</TABLE>
                                         ---------------------------------------

                                           PPM America/            Salomon
                                                JNL             Brothers/JNL
                                           Money Market          Global Bond
                                         ------------------   ------------------

                                            Period from          Period from
                                           November 27,         November 27,
                                               1998*                1998*
                                                to                   to
                                         December 31, 1998    December 31, 1998
                                         ------------------   ------------------


Proceeds from units issued .....................   $2,000       $      --
Value of units redeemed ........................       --              --
Transfers between portfolios and between
  portfolios and general account ...............       --              --
                                                   ------      ----------

Total gross deposits net of
  transfers to general account .................    2,000              --

Deductions:
Policyholder charges ...........................       --              --
                                                   ------      ----------


Net deposits from (withdrawals by) policyholders   $2,000      $       --
                                                   ======      ==========
<PAGE>
                           JNLNY Separate Account - I

                    Notes to Financial Statements (continued)


Note 6 -  Reconciliation  of Gross and Net Deposits  into the  Separate  Account
(continued)

<TABLE>
<CAPTION>


                                                                                 Portfolios
                                               ----------------------------------------------------------------------------------

                                                    Salomon                             T. Rowe Price/JNL
                                               Brothers/JNL U.S.                           International
                                                  Government &      T. Rowe Price/JNL          Equity         T. Rowe Price/JNL
                                                  Quality Bond      Established Growth       Investment         Mid-Cap Growth
                                               -------------------  -------------------  -------------------  -------------------

                                                  Period from          Period from          Period from          Period from
                                               November 27, 1998*   November 27, 1998*   November 27, 1998*   November 27, 1998*
                                                       to                   to                   to                   to
                                               December 31, 1998    December 31, 1998    December 31, 1998    December 31, 1998
                                               -------------------  -------------------  -------------------  -------------------

<S>                                                  <C>             <C>                    <C>                 <C>
Proceeds from units issued ......................    $10,050         $    --                $     2,525         $  2,525
Value of units redeemed .........................       --                --                         --               --
Transfers between portfolios and between
portfolios and general account ..................         51              --                     (2,545)          (2,615)
                                                     -------        --------                -----------         --------

Total gross deposits net of
transfers to general account ....................     10,101              --                        (20)             (90)

Deductions:
Policyholder charges ............................       --                --                         --               --
                                                     -------        --------                -----------         --------


Net deposits from (withdrawals by) policyholders     $10,101        $     --                $       (20)        $    (90)
                                                     =======        ========                ===========         ========
</TABLE>
- --------------------------------------------
*Commencement of operations
<PAGE>

                         Jackson National Life Insurance
                              Company of New York





                                    [GRAPHIC]














                              Financial Statements



                                December 31, 1998


<PAGE>
                      REPORT OF INDEPENDENT ACCOUNTANTS



To the Board of Directors and Stockholder of
  Jackson National Life Insurance Company of New York


In our opinion,  the accompanying balance sheet and the related income statement
and statements of stockholder's  equity and of cash flows present fairly, in all
material  respects,  the financial  position of Jackson  National Life Insurance
Company  of New York (the  "Company")  (a  wholly-owned  subsidiary  of  Jackson
National Life Insurance  Company) at December 31, 1998 and 1997, and the results
of its  operations  and its cash flows for the years ended December 31, 1998 and
December 31, 1997 and for the period May 22, 1996  (commencement  of operations)
through  December 31, 1996, in conformity  with  generally  accepted  accounting
principles.  These financial  statements are the responsibility of the Company's
management;  our  responsibility  is to express  an  opinion on these  financial
statements  based on our audits.  We conducted our audits of these statements in
accordance with generally accepted auditing standards which require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements,  assessing the accounting  principles used and significant estimates
made by management, and evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for the opinion  expressed
above.



/s/ PricewaterhouseCoopers LLP



February 19, 1999
<PAGE>
               Jackson National Life Insurance Company of New York
     (a wholly owned subsidiary of Jackson National Life Insurance Company)
                              Financial Statements

Balance Sheet
<TABLE>

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

                                                                                        December 31,
                                                                                1998                 1997
                                                                          -------------------   ------------------
<S>                                                                          <C>                        <C>
Assets

Investments:
  Fixed maturities available for sale (amortized
      cost: 1998, $5,963,201; 1997, $8,242,773)                             $5,977,820                 $8,344,128
  Cash and short-term investments ..............                             1,920,324                     93,886
                                                                            ----------                 ----------

      Total investments ........................                             7,898,144                  8,438,014

  Accrued investment income ....................                                77,935                     68,991
  Deferred acquisition costs ...................                               107,000                       --
  Variable annuity assets ......................                               104,912                       --
  Furniture and equipment ......................                               283,118                     59,643
  State tax recoverable ........................                                67,200                       --
  Federal income tax recoverable ...............                               174,802                      8,393
  Deferred income taxes ........................                               108,674                       --
  Reinsurance recoverable ......................                                 6,702                       --
  Other assets .................................                                   287                       --
                                                                            ----------                 ----------

      Total assets .............................                            $8,828,774                 $8,575,041
                                                                            ==========                 ==========


Liabilities and Stockholder's Equity
     Liabilities
     Policy reserves and liabilities
          Reserves for future policy benefits .....                        $     3,869                $        --
          Deposits on investment contracts ........                            705,839                         --
     Variable annuity liabilities .................                            104,912                         --
     General expenses payable .....................                            100,156                     15,000
     Deferred income taxes ........................                                 --                     35,474
     Payable to parent ............................                             32,158                    108,520
     Other liabilities ............................                             46,631                      4,150
                                                                           -----------                -----------

         Total liabilities ........................                            993,565                    163,144
                                                                           -----------                -----------

       Stockholder's equity
     Capital stock, $1,000 par value; 2,000 shares
         issued and outstanding ...................                          2,000,000                  2,000,000
     Additional paid-in capital ...................                          6,000,000                  6,000,000
     Net unrealized gain on investments, net of
        tax of $5,117 in 1998 and $35,474 in 1997 .                              9,502                     65,881
     Retained earnings (deficit) ..................                           (174,293)                   346,016
                                                                           -----------                -----------

     Total stockholder's equity ...................                          7,835,209                  8,411,897
                                                                           -----------                -----------

         Total liabilities and stockholder's equity                        $ 8,828,774                $ 8,575,041
                                                                           ===========                ===========
</TABLE>

                See accompanying notes to financial statements.
<PAGE>
               Jackson National Life Insurance Company of New York
     (a wholly owned subsidiary of Jackson National Life Insurance Company)
                              Financial Statements

Income Statement
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------


                                                              Year Ended           Year Ended          Period Ended
                                                             December 31,         December 31,         December 31,
                                                                 1998                 1997               1996 (1)
                                                           ------------------   ------------------   ------------------
<S>                                                          <C>                     <C>                   <C>
Revenues
   Premiums and other considerations ......                  $     2,275             $        --           $        --
   Net investment income ..................                      582,397                 469,601               263,890
   Net realized investment gains ..........                       70,414                      --                    --
   Other income ...........................                        7,776                      --                    --
                                                             -----------             -----------           -----------

     Total revenues .......................                      662,862                 469,601               263,890

Benefits and Expenses
   Interest credited on deposit liabilities                       14,059                      --                    --
   Increase in reserves net of reinsurance
        recoverables ......................                          747                      --                    --
   Commissions ............................                       52,601                      --                    --
   General and administrative expenses ....                    1,534,101                 116,215                10,000
   Taxes, licenses and fees ...............                      (31,137)                 51,651                23,102
   Deferral of policy acquisition costs ...                     (110,000)                     --                    --
   Amortization of acquisition costs ......                        3,000                      --                    --
                                                             -----------             -----------           -----------

     Total benefits and expenses ..........                    1,463,371                 167,866                33,102
                                                             -----------             -----------           -----------

     Pretax income (loss) .................                     (800,509)                301,735               230,788

   Income tax expense (benefit) ...........                     (280,200)                105,607                80,900
                                                             -----------             -----------           -----------

      Net income (loss) ...................                  $  (520,309)            $   196,128           $   149,888
                                                             ===========             ===========           ===========

</TABLE>

      (1) Since commencement of operations on May 22, 1996.

                See accompanying notes to financial statements.
<PAGE>
               Jackson National Life Insurance Company of New York
     (a wholly owned subsidiary of Jackson National Life Insurance Company)
                              Financial Statements

Statement of Stockholder's Equity
<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------------------------------------
                                                                              Year Ended           Year Ended         Period Ended
                                                                              December 31,         December 31,        December 31,
                                                                                  1998                 1997                1996 (1)
                                                                              ------------         ------------        ------------

<S>                                                                             <C>                 <C>                 <C>
Common  stock
Beginning of year ......................................................        $ 2,000,000         $ 2,000,000         $      --

   Stock issuance ......................................................               --                  --             2,000,000
                                                                                -----------         -----------         -----------
End of year ............................................................          2,000,000           2,000,000           2,000,000
                                                                                -----------         -----------         -----------

Additional paid-in capital
Beginning of year ......................................................          6,000,000           6,000,000                --
   Capital contributions ...............................................               --                  --             6,000,000
                                                                                -----------         -----------         -----------
End of year ............................................................          6,000,000           6,000,000           6,000,000
                                                                                -----------         -----------         -----------

Accumulated other comprehensive income
Beginning of year ......................................................             65,881              (2,843)               --
   Net unrealized gain (loss) on investments,
     net of tax of $(30,357) in 1998, $37,005 in 1997, and
      $(1,531) in 1996 .................................................            (56,379)             68,724              (2,843)
                                                                                -----------         -----------         -----------
End of year ............................................................              9,502              65,881              (2,843)
                                                                                -----------         -----------         -----------

Retained earnings (deficit)
Beginning of year ......................................................            346,016             149,888                --
   Net income (loss) ...................................................           (520,309)            196,128             149,888
                                                                                -----------         -----------         -----------
End of year ............................................................           (174,293)            346,016             149,888
                                                                                -----------         -----------         -----------

Total stockholder's equity .............................................        $ 7,835,209         $ 8,411,897         $ 8,147,045
                                                                                ===========         ===========         ===========


                                                                               Year Ended           Year Ended         Period Ended
                                                                               December 31,        December 31,        December 31,
                                                                                   1998                1997              1996 (1)
                                                                              ------------         ------------        ------------
Comprehensive Income
Net Income (loss) .......................................................         $(520,309)          $ 196,128           $ 149,888

   Net unrealized gain (loss) on investments,
     net of tax of $(30,357) in 1998, $37,005 in 1997, and
      $(1,531) in 1996 ..................................................           (56,379)             68,724              (2,843)
                                                                                  =========           =========           =========
Comprehensive income (loss) .............................................         $(576,688)          $ 264,852           $ 147,045
                                                                                  =========           =========           =========
</TABLE>

(1) Since commencement of operations on May 22, 1996.

                See accompanying notes to financial statements.
<PAGE>
               Jackson National Life Insurance Company of New York
     (a wholly owned subsidiary of Jackson National Life Insurance Company)
                              Financial Statements

Statement of Cash Flows
<TABLE>
<CAPTION>

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

                                                                              Year Ended           Year Ended           Period Ended
                                                                             December 31,         December 31,          December 31,
                                                                                1998                  1997                  1996 (1)
                                                                             ------------         ------------          ------------
<S>                                                                             <C>                 <C>                 <C>
Cash flows from operating activities:
      Net income (loss) ................................................        $  (520,309)        $   196,128         $   149,888
      Adjustments to reconcile  net income  (loss)
        to net cash provided by (used
        in) operating activities:
             Net realized investment gains .............................            (70,414)               --                  --
             Interest credited on deposit liabilities ..................             14,059                --                  --
             Amortization of discount and premium on
               investments .............................................              2,374               1,155                 128
             Change in:
                 Deferred income taxes .................................           (113,791)               --                  --
                 Accrued investment income .............................             (8,944)            (28,385)            (40,606)
                 Deferred acquisition costs ............................           (107,000)               --                  --
                 Income taxes recoverable ..............................           (166,409)             14,207             (22,600)
                 Other assets and liabilities, net .....................           (242,520)            (69,575)            137,602
                                                                                -----------         -----------         -----------

      Net cash provided by (used in) operating activities ..............         (1,212,954)            113,530             224,412
                                                                                -----------         -----------         -----------

Cash flows from investing activities:
      Sales of:
             Fixed maturities available for sale .......................          7,302,300                --                  --
      Purchases of:
             Fixed maturities available for sale .......................         (4,954,688)         (7,739,134)           (504,922)
                                                                                -----------         -----------         -----------

      Net cash provided by (used in) investing activities ..............          2,347,612          (7,739,134)           (504,922)
                                                                                -----------         -----------         -----------

Cash  flows from financing activities:
      Policyholder's account balances:
             Deposits ..................................................            802,091                --                  --
             Withdrawals ...............................................             (9,811)               --                  --
             Net transfers to separate accounts ........................           (100,500)               --                  --
      Capital stock issued .............................................               --                  --             2,000,000
      Capital contribution from Parent .................................               --                  --             6,000,000
                                                                                -----------         -----------         -----------

     Net cash provided by financing activities .........................            691,780                --             8,000,000
                                                                                -----------         -----------         -----------
     Net increase (decrease) in cash and short-term
       investments .....................................................          1,826,438          (7,625,604)          7,719,490

Cash and short-term investments, beginning of period ...................             93,886           7,719,490                --
                                                                                -----------         -----------         -----------
Cash and short-term investments, end of period .........................        $ 1,920,324         $    93,886         $ 7,719,490
                                                                                ===========         ===========         ===========
</TABLE>

(1) Since commencement of operations on May 22, 1996.

                See accompanying notes to financial statements.
<PAGE>

               Jackson National Life Insurance Company of New York

                          Notes to Financial Statements
                                December 31, 1998

- --------------------------------------------------------------------------------
1.   Nature of Operations

     Jackson  National Life  Insurance  Company of New York,  (the  "Company" or
     "JNL/NY")  is wholly  owned by Jackson  National  Life  Insurance  Company,
     ("JNL" or the "Parent") a wholly owned  subsidiary of Brooke Life Insurance
     Company  ("Brooke  Life") which is ultimately a wholly owned  subsidiary of
     Prudential  Corporation  plc  ("Prudential"),  London,  England.  JNL/NY is
     licensed to sell  individual  annuity  products,  including  immediate  and
     deferred annuities,  guaranteed investment  contracts,  variable annuities,
     and  individual  life  insurance  products  in the  states  of New York and
     Michigan.

     The Company was capitalized with an $8,000,000 capital  contribution on May
     22, 1996 and licensed to transact business in New York effective August 16,
     1996. Product sales commenced in the second quarter of 1998.

2.   Summary of Significant Accounting Policies

     Basis of Presentation
     The accompanying financial statements have been prepared in accordance with
     generally  accepted  accounting  principles  ("GAAP").  Certain  prior year
     amounts   have  been   reclassified   to  conform  with  the  current  year
     presentation.

     The  preparation of the financial  statements in conformity  with generally
     accepted   accounting   principles   requires  the  use  of  estimates  and
     assumptions  that affect the amounts  reported in the financial  statements
     and the accompanying notes. Actual results may differ from those estimates.

     New Accounting Standard
     The  Financial  Accounting  Standards  Board issued  Statement of Financial
     Accounting  Standards No. 130, Reporting  Comprehensive Income ("SFAS 130")
     in June, 1997 effective for fiscal years beginning after December 15, 1997.
     SFAS  130   establishes   standards  for  reporting  and   presentation  of
     comprehensive  income  and  its  components  in a  full  set  of  financial
     statements.  Comprehensive  income  includes  all changes in  stockholder's
     equity (except those arising from  transactions  with  owners/shareholders)
     and includes net income and net  unrealized  gains/(losses)  on securities.
     SFAS 130 requires additional  disclosures in the financial statements,  but
     it has no  impact  on  the  Company's  financial  position  or net  income.
     Realized  investment  gains on  securities  held as of the beginning of the
     year totaling  $70,414 had unrealized  appreciation  of $94,872 at December
     31, 1997. Prior year financial statements have been reclassified to conform
     with the current year presentation.

     Investments
     Cash and short-term  investments which primarily  include cash,  commercial
     paper, and money market instruments are carried at cost, which approximates
     fair value.  These investments have maturities of three months or less, and
     are considered cash equivalents for reporting cash flows.

     Fixed maturities include bonds and  mortgage-backed  securities.  All fixed
     maturities are  considered  available for sale and are carried at aggregate
     market value. The Company has no securities classified as held to maturity.

     Realized  gains and losses on the sale of  investments  are  recognized  in
     income  at the date of sale and are  determined  using  the  specific  cost
     identification  method.  Acquisition  premiums and discounts on investments
     are  amortized  to  investment  income  using call or maturity  dates.  The
     changes  in  unrealized  gains  or  losses  of  investments  classified  as
     available  for sale,  net of tax, are excluded from net income and included
     as a component of comprehensive income in stockholder's equity.
<PAGE>
               Jackson National Life Insurance Company of New York
                          Notes to Financial Statements
                                December 31, 1998

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

  2. Summary of Significant Accounting Policies (continued)

     Deferred Acquisition Costs
     Certain  costs of  acquiring  new  business,  principally  commissions  and
     certain costs associated with policy issue and underwriting which vary with
     and are primarily  related to the  production  of new  business,  have been
     capitalized as deferred  acquisition costs.  Deferred acquisition costs are
     increased by interest  thereon and amortized in  proportion to  anticipated
     premium  revenues  for  traditional  life  policies  and in  proportion  to
     estimated gross profits for annuities. As certain fixed maturity securities
     available for sale are carried at aggregate  market value, an adjustment is
     made to deferred acquisition costs equal to the change in amortization that
     would  have  occurred  if such  securities  had been  sold at their  stated
     aggregate market value and the proceeds  reinvested at current yields.  The
     change in this  adjustment  is included  with the change in market value of
     investments,  net of tax, on fixed maturity  securities  available for sale
     that is credited or charged directly to stockholder's equity.

     Federal Income Taxes
     The Company  provides  deferred  income taxes on the temporary  differences
     between the tax and financial statement basis of assets and liabilities.

     For tax years ending  December  31, 1997 and prior,  JNL/NY filed a federal
     income tax return on a separate  company basis.  For 1998, the Company will
     file a  consolidated  federal  income tax return with JNL and Brooke  Life.
     Income tax expense is calculated on a separate company basis.

     Policy Reserves and Liabilities

     Reserves for future policy benefits:
     For  traditional  life  insurance  contracts,  reserves  for future  policy
     benefits are determined  using the net level premium method and assumptions
     as of the  issue  date as to  mortality,  interest,  policy  lapsation  and
     expenses plus  provisions  for adverse  deviations.  Mortality  assumptions
     range from 59% to 90% of the  1975-1980  Basic Select and  Ultimate  tables
     depending on underwriting classification and policy duration. Interest rate
     assumptions  range from 6.0% to 7.5%.  Lapse and  expense  assumptions  are
     based on the Parent's experience.

     Deposits on investment contracts:
     For  deferred  and  variable   annuity   contracts,   the  reserve  is  the
     policyholder's account value.

     Variable Annuity Assets and Liabilities
     The assets and  liabilities  resulting  from  individual  variable  annuity
     contracts which aggregated $104,912 at December 31, 1998, are segregated in
     a separate  account.  The Company receives fees for assuming  mortality and
     expense  risks and other  administrative  fees  related to the issuance and
     maintenance of the contracts. Such fees are recorded as earned and included
     in other income in the income statement.

     Revenue and Expense Recognition
     Premiums for traditional  life insurance are reported as revenues when due.
     Benefits,  claims and expenses are associated with earned revenues in order
     to recognize  profit over the lives of the contracts.  This  association is
     accomplished  by provisions for future policy benefits and the deferral and
     amortization of acquisition costs.
<PAGE>
               Jackson National Life Insurance Company of New York
                          Notes to Financial Statements
                                December 31, 1998

- --------------------------------------------------------------------------------
2.   Summary of Significant Accounting Policies (continued)

     Deposits on  investment  contracts,  principally  deferred  annuities,  are
     treated as  policyholder  deposits  and  excluded  from  revenue.  Revenues
     consist  primarily of investment  income and charges  assessed  against the
     policyholder's   account  value  for  mortality  charges,   surrenders  and
     administrative  expenses.  Surrender  benefits are treated as repayments of
     the  policyholder   account.   Annuity  benefit  payments  are  treated  as
     reductions to the  policyholder  account.  Death  benefits in excess of the
     policyholder  account are recognized as an expense when incurred.  Expenses
     consist  primarily of the interest  credited to the  policyholder  deposit.
     Underwriting  expenses  are  associated  with  gross  profit  in  order  to
     recognize  profit over the life of the business.  This is  accomplished  by
     deferral and amortization of acquisition costs.

3.   Fair Value of Financial Instruments

     The following  summarizes  the basis used by the Company in estimating  its
     fair value disclosures for financial instruments:

     Cash and Short-Term Investments:
     Carrying value is considered to be a reasonable estimate of fair value.

     Fixed Maturities:
     Fair values are based on quoted market prices.

     Variable Annuity Assets:
     Variable  annuity  assets are carried at the market value of the underlying
     securities.

     Annuity Reserves:
     Fair values for deferred annuities is based on account value less surrender
     charges.  The carrying value and fair value of such annuities  approximated
     $705,839 and $642,314, respectively, at December 31, 1998.

     Variable Annuity Liabilities:
     Fair value of contracts in the accumulation phase is based on account value
     less surrender charges. The fair value approximated $97,875 at December 31,
     1998.


4.   Investments

     Investments   are  comprised  of   fixed-interest   securities,   primarily
     government  bonds. The Company's  investments  resulted  primarily from the
     original  capital  investment  by its  parent  in 1996 as well as  deposits
     related to interest sensitive individual annuity products in 1998, on which
     it has committed to pay a declared rate of interest. The Company's strategy
     of  investing in  fixed-income  securities  aims to ensure  matching of the
     asset yield with the interest sensitive insurance liabilities and to earn a
     stable return on its investments.

     Fixed Maturities
     All of the Company's fixed maturity  investments are direct  obligations of
     the U.S. Government and are therefore, considered to be rated "AAA".
<PAGE>
               Jackson National Life Insurance Company of New York
                          Notes to Financial Statements
                                December 31, 1998

- --------------------------------------------------------------------------------
  4. Investments (continued)

     The amortized cost and estimated market value of fixed maturity investments
     available for sale are as follows:

<TABLE>
<CAPTION>

                                                                   Gross            Gross           Estimated
                                               Amortized        Unrealized        Unrealized         Market
     December 31, 1998                           Cost              Gains            Losses            Value
                                            ----------------  ----------------  ---------------  ----------------

<S>                                          <C>              <C>                <C>              <C>
     U.S. Treasury securities ........       $   5,963,201    $      33,854      $    19,235      $   5,977,820
                                            ----------------  ----------------  ---------------  ----------------
        Total ........................       $   5,963,201    $      33,854     $     19,235      $   5,977,820
                                            ================  ================  ===============  ================
</TABLE>

<TABLE>
<CAPTION>


                                                                   Gross            Gross           Estimated
                                               Amortized        Unrealized        Unrealized         Market
     December 31, 1997                           Cost              Gains            Losses            Value
                                            ----------------  ----------------  ---------------  ----------------

<S>                                          <C>              <C>               <C>               <C>
     U.S. Treasury securities ........       $   1,010,546    $       6,484     $           -     $   1,017,030
     Mortgaged-backed securities .....           7,232,227            94,871                -         7,327,098
                                            ----------------  ----------------  ---------------  ----------------
        Total ........................       $   8,242,773    $      101,355    $           -     $   8,344,128
                                            ================  ================  ===============  ================
</TABLE>

     The  amortized  cost and  estimated  market  value of fixed  maturities  at
     December 31, 1998, by contractual maturity, are shown below.

     Fixed maturities available for sale:
<TABLE>
<CAPTION>

                                                                            Amortized              Estimated
     December 31, 1998                                                         Cost               Market Value
                                                                       ---------------------  ---------------------

<S>                                                                    <C>                     <C>
     Due after 1 year through 5 years .............................      $       5,963,201       $      5,977,820
                                                                       ---------------------  ---------------------
        Total .....................................................      $       5,963,201       $      5,977,820
                                                                       =====================  =====================
</TABLE>

     Discounts and premiums on collateralized mortgage obligations are amortized
     over the estimated  redemption period using the effective  interest method.
     Yields  which  are  used to  calculate  premium/discount  amortization  are
     adjusted  periodically to reflect  payments to date and anticipated  future
     payments.

     Fixed maturities with a carrying value of $1,041,870 and $1,017,030 were on
     deposit  with  the  State  of New  York at  December  31,  1998  and  1997,
     respectively, as required by laws governing insurance company operations.
<PAGE>
               Jackson National Life Insurance Company of New York
                          Notes to Financial Statements
                                December 31, 1998

- --------------------------------------------------------------------------------
5.   Investment Income and Realized Gains and Losses

     All investment  income for 1998,  1997, and 1996 related to interest income
     on fixed  maturity  securities.  Gross  realized  investment  gains in 1998
     totaled $70,414. There were no realized investment losses in 1998.

     No realized gains or losses were recognized in 1997 or 1996.

6.   Reinsurance

     The Company  cedes  reinsurance  to other  insurance  companies in order to
     limit losses from large exposures;  however,  if the reinsurer is unable to
     meet its  obligations,  the originating  issuer of the coverage retains the
     liability.  The  maximum  amount of life  insurance  risk  retained  by the
     Company on any one life is  generally  $100,000.  Amounts not  retained are
     ceded to other companies on a yearly renewable-term or a coinsurance basis.

     Direct premiums for 1998 were $9,961 of which $7,686 was ceded resulting in
net premiums of $2,275.

     Components of the reinsurance recoverable asset are as follows:

                                                                    December 31,
                                                                        1998
                                                               -----------------
Ceded reserves ..........................................                 $3,122
Ceded - other ...........................................                  3,580
                                                                          ======
  Total .................................................                 $6,702
                                                                          ======

7.   Federal Income Taxes

     The components of the provision for federal income taxes are as follows:

<TABLE>
<CAPTION>

                                                                                Year ended December 31,
                                                                    1998                 1997                 1996
                                                               ----------------     ----------------    -----------------

<S>                                                             <C>                 <C>                 <C>
       Current tax expense (benefit) ....................       $     (166,409)     $       105,607     $         80,900
       Deferred tax (benefit) ...........................             (113,791)                   -                    -
                                                               ----------------     ----------------    -----------------

       Provision for income taxes .......................      $     (280,200)      $       105,607     $         80,900
                                                               ================     ================    =================
</TABLE>

     The federal  income tax  provisions  differ from the amounts  determined by
     multiplying  pretax income by the statutory  federal income tax rate of 35%
     for 1998, 1997 and 1996 as follows:

<TABLE>
<CAPTION>

                                                                                Year ended December 31,
                                                                    1998                 1997                 1996
                                                               ----------------     ----------------    -----------------

<S>                                                            <C>                  <C>                 <C>
       Income taxes at statutory rate ...................      $   (280,178)        $     105,607       $       80,776
       Other ............................................               (22)                    -                  124
                                                               ----------------     ----------------    -----------------

       Provision for income taxes .......................      $   (280,200)        $     105,607       $       80,900
                                                               ================     ================    =================

       Effective tax rate ...............................              35.0%                35.0%                35.0%
                                                               ================     ================    =================
</TABLE>
<PAGE>
               Jackson National Life Insurance Company of New York
                          Notes to Financial Statements
                                December 31, 1998

- --------------------------------------------------------------------------------
7.   Federal Income Taxes (continued)

     There were no federal income taxes paid in 1998. In 1997 and 1996,  federal
     income taxes paid were $91,400 and $103,500, respectively.

     The tax  effects of  significant  temporary  differences  that give rise to
     deferred tax assets and liabilities are as follows:

<TABLE>
<CAPTION>
                                                                                           December 31,
                                                                                     1998                1997
                                                                                ----------------    ----------------
<S>                                                                                <C>              <C>
       Gross deferred tax asset
       Net operating loss carryforward ..................................          $  152,291       $           -
                                                                                ----------------    ----------------
       Total deferred tax asset                                                       152,291                   -
                                                                                ----------------    ----------------

       Gross deferred tax liability
       Deferred acquisition costs .......................................             (38,500)                  -
       Net unrealized gains on available for sale securities ............              (5,117)           (35,474)
                                                                                ----------------    ----------------
       Total deferred tax liability .....................................             (43,617)           (35,474)
                                                                                ----------------    ----------------

       Net deferred tax asset (liability) ...............................        $    108,674       $    (35,474)
                                                                                ================    ================
</TABLE>

     The net operating loss carryforward expires in 2013. No valuation allowance
     is recorded for the net operating loss carryforward as the Company believes
     recovery is more likely than not.

8.   Contingencies

     The Company is involved in no litigation that would have a material adverse
     affect on the Company's financial condition or results of operations.

9.   Stockholder's Equity

     The  declaration of dividends which can be paid by the Company is regulated
     by the State of New York  Insurance  Law. The Company must file a notice of
     its  intention  to  declare a  dividend  and the  amount  thereof  with the
     superintendent  at least  thirty days in advance of any  proposed  dividend
     declaration. No dividends were paid to JNL in 1998, 1997 or 1996.

10.  Lease Obligation

     The Company entered into a cancelable operating lease agreement under which
     it occupies office space.  The rent expense was $108,480 and $18,080 during
     1998 and 1997, respectively.  The future lease obligations relating to this
     lease are as follows:

                                            1999                $   108,480
                                            2000                    108,932
                                            2001                    111,192
                                            2002                    112,096
                                            2003                    116,616
                                        Thereafter                  463,300
                                                               ------------
                                            Total             $   1,020,616
                                                              =============




11.  Related Party Transactions

     The Company's investment portfolio is managed by PPM America, Inc. ("PPM"),
     a  registered   investment   advisor  and  a  wholly  owned  subsidiary  of
     Prudential. The Company paid $7,498 to PPM for investment advisory services
     during 1998.

     The Company has a service  agreement with its parent,  JNL, under which JNL
     provides certain administrative services. Administrative fees for 1998 were
     $29,758.  There were no product  sales during 1997 or 1996;  therefore,  no
     cost allocation was made.


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission