JNLNY SEPARATE ACCOUNT II
497, 2000-09-01
Previous: VASTERA INC, S-1/A, EX-10.19, 2000-09-01
Next: JNLNY SEPARATE ACCOUNT II, 497, 2000-09-01




PERSPECTIVE ADVISORS
FIXED AND VARIABLE ANNUITY

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

o    Individual, single premium deferred annuity

o    2 guaranteed  accounts  which offer an interest  rate that is guaranteed by
     Jackson National Life Insurance Company of New York (Jackson National NY)
o    Investment  divisions  which  purchase  shares of the  following  series of
     mutual funds:

     JNL Series Trust
         JNL/Alliance Growth Series
         JNL/J.P. Morgan International & Emerging Markets Series
         JNL/Janus Aggressive Growth Series
         JNL/Janus Growth & Income Series
         JNL/PIMCO Total Return Bond Series
         JNL/Putnam Growth Series
         JNL/Putnam International Equity Series
         JNL/Putnam Midcap Growth Series
         JNL/Putnam Value Equity Series
         JNL/S&P Conservative Growth Series II
         JNL/S&P Moderate Growth Series II
         JNL/S&P Aggressive Growth Series II
         JNL/S&P Very Aggressive Growth Series II
         JNL/S&P Equity Growth Series II
         JNL/S&P Equity Aggressive Growth Series II
         Lazard/JNL Mid Cap Value Series
         Lazard/JNL Small Cap Value Series
         PPM America/JNL Money Market Series
         Salomon Brothers/JNL Balanced Series
         Salomon Brothers/JNL Global Bond Series
         Salomon Brothers/JNL High Yield Bond Series
         T. Rowe Price/JNL Mid-Cap Growth Series

Please read this prospectus before you purchase a Perspective Advisors 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  Advisors  Fixed  and  Variable  Annuity
contract,  you can obtain a free copy of the Statement of Additional Information
(SAI) dated September 1, 2000, 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  ADVISORS  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

SEPTEMBER 1, 2000



<PAGE>


"JNL(R)", "Jackson National(R)" and "Jackson National Life(R)" are trademarks of
Jackson National Life Insurance ComPANY.


<PAGE>


TABLE OF CONTENTS


Key Facts ............................................................ 1

Fee Table ............................................................ 3

The Annuity Contract ................................................. 6

The Company .......................................................... 6

The Guaranteed Accounts .............................................. 6

The Separate Account ................................................. 6

Investment Divisions ................................................. 7

Contract Charges ..................................................... 9

Purchase .............................................................10

Transfers ............................................................11

Access to Your Money .................................................11

Income Payments (The Income Phase) ...................................12

Death Benefit ........................................................13

Taxes ................................................................14

Other Information ....................................................15

Table of Contents of the Statement of Additional Information .........17


<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  single   premium   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   divisions.   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 divisions but
                                    you may  not put  your  money  in more  than
                                    eighteen   of   the    investment    options
                                    (including both the guaranteed  accounts and
                                    the investment divisions) 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
                                    1.50% of the  daily  value of the  contracts
                                    invested in the investment divisions. During
                                    the accumulation phase,  Jackson National NY
                                    deducts a $30  annual  contract  maintenance
                                    charge from your contract.

                                    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.

PURCHASE                            You can buy a contract  for $25,000 or more.
                                    You cannot add  subsequent  premiums to your
                                    contract.

ACCESS TO YOUR MONEY                You can  take  money  out of  your  contract
                                    during the accumulation  phase. You may 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  divisions  plus any fees
                                    and  expenses   deducted  from  the  premium
                                    allocated to the  investment  divisions plus
                                    the full amount of premium you  allocated to
                                    the guaranteed  accounts.  We will determine
                                    the   contract   value  in  the   investment
                                    divisions  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  whether  your
                                    contract is  non-qualified  or  purchased as
                                    part of a qualified plan.


<PAGE>


FEE TABLE

OWNER TRANSACTION EXPENSES(1)

         Withdrawal Charge:
         None

         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                      1.35%
         Administration Charge                                    .15%
         Total Separate Account Annual Expenses                  1.50%

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

<TABLE>
<CAPTION>

                                                                     Management
                                                                        and                       Total
                                                                   Administrative  Other          Series
                                                                        Fee         Expenses      Annual
                                                                                                 Expenses
------------------------------------------------------------------ --------------- ----------- -------------
<S>                                                                 <C>              <C>      <C>
JNL/Alliance Growth Series ..................................          .88%             0%       .88%
JNL/J.P. Morgan International & Emerging Markets Series .....         1.08%             0%      1.08%
JNL/Janus Aggressive Growth Series ..........................         1.05%             0%      1.05%
JNL/Janus Global Equities Series* ...........................         1.10%             0%      1.10%
JNL/Janus Growth & Income Series ............................         1.05%             0%      1.05%
JNL/PIMCO Total Return Bond Series ..........................          .80%             0%       .80%
JNL/Putnam Growth Series ....................................         1.00%             0%      1.00%
JNL/Putnam International Equity Series ......................         1.20%             0%      1.20%
JNL/Putnam Midcap Growth Series .............................         1.05%             0%      1.05%
JNL/Putnam Value Equity Series ..............................         1.00%             0%      1.00%
JNL/S&P Conservative Growth Series II** .....................          .20%             0%       .20%
JNL/S&P Moderate Growth Series II** .........................          .20%             0%       .20%
JNL/S&P Aggressive Growth Series II** .......................          .20%             0%       .20%
JNL/S&P Very Aggressive Growth Series II** ..................          .20%             0%       .20%
JNL/S&P Equity Growth Series II** ...........................          .20%             0%       .20%
JNL/S&P Equity Aggressive Growth Series II** ................          .20%             0%       .20%
Lazard/JNL Mid Cap Value Series .............................         1.08%             0%      1.08%
Lazard/JNL Small Cap Value Series ...........................         1.15%             0%      1.15%
PPM America/JNL Money Market Series .........................          .70%             0%       .70%
Salomon Brothers/JNL Balanced Series ........................          .90%             0%       .90%
Salomon Brothers/JNL Global Bond Series .....................          .95%             0%       .95%
Salomon Brothers/JNL High Yield Bond Series .................          .90%             0%       .90%
T. Rowe Price/JNL Mid-Cap Growth Series .....................         1.05%             0%      1.05%
-----------------------------------------------------------------------------------------------------
</TABLE>

--------
1 See "Contract Charges."
<PAGE>
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  reflect the inclusion of
the Administrative Fee.

* The JNL/Janus  Global  Equities  Series (the  "Series") is not available as an
investment option.  However,  the Series is available as an underlying series of
the JNL/S&P  Conservative  Growth Series II, the JNL/S&P  Moderate Growth Series
II, the JNL/S&P  Aggressive Growth Series II, the JNL/S&P Very Aggressive Growth
Series II, the JNL/S&P Equity Growth Series II and the JNL/S&P Equity Aggressive
Growth Series II.

** 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 total annual operating  expenses for each JNL/S&P Series (including both the
annual  operating  expenses  for the  JNL/S&P  Series and the  annual  operating
expenses  for the  underlying  investment  divisions)  could  range from .90% to
1.38%. The table below shows estimated total annual operating  expenses for each
of the JNL/S&P  Series based on the pro rata share of expenses  that the JNL/S&P
Series  would  bear  if  they  invested  in a  hypothetical  mix  of  underlying
investment  divisions.  The adviser  believes the  expenses  shown below to be a
likely  approximation of the expenses the JNL/S&P Series will incur based on the
actual mix of underlying investment divisions.  The expenses shown below include
both the  annual  operating  expenses  for the  JNL/S&P  Series  and the  annual
operating expenses for the underlying investment divisions.  The actual expenses
of each JNL/S&P Series will be based on the actual mix of underlying  investment
divisions in which it invests.  The actual  expenses may be greater or less than
those shown.

         JNL/S&P Conservative Growth Series II..................  1.146%
         JNL/S&P Moderate Growth Series II......................  1.174%
         JNL/S&P Aggressive Growth Series II....................  1.213%
         JNL/S&P Very Aggressive Growth Series II...............  1.232%
         JNL/S&P Equity Growth Series II........................  1.220%
         JNL/S&P Equity Aggressive Growth Series II.............  1.226%

EXAMPLES. You would pay the following expenses on a $1,000 investment,  assuming
a 5% annual return on assets.
<TABLE>
<CAPTION>

                                  Time Periods
----------------------------------------------------------------------------- --------- --------- --------- ---------
                                                                                 1         3         5         10
                                                                                year     years    years     years
----------------------------------------------------------------------------- --------- --------- --------- ---------

<S>                                                                          <C>       <C>      <C>         <C>
JNL/Alliance Growth Division .............................................     $  24     $  75    $ 128       $273
JNL/J.P. Morgan International & Emerging Markets Division ................        26        81        138      293
JNL/Janus Aggressive Growth Division .....................................        26        79        135      287
JNL/Janus Growth & Income Division .......................................        26        79        135      288
JNL/PIMCO Total Return Bond Division .....................................        24        72        124      266
JNL/Putnam Growth Division ...............................................        25        78        133      283
JNL/Putnam International Equity Division .................................        27        84        143      303
JNL/Putnam Midcap Growth Division ........................................        26        80        137      290
JNL/Putnam Value Equity Division .........................................        25        78        133      284
JNL/S&P Conservative Growth Division II ..................................        17        54         93      203
JNL/S&P Moderate Growth Division II ......................................        17        54         93      203
JNL/S&P Aggressive Growth Division II ....................................        17        54         93      203
JNL/S&P Very Aggressive Growth Division II ...............................        17        54         93      203
JNL/S&P Equity Growth Division II ........................................        17        54         93      203
JNL/S&P Equity Aggressive Growth Division II .............................        17        54         93      203
Lazard/JNL Mid Cap Value Division ........................................        26        81        138      293
Lazard/JNL Small Cap Value Division ......................................        27        83        141      300
PPM America/JNL Money Market Division ....................................        23        69        119      255
Salomon Brothers/JNL Balanced Division ...................................        25        75        129      276
Salomon Brothers/JNL Global Bond Division ................................        25        77        132      281
Salomon Brothers/JNL High Yield Bond Division ............................        25        75        129      276
T. Rowe Price/JNL Mid-Cap Growth Division ................................        26        79        136      289
</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 divisions.

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

FINANCIAL STATEMENTS.

You can find the following financial statements in the SAI:

o    the financial statements of Jackson National NY for the year ended December
     31, 1999

The financial  statements of Jackson National NY for the year ended December 31,
1999, have been audited by KPMG, LLP, independent accountants.


There are no financial  statements of the Separate  Account because the Separate
Account will commence operations on or about the date of this Prospectus.
<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  divisions.  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.  Under  qualified  plans  earnings  also  accumulate  on  a
tax-deferred basis.

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  divisions.  The  investment  divisions 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 divisions, the amount of money you are able to accumulate in your
contract  during the  accumulation  phase  depends upon the  performance  of the
investment  divisions 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 divisions you choose for the income phase.

The owner (or the joint  owners) can exercise all the rights under the contract.
You can assign the  contract  at any time  before  the income  date but  Jackson
National  NY  will  not  be  bound  until  it  receives  written  notice  of the
assignment. An assignment may be a taxable event.

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 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 II was established by Jackson National NY on November
10, 1998,  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  divisions.  Jackson National NY
does not guarantee the  investment  performance  of the separate  account or the
investment divisions.

INVESTMENT DIVISIONS

You can put money in any or all of the investment  divisions;  however,  you may
not allocate your money to more than eighteen  investment options (including the
guaranteed  accounts  and the  investment  divisions)  during  the  life of your
contract.  The investment  divisions  purchase shares of the following series of
mutual funds:

JNL Series Trust
       JNL/Alliance Growth Series
       JNL/J.P. Morgan International & Emerging Markets Series
       JNL/Janus Aggressive Growth Series
       JNL/Janus Growth & Income Series
       JNL/PIMCO Total Return Bond Series
       JNL/Putnam Growth Series
       JNL/Putnam International Equity Series
       JNL/Putnam Midcap Growth Series
       JNL/Putnam Value Equity Series
       JNL/S&P Conservative Growth Series II
       JNL/S&P Moderate Growth Series II
       JNL/S&P Aggressive Growth Series II
       JNL/S&P Very Aggressive Growth Series II
       JNL/S&P Equity Growth Series II
       JNL/S&P Equity Aggressive Growth Series II
       Lazard/JNL Small Cap Value Series
       Lazard/JNL Mid Cap Value Series
       PPM America/JNL Money Market Series
       Salomon Brothers/JNL Balanced Series
       Salomon Brothers/JNL Global Bond Series
       Salomon Brothers/JNL High Yield Bond 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

Alliance Capital Management L.P.                 JNL/Alliance Growth Series

J.P. Morgan Investment Management Inc.           JNL/J.P. Morgan International &
                                                 Emerging Markets Series

Janus Capital Corporation                        JNL/Janus Aggressive Growth
                                                   Series
                                                 JNL/Janus Global Equities
                                                   Series(2)
                                                 JNL/Janus Growth & Income
                                                   Series

Pacific Investment Management Company            JNL/PIMCO Total Return Bond
                                                   Series

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

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

Lazard Asset Management                          Lazard/JNL Small Cap Value
                                                   Series
                                                 Lazard/JNL Mid Cap Value Series

PPM America, Inc.                                PPM America/JNL Money Market
                                                   Series

Salomon Brothers Asset Management Inc            Salomon Brothers/JNL Balanced
                                                   Series
                                                 Salomon Brothers/JNL Global
                                                   Bond Series
                                                 Salomon Brothers/JNL High Yield
                                                   Bond Series

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

----------
2    The JNL/Janus  Global Equities Series (the "Series") is not available as an
     investment option. However, the Series is available as an underlying series
     of the JNL/S&P  Conservative  Growth Series II, the JNL/S&P Moderate Growth
     Series II, the  JNL/S&P  Aggressive  Growth  Series  II, the  JNL/S&P  Very
     Aggressive  Growth  Series II, the JNL/S&P  Equity Growth Series II and the
     JNL/S&P Equity Aggressive Growth Series II.
<PAGE>

The investment  objectives  and policies of certain of the investment  divisions
are similar to the investment objectives and policies of other mutual funds that
certain of the  investment  sub-advisers  manage.  Although the  objectives  and
policies may be similar,  the investment results of the investment  division may
be higher  or lower  than the  result  of such  other  mutual  funds.  We cannot
guarantee,  and make no  representation,  that the investment results of similar
funds  will be  comparable  even  though  the  funds  have the  same  investment
advisers.

An  investment  division's  performance  may be  affected  by risks  specific to
certain  types  of   investments,   such  as  foreign   securities,   derivative
investments,  non-investment  grade debt  securities,  initial public  offerings
(IPOs) or companies with relatively small market capitalizations. IPOs and other
investment  techniques may have a magnified  performance impact on an investment
division  with a small asset base.  An  investment  division may not  experience
similar performance as its assets grow.

Depending  on  market  conditions,  you can  make or  lose  money  in any of the
investment  divisions.  You should read the  prospectus for the JNL Series Trust
carefully before investing.  Additional investment divisions 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
division  with  another  division.  We will  not do this  without  any  required
approval of the SEC and the New York Insurance  Department.  Jackson National NY
will give you notice of such transactions.

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
1.50% of the daily value of the contracts  invested in an  investment  division,
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 its obligations under the contracts:

o to make income payments for the life of the annuitant during the income phase;
and o to provide a 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 divisions 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 full  contract  maintenance  charge will also be  deducted.  This
charge is for administrative expenses.

Currently,  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.

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 states and other 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., located at
401 Wilshire  Boulevard,  Suite 1200, Santa Monica,  California 90401, 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.  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.

PURCHASE

MINIMUM PREMIUM:

The  contract  is a single  premium  contract,  which  means that you cannot add
additional  premiums  to this  contract  after the first  premium  payment.  The
minimum premium must be at least $25,000.

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

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

When you purchase a contract,  Jackson National NY will allocate your premium to
one or more of the guaranteed accounts and/or the investment  divisions you have
selected. Your allocations must be in whole percentages ranging from 0% to 100%.

There may be more than eighteen  investment  options  (including  the guaranteed
accounts and the investment  divisions)  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  divisions
will go up or down depending on the  performance  of the divisions.  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 divisions. This is done by:

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

     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  business  day to
business 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  division by the value of the  accumulation
unit for that investment division.

TRANSFERS

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

You can make 15  transfers  every year  during the  accumulation  phase  without
charge.  If the remaining value in a guaranteed  account or investment  division
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 division.

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; and
       3.  less any contract maintenance 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  division  from  which you are  making  the  withdrawal.  After  your
withdrawal,  you must  have at least  $100  left in the  guaranteed  account  or
investment division.

Your  withdrawal  request  must be in writing.  Jackson  National NY will accept
withdrawal requests submitted via facsimile. There are risks associated with not
requiring original signatures in order to disburse contract holder monies.

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

There are limitations on withdrawals from qualified plans.  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.  In addition,  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 division when:

a)   the New York Stock  Exchange is closed  (other than  customary  weekend and
     holiday closings);
b)   trading on the New York Stock Exchange is restricted;
c)   an emergency exists so that it is not reasonably  practicable to dispose of
     securities in the Separate Account or determine  investment  division value
     of its assets; or,
d)   the SEC, by order, may permit for the protection of owners.

The  applicable  rules  and  regulations  of the SEC  will  govern  whether  the
conditions described in (b) and/or (c) exist.

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.
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, regulation or the applicable plan).

At the  income  date,  you can  choose  whether  payments  will  come  from  the
guaranteed  accounts,  the  investment  divisions  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 DIVISIONS.  If you choose to have any portion of
your income payments come from the investment division(s),  the dollar amount of
your payment will depend upon three things:

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

     2. the 4.5%  assumed  investment  rate  used in the  annuity  table for the
contract; and

     3. the performance of the investment divisions you selected.

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

The number of annuity units that you hold in each  investment  division does not
change unless you reallocate your contract value among the investment divisions.
The  annuity  unit  value of each  investment  division  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.  The  following  income  options may not be  available  in all
states.

     Option 1 - Life Income.  This income option provides  monthly  payments for
the annuitant's life.

     Option 2 - Joint and Survivor Annuity.  This income option provides monthly
payments for the annuitant's life and for the life of another person.

     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 the owner for the  remainder  of 10 or 20 years (as you
select) if the  annuitant  dies before the end of the  selected  period.  If the
beneficiary  does not want to receive  the  payments,  a single  lump sum may be
requested,  which will be equal to the present value of the  remaining  payments
(as of the date of proof of death) discounted at the assumed investment rate for
a variable annuity payout option.

     Option 4 - Income for a  Specified  Period.  This  income  option  provides
monthly payments for any number of years from 5 to 30. However, you may elect to
receive a single  lump sum payment  which will be equal to the present  value of
the  remaining  payments  (as of the date of proof of death)  discounted  at the
assumed investment rate for a variable annuity payout option.

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

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.  The death  benefit  amount
remains in the separate account and/or the guaranteed account until distribution
begins.   From  the  time  the  death  benefit  is  determined   until  complete
distribution  is made,  any amount in the  separate  account  will be subject to
investment risk, which is borne by the beneficiary.

DEATH OF OWNER  BEFORE THE  INCOME  DATE.  If you or any joint  owner 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,  unless the joint owner is the  deceased
owner's  spouse who elects to continue the contract.  The surviving  joint owner
will be treated as the  beneficiary.  Any other  beneficiary  designated will be
treated as a contingent beneficiary.

The death benefit is the greater of:

     1.   the current value of your contract at the end of the business day when
          we  receive  proof of death  and a  payment  election  at our  service
          center, or

     2.   the total  premiums  paid prior to the death of the  owner,  minus any
          withdrawals, charges, fees and premium taxes incurred.

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, and the owner is not an annuitant, 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.  If you  die,  the
beneficiary  becomes the owner.  If the joint owner dies,  the  surviving  joint
owner,  if any,  will  be the  designated  beneficiary.  Any  other  beneficiary
designation  on  record at the time of death  will be  treated  as a  contingent
beneficiary.  A contingent beneficiary is entitled to receive payment only after
the beneficiary dies.

DEATH OF  ANNUITANT.  If the  annuitant  is not an owner or joint owner and 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  the  tax-deferral  that  is  provided  by the  contract  or the
qualified plan). 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 investment in the contract 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 contracts 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.

A qualified  contract will not provide any necessary or additional  tax deferral
if it is used to fund a  qualified  plan  that  is tax  deferred.  However,  the
contract has features and benefits  other than tax deferral  that may make it an
appropriate investment for a qualified plan. You should consult your tax adviser
regarding these features and benefits prior to purchasing a qualified contract.

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

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 made under a salary  reduction  agreement by
owners 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.

RESTRICTIONS UNDER THE TEXAS OPTIONAL RETIREMENT PROGRAM (ORP). Contracts issued
to   participants  in  ORP  contain   restrictions   required  under  the  Texas
Administrative Code. In accordance with those restrictions, a participant in ORP
will  not  be  permitted  to  make  withdrawals  prior  to  such   participant's
retirement,  death,  attainment of age 70 1/2 or  termination of employment in a
Texas public institution of higher education.  The restrictions on withdrawal do
not apply in the event a  participant  in ORP  transfers  the contract  value to
another approved contract or vendor during the period of ORP participation.

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  Treasury  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
divisions.  If you are considered to be 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
divisions,  to make transfers  among the investment  divisions or the number and
type of investment divisions owners may select from without being considered the
owner of the shares.

If any guidance is provided by the Internal  Revenue Service 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  divisions.  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 divisions from the guaranteed
accounts or any of the other investment divisions.  This theoretically gives you
a lower average cost per unit over time than you would receive if you made a one
time purchase.  The more volatile  investment  divisions may not result in lower
average costs and such divisions may not be an appropriate source of dollar cost
averaging transfers in volatile markets. 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 divisions 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 divisions plus any fees and expenses
deducted from the premium  allocated to the  investment  divisions plus the full
amount of premium you allocated to the  guaranteed  accounts.  We will determine
the  contract  value  in the  investment  divisions  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 divisions.

o    Total  return is the  overall  change in the value of an  investment  in an
     investment division 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 division, 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 division.
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.  The  deduction  of the contract  maintenance
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.  Jackson  National  NY does not  promote  or  endorse  any such
services.

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.

LEGAL PROCEEDINGS.

There are no material legal proceedings,  other than ordinary routine litigation
incidental to the business, to which Jackson National NY is a party.

Jackson National has been named as a defendant in civil  litigation  proceedings
substantially  similar to other  litigation  brought  against many life insurers
alleging  misconduct  in the  sale of  insurance  products.  These  matters  are
sometimes referred to as market conduct  litigation.  The litigation against JNL
purports to include  purchasers of certain life  insurance and annuity  products
from JNL during the period from 1981 to present.  JNL has retained  national and
local counsel experienced in the handling of such litigation,  and is vigorously
defending these actions. A favorable outcome is anticipated, and at this time it
is not  feasible  to make a  meaningful  estimate of the amount or range of loss
that could result from an unfavorable outcome in such actions. In addition,  JNL
is a defendant  in several  individual  actions  that  involve  similar  issues,
including  an August  1999  verdict  against  JNL for $32.5  million in punitive
damages.  JNL has appealed the verdict on the basis that it is not  supported by
the facts or the law, and a ruling reversing the judgment is being sought.

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

o    Jackson National 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 ............................... 2

Underwriters ....................................................... 2

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

Additional Tax Information ......................................... 5

Annuity Provisions................................................. 16

Financial Statements .............................................. 17


<PAGE>

                       STATEMENT OF ADDITIONAL INFORMATION

                                SEPTEMBER 1, 2000



            INDIVIDUAL DEFERRED FIXED AND VARIABLE ANNUITY CONTRACTS
                     ISSUED BY THE JNLNY SEPARATE ACCOUNT II
             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 September 1, 2000.
The Prospectus may be obtained from Jackson  National Life Insurance  Company of
New York by writing  P.O.  Box 0809,  Denver,  Colorado  80263-0809,  or calling
1-800-599-5651.  Not all  investment  divisions  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........................................ 2
Underwriters................................................................ 2
Calculation of Performance.................................................. 3
Additional Tax Information.................................................. 5
Annuity Provisions......................................................... 16
Financial Statements ...................................................... 17



<PAGE>


GENERAL INFORMATION AND HISTORY

JNLNY Separate Account II (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 plc, London, England, an insurance company
in the United Kingdom.

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  fund bought and sold by the
Separate Account.

Effective October 15, 1999, KPMG LLP, 303 East Wacker Drive,  Chicago,  Illinois
60601,  assumed  responsibility  for  certain of the other  audit and  reporting
functions previously provided by PricewaterhouseCoopers  LLP to Jackson National
NY.  These  changes  were put into effect by Jackson  National NY as of the date
referenced  above.  Neither  Jackson  National NY nor the  Separate  Account has
received   an  adverse   opinion,   nor  were  there  any   disagreements   with
PricewaterhouseCoopers LLP.

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.  No underwriting  commissions are paid by Jackson National NY
to JNLD.
<PAGE>
CALCULATION OF PERFORMANCE

When Jackson  National NY  advertises  performance  for an  investment  division
(except the PPM America/JNL Money Market Division),  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
division will be shown for periods beginning on the date the investment division
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  division  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.  No
deduction is made for premium taxes which may be assessed by certain states.

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.
Non-standardized  total return may also assume a larger initial investment which
more closely approximates the size of a typical contract.

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 division 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
division,  the non-standardized total return quotations will show the investment
performance  the  investment  division  would  have  achieved  (reduced  by  the
applicable  charges) had it been  invested in the series for the period  quoted.
Standardized average annual total return is not available for periods before the
investment division 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 an investment division and its
corresponding  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  division.  The  annualized  yield  of an  investment
division  refers to the  income  generated  by the  investment  division  over a
specified 30-day period.  Because this yield is annualized,  the yield generated
by an  investment  division  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 division.
         b       =         expenses for the  investment  division  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.

Because of the charges and deductions imposed by the Separate Account, the yield
for an investment  division  will be lower than the yield for the  corresponding
series.  The yield on amounts held in the  investment  divisions  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  division'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  Division,
subject to Rule 482 under 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  Division  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  Division'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 Division's effective yield is computed
similarly but includes the effect of assumed  compounding on an annualized basis
of the current yield quotations of the Division.

The PPM  America/JNL  Money Market  Division'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
division  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
Division nor that  Division'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:  THE FOLLOWING  DESCRIPTION IS BASED UPON THE COMPANY'S  UNDERSTANDING  OF
CURRENT  FEDERAL  TAX  LAW  APPLICABLE  TO  ANNUITIES  IN  GENERAL.  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
HEREIN 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  generally 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 mutual funds 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,  a mutual fund will be deemed  adequately  diversified if
(1) no more  than 55% of the value of the total  assets  of the  mutual  fund is
represented  by any one  investment;  (2) no more  than 70% of the  value of the
total assets of the mutual fund is  represented by any two  investments;  (3) no
more than 80% of the value of the total assets of the mutual fund is represented
by any  three  investments;  and (4) no more  than 90% of the value of the total
assets of the mutual fund 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.

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.

Partial 1035 Exchanges

Section 1035 of the Code provides that an annuity contract may be exchanged in a
tax-free transaction for another annuity contract. Historically, it was presumed
that only the exchange of an entire contract,  as opposed to a partial exchange,
would be accorded tax-free status. In 1998 in Conway vs.  Commissioner,  the Tax
Court held that the direct  transfer  of a portion of an annuity  contract  into
another annuity contract  qualified as a non-taxable  exchange.  On November 22,
1999, the Internal  Revenue  Service filed an Action on Decision which indicated
that  it  acquiesced  in the Tax  Court  decision  in  Conway.  However,  in its
acquiesence  with the decision of the Tax Court,  the Internal  Revenue  Service
stated that it will challenge  transactions  where taxpayers enter into a series
of partial exchanges and annuitizations as part of a design to avoid application
of the 10%  premature  distribution  penalty  or other  limitations  imposed  on
annuity  contracts  under the Code. In the absence of further  guidance from the
Internal  Revenue Service it is unclear what specific types of partial  exchange
designs and transactions will be challenged by the Internal Revenue Service. Due
to the  uncertainty  in this area owners  should  consult their own tax advisers
prior to entering into a partial exchange of an annuity contract.

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.

Death Benefits

Any death  benefits paid under the Contact 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.

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  made on
account of an IRS levy upon the qualified  contracts;  (8) 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);  (9)  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 (10)  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.

Tax-Sheltered Annuities - Withdrawal Limitations

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.

Types of Qualified Plans

The Contracts  offered  herein are designed to be suitable for use under various
types of Qualified Plans. Taxation of participants 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  pursuant to the plan.  Some  retirement
plans  are  subject  to  distribution  and  other   requirements  that  are  not
incorporated into the Company's  administrative  procedures.  The Company is not
bound by the  terms  and  conditions  of such  plans to the  extent  such  terms
conflict with the terms of a Contract,  unless the Company specifically consents
to  be  bound.   Owners,   Annuitants  and  Beneficiaries  are  responsible  for
determining  that  contributions,  distributions  and  other  transactions  with
respect to the Contracts comply with applicable law.

A Qualified  Contract will not provide any necessary or additional  tax deferral
if it is used to fund a  Qualified  Plan  that  is tax  deferred.  However,  the
Contract has features and benefits  other than tax deferral  that may make it an
appropriate   investment   for  a  Qualified   Plan.   Following  are  generally
descriptions  of the types of Qualified  Plans with which the  Contracts  may be
used.  Such  descriptions  are not exhaustive and are for general  informational
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 as described
herein.  Generally,   Contract  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  Contracts.  (See  "Tax
Treatment of Withdrawals - Qualified Contracts" below.)

On July 6, 1983,  the Supreme  Court decided in Arizona  Governing  Committee v.
Norris that optional  annuity  benefits  provided  under an employer's  deferred
compensation  plan could not,  under Title VII of the Civil  Rights Act of 1964,
vary between men and women. The Contracts sold by the Company in connection with
certain  Qualified Plans will utilize tables which do not  differentiate  on the
basis of sex.  Such annuity  tables will also be available for use in connection
with certain non-qualified deferred compensation plans.

         (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) 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. There are no similar limitations on rollovers from a Roth
         IRA to another Roth IRA.

         (d) 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.

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

         Under Code provisions,  employees and independent  contracts performing
         services  for  state  and  local   governments  and  other   tax-exempt
         organizations  may  participate  in Deferred  Compensation  Plans Under
         Section 457 of the Code. The amounts  deferred under a Plan which meets
         the  requirements  of Section 457 of the Code are not taxable as income
         to the  participant  until  paid or  otherwise  made  available  to the
         participant or beneficiary. As a general rule, the maximum amount which
         can be  deferred  in any one year is the  lesser  of  $8,000  or 33 1/3
         percent  of the  participant's  includible  compensation.  However,  in
         limited  circumstances,  the plan may provided for additional  catch-up
         contributions in each of the last three years before normal  retirement
         age.  Furthermore,   the  Code  provides  additional  requirements  and
         restrictions regarding eligibility and distributions.

         All of the  assets  and income of a Plan  established  by  governmental
         employer after August 20, 1996, must be held in trust for the exclusive
         benefit of  participants  and their  beneficiaries.  For this  purpose,
         custodial accounts and certain annuity contracts are treated as trusts.
         Plans  that were in  existence  on August  20,  1996 may be  amended to
         satisfy the trust and exclusive  benefit  requirement any time prior to
         January  1,  1999,  and must be  amended  not  later  than that date to
         continue to receive favorable tax treatment. The requirement of a trust
         does   not   apply   to   amounts   under  a  Plan   of  a   tax-exempt
         (non-governmental)  employer.  In addition,  the requirement of a trust
         does not apply to amounts  under a Plan of a  governmental  employer if
         the Plan is not an eligible  plan within the meaning of section  457(b)
         of the Code.  In the  absence of such a trust,  amounts  under the plan
         will be subject to the claims of the employer's general creditor's.

         In general,  distributions from a Plan are prohibited under section 457
         of the Code unless made after the participation employee:

         o        attains age 70 1/2,
         o        separates from service,
         o        dies, or
         o        suffers an unforeseeable financial emergency as defined in the
                  Code.

         Under  present  federal tax law,  amounts  accumulated  in a Plan under
         section  457 of the Code  cannot be  transferred  or  rolled  over on a
         tax-deferred  basis  except for certain  transfers to other Plans under
         section 457.
<PAGE>
ANNUITY PROVISIONS

Variable  Annuity  Payment.  The initial annuity payment is determined by taking
the Contract value allocated to that Investment  Division,  less any premium tax
and any applicable  Contract charges,  and then applying it to the income option
table specified in the Contract.  The appropriate rate must be determined by the
sex  (except  where,  as in the  case  of  certain  Qualified  Plans  and  other
employer-sponsored  retirement plans, such  classification is not permitted) and
age of the annuitant and designated second person, if any.

The  dollars  applied  are  divided  by 1,000 and the result  multiplied  by the
appropriate  annuity factor  appearing in the table to compute the amount of the
first monthly payment. That amount is divided by the value of an annuity unit as
of the Income Date to establish  the number of annuity units  representing  each
variable payment.  The number of annuity units determined for the first variable
payment  remains  constant  for  the  second  and  subsequent  monthly  variable
payments, assuming that no reallocation of Contract values is made.

The  amount of the  second  and each  subsequent  monthly  variable  payment  is
determined by multiplying  the number of annuity units by the annuity unit value
as of the business day next preceding the date on which each payment is due.

The mortality and expense experience will not adversely affect the dollar amount
of the variable annuity payments once payments have commenced.

Annuity  Unit Value.  The initial  value of an annuity  unit of each  Investment
Division was set when the Investment  Divisions were established.  The value may
increase or decrease from one business day to the next. The income option tables
contained in the Contract are based on a 4.5% per annum assumed investment rate.

The  value of a fixed  number of  annuity  units  will  reflect  the  investment
performance of the Investment  Divisions elected, and the amount of each payment
will vary accordingly.

For each Investment Division,  the value of an annuity unit for any business day
is  determined  by  multiplying  the  annuity  unit  value  for the  immediately
preceding  business day by the percentage change in the value of an accumulation
unit  from  the  immediately  preceding  business  day  to the  business  day of
valuation.  The result is then  multiplied  by a second factor which offsets the
effect of the assumed net investment rate of 4.5% per annum.
<PAGE>
                         JACKSON NATIONAL LIFE INSURANCE
                               COMPANY OF NEW YORK



                               [GRAPHIC OMITTED]














                              FINANCIAL STATEMENTS


                                DECEMBER 31, 1999









<PAGE>

                        REPORT OF INDEPENDENT ACCOUNTANTS



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


We have  audited  the  accompanying  balance  sheet  of  Jackson  National  Life
Insurance Company of New York as of December 31, 1999 and the related statements
of income, stockholder's equity and comprehensive income, and cash flows for the
year then  ended.  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 audit. The accompanying  statements of Jackson
National  Life  Insurance  Company of New York as of December 31, 1998 and 1997,
were audited by other  auditors  whose report  thereon dated  February 19, 1999,
expressed an unqualified opinion on those statements.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards  require that we plan and perform the audit to obtain reasonable
assurance   about  whether  the  financial   statements  are  free  of  material
misstatement.  An audit includes  examining on a test basis evidence  supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects, the financial position of Jackson National Life Insurance
Company of New York as of December 31, 1999,  and the results of its  operations
and its cash flows for the year then ended in conformity with generally accepted
accounting principles.








February 2, 2000


<PAGE>
              Jackson National Life Insurance Company of New York
     (a wholly owned subsidiary of Jackson National Life Insurance Company)
                             Financial Statements.


BALANCE SHEET

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

                                                                                        DECEMBER 31,
ASSETS                                                                           1999                 1998
                                                                          -------------------   ------------------
<S>                                                                         <C>                   <C>
   Investments:
     Fixed maturities available for sale (amortized
         cost: 1999, $68,805,183; 1998, $5,963,201)                           $ 67,908,242         $  5,977,820
     Cash and short-term investments                                            14,643,874            1,920,324
                                                                          -------------------   ------------------

         Total investments                                                      82,552,116            7,898,144

   Accrued investment income                                                     1,149,063               77,935
   Deferred acquisition costs                                                   10,508,000              107,000
   Furniture and equipment                                                         233,998              283,118
   State tax recoverable                                                            45,000               67,200
   Federal income tax recoverable                                                        -              174,802
   Deferred income taxes                                                           509,170              108,674
   Reinsurance recoverable                                                         138,176                6,702
   Other assets                                                                    155,539                  287
   Variable annuity assets                                                      77,023,997              104,912
                                                                          -------------------   ------------------

         Total assets                                                         $172,315,059         $  8,828,774
                                                                          ===================   ==================


LIABILITIES AND STOCKHOLDER'S EQUITY
     LIABILITIES
     Policy reserves and liabilities
          Reserves for future policy benefits                                   $  121,256           $    3,869
          Deposits on investment contracts                                      75,110,492              705,839
     General expenses payable                                                      125,238              100,156
     Payable to parent                                                           1,098,264               32,158
     Other liabilities                                                           2,301,472               46,631
     Variable annuity liabilities                                               77,023,997              104,912
                                                                          -------------------   ------------------

         Total liabilities                                                     155,780,719              993,565
                                                                          -------------------   ------------------

       STOCKHOLDER'S EQUITY
     Capital stock, $1,000 par value; 2,000 shares
         authorized, issued and outstanding                                      2,000,000            2,000,000
     Additional paid-in capital                                                 16,000,000            6,000,000
      Accumulated other comprehensive income (loss)                               (436,762)               9,502
     Retained earnings (deficit)                                                (1,028,898)            (174,293)
                                                                          -------------------   ------------------

     Total stockholder's equity                                                 16,534,340            7,835,209
                                                                          -------------------   ------------------

         Total liabilities and stockholder's equity                           $172,315,059         $  8,828,774
                                                                          ===================   ==================
</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>
                                                                           YEARS ENDED DECEMBER 31,
                                                                 1999                 1998                 1997
                                                           ------------------   ------------------   ------------------
<S>                                                           <C>                   <C>                    <C>
REVENUES
   Premiums and other considerations                           $   13,874            $   2,275              $      -

   Net investment income                                        1,536,382              582,397               469,601

   Net realized investment gains                                        -               70,414                     -

   Fee income:
      Mortality charges                                             1,151                    -                     -
      Expense charges                                               2,054                    -                     -
      Surrender charges                                            62,034                    -                     -
      Variable annuity fees                                       364,384                   90                     -
                                                           ------------------   ------------------   ------------------
   Total fee income                                               429,623                   90                     -

   Other income                                                   190,575                7,686                     -
                                                           ------------------   ------------------   ------------------

     Total revenues                                              2,170,454              662,862              469,601
                                                           ------------------   ------------------   ------------------

BENEFITS AND EXPENSES
   Interest credited on deposit liabilities                      1,261,745               14,059                    -
   Increase in reserves, net of reinsurance
        recoverables                                                11,379                  747                    -
   Commissions                                                   9,226,887               52,601                    -
   General and administrative expenses                           2,967,330            1,534,101              116,215
   Taxes, licenses and fees                                        193,918             (31,137)               51,651
   Deferral of policy acquisition costs                       (10,372,000)            (110,000)                    -
   Amortization of acquisition costs                               196,000                3,000                    -
                                                           ------------------   ------------------   ------------------

     Total benefits and expenses                                 3,485,259            1,463,371              167,866
                                                           ------------------   ------------------   ------------------

     Pretax income (loss)                                      (1,314,805)            (800,509)              301,735

   Income tax expense (benefit)                                  (460,200)            (280,200)              105,607
                                                           ------------------   ------------------   ------------------

      NET INCOME (LOSS)                                       $  (854,605)         $  (520,309)           $  196,128
                                                           ==================   ==================   ==================
</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


STATEMENT OF STOCKHOLDER'S EQUITY AND COMPREHENSIVE INCOME

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

<TABLE>
<CAPTION>

                                                                              YEARS ENDED DECEMBER 31,
                                                                   1999                 1998                1997
                                                              -----------------   ------------------  -------------------

<S>                                                            <C>                 <C>                   <C>
CAPITAL  STOCK
Beginning and 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            6,000,000
   Capital contribution                                           10,000,000                    -                    -
                                                              -----------------   ------------------  -------------------
End of year                                                       16,000,000            6,000,000            6,000,000
                                                              -----------------   ------------------  -------------------

ACCUMULATED OTHER COMPREHENSIVE INCOME
Beginning of year                                                      9,502               65,881              (2,843)
   Net unrealized gain (loss) on investments,
     net of tax of $(240,296) in 1999, $(30,357) in 1998,
      and $37,005 in 1997                                          (446,264)             (56,379)               68,724
                                                              -----------------   ------------------  -------------------
End of year                                                        (436,762)                9,502               65,881
                                                              -----------------   ------------------  -------------------

RETAINED EARNINGS (DEFICIT)
Beginning of year                                                  (174,293)              346,016              149,888
   Net income (loss)                                               (854,605)            (520,309)              196,128
                                                              -----------------   ------------------  -------------------
End of year                                                      (1,028,898)            (174,293)              346,016
                                                              -----------------   ------------------  -------------------

TOTAL STOCKHOLDER'S EQUITY                                       $16,534,340         $  7,835,209          $ 8,411,897
                                                              =================   ==================  ===================
</TABLE>


<TABLE>
<CAPTION>

                                                                             YEAR ENDED DECEMBER 31,
                                                                   1999                 1998                1997
                                                             ------------------   ------------------  -------------------
<S>                                                            <C>                 <C>                   <C>
COMPREHENSIVE INCOME (LOSS)
Net Income (loss)                                                $  (854,605)         $  (520,309)          $   196,128
   Net unrealized holding gains (losses) arising during
     the period, net of tax of $(240,296) in 1999,
      $(12,076) in 1998, and $37,005 in 1997                        (446,264)             (22,429)               68,724
   Reclassification adjustment for gains included in net
      income, net of tax of $(18,281) in 1998                               -             (33,950)                    -
                                                             ------------------   ------------------  -------------------

COMPREHENSIVE INCOME (LOSS)                                     $ (1,300,869)         $  (576,688)          $   264,852
                                                             ==================   ==================  ===================
</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


STATEMENT OF CASH FLOWS

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

<TABLE>
<CAPTION>

                                                                              YEARS ENDED DECEMBER 31,
                                                                  1999                 1998                      1997
                                                            ------------------   -------------------   -------------------
<S>                                                          <C>                   <C>                    <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
      Net income (loss)                                        $  (854,605)          $  (520,309)           $   196,128
      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             1,261,745                14,059                     -
             Amortization of discount and premium on
               investments                                         (25,921)                 2,374                 1,155
             Other charges                                         (65,239)                    -                      -
             Change in:
               Deferred income taxes                              (160,200)             (113,791)                     -
               Accrued investment income                        (1,071,128)               (8,944)              (28,385)
               Deferred acquisition costs                      (10,176,000)             (107,000)                     -
               Federal income taxes recoverable                    174,802              (166,409)                14,207
               Other assets and liabilities, net                 3,248,314              (242,520)              (69,575)
                                                            ------------------   -------------------   -------------------
      NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES       (7,668,232)           (1,212,954)               113,530
                                                            ------------------   -------------------   -------------------

CASH FLOWS FROM INVESTING ACTIVITIES:
      Sales and maturities of:
             Fixed maturities available for sale                  1,642,676             7,302,300                      -
      Purchases of:
             Fixed maturities available for sale               (64,458,803)           (4,954,688)           (7,739,134)
                                                            ------------------   -------------------   -------------------
      NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES      (62,816,127)             2,347,612           (7,739,134)
                                                            ------------------   -------------------   -------------------

CASH  FLOWS FROM FINANCING ACTIVITIES:
      Policyholder's account balances:
             Deposits                                           137,196,675               802,091                     -
             Withdrawals                                        (2,476,840)               (9,811)                     -
             Net transfers to separate accounts                (61,511,926)             (100,500)                     -
      Capital contribution from Parent                           10,000,000                     -                     -
                                                            ------------------   -------------------   -------------------

     NET CASH PROVIDED BY FINANCING ACTIVITIES                   83,207,909               691,780                     -
                                                            ------------------   -------------------   -------------------
     NET INCREASE (DECREASE) IN CASH AND SHORT-TERM
       INVESTMENTS                                               12,723,550             1,826,438           (7,625,604)

CASH AND SHORT-TERM INVESTMENTS, BEGINNING OF PERIOD              1,920,324                93,886             7,719,490
                                                            ------------------   -------------------   -------------------
CASH AND SHORT-TERM INVESTMENTS, END OF PERIOD                  $14,643,874           $ 1,920,324            $   93,886
                                                            ==================   ===================   ===================
</TABLE>

                See accompanying notes to financial statements.


<PAGE>
               JACKSON NATIONAL LIFE INSURANCE COMPANY OF NEW YORK
                          NOTES TO FINANCIAL STATEMENTS
                                DECEMBER 31, 1999

--------------------------------------------------------------------------------
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  plc
("Prudential"), London, England. JNL/NY is licensed to sell group and individual
annuity  products,  including  immediate  and  deferred  annuities,   guaranteed
investment contracts, variable annuities, and individual life insurance products
in the states of New York, Delaware and Michigan. 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.

     COMPREHENSIVE INCOME
     Effective January 1, 1998, JNL/NY adopted Statement of Financial Accounting
     Standards No. 130,  Reporting  Comprehensive  Income ("SFAS 130"). SFAS 130
     establishes  standards  for  reporting and  presentation  of  comprehensive
     income and its components in the financial statements. Comprehensive income
     includes all changes in  stockholder's  equity  (except  those arising from
     transactions with owners/shareholders) and, in the Company's case, 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.

     INVESTMENTS
     Cash and short-term  investments which primarily  include  commercial paper
     and money market  instruments are carried at cost.  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.

     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 and the effect of the deferred  acquisition
     cost  adjustment,  are excluded from net income and included as a component
     of comprehensive income and stockholder's equity.


<PAGE>


  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 and interest-sensitive life products.
     As certain  fixed  maturity  securities  available  for sale are carried at
     aggregate fair 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  fair  value and the
     proceeds  reinvested at current  yields.  The change in this  adjustment is
     included  with  the  change  in fair  value of  fixed  maturity  securities
     available  for sale,  net of tax,  that is credited or charged  directly to
     stockholder's  equity and is a  component  of other  comprehensive  income.
     Deferred  acquisition costs have been increased by $225,000 at December 31,
     1999 to reflect this credit. There was no adjustment at December 31, 1998.

     FEDERAL INCOME TAXES
     The Company  provides  deferred  income taxes on the temporary  differences
     between the tax and financial statement basis of assets and liabilities.

     The Company  files a  consolidated  federal  income tax return with Jackson
     National  Life  Insurance  Company and Brooke  Life.  For tax years  ending
     December 31, 1997 and prior,  the Company filed a federal income tax return
     on a separate  company  basis.  The Company has entered  into a written tax
     sharing agreement which is generally based on separate return calculations.
     Intercompany balances are settled on a quarterly 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 30% to 135% of the  1975-1980  Basic Select and Ultimate  tables
     depending on underwriting classification and policy duration. Interest rate
     assumptions  range from 6.0% to 8.0%.  Lapse and  expense  assumptions  are
     based on the Parent's experience.

     DEPOSITS ON INVESTMENT CONTRACTS:
     For the company's  interest-sensitive life contracts,  reserves approximate
     the policyholder's  accumulation account. 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  $77,023,997 and $104,912 at December 31, 1999
     and 1998,  respectively,  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 fee 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>


2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

     Deposits on  interest-sensitive  life  products and  investment  contracts,
     principally universal life contracts and 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, if available. For securities
     that are not actively traded,  fair values are estimated using  independent
     pricing services or analytically determined values.

     VARIABLE ANNUITY ASSETS:
     Variable  annuity  assets are carried at the market value of the underlying
     securities.

     ANNUITY RESERVES:
     Fair  values for  immediate  annuities,  without  mortality  features,  are
     derived by  discounting  the estimated  cash flows using  current  interest
     rates with similar maturities. Fair values for deferred annuities are based
     on surrender  value.  The carrying  value and fair value of such  annuities
     approximated  $74,975,238 and  $71,375,168,  respectively,  at December 31,
     1999 and $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.  Fair value of  contracts  in the payout phase is
     based on the present value of future cash flows at assumed  interest rates.
     The fair value  approximated  $72,530,323  and $97,875 at December 31, 1999
     and 1998, respectively.

 4.  INVESTMENTS

     Investments are comprised primarily of fixed-income  securities,  primarily
     publicly-traded  industrial,  mortgage-backed  and  government  bonds.  The
     Company's investments resulted primarily from the capital investment by its
     parent  and  deposits  related to  interest  sensitive  individual  annuity
     products, 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.




<PAGE>


4.   INVESTMENTS (CONTINUED)

     FIXED MATURITIES
     The following  table sets forth fixed maturity  investments at December 31,
     1999,  classified by rating categories as assigned by nationally recognized
     statistical rating  organizations or the National  Association of Insurance
     Commissioners  ("NAIC").  For purposes of the table, if not otherwise rated
     higher by a nationally  recognized  statistical rating  organization,  NAIC
     Class 1  investments  are  included  in the A rating and Class 2 in the BBB
     rating.

                                                       PERCENT OF TOTAL
                  INVESTMENT RATING                         ASSETS
                                                   -------------------------
                  AAA                                        7.4%
                  A                                          4.0
                  BBB                                       28.1
                                                   -------------------------
                      Total fixed maturities                39.5
                  Other assets                              60.5
                                                   -------------------------
                      Total assets                         100.0%
                                                   =========================


     The amortized  cost and  estimated  fair value of fixed  maturities  are as
follows:

<TABLE>
<CAPTION>

                                                                  GROSS             GROSS          ESTIMATED
                                              AMORTIZED        UNREALIZED        UNREALIZED          FAIR
        DECEMBER 31, 1999                        COST             GAINS            LOSSES            VALUE
        --------------------------------    ---------------  ----------------  ---------------- ----------------
<S>                                           <C>                  <C>             <C>             <C>
        U.S. Treasury securities              $ 5,969,089          $      -        $  325,339      $ 5,643,750
        Public utilities                        3,412,842                 -            62,692        3,350,150
        Corporate securities                   52,281,180            18,291           481,250       51,818,221
        Mortgage-backed securities              7,142,072                 -            45,951        7,096,121
                                            ---------------  ----------------  ---------------- ----------------
        Total                                 $68,805,183        $   18,291        $  915,232      $67,908,242
                                            ===============  ================  ================ ================
</TABLE>


<TABLE>
<CAPTION>

                                                                   GROSS            GROSS           ESTIMATED
                                               AMORTIZED        UNREALIZED        UNREALIZED          FAIR
        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>



<PAGE>


4.   INVESTMENTS (CONTINUED)

     The amortized cost and estimated fair value of fixed maturities at December
     31, 1999, by contractual  maturity,  are shown below.  Expected  maturities
     will differ from  contractual  maturities  because  borrowers  may have the
     right  to call or  prepay  obligations  with or  without  early  redemption
     penalties.

     Fixed maturities:
<TABLE>
<CAPTION>
                                                                            AMORTIZED              ESTIMATED
                                                                               COST                FAIR VALUE
                                                                       ---------------------  ---------------------
<S>                                                                         <C>                    <C>
     Due after 1 year through 5 years                                       $   43,951,849         $   43,354,469
     Due after 5 years through 10 years                                         17,711,262             17,457,652
     Mortgage-backed securities                                                  7,142,072              7,096,121
                                                                       ---------------------  ---------------------
        Total                                                               $   68,805,183         $   67,908,242
                                                                       =====================  =====================
</TABLE>


     Acquisition  discounts  and  premiums  on  mortgage-backed  securities  are
     amortized over the estimated redemption period using the effective interest
     method.  Effective  yields,  which are used to  calculate  premium/discount
     amortization,  are adjusted  periodically  to reflect  payments to date and
     anticipated future payments.
     Resulting adjustments to carrying values are included in investment income.

     Fixed  maturities  with a carrying value of $500,000 and $1,041,870 were on
     deposit  with  the  State  of New  York at  December  31,  1999  and  1998,
     respectively, as required by state insurance law.

5.   INVESTMENT INCOME AND REALIZED GAINS AND LOSSES

     All investment  income for 1999,  1998, and 1997 related to interest income
     on  short-term  investments  and  fixed  maturity  securities.   Investment
     expenses  totaled  $36,915,  $15,338,  and  $2,000 in 1999,  1998 and 1997,
     respectively.  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 either 1999 or 1997.

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.

     The  effect of  reinsurance  on  premiums  and other  considerations  is as
follows:

<TABLE>
<CAPTION>

                                                                     YEAR ENDED DECEMBER 31,
                                                                    1999                 1998
<S>                                                                 <C>                  <C>
    Direct Premiums                                                 $  216,094           $   9,961
    Ceded                                                              202,220               7,686
          Net premiums                                              $   13,874           $   2,275
                                                               ================     ================
----------------------------------------------------------------------------------------------------
</TABLE>

     Components of the reinsurance recoverable asset are as follows:
<TABLE>
<CAPTION>

                                                                           DECEMBER 31,
                                                                    1999                 1998
                                                               ----------------     ----------------
<S>                                                                  <C>                   <C>
     Ceded reserves                                                  $  109,130            $   3,122
     Ceded - other                                                       29,046                3,580
                                                               ================     ================
            Total                                                   $  138,176            $   6,702
                                                               ================     ================
</TABLE>
<PAGE>
7.   FEDERAL INCOME TAXES

     The components of the provision for federal income taxes are as follows:
<TABLE>
<CAPTION>

                                                                          YEAR ENDED DECEMBER 31,
                                                               1999                 1998                1997
                                                         -----------------    -----------------    ----------------

<S>                                                            <C>                  <C>                 <C>
     Current tax expense (benefit)                             $ (300,000)          $ (166,409)         $  105,607
     Deferred tax (benefit)                                      (160,200)            (113,791)                  -
                                                         -----------------    -----------------    ----------------

     Provision for income taxes                               $ (460,200)          $ (280,200)          $  105,607
                                                         =================    =================    ================
</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 1999, 1998 and 1997 as follows:
<TABLE>
<CAPTION>

                                                                          YEAR ENDED DECEMBER 31,
                                                               1999                 1998                1997
                                                         -----------------    -----------------    ----------------

<S>                                                         <C>                  <C>                   <C>
     Income taxes at statutory rate                         $ (460,182)          $ (280,178)           $ 105,607
     Other                                                         (18)                 (22)                   -
                                                         -----------------    -----------------    ----------------

     Provision for income taxes                             $ (460,200)          $ (280,200)           $ 105,607
                                                         =================    =================    ================

     Effective tax rate                                              35.0%                35.0%               35.0%
                                                         =================    =================    ================
</TABLE>


     Federal  income taxes of $474,802 were  recovered  from JNL in 1999.  There
     were no federal  income taxes paid in 1998. In 1997,  federal  income taxes
     paid were $91,400.

     The tax  effects of  significant  temporary  differences  that give rise to
     deferred tax assets and liabilities are as follows:
<TABLE>
<CAPTION>

                                                                                           DECEMBER 31,
                                                                                     1999                1998
                                                                                ----------------    ----------------
<S>                                                                               <C>                  <C>
         GROSS DEFERRED TAX ASSET
         Net operating loss carryforward                                           $         -          $ 152,291
         Policy reserves and other insurance items                                   3,353,556                  -
         Net unrealized losses on available for sale securities                        313,950                  -
         Other                                                                          11,143
                                                                                ----------------    ----------------
         Total deferred tax asset                                                    3,678,649            152,291
                                                                                ----------------    ----------------

         GROSS DEFERRED TAX LIABILITY
         Deferred acquisition costs                                                (3,169,479)            (38,500)
         Net unrealized gains on available for sale securities                               -             (5,117)
                                                                                ----------------    ----------------
         Total deferred tax liability                                              (3,169,479)            (43,617)
                                                                                ----------------    ----------------

         Net deferred tax asset                                                     $ 509,170           $ 108,674
                                                                                ================    ================
</TABLE>


     Management  believes  that it is more  likely  than not that the results of
     future  operations will generate  sufficient  taxable income to realize the
     deferred tax asset.


<PAGE>


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 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 1999, 1998 or 1997.

     Statutory capital and surplus of the Company was $12,182,135 and $7,538,428
     at December 31, 1999 and 1998, respectively. Statutory net income (loss) of
     the Company was  $(5,061,575),  $(599,045)  and $196,128 in 1999,  1998 and
     1997, respectively.

10.  LEASE OBLIGATION

     The Company is party to a cancelable  operating lease agreement under which
     it occupies office space.  Rent expense totaled  $108,480 in 1999 and 1998.
     The future lease obligations relating to this lease are as follows:

                                            2000               $    108,932
                                            2001                    111,192
                                            2002                    112,096
                                            2003                    116,616
                                            2004                    117,520
                                            Thereafter              345,780
                                                               ------------
                                            Total               $   912,136
                                                                ===========

11.  RELATED PARTY TRANSACTIONS

     The Company's investment portfolio is managed by PPM America, Inc. ("PPM"),
     a registered investment advisor and ultimately a wholly owned subsidiary of
     Prudential.  The  Company  paid  $10,450  and $7,498 to PPM for  investment
     advisory services during 1999 and 1998, respectively.

The  Company  has a service  agreement  with its  parent,  JNL,  under which JNL
provides certain administrative services.  Administrative fees were $450,536 and
$29,758 during 1999 and 1998, respectively.


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission